Biggest changeReconciliation of GAAP to Non-GAAP Measures Fiscal Year Ended $ in thousands May 31, 2024 May 31, 2023 Adjusted operating loss Operating loss (GAAP) $ (99,023) $ (44,055) Stock-based compensation 17,108 32,072 Non-recurring repair expenses (a) 1,224 — Diligence, acquisition, disposition and integration expenses (b) 5,838 2,164 Litigation expenses (c) 1,589 — Research and development expenses (d) 169 893 Loss on classification as held for sale 15,417 — Accelerated depreciation and amortization (e) 4,307 — Loss on legal settlement 2,380 — Other non-recurring expenses (f) — 1,606 Adjusted operating loss (Non-GAAP) $ (50,991) $ (7,320) Adjusted operating margin (31) % (13) % 57 Adjusted net loss attributable to Applied Digital Corporation Net loss attributable to Applied Digital Corporation (GAAP) $ (149,274) $ (44,646) Stock-based compensation 17,108 32,072 Non-recurring repair expenses (a) 1,224 — Diligence, acquisition, disposition and integration expenses (b) 5,838 2,164 Litigation costs (c) 1,589 — Research and development expenses (d) 169 893 Loss on classification as held for sale 15,417 — Accelerated depreciation and amortization (e) 4,307 — Loss on change in fair value of debt 7,401 — Loss on change in fair value of related party debt 8,116 — Loss on fair value of warrants issued to related parties 5,696 — Loss on extinguishment of debt 2,507 94 Loss on legal settlement 2,380 — Other non-recurring expenses (f) — 1,511 Adjusted net loss attributable to Applied Digital Corporation (Non-GAAP) $ (77,522) $ (7,912) Adjusted net loss attributable to Applied Digital Corporation per diluted share (Non-GAAP) $ (0.68) $ (0.08) EBITDA and Adjusted EBITDA Net loss attributable to Applied Digital Corporation (GAAP) $ (149,274) $ (44,646) Interest expense, net 26,832 1,980 Income tax expense (benefit) 96 (523) Depreciation and amortization (e) 79,360 7,267 EBITDA (Non-GAAP) $ (42,986) $ (35,922) Stock-based compensation 17,108 32,072 Non-recurring repair expenses (a) 1,224 — Diligence, acquisition, disposition and integration expenses (b) 5,838 2,164 Litigation expenses (c) 1,589 — Research and development expenses (d) 169 893 Loss on classification as held for sale 15,417 — Loss on change in fair value of debt 7,401 — Loss on change in fair value of related party debt 8,116 — Loss on fair value of warrants issued to related parties 5,696 — Loss on extinguishment of debt 2,507 94 Loss on legal settlement 2,380 — Other non-recurring expenses (f) — 1,511 Adjusted EBITDA (Non-GAAP) $ 24,459 $ 812 (a) Represents costs incurred in the repair and replacement of equipment at the Company's Ellendale data center hosting facility as a result of the previously disclosed power outage.
Biggest changeReconciliation of GAAP to Non-GAAP Measures Fiscal Year Ended $ in thousands May 31, 2025 May 31, 2024 May 31, 2023 Adjusted operating income (loss) Operating loss (GAAP) $ (16,845) $ (32,852) $ (42,911) Stock-based compensation 22,492 6,973 32,072 Non-recurring repair expenses (1) 173 1,224 — Diligence, acquisition, disposition and integration expenses (2) 17,269 5,545 2,164 Litigation expenses (3) 1,389 1,589 — Loss on abandonment of assets 1,138 — — (Gain) loss on classification as held for sale (24,616) 15,417 — Accelerated depreciation and amortization (4) 45 4,307 — Loss on legal settlement — 2,380 — Restructuring expenses (5) 711 — — Other non-recurring expenses (6) 627 169 1,777 Adjusted operating income (loss) (Non-GAAP) $ 2,383 $ 4,752 $ (6,898) Adjusted operating margin 2 % 3 % (12) % Adjusted net loss from continuing operations attributable to common stockholders Net loss from continuing operations attributable to common stockholders (GAAP) $ (160,950) $ (73,979) $ (43,528) Stock-based compensation 22,492 6,973 32,072 Non-recurring repair expenses (1) 173 1,224 — Diligence, acquisition, disposition and integration expenses (2) 17,269 5,545 2,164 Litigation expenses (3) 1,389 1,589 — Loss on abandonment of assets 1,138 — — (Gain) loss on classification as held for sale (24,616) 15,417 — Accelerated depreciation and amortization (4) 45 4,307 — Loss on conversion of debt 33,612 — — Loss on change in fair value of debt 85,439 7,401 — Loss on change in fair value of related party debt — 8,116 — Loss on change in fair value of warrants 6,421 — — — Loss on change in fair value of warrants issued to related parties — — 5,696 — Loss on extinguishment of debt 1,177 — 94 Loss on extinguishment of related party debt — 2,507 — Loss on legal settlement — 2,380 — Preferred dividends 2,615 — — Restructuring expenses (5) 711 — — Other non-recurring expenses (6) 627 169 1,777 58 Adjusted net loss from continuing operations attributable to common stockholders (Non-GAAP) $ (12,458) $ (12,655) $ (7,421) Adjusted net loss from continuing operations attributable to common stockholders per diluted share (Non-GAAP) $ (0.06) $ (0.11) $ (0.08) EBITDA and Adjusted EBITDA Net loss from continuing operations attributable to common stockholders (GAAP) $ (160,950) $ (73,979) $ (43,528) Interest expense, net 14,739 17,708 2,006 Income tax expense (benefit) 102 96 (523) Depreciation and amortization (4) 17,289 21,477 7,113 EBITDA (Non-GAAP) $ (128,820) $ (34,698) $ (34,932) Stock-based compensation 22,492 6,973 32,072 Non-recurring repair expenses (1) 173 1,224 — Diligence, acquisition, disposition and integration expenses (2) 17,269 5,545 2,164 Litigation expenses (3) 1,389 1,589 — (Gain) loss on classification as held for sale (24,616) 15,417 — Loss on abandonment of assets 1,138 — — Loss on conversion of debt 33,612 — — — Loss on change in fair value of debt 85,439 7,401 — Loss on change in fair value of related party debt — 8,116 — Loss on change in fair value of warrants 6,421 — — Loss on change in fair value of warrants issued to related parties — 5,696 — Loss on extinguishment of debt 1,177 — 94 Loss on extinguishment of related party debt — 2,507 — Loss on legal settlement — 2,380 — Preferred dividends 2,615 — — Restructuring expenses (5) 711 — — Other non-recurring expenses (6) 627 169 1,777 Adjusted EBITDA (Non-GAAP) $ 19,627 $ 22,319 $ 1,175 (1) Represents costs incurred in the repair and replacement of equipment at Ellendale Data Center Hosting facility as a result of the previously disclosed power outage.
