Biggest changeFor the Years Ended December 31, 2022 2021 Reconciliation of non-GAAP adjusted EBITDA: Net loss: (54,035,559 ) (45,461,664 ) Share of net loss of associates accounted for using the equity method 1,254,025 368,426 Depreciation and amortization 63,200,178 14,113,730 Share based payments 3,012,480 22,491,100 Unrealized and realized losses 6,673,124 932,866 Other non-operating revenue (2,401,555 ) (902,629 ) Other non-operating expenses 7,624,435 2,114,699 Tax - 277,717 LO2A write-back - 23,963,050 Impairment of financial assets 3,375,230 - Fair value loss on investments 1,694,388 - EBITDA (non-GAAP) $ 30,396,746 $ 17,897,295 For the Quarters Ended December 31, 2022 2021 Revenue $ 16,852,208 $ 19,647,771 Cost of revenues (excluding depreciation) (6,759,938 ) (3,686,578 ) Gross Profit 10,092,270 15,961,193 Reconciliation of non-GAAP adjusted EBITDA: Net Profit/(loss): (18,808,069 ) 1,804,928 Share of net loss of associates accounted for using the equity method 1,254,025 90,630 Depreciation and amortization 17,138,505 6,186,396 Share based payments 887,806 711,203 Unrealized and realized losses 310,530 204,309 Other non-operating revenue (469,603 ) (322,924 ) Other non-operating expenses 3,263,618 1,040,202 Tax - 276,216 Fair value loss on investments 1,694,388 - Impairment of financial assets 2,240,682 - EBITDA (non-GAAP) $ 7,511,882 $ 9,990,960 Liquidity and Capital Resources General For the year ended December 31, 2022, we financed our operations primarily through: 1.
Biggest changeWe believe that adjusted EBITDA is useful to investors in comparing our performance across reporting periods on a consistent basis where one-time, or non-recurring gains or losses or expenses unrelated to operating activities would otherwise mask the Company’s operating performance. 32 For the Years Ended December 31, 2023 2022 Reconciliation of non-GAAP adjusted EBITDA: Net loss: $ (58,545,093 ) $ (54,035,559 ) Impairment of financial assets 1,837,063 3,375,230 Share of net loss of equity method investments 36,356 1,254,025 Depreciation and amortization 38,080,506 63,200,178 Stock based compensation 10,834,838 3,012,480 Losses on foreign currency transactions 1,738,845 6,673,124 Other non-operating income (517,918 ) (2,401,555 ) Other non-operating expenses 3,445,461 7,624,435 Change in fair value of derivative asset 7,241,883 (11,299,971 ) Fair value loss on investments - 1,694,388 Income tax 5,948,619 - Gain on deconsolidation (9,472,976 ) - EBITDA (non-GAAP) $ 627,584 $ 19,096,775 For the Quarters Ended December 31, 2023 2022 Revenue $ 14,020,930 $ 16,852,208 Cost of revenues (excluding depreciation) (9,136,465 ) (6,759,938 ) Gross Profit 4,884,465 10,092,270 Reconciliation of non-GAAP adjusted EBITDA: Net Profit/(loss): (10,179,181 ) (18,808,069 ) Impairment of financial assets - 2,240,682 Share of net loss of associates accounted for using the equity method - 1,254,025 Depreciation and amortization 9,454,968 17,138,505 Stock based compensation 5,358,903 887,806 Unrealized and realized (gain)/losses 322,909 310,530 Other non-operating income (272,223 ) (469,603 ) Other non-operating expenses 1,156,224 3,263,618 Fair value loss on investments - 1,694,388 Change in fair value of derivative asset 595,520 10,083,933 Income tax 3,644,165 - Gain on deconsolidation (9,472,976 ) - EBITDA (non-GAAP) $ 608,309 $ 17,595,815 Liquidity and Capital Resources General Liquidity is the ability of a company to generate funds to support its current and future operations, satisfy its obligations, and otherwise operate on an ongoing basis.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion of our financial condition and results of operations for the years ended December 31, 2022 and 2021 should be read in conjunction with our consolidated financial statements and the notes to those statements that are included elsewhere in this Annual Report on Form 10-K.
ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion of our financial condition and results of operations for the years ended December 31, 2023 and 2022, should be read in conjunction with our consolidated financial statements and the notes to those statements that are included elsewhere in this Annual Report on Form 10-K.