In addition, from time to time in the future there may be items that we may exclude for purposes of our non-GAAP financial 56 measures and we may in the future cease to exclude items that we have historically excluded for purposes of our non-GAAP financial measures.
In addition, from time to time in the future there may be items that we may exclude for purposes of our non-GAAP financial measures and we may in the future cease to exclude items that we have historically excluded for purposes of our non-GAAP financial measures.
On August 11, 2024, we and the CIM Lender entered into a Waiver Agreement (the “Waiver”), whereby the CIM Lender agreed to waive the satisfaction of certain conditions for the subsequent borrowings, allowing us to draw an additional $20 million (net of original discount and fees) of borrowings under the CIM Promissory Note.
On August 11, 2024, we and the CIM Lender entered into a waiver agreement (the “Waiver Agreement”), whereby the CIM Lender agreed to waive the satisfaction of certain conditions for the subsequent borrowings, allowing us to draw an additional $20 million (net of original discount and fees) of borrowings under the CIM Promissory Note.
In connection with the execution of the SEPA, the Company agreed to pay a structuring fee (in cash) to YA Fund in the amount of $25,000.
In connection with the execution of the SEPA, we agreed to pay a structuring fee (in cash) to YA Fund in the amount of $25,000.
These non-GAAP financial measures are provided as supplemental measures to the Company’s performance measures calculated in accordance with GAAP and therefore, are not intended to be considered in isolation or as a substitute for comparable GAAP measures.
These non-GAAP financial measures are provided as supplemental measures to our performance measures calculated in accordance with GAAP and therefore, are not intended to be considered in isolation or as a substitute for comparable GAAP measures.
Further, investors should be aware that when evaluating these non-GAAP financial measures, these measures should not be construed as an inference that the Company’s future results will be unaffected by unusual or non-recurring items.
Further, investors should be aware that when evaluating these non-GAAP financial measures, these measures should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
Loss on classification of held for sale Loss on classification of held for sale was $15.4 million for the fiscal year ended May 31, 2024 due to the write down of the Garden City assets to their fair market value as part of the planned sale of that facility.
Comparatively, there was a $15.4 million loss on classification as held for sale due to the write down of the Garden City assets to their fair market value as part of the planned sale of that facility during the fiscal year ended May 31, 2024.
The CIM Promissory Note provides for an initial borrowing of $15 million, which was drawn on June 7, 2024, and subsequent borrowings of up to $110 million, which will be available subject to the satisfaction of certain conditions as outlined in the CIM Promissory Note.
The CIM Promissory Note provided for an initial borrowing of $15 million, which was drawn on June 7, 2024, and subsequent borrowings of up to $110 million (the “Subsequent Tranches”), available subject to the satisfaction of certain conditions as outlined in the CIM Promissory Note.
We expect to have sufficient liquidity, including cash on hand, payments from customers, access to debt financing, and access to public capital markets, to support ongoing operations and meet our working capital needs for at least the next 12 months and all of our known requirements and plans for cash.
Our transition to profitability is dependent on the successful operation of our business. 59 We expect to have sufficient liquidity, including cash on hand, payments from customers, access to debt financing, and access to public capital markets, to support ongoing operations and meet our working capital needs for at least the next 12 months and all of our known requirements and plans for cash.
Series E Preferred Stock On May 16, 2024, we entered into a Dealer Manager Agreement (the “Dealer Manager Agreement”) with Preferred Capital Securities, LLC (the “Dealer Manager”), pursuant to which the Dealer Manager has agreed to serve as the Company’s agent and dealer manager for our offering of up to 2,000,000 shares of Series E Redeemable Preferred Stock, par value $0.001 (the “Series E Preferred Stock”).
Series E Preferred Stock On May 16, 2024, we entered into a Dealer Manager Agreement with Preferred Capital Securities, LLC (the “Dealer Manager”) pursuant to which the Dealer Manager agreed to serve as our agent and dealer manager for an offering (the 45 “Series E Offering”) of up to 2,000,000 shares of our Series E Redeemable Preferred Stock (the “Series E Preferred Stock”) (the “Series E Dealer Manager Agreement”).
(e) Represents the acceleration of expense related to transformers that were abandoned by the Company due to operational failure or other reasons. Depreciation and amortization in this amount is included in Depreciation and Amortization expense within the Company’s calculation of EBITDA, and therefore is not added back as a management adjustment in the Company’s calculation of Adjusted EBITDA.
(4) Represents the acceleration of expense related to assets that were abandoned by us due to operational failure or other reasons. Depreciation and amortization in this amount is included in Depreciation and Amortization expense within our calculation of EBITDA, and therefore is not added back as a management adjustment in our calculation of Adjusted EBITDA.
Additionally, the Company agreed to pay a commitment fee of $2,125,000 to YA Fund, payable on the date of the SEPA, in the form of the issuance of 456,287 shares of common stock (the “Commitment Shares”), representing $2,125,000 divided by the average of the daily VWAPs of the common stock during the three trading days immediately prior to August 28, 2024.
Additionally, we agreed to pay a commitment fee of $2,125,000 to YA Fund, (the Commitment Fee”), in the form of 456,287 shares of common stock (the “Commitment Shares”), representing $2,125,000 divided by the average of the daily VWAPs of the common stock during the three trading days immediately prior to the date of the SEPA.
Likewise, we may determine to modify the nature of the adjustments to arrive at our non-GAAP financial measures. Investors should review the non-GAAP reconciliations provided below and not rely on any single financial measure to evaluate the Company’s business. Change in Presentation Beginning in the fiscal third quarter of 2024, the Company updated its presentation of non-GAAP financial measures.
Likewise, we may determine to modify the nature of the adjustments to arrive at our non-GAAP financial measures. Investors should review the non-GAAP reconciliations provided below and not rely on any single financial measure to evaluate our business.
We believe that the significant investments in property and equipment will remain throughout fiscal year 2025 as we continue construction of our HPC hosting facilities and acquire assets to support our Cloud Services Business.
We believe that the significant investments in property and equipment will remain throughout fiscal year 2026 as we continue construction of our HPC hosting facilities.
On July 30, 2024, we announced that it has met the conditional approval requirements related to the release of the escrowed funds from the sale of our Garden City hosting facility. As of the date of this report, we have received the remaining $25 million of the purchase price held in escrow pending such conditional approval.
On July 30, 2024, we announced that the conditional approval requirements related to the release of the escrowed funds from the sale of our Garden City hosting facility had been met. During the quarter ended August 31, 2024, we received the remaining $25 million of the purchase price, previously held in escrow pending such conditional approval.
CIM Arrangement On June 7, 2024, APLD Holdings 2 LLC (“APLD Holdings 2”), one of our subsidiaries, entered into a promissory note (the “CIM Promissory Note”) with CIM APLD Lender Holdings, LLC (the “CIM Lender”).
CIM Arrangement As previously reported, on June 7, 2024, APLD Holdings 2 LLC (“APLD Holdings”), our subsidiary, entered into a promissory note (as amended, the “CIM Promissory Note”) with CIM APLD Lender Holdings, LLC (the “CIM Lender”).
(2) Includes related party interest expense of $5.7 million and $0.1 million for the fiscal years ended May 31, 2024 and May 31, 2023, respectively. (3) Amounts included in the fiscal year ended May 31, 2024 are related to the extinguishment of related party debt. 54 (4) Adjusted Amounts and Other Financial Data are non-GAAP performance measures.
(3) For the fiscal years ended May 31, 2024 and May 31, 2023, amount includes related party interest expense of $5.7 million and $0.1 million, respectively. (4) Adjusted Amounts and Other Financial Data are non-GAAP performance measures. A reconciliation of reported amounts to adjusted amounts can be found in the "Non-GAAP Measures and Reconciliation" section of Management's Discussion and Analysis.
Related party revenue increased $0.4 million, or 2%, from $14.4 million for the fiscal year ended May 31, 2023 to $14.8 million for the fiscal year ended May 31, 2024, primarily driven by increased uptime at the Company’s Jamestown, North Dakota facility throughout the period.
Related party revenue decreased $12.8 million, or 87%, from $14.8 million for the fiscal year ended May 31, 2024 to $1.9 million for the fiscal year ended May 31, 2025, driven by certain related parties terminating their contracts during the first fiscal quarter of fiscal year 2025. 53 Comparatively, related party revenue increased $0.4 million, or 2%, from $14.4 million for the fiscal year ended May 31, 2023 to $14.8 million for the fiscal year ended May 31, 2024, primarily driven by increased uptime at the Company’s Jamestown, North Dakota facility throughout the period.
Loss on change in fair value of debt Loss on change in fair value of debt was $7.4 million for the fiscal year ended May 31, 2024 due to the valuation associated with the Company’s borrowings under the Yorkville Advisors Loan. There were no such losses recorded in the prior year comparative period.
Loss on change in fair value of related party warrants Loss on change in fair value of related party warrants was $5.7 million for the fiscal year ended May 31, 2024, due to the valuation associated with warrants issued to a related party. There were no such losses recorded in the current year comparative period.
Fiscal Year Ended $ in thousands May 31, 2024 May 31, 2023 Net cash provided by operating activities $ 13,793 $ 58,735 Net cash used in investing activities (172,436) (132,088) Net cash provided by financing activities 146,757 70,628 Net decrease in cash and cash equivalents (11,886) (2,725) Cash, cash equivalents, and restricted cash at beginning of year 43,574 46,299 Cash, cash equivalents, and restricted cash at end of period $ 31,688 $ 43,574 Commentary on the change in cash flows between the Fiscal Years Ended May 31, 2024 and May 31, 2023 Operating Activities The net cash provided by operating activities decreased by $44.9 million, or 77%, from $58.7 million for the fiscal year ended May 31, 2023 to $13.8 million for the fiscal year ended May 31, 2024.
Fiscal Year Ended $ in thousands May 31, 2025 May 31, 2024 May 31, 2023 Net cash (used in) provided by operating activities $ (115,402) $ 13,794 $ 58,735 Net cash used in investing activities (667,654) (172,437) (132,088) Net cash provided by financing activities 874,686 146,757 70,628 Net increase (decrease) in cash, cash equivalents, and restricted cash 91,630 (11,886) (2,725) Cash, cash equivalents, and restricted cash at beginning of year, including cash from discontinued operations 31,688 43,574 46,299 Cash, cash equivalents, and restricted cash at end of period, including cash from discontinued operations 123,318 31,688 43,574 Less: Cash, cash equivalents, and restricted cash from discontinued operations 2,398 — — Cash, cash equivalents, and restricted cash from continuing operations $ 120,920 $ 31,688 $ 43,574 Commentary on the change in cash flows between the fiscal years ended May 31, 2025 and May 31, 2024: Operating Activities The net cash (used in) provided by operating activities decreased by $129.2 million, or 937%, from $13.8 million provided by operating activities for the fiscal year ended May 31, 2024 to $115.4 million used in operating activities for the fiscal year ended May 31, 2025.