On September 2, 2022, Mawson Infrastructure Group Pty Ltd entered into a Secured Loan Facility Agreement with W Capital Advisors Pty Ltd with a total loan facility of AUD$3 million (USD$1.9 million). This was amended on September 29, 2022, and the loan facility was increased to AUD$8 million (USD$5.2 million).
On September 2, 2022, Mawson AU entered into a Secured Loan Facility Agreement with W Capital Advisors Pty Ltd with a total loan facility of AUD $3.00 million (USD $1.9 million). This was amended on September 29, 2022, and the loan facility was increased to AUD$8.00 million (USD $5.2 million).
This discussion and analysis contains forward-looking statements that involve risks, uncertainties and assumptions. The actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors, including, but not limited to, those set forth under “Risk Factors” and elsewhere in this Annual Report. All amounts are in U.S. dollars.
This discussion and analysis contain forward-looking statements that involve risks, uncertainties and assumptions. The actual results may differ materially from those anticipated in these forward-looking statements as a result of certain factors, including, but not limited to, those set forth under “Risk Factors” and elsewhere in this Annual Report. All amounts are in U.S. dollar unless otherwise stated.
There was an impairment of financial assets during the year to December 31, 2022 of $3.38 million, $2.06 million related to the equity accounted investment TDI, $1.13 million is related to the equity accounted investment Cosmos Asset Management Pty Ltd and $0.19 million in relation to the deconsolidation of the Wize Entities.
During the year ended December 31, 2022, the Company recognized an impairment of $3.38 million of which $2.06 million related to the equity accounted investment TDI, $1.13 million related to the equity accounted investment Cosmos Asset Management Pty Ltd and $0.19 million was in relation to the deconsolidation of the Wize Entities.
Net loss available to Common Shareholders As a result of the foregoing, the Company recognized a net loss for the years ended December 31, 2022 and 2021 of $52.76 million and $44.96 million, respectively.
Net loss available to Common Shareholders As a result of the foregoing, the Company recognized a net loss for the years ended December 31, 2023 and 2022, of $60.42 million and $52.76 million, respectively.
In the year to December 31, 2022, share based payments were largely attributable to costs recognized for warrants issued to Celsius Mining LLC amounting to $1.67 million and $1.26 million in relation to long-term incentives for the Company’s leadership team.
Whereas in December 31, 2022, share based payments were largely attributable to costs recognized for warrants issued to Celsius Mining LLC amounting to $1.67 million and $1.26 million in relation to long-term incentives for the Company’s leadership team. Depreciation and amortization Depreciation consists primarily of depreciation of digital currency mining hardware and MDC equipment.
Selling, general and administrative Our selling, general and administrative expenses consist primarily of professional and management fees relating to: accounting, payroll, audit, and legal; equipment repairs; marketing; consultant fees; lease amortization and general office expenses. Selling, general and administrative expenses for the years ended December 31, 2022 and 2021 were $25.85 million and $16.06 million respectively.
Selling, general and administrative Our selling, general and administrative expenses consist primarily of professional and management fees relating to: employee compensation, audit; legal; equipment repairs; marketing; freight; insurance; consultant fees; lease amortization and general expenses. 30 Selling, general and administrative expenses for the years ended December 31, 2023 and 2022, were $19.18 million and $25.85 million, respectively.
The decrease in net cash provided by operating activities was primarily attributable to timing differences in trade and other receivables and trade and other payables. For the year ended December 31, 2022, and 2021, net cash used in investing activities was $32,540,422 and $128,247,751, respectively.
The decrease in net cash provided by operating activities was primarily attributable to timing differences in trade and other receivables and trade and other payables. For the year ended December 31, 2023, net cash provided by investing activities was $10.74 million and for the year ended December 31, 2022, net cash used in investing activities was $32.54 million.
Payments of the interest may be made partially in common stock of the Company, at the Company’s election. All of the investors included in this letter variation elected for the pre-payment option and therefore there were $3.1 million principal repayments made during November 2022. 6.
All of the investors included in this letter variation elected for the pre-payment option and therefore there were $3.1 million principal repayments made during November 2022.
In addition, Celsius Mining loaned Luna Squares LLC a principal amount of US$20,000,000 (“Principal”), for the purpose of funding the infrastructure required to meet the obligations of the Co-Location Agreement, for which Luna Squares LLC issued a Secured Promissory Note (the “Promissory Note”) in the principal amount equal to the Principal.
In connection with this agreement, Celsius Mining LLC loaned Luna Squares LLC a principal amount of $20 million, for the purpose of funding the infrastructure required to meet the obligations of the Co-Location Agreement, for which Luna Squares LLC issued a Secured Promissory Note for repayment of such amount.