As of May 31, 2024, we sold approximately 2.7 million shares for net proceeds of approximately $9.6 million in total. Commission and legal fees related to the issuance totaled $0.3 million for the fiscal year ended May 31, 2024. The at the market offering was completed in June 2024.
During the fiscal year ended May 31, 2025, we sold approximately 3.1 million shares for net proceeds of approximately $14.6 million with commission and legal fees related to the issuance of approximately $0.5 million. This offering was completed as of August 31, 2024.
Financing Activities The net cash provided by financing activities increased by $76.1 million, or 108%, from $70.6 million for the fiscal year ended May 31, 2023 to $146.8 million for the fiscal year ended May 31, 2024.
Financing Activities The net cash provided by financing activities increased by $727.9 million, or 496%, from $146.8 million for the fiscal year ended May 31, 2024 to $874.7 million for the fiscal year ended May 31, 2025.
Public Offerings and Changes to Equity Craig-Hallum ATM During the fiscal year ended May 31, 2024, we completed sales of common stock under an "at the market" sale agreement with Craig-Hallum Capital Group LLC pursuant to which we could sell up to $125 million in aggregate proceeds of common stock.
Public Offerings and Changes to Equity May 2024 At-the-Market Sales Agreement On May 6, 2024, we began sales of common stock under an "at the market" sale agreement with Roth Capital Partners, LLC (the “May 2024 Sales Agreement”) pursuant to which we could sell up to $25 million in aggregate proceeds of common stock.
As partial consideration for the CIM Promissory Note, we issued warrants to purchase up to 9,265,366 shares of common stock to the CIM Lender in a registered direct offering.
As consideration for the CIM Promissory Note, we agreed to issue to the CIM Lender warrants to purchase up to an aggregate of 9,265,366 shares of our common stock.
(b) Represents legal, accounting and consulting costs incurred in association with certain discrete transactions and projects. (c) Represents non-recurring litigation expense associated with the Company’s defense of class action lawsuits and legal fees related to matters with certain former employees.
(2) Represents legal, accounting and consulting costs incurred in association with certain discrete transactions and projects. (3) Represents non-recurring litigation expense associated with our defense of class action lawsuits and legal fees related to matters with certain former employees. We do not expect to incur these expenses on a regular basis.
There were no such losses recorded in the prior year comparative period. 55 Loss from Legal Settlement Loss from legal settlement was $2.4 million for the fiscal year ended May 31, 2024 primarily due to a settlement agreement entered into by the Company with respect to employment-related claims by a former executive.
Loss from legal settlement Loss from legal settlement was $2.4 million for the fiscal year ended May 31, 2024 primarily due to a settlement agreement entered into by us with respect to employment-related claims by a former executive. The terms of the settlement included payment to the claimant of $2.3 million.
Pursuant to the SEPA, subject to certain conditions and limitations, the Company has the option, but not the obligation, to sell to YA Fund, and YA Fund must subscribe for, an aggregate amount of up to $250.0 million of common stock, at the Company’s request any time during the commitment period commencing on September 30, 2024, and terminating on the first day of the month next following the 36-month anniversary of September 30, 2024, as further described in Item 9B(a) below.
Pursuant to the SEPA, subject to certain conditions and limitations, we had the option, but not the obligation, to sell to YA Fund, and YA Fund was obligated to subscribe for, an aggregate amount of up to $250.0 million of common stock, at our request any time during the commitment period commencing on September 30, 2024.
In addition to the initial borrowing, the Note includes an accordion feature that allows for up to an additional $75 million of borrowings. Principal amounts repaid under the Note will not be available for reborrowing. As of the date of this report, the total balance outstanding under the CIM Promissory Note is approximately $105 million.
In addition to the initial borrowing, the CIM Promissory Note included an accordion feature that allowed for up to an additional $75 million of borrowings. Principal amounts repaid under the CIM Promissory Note were not available for reborrowing.
Historically we have incurred losses and have relied on equity and debt financings to fund our operations. We have primarily generated cash in the last 12 months from the proceeds of our term and related party loans, issuance of common stock, and the receipt of contractual deposits and revenue payments from customers.
We have primarily generated cash in the last 12 months from the proceeds of our term loans, issuance of common stock, preferred stock, convertible promissory notes, senior unsecured convertible notes, debt facilities and the receipt of contractual deposits and revenue payments from customers.
Business Update Data Center Hosting Business Our Data Center Hosting Business operates data centers to provide energized space to crypto mining customers. Our 106 MW facility in Jamestown, North Dakota operated at full capacity during the fiscal year ended May 31, 2024; however, our 180 MW facility in Ellendale, North Dakota experienced a power outage starting in January 2024.
Business Update Data Center Hosting Business Our Data Center Hosting Business builds and operates data centers to provide energized space to crypto mining customers. As of May 31, 2025, our 106 MW facility in Jamestown, North Dakota and our 180 MW facility in Ellendale, North Dakota continue to operate at full capacity.
Our conclusion as to the probability of achievement is complex and requires judgment. In addition, we make estimates around the service period for certain performance awards that are probable of being achieved. We may revise our estimate when we determine that it is probable that the performance condition will be achieved within a different time period.
Our conclusion as to the probability of achievement is complex and requires significant judgment by management. In addition, estimates around the service period for performance awards that are probable of being achieved require significant judgement by management.
“Adjusted EBITDA” is defined as EBITDA adjusted for stock-based compensation, non-recurring repair expenses, diligence, acquisition, disposition and integration expenses, litigation expenses, non-recurring research and development expenses, loss on classification as held for sale, accelerated depreciation and amortization, the losses associated with changes in fair value of debt, related party debt and warrants issued to related parties, as well as the loss on extinguishment of debt and the loss on legal settlement.
“Adjusted EBITDA” is defined as EBITDA adjusted for stock-based compensation, non-recurring repair expenses, 57 diligence, acquisition, disposition and integration expenses, litigation expenses, (gain) loss on classification as held for sale, loss on abandonment of assets, loss on conversion of debt, loss on change in fair value of debt and related party debt, respectively, loss on change in fair value of warrants and warrants issued to related parties, respectively, loss on extinguishment of debt and related party debt, respectively, loss on legal settlement, preferred dividends, restructuring expenses and other non-recurring expenses that Management believes are not representative of our expected ongoing costs.
We reassess the probability related to vesting and the requisite service period at each reporting period, and recognize a cumulative catch up adjustment for such changes in our probability assessment in subsequent reporting periods. Our determination of probability is based on historical metrics, future projections, and our historical performance against such projections.
We may revise our estimate when we determine that it is probable that the performance condition will be achieved within a different time period. We reassess the probability related to vesting and the requisite service period at each reporting period, and recognize a cumulative catch up adjustment for such changes in our probability assessment in subsequent reporting periods.
While our significant accounting policies are described in more detail in Note 2 to our consolidated financial statements, we believe that the following accounting policies are those most critical to the judgments and estimates used in the preparation of our consolidated financial statements.
While our significant accounting policies are described in more detail in Note 2 to our consolidated financial statements, we believe that the following accounting policies are those most critical to the judgments and estimates used in the preparation of our consolidated financial statements. 63 Stock-based Compensation We account for stock-based compensation with performance conditions by recognizing expense ratably over the requisite service period once we conclude that it is probable that the performance conditions will be achieved.
Loss on change in fair value of related party debt Loss on change in fair value of related party debt was $13.8 million for the fiscal year ended May 31, 2024.
Loss on change in fair value of related party debt Loss on change in fair value of related party debt was $8.1 million for the fiscal year ended May 31, 2024, due to the change in fair value of one of our previously held related party loans. There were no such losses recorded in the current year comparative period.
We sold approximately 18.9 million shares for net proceeds of approximately $121.2 million in total. Commission and legal fees related to the issuance totaled $4.0 million for the fiscal year ended May 31, 2024. The at the market offering was completed in December 2023.
During the fiscal year ended May 31, 2025, under the May 2024 Sales Agreement, we sold approximately 3.1 million shares for net proceeds of approximately $14.6 million with commission and legal fees related to the issuance of approximately $0.5 million. This offering was completed as of August 31, 2024.
We provide digital infrastructure solutions and Cloud services to the rapidly growing industries of High-Performance Computing ("HPC") and Artificial Intelligence ("AI").
We provide digital infrastructure solutions to the rapidly growing industries of high-performance computing ("HPC") and artificial intelligence ("AI"). As of May 31, 2025, we operated in two distinct business segments, Blockchain data center hosting (the "Data Center Hosting Business") and HPC data center hosting (the "HPC Hosting Business"), as further discussed below.
Cost of revenues Cost of revenues increased by $104.0 million, or 234%, from $44.4 million for the fiscal year ended May 31, 2023 to $148.3 million for the fiscal year ended May 31, 2024.
Cost of revenues Cost of revenues decreased by $5.2 million, or 5%, from $106.7 million for the fiscal year ended May 31, 2024 to $101.5 million for the fiscal year ended May 31, 2025.
Adjusted Operating Loss, Adjusted Net Loss, and Adjusted Net Loss per Diluted Share “Adjusted Operating Loss” and “Adjusted Net Loss” are non-GAAP financial measures that represent operating loss and net loss, respectively, excluding stock-based compensation, non-recurring repair expenses, diligence, acquisition, disposition and integration expenses, litigation expenses, non-recurring research and development expenses, loss on classification of held for sale, accelerated depreciation and amortization, and loss on legal settlement.
Adjusted Operating Income (Loss) is Operating loss excluding stock-based compensation, non-recurring repair expenses, diligence, acquisition, disposition and integration expenses, litigation expenses, loss on abandonment of assets, (gain) loss on classification as held for sale, accelerated depreciation and amortization, loss on legal settlement, restructuring expenses and other non-recurring expenses that Management believes are not representative of the Company's expected ongoing costs.
Summary of Cash Flows The following table provides information about the Company’s net cash flow for the fiscal year ended May 31, 2024 and May 31, 2023, respectively.
(6) Preferred share dividends represent future dividend payments in accordance with preferred stock that has been issued. Summary of Cash Flows The following table provides information about our net cash flow for the fiscal years ended May 31, 2025, May 31, 2024, and May 31, 2023 respectively.
Selling, general and administrative expense Selling, general and administrative expense increased by $43.4 million, or 79%, from $55.1 million for the fiscal year ended May 31, 2023 to $98.5 million for the fiscal year ended May 31, 2024. The increase was primarily due to the overall growth in the business.
Selling, general and administrative expense Selling, general and administrative expense increased by $38.0 million, or 85%, from $45.0 million for the fiscal year ended May 31, 2024 to $83.1 million for the fiscal year ended May 31, 2025.
Income tax benefit Income tax benefit decreased $0.6 million, or 118%, from a $0.5 million benefit for the fiscal year ended May 31, 2023 to a $0.1 million expense for the fiscal year ended May 31, 2024.
HPC Hosting Business Operating Loss HPC Hosting Business operating loss increased $4.6 million, or 1,856%, from a loss of $0.2 million for the fiscal year ended May 31, 2023 to a loss of $4.8 million for the fiscal year ended May 31, 2024.
As of the date of this report, $38.0 million of the May Note had been converted into approximately 8.8 million shares of common stock.
As of the date of this report, all 156,000 shares of Series G Preferred Stock have been issued, of which all 156,000 shares of Series G Preferred Stock have been converted into approximately 21.0 million shares of our common stock.
The primary reason for the change was an increase in lease prepayments made for leases on hosting equipment to support the Company’s Cloud Services Business during the fiscal year ended May 31, 2024.This increase was partially offset by a decrease in investments in property and equipment during the fiscal year ended May 31, 2024 as the Company’s payments in the comparative periods for construction of the Ellendale, North Dakota and Garden City, Texas data center hosting facilities outpaced current period construction payments for the Garden City hosting facility and the Company’s HPC data centers.