Change in fair value of derivative asset During the year ended December 31, 2022, there was a change in the fair value of the derivative asset by $11.30 million in relation to our power pricing arrangements.
Change in fair value of derivative asset During the years ended December 31, 2023 and 2022, there was a loss on the fair value of the derivative asset by $7.24 million and a gain of $11.30 million, respectively, in relation to our power supply arrangements.
We believe our working capital requirements will continue to be funded through a combination of the cash we expect to generate from future operations, our existing funds, external debt facilities available to us and further issuances of shares. These are expected to be adequate to fund our operations over the next twelve months.
We believe our working capital requirements will continue to be funded through a combination of the cash we expect to generate from future operations, our existing funds, external debt facilities that may be available to us, further issuances of shares, and other potential sources of capital, monetization or funds.
Cost of revenues Our cost of revenue consists primarily of: direct power costs related to cryptocurrency mining and hosting, and cost of mining equipment sold. Cost of revenues for the year ended December 31, 2022 and 2021 were $47.72 million and $9.90 million, respectively.
Cost of revenues Our cost of revenue consists primarily of direct power costs related to digital currency mining and co-location services and cost of mining equipment sold. Cost of revenue for the years ended December 31, 2023 and 2022, were $28.56 million and $47.7 million, respectively.
As at December 31, 2022, AUD$4.9 million (USD$3.37 million) has been drawn down from this facility. The Secured Loan Facility accrues interest daily at a rate of 12% per annum and is paid monthly. Principal repayments due March 2023.
As of December 31, 2023, AUD $1.68 million (USD $1.15 million) has been drawn down from this facility, all of which is classified as a current liability. The Secured Loan Facility accrues interest daily at a rate of 12% per annum and is paid monthly. Principal repayments are paid ad hoc in line with the loan facility agreement.
The following table presents the major components of net cash flows (used in)/provided by operating, investing and financing activities for the year ending December 31, 2022 and 2021: Year Ended December 31, 2022 2021 Net cash provided by operating activities $ 14,256,294 $ 22,953,792 Net cash used in investing activities $ (32,540,422 ) $ (128,247,751 ) Net cash provided by financing activities $ 13,986,496 $ 109,854,460 For the year ended December 31, 2022, net cash provided by operating activities was $14,256,294 and for the year ended December 31, 2021, net cash used in operating activities was $22,953,792.
The following table presents the major components of net cash flows (used in) provided by operating, investing and financing activities for the years ending December 31, 2023 and 2022: Year Ended December 31, 2023 2022 Net cash (used in) provided by operating activities $ (2,545,664 ) $ 14,256,294 Net cash provided by (used in) investing activities $ 10,741,617 $ (32,540,422 ) Net cash (used in) provided by financing activities $ (4,647,279 ) $ 13,986,496 For the year ended December 31, 2023, net cash used by operating activities was $2.55 million and for the year ended December 31, 2022, net cash provided in operating activities was $14.26 million.
Hosting co-location revenue for the year ended December 31, 2022 and 2021 were $13.34 million and $0.85 million respectively. This increase is due to an increase in the number of co-location customers that we hosted during the year ended December 31, 2022.
Co-location services revenue for the years ended December 31, 2023 and 2022, were $16.36 million and $13.34 million, respectively. This 23% year over year increase was due to an increase in the number of miners we co-located during 2023.
The outstanding principal balance as at December 31, 2022, is $14.0 million. 5. On July 8, 2022, the Company issued secured convertible promissory notes to investors in the aggregate principal amount of $3,600,000 in exchange for an aggregate of $3,600,000.
On July 8, 2022, the Company issued secured convertible promissory notes to investors in the aggregate principal amount of $3.60 million (the “Secured Convertible Promissory Notes”) in exchange for an aggregate of $3.60 million in cash.
The increase in cost of revenue was primarily attributable to an increase in power costs related to energy costs to operate the mining equipment within our owned and hosting facilities.
The decrease in cost of revenue was primarily attributable to a decrease in power costs related to energy used to operate our self-mining equipment and co-location services.
As of December 31, 2022, and as of December 31, 2021, we had $4.51 million and $7.64 million, respectively, of outstanding long-term borrowings.
As of December 31, 2023 and 2022, we had $0 and $4.51 million, respectively, of outstanding long-term borrowings. As of December 31, 2023 and 2022, we had negative working capital of $33.18 million and $15.17 million, respectively.