This increase was primarily due to an increase of approximately $539.8 million in investments in property and equipment during the fiscal year ended May 31, 2025 as our payments in the current periods for construction of Polaris Forge 1 outpaced the comparative period construction payments for the Garden City hosting facility and our HPC data centers in the prior year.
See "Note 6 - Related Party Transactions" and "Note 7 - Debt" in the notes to the consolidated financial statements included in this Annual Report on Form 10-K for more information on our term and related party loans. On May 23, 2023, we received funding of $36.5 million, net of issuance fees, pursuant to the B.
Recent Financing Activities See "Note 7 - Debt" in the notes to the consolidated financial statements included in this Annual Report on Form 10-K for more information on our term loans and other debt instruments. On June 7, 2024, we entered into the CIM Promissory Note with the CIM Lender for borrowings of up to $125 million.
Loss on extinguishment of debt Loss on extinguishment of debt increased $2.4 million from $0.1 million for the fiscal year ended May 31, 2023 to $2.5 million for the fiscal year ended May 31, 2024. The increase was driven by the termination fees to extinguish the B. Riley related party loan during the fiscal year ended May 31, 2024.
Loss on extinguishment of related party debt Loss on extinguishment of related party debt was $2.5 million for the fiscal year ended May 31, 2024, due to the termination fees related to a previously held related party loan. There were no such losses recorded in the current year comparative period.
In accordance with the terms of the May PPA, YA Fund agreed to advance $42.1 million, less a five percent original issue discount, to the Company pursuant the May Note. 59 On May 16, 2024, we entered into the Dealer Manager Agreement with the “Dealer Manager, pursuant to which the Dealer Manager has agreed to serve as our agent and dealer manager for our offering of up to 2,000,000 shares of Series E Preferred Stock.
On September 23, 2024, we entered into the Series E-1 Dealer Manager Agreement with the Dealer Manager pursuant to which the Dealer Manager agreed to serve as our agent and dealer manager for the offering of up to 62,500 shares of our Series E-1 Preferred Stock, at a price per share of $1,000 per share, pursuant to our Registration Statement on Form S-1, filed with the SEC on September 23, 2024.
Recent Developments Series E Preferred Stock The Company has closed on several offerings of the Series E Preferred Stock subsequent to May 31, 2024. As of the date of this report, we sold approximately 301,673 shares of Series E Preferred Stock for net proceeds of approximately $6.9 million in total.
During the fiscal year ended May 31, 2025, we closed on four offerings of the Series E Preferred Stock in which we sold total shares of 301,673 for proceeds of $6.9 million net of issuance costs of $0.6 million. The Series E Dealer Manager Agreement was terminated upon the termination of the Series E Offering on August 9, 2024.
HPC Hosting Applied Digital’s HPC Hosting Business designs, builds, and operates next-generation data centers, which are designed to provide massive computing power and support HPC applications within a cost-effective model. During the fiscal second quarter 2024, we broke ground on our first 100 MW HPC data center facility in Ellendale, North Dakota.
This business segment accounts for all of the revenue we generated from our continuing operations for the fiscal year ended May 31, 2025. HPC Hosting Business Our HPC Hosting Business designs, constructs, and operates next-generation data centers, which are designed to provide massive computing power and support HPC applications within a cost-effective model.
The change in selling, general and administrative expense is categorized as follows: • approximately $27.7 million increase in depreciation and amortization expense due to an increase in owned and leased assets that are not yet being used to generate revenue; • approximately $13.0 million increase in other expenses such as operating leases expense for data center space not yet being used to generate revenue; • approximately $9.0 million increase in professional service expenses related to legal services provided on discrete transactions and projects as well as general support of the business; • approximately $6.8 million increase in personnel expenses largely driven by increases in headcount to support the business; and • approximately $4.0 million increase in other selling, general, and administrative expense such as insurance premiums and computer and software expenses.
The increase was primarily due to the overall growth in the business, categorized as follows: • approximately $14.5 million increase in stock-based compensation due to accelerated vesting of certain employee stock awards and the recognition of expense related to performance stock units granted during the fiscal year ended May 31, 2025; • approximately $11.5 million increase in professional service expenses primarily related to legal services provided on discrete transactions and projects as well as general support of the business; • approximately $8.4 million increase in personnel expenses largely driven by increases in headcount to support the business; and • approximately $3.7 million increase in other selling, general, and administrative expense primarily due to insurance premiums and computer and software expenses.
Fiscal Year Ended May 31, 2024 May 31, 2023 Revenues Revenue $ 150,814 $ 40,984 Related party revenue 14,761 14,408 Total revenue 165,575 55,392 Costs and expenses: Cost of revenues 148,340 44,388 Selling, general and administrative (1) 98,461 55,059 Loss on classification as held for sale 15,417 — Loss from legal settlement 2,380 — Total costs and expenses 264,598 99,447 Operating loss (99,023) (44,055) Interest expense, net (2) 26,832 1,980 Loss on change in fair value of debt 7,401 — Loss on change in fair value of related party debt 13,812 — Loss on extinguishment of debt (3) 2,507 94 Net loss before income tax expenses (149,575) (46,129) Income tax expense (benefit) 96 (523) Net loss (149,671) (45,606) Net loss attributable to noncontrolling interest (397) (960) Net loss attributable to Applied Digital Corporation $ (149,274) $ (44,646) Basic and diluted net loss per share attributable to Applied Digital Corporation $ (1.31) $ (0.48) Basic and diluted weighted average number of shares outstanding 114,061,414 93,976,233 Adjusted Amounts (4) Adjusted operating (loss) income $ (50,991) $ (7,320) Adjusted operating margin (31) % (13) % Adjusted net (loss) income attributable to Applied Digital Corporation $ (77,522) $ (7,912) Adjusted net (loss) income attributable to Applied Digital Corporation per diluted share $ (0.68) $ (0.08) Other Financial Data (4) EBITDA $ (42,986) $ (35,922) as a percentage of revenues (26) % (65) % Adjusted EBITDA $ 24,459 $ 812 as a percentage of revenues 15 % 1 % (1) Includes related party selling, general and administrative expense of $0.6 million and $0.1 million for the fiscal years ended May 31, 2024 and May 31, 2023, respectively.
Fiscal Year Ended May 31, 2025 May 31, 2024 May 31, 2023 Revenues Revenue $ 142,267 $ 121,857 $ 40,984 Related party revenue 1,926 14,761 14,408 Total revenue 144,193 136,618 55,392 Costs and expenses: Cost of revenues 101,451 106,653 44,388 Selling, general and administrative (1) 83,065 45,020 53,915 (Gain) loss on classification as held for sale (2) (24,616) 15,417 — Loss on abandonment of assets 1,138 — — Loss from legal settlement — 2,380 — Total costs and expenses 161,038 169,470 98,303 Operating loss (16,845) (32,852) (42,911) Interest expense, net (3) 14,739 17,708 2,006 Loss on conversion of debt 33,612 — — Loss on change in fair value of debt 85,439 7,401 — Loss on change in fair value of related party debt — 8,116 — Loss on extinguishment of debt 1,177 — 94 Loss on extinguishment of related party debt — 2,507 — Loss on change in fair value of warrants 6,421 — — Loss on change in fair value of related party warrants — 5,696 — Net loss from continuing operations before income tax expenses (158,233) (74,280) (45,011) Income tax expense (benefit) 102 96 (523) Net loss from continuing operations (158,335) (74,376) (44,488) Net loss from discontinued operations (72,730) (75,295) (1,118) Net loss (231,065) (149,671) (45,606) Net loss attributable to noncontrolling interest — (397) (960) Preferred dividends (2,615) — — Net loss attributable to common stockholders $ (233,680) $ (149,274) $ (44,646) Net loss attributable to common stockholders Continuing operations $ (160,950) $ (73,979) $ (43,528) Discontinued operations (72,730) (75,295) (1,118) Net loss $ (233,680) $ (149,274) $ (44,646) 52 Basic and diluted net loss per share attributable to common stockholders Continuing operations $ (0.80) $ (0.65) $ (0.46) Discontinued operations (0.36) (0.66) (0.01) Basic and diluted net loss per share $ (1.16) $ (1.31) $ (0.47) Basic and diluted weighted average number of shares outstanding 201,194,451 114,061,414 93,976,233 Adjusted Amounts (4) Adjusted operating income (loss) $ 2,383 $ 4,752 $ (6,898) Adjusted operating margin 2% 3% (12)% Adjusted net loss attributable to common stockholders $ (12,458) $ (12,655) $ (7,421) Adjusted net loss attributable to common stockholders per diluted share $ (0.06) $ (0.11) $ (0.08) Other Financial Data (4) EBITDA $ (128,820) $ (34,698) $ (34,932) as a percentage of revenues (89)% (25)% (63)% Adjusted EBITDA $ 19,627 $ 22,319 $ 1,175 as a percentage of revenues 14% 16% 2% (1) Includes related party selling, general and administrative expense of $0.3 million, $0.6 million and $0.1 million for the fiscal years ended May 31, 2025, May 31, 2024, and May 31, 2023 respectively.
Inherent in pricing models are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield, which are considered Level 3 inputs. Yorkville Convertible Debt The fair value of the YA Notes was calculated on an as-converted basis using quoted market prices of our outstanding common stock as of May 31, 2024.
We engaged a third party valuation specialist to assist management in its determination of the fair value of the warrants using a Black-Scholes Option Pricing model. Inherent in pricing models are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield, which are considered Level 3 inputs.
Pursuant to the Certificate of Amendment, the number of authorized shares of common stock was increased to 300,000,000. The Certificate of Amendment became effective upon filing on June 11, 2024. At-the-Market Sales Agreement On July 9, 2024, we entered into the Sales Agreement.
The Certificate of Amendment became effective upon filing on June 11, 2024. Additionally, on November 20, 2024, we filed an amendment to our Articles of Incorporation, increasing the number of shares of common stock authorized for issuance to 400,000,000 shares and the number of shares of preferred stock authorized for issuance to 10,000,000 shares.
EBITDA, Adjusted EBITDA, Adjusted net loss attributable to Applied Digital Corporation, and Adjusted net loss attributable to Applied Digital Corporation per diluted share are non-GAAP financial measures and are defined below.
Adjusted Operating Income (Loss), Adjusted Net Loss From Continuing Operations Attributable to Common Stockholders, and Adjusted Net Loss From Continuing Operations Attributable to Common Stockholders per Diluted Share “Adjusted Operating Income (Loss)” and “Adjusted net loss from continuing operations attributable to common stockholders” are non-GAAP financial measures that represent operating loss and net loss from continuing operations attributable to common stockholders, respectively.
Up to $125,000,000 of shares of our common stock may be issued if and when sold pursuant to the Sales Agreement. As of the date of this report, approximately 2.9 million shares of our common stock have been issued and sold under the Sales Agreement for approximate proceeds to us of $16.4 million.
As of the date of this report, we issued and sold 60 approximately 3.0 million shares of our common stock under the July 2024 Sales Agreement for proceeds of $16.4 million net of issuance costs of $0.5 million. This offering is no longer active.
Adjusted Net Loss is Adjusted Operating Loss further adjusted for the losses associated with changes in fair value of debt, related party debt and warrants issued to to related parties, as well as the loss on extinguishment of debt. We define “Adjusted Net Loss per Diluted Share” as Adjusted Net Loss divided by weighted average diluted share count.