During the year ended December 31, 2022, the realized and unrealized loss on foreign currency transactions was $6.67 million, and for the year ended December 31, 2021, there was a loss of $0.93 million. Interest expense for the year ended December 31, 2022 and 2021 were $6.06 million and $1.64 million, respectively.
During the years ended December 31, 2023 and 2022, the realized and unrealized loss on foreign currency transactions was $1.74 million and $6.67 million, respectively.
The Promissory Note accrues interest daily at a rate of 12% per annum. Luna Squares LLC is required to amortize the loan at a rate of 15% per quarter, with principal repayments starting in the third quarter following the closing. The Promissory Note has a maturity date of August 23, 2023. .
The Secured Promissory Note accrues interest daily at a rate of 12% per annum (with an overdue rate provision of an additional 200bps). Luna Squares LLC is required to amortize the loan at a rate of 15% per quarter, principal repayments began at the end of September 2022.
As of December 31, 2022, we had $23.61 million of outstanding short-term borrowings, and as of December 31, 2021, we had $11.10 million of short-term borrowings. The short-term borrowings as of December 31, 2022, relate to Celsius Mining LLC, W Capital Advisors Pty Ltd, the secured convertible promissory notes issued to investors and Marshall Investments MIG Pty Ltd.
The short-term borrowings as of December 31, 2023, relate to Celsius Mining LLC, W Capital Advisors Pty Ltd, the secured convertible promissory notes issued to investors and Marshall Investments MIG Pty Ltd (these loans are currently in default, refer to Material Cash Requirements section below for more information ) .
The decrease in net cash used in investing activities was primarily attributable to the decrease in the acquisition of cryptocurrency mining equipment. For the year ended December 31, 2022, and 2021, net cash provided by financing activities was $13,986,496 and $109,854,460, respectively.
For the year ended December 31, 2023, net cash used in financing activities was $4.65 million and for the year ended December 31, 2022, net cash provided by financing activities was $13.99 million. The cash used in financing activities during the year ended December 31, 2023, was primarily attributable to the repayment of borrowings.
In addition, other companies, including other companies in the Company’s industry, may calculate non-GAAP financial measures differently than the Company does, limiting their usefulness as a comparative tool. 33 The Company is providing supplemental financial measures for (i) non-GAAP adjusted earnings before interest, taxes, depreciation and amortization, or (“adjusted EBITDA”) that excludes the impact of interest, taxes, depreciation, amortization, share-based compensation expense, LO2A write-back, unrealized gains/losses on share of associates, and certain non-recurring expenses.
The Company is providing supplemental financial measures for (i) non-GAAP adjusted earnings before interest, taxes, depreciation and amortization, or (“adjusted EBITDA”) that excludes the impact of interest, income tax, depreciation, amortization, stock based compensation expense, change in fair value of derivative asset, impairment of financial assets, unrealized gains/losses, share of net loss of equity method investments, gain on deconsolidation and certain non-recurring expenses.
During the year ended December 31, 2022 we repaid $28.0 million of principal payments against the historical facilities provided by Foundry, Celsius, Marshall, W Capital and the convertible notes.
This offering closed on May 8, 2023. The net amount raised was $4.60 million. During the year ended December 31, 2023, we repaid $12.46 million of principal payments against the historical facilities provided by Celsius, Marshall and W Capital Advisors Pty Ltd.
In addition, the Company has access to equity financing through the ATM offering facility entered in May 2022. For our business to grow it is expected we will continue investing in mining equipment, but we are likely to require additional capital in either the short-term or long-term.
These are expected to be adequate to fund our operations over the next twelve months. For our business to grow it is expected, we may continue investing in mining equipment and infrastructure and will require additional working capital in the short-term and long-term.
On February 23, 2022, Luna Squares LLC entered into the Co-Location Agreement with Celsius Mining LLC, in connection with this agreement, Celsius Mining loaned Luna Squares LLC a principal amount of US$20,000,000, for the purpose of funding the infrastructure required to meet part of the obligations of the Co-Location Agreement.
On February 23, 2022, Luna Squares LLC entered into a Co-Location Agreement with Celsius Mining LLC.
Non-operating expense Non-operating expenses consist primarily of interest expense, losses on foreign currency transactions, impairment of financial assets, loss on write off of property and equipment, fair value loss on investments, and share of losses of equity accounted investments.
The loss on the derivative asset in the current year is due to the fall in the price of energy costs combined with less time remaining on the power supply agreement. Non-operating expense Non-operating expenses consist primarily of interest expense, losses on foreign currency transactions, impairment of financial assets, share of losses of equity accounted investments and other expenses.
Working Capital and Cash Flows As of December 31, 2022, and December 31, 2021, we had cash and cash equivalent balance of $0.95 million and $5.47 million in cash and cash equivalents, respectively. As of December 31, 2022, and December 31, 2021, the trade receivables balance was $10.46 million and $5.61 million respectively.
In addition, the Celsius deposit of $15.33 million is the subject of an ongoing legal dispute. 34 Working Capital and Cash Flows As of December 31, 2023 and 2022, we had a cash and cash equivalent balance of $4.48 million and $0.95 million, respectively.
The increase is primarily attributable to the new miners and MDCs which have been procured and have come into use by the Company in the year ended December 31, 2022 being greater than in the year ended December 31, 2021, and the application of a revised estimate of the of the useful life of miners with effect from December 1, 2022 to better reflect the pattern of consumption the change being effected by changing the method of depreciation from reducing balance to the straight line method from that date.
There was also a revised estimate of the useful life of miners effective on December 1, 2022, to better reflect the pattern of consumption, and the method of depreciation was changed from reducing balance to the straight line method from that date.
Wainwright & Co., LLC (“Wainwright”), to sell shares of our common stock, par value $0.001 per share, (the “Shares”) having an aggregate sales price of up to $100 million, from time to time, through an “at the market offering” program under which Wainwright will act as sales agent.
Wainwright & Co., LLC (“Wainwright”), and filed a prospectus supplement, to sell shares of our Common Stock through an “at the market offering” program as defined in Rule 415 promulgated under the Securities Act of 1933, as amended.
There were losses recognized for the share of losses in relation to equity accounted investments of $1.25 million and $0.37 million for the year ended December 31, 2022 and 2021 respectively.
The gain on sales of marketable securities for the years ended December 31, 2023 and 2022, were $1.44 million and $0, respectively. The gain during the year ended December 31, 2023 was in relation to the sale of CleanSpark, Inc shares. During the year ended December 31, 2023, the Company recognized a deconsolidation gain of $9.47 million.
In exchange for powering down our systems and curtailing the power we get from the grid in response to instances of high electricity demand, we receive net energy benefits. We also have a contract with our energy provider where we can trade our energy to achieve net energy benefits.
The Company also has an energy markets program through which it can receive net energy benefits in exchange for curtailing the power we utilize from the grid in response to instances of high electricity demand. As of the date of this Annual Report, we operate two data center facilities in Pennsylvania, USA.
The remaining increase in expenses relates to the increase in the scale of business operations during the year. 31 Share based payments Share based payment expenses for the year ended December 31, 2022 and 2021 were $3.01 million and $22.49 million respectively.
Stock based compensation Stock based compensation expenses for the years ended December 31, 2023 and 2022, were $10.83 million and $3.01 million, respectively.
During the year ended December 31, 2022, there was profit of site of $8.28 million. This sale was in relation to the sale of our Georgia bitcoin mining site which was sold to CleanSpark on October 7, 2022.
The 2023 amounts related to the sale of the Luna Squares Texas LLC along with 59 transformers. Whereas the 2022 amount relates to the sale of our Georgia bitcoin mining site which was sold to CleanSpark Inc. on October 7, 2022.
The decrease in net cash provided by financing activities was primarily attributable to proceeds from the capital raises which occurred in the prior period. Recently Issued Accounting Pronouncements For information with respect to recent accounting pronouncements, see Note 2v to our audited consolidated financial statements for the year ended December 31, 2022.
Recently Issued Accounting Pronouncements For information with respect to recent accounting pronouncements, see Note 2 to our Consolidated Financial Statements included in this Annual Report on Form 10-K for the year ended December 31, 2023. Critical Accounting Estimates The preparation of the financial statements in conformity with U.S.
The amounts due were repaid in full on October 17 2022; 3. On December 9, 2021, MIG No.1 Pty Ltd entered into a Secured Loan Facility Agreement with Marshall Investments MIG Pty Ltd (“Marshall”) with a total loan facility of AUD$20 million (USD$12.98 million). Principal repayments began in November 2022.
On September 2, 2022, Mawson AU entered into a Secured Loan Facility Agreement with W Capital Advisors Pty Ltd with a total loan facility of AUD $3.00 million (USD $1.9 million). This was amended on September 29, 2022, and the loan facility was increased to AUD$8.00 million (USD $5.2 million).