Adjusted net loss from continuing operations attributable to common stockholders is Adjusted Operating Income (Loss) further adjusted for the loss on conversion of debt, loss on change in fair value of debt and related party debt, respectively, loss on fair value of warrants and warrants issued to related parties, respectively, loss on extinguishment of debt and related party debt, respectively, and preferred dividends.
Commentary on Results of Operations for the fiscal year ended May 31, 2024 compared to the fiscal year ended May 31, 2023 Revenues Revenue increased $109.8 million, or 268%, from $41.0 million for the fiscal year ended May 31, 2023 to $150.8 million for the fiscal year ended May 31, 2024, which increase was primarily driven by increased capacity across the Company’s three Data Center Hosting facilities between the periods, as well as the Company beginning to recognize revenue from its Cloud Services Business segment in the third quarter of the fiscal year ended May 31, 2024 as a result of the launch of services provided by the Cloud Services Business during that year.
The increase in revenue related to discontinued operations was due to the Cloud Services Business segment starting to generate revenue in the third quarter of fiscal year ended May 31, 2024, as a result of the launch of services provided by the Cloud Services Business during that year.
The primary reasons for the change were the receipt of net proceeds from the Company’s common stock offerings, the YA Notes and the increase in related party debt proceeds, which were partially offset by an increase in debt repayments and an increase in finance lease payments during the fiscal year ended May 31, 2024. Off Balance Sheet Arrangements None.
These increases were partially offset by the payment of approximately $42.4 million in debt financing costs, an increase of approximately $65.1 million in finance lease payments as well as approximately $104.5 million cash used for the capped call and prepaid forward related to the Convertible Notes offering during the fiscal year ended May 31, 2025. Off Balance Sheet Arrangements None.
If YA Fund elects to make such prepayments in shares of common stock, YA Fund will receive a number of shares of common stock equal to (x) $5 million, divided by (y) an amount equal to 95% of the lowest daily VWAP during the five trading day period ending on the trading day immediately before the payment date. 52 Increase In Authorized Shares On June 11, 2024, we filed a Certificate of Amendment to our Second Amended and Restated Articles of Incorporation, as amended (the “Certificate of Amendment”).
Increases in Authorized Shares On June 11, 2024, we filed a Certificate of Amendment (the “Certificate of Amendment”) to our Second Amended and Restated Articles of Incorporation, as amended (the “Articles of Incorporation”). Pursuant to the Certificate of Amendment, the number of authorized shares of common stock was increased to 300,000,000.
In connection with the May PPA, we and YA Fund agreed to amend certain terms of the YA Notes, including amending the Monthly Maximum Amount (as defined in the YA Notes) to $16.0 million per month, in the aggregate, across the YA Notes. The May Note is convertible into shares of the Company’s common stock.
Additionally, in connection with the Series F Offering, we agreed to eliminate the $16.0 million per month conversion limitation that existed in the aggregate across the YA Notes (as defined below). During the fiscal year ended May 31, 2025, all 53,191 shares of Series F Convertible Preferred Stock were converted into approximately 7.6 million shares of our common stock.
Fair Value Measurements AI Warrants We measure the AI Warrants issued to AI Bridge Funding LLC (See “Note 9 - Stockholders' Equity” for further discussion) at fair value. We engaged a third party valuation specialist to assist management in its determination of the fair value of the AI Warrants using a Black-Scholes Option Pricing model.
Convertible Notes We engaged a third party valuation specialist to assist management in its determination and allocation of the fair value of the embedded derivative, the Conversion Option, using a binomial lattice model in a risk-neutral framework.
The AI Warrants are exercisable upon payment of the applicable exercise price in cash or through cashless exercise for a period of five years. 1,500,000 AI Warrants have an exercise price of $10.00 per share of common stock and 1,500,000 AI Warrants have an exercise price of $7.50 per share of common stock.
The warrant is exercisable beginning on February 27, 2027 (the “Initial Exercise Date”), upon payment of the applicable exercise price in cash or through cashless exercise for a period of five years from the Initial Exercise Date.
As of the date of this report, we sold approximately 301,673 shares of Series E Preferred Stock for net proceeds of approximately $6.9 million in total.
During the fiscal year ended May 31, 2025, we closed on four offerings totaling 301,673 shares of Series E Preferred Stock for net proceeds of approximately $6.9 million. The Series E Dealer Manager Agreement and the associated offering were terminated on August 9, 2024.
On June 27, 2023, we began issuing and selling common stock under an "at the market" sales agreement, with Craig-Hallum Capital, pursuant to which we may sell up to $125 million in aggregate proceeds from sales of common stock. During the fiscal year ended May 31, 2024, we sold approximately 18.9 million shares in total.
During the fiscal year ended May 31, 2025, we issued and sold approximately 3.0 million shares of our common stock under the July 2024 Sales Agreement for proceeds of $16.4 million net of issuance costs of $0.5 million. On October 30, 2024, we terminated the July 2024 Sales Agreement with the Agents.
Approximately $8.1 million was due to the valuation associated with the Company’s borrowings under the AI Bridge Loan and $5.7 million was due to the valuation associated with warrants issued to AI Bridge Funding LLC. There were no such losses recorded in the prior year comparative period.
Loss on change in fair value of warrants Loss on change in fair value of warrants was $6.4 million for the fiscal year ended May 31, 2025, due to the initial valuation of the STB Warrants issued during the current period. There were no such losses recorded in the prior year comparative period.
The primary reasons for the change were a decrease in revenue prepayments received relative to revenue earned during the fiscal year ended May 31, 2024, as well as an increase in payments associated with our operating leases, partially offset by a large increase in accounts payable. 60 Investing Activities The net cash used in investing activities increased by $40.3 million, from $132.1 million for the fiscal year ended May 31, 2023 to $172.4 million for the fiscal year ended May 31, 2024.
This loss was offset by a gain of approximately $4.1 million related to the change in the fair value of the YA Notes. Investing Activities The net cash used in investing activities increased by $495.2 million, from $172.4 million for the fiscal year ended May 31, 2024 to $667.7 million for the fiscal year ended May 31, 2025.