Hut 8 Corp. (Nasdaq | TSX: HUT) (“Hut 8” or the “Company”), an
energy infrastructure platform integrating power, digital
infrastructure, and compute at scale to fuel next-generation,
energy-intensive use cases such as Bitcoin mining and
high-performance computing, today announced its financial results
for the fourth quarter and full year of 2024.
“In 2024, we delivered on our commitment to operational
excellence and bottom-line economics, setting the foundation for
disciplined growth in 2025,” said Asher Genoot, CEO of Hut 8. “In
the fourth quarter, we fortified our capital strategy and balance
sheet—converting our Anchorage loan to equity, launching ATM and
stock repurchase programs, and expanding our strategic Bitcoin
reserve. Today, we operate from a position of strength as we focus
on advancing our 12.3-gigawatt development pipeline.”
“We believe our platform model will enable us to strategically
allocate capital as we aim to optimize returns, mitigate
sector-specific volatility, accelerate speed to market, and deliver
innovation at every stage of the development value chain. To align
our reporting structure with this model as we enter this next phase
of growth, we have realigned our operating segments around the
three layers of our platform: Power, Digital Infrastructure, and
Compute, as reflected in our results.”
“Looking ahead, we believe our application-agnostic approach to
digital infrastructure development and experience in greenfield
development will reinforce a structural advantage over peers
reliant on single-market exposure or more complex commercialization
models. Together with our robust development pipeline and
strengthened team, we believe we are well-positioned to meet the
continued and rising demand for energy capacity from applications
like AI while building a platform positioned to fuel the world’s
most transformative technologies for decades to come.”
2024 Highlights
Power
- Generated $56.6 million in full-year revenue, consisting of
revenue from Power Generation and Managed Services.
- Secured Vega, a 205 MW behind-the-meter site in Texas, which is
expected to be energized in Q2 2025, less than one year after
acquisition, through the Company’s greenfield development
capabilities, which enables rapid deployment low-cost Bitcoin
mining infrastructure.
- Advanced three large-scale AI data center development projects,
which, if secured, would collectively add over 430 MW of capacity.
After the quarter, Hut 8 secured 592 acres of land for its River
Bend campus, a project from this subset of its development
pipeline.
Digital Infrastructure
- Generated $17.5 million in full-year revenue, consisting of
revenue from CPU Colocation and ASIC Colocation services.
- Completed the greenfield development and energization of Salt
Creek, a 63 MW Bitcoin mining facility, just over three months
after breaking ground for an all-in cost of approximately $240,000
per MW.
- Developed custom data center architecture for Bitcoin mining
ASIC compute. Set for deployment at Vega, the architecture enables
rack-based ASIC compute utilizing a custom-designed direct-to-chip
(“DTC”) liquid cooling system at densities of up to 180 kilowatts
per rack, helping bridge the gap to traditional HPC
architecture.
- Secured a major colocation contract with BITMAIN Technologies
Ltd. (“BITMAIN”), the world’s leading manufacturer of digital
currency mining servers. The ASIC colocation contract is expected
to generate ~$125 million in annualized revenue upon full ramp and
includes a purchase option at Hut 8’s discretion for the full ~15
exahash-per-second (“EH/s”) deployment.
Compute
- Generated $80.7 million in full-year revenue, consisting of
revenue from Bitcoin Mining, GPU-as-a-Service, and Data Center
Cloud operations.
- Partnered with BITMAIN to develop and launch a next-generation
ASIC miner. The U3S21EXPH will be the first model
mass-commercialized by BITMAIN with DTC cooling within a U form
factor.
- Launched Highrise AI, Inc. (“Highrise”), a wholly-owned
subsidiary providing GPU-as-a-Service through an initial five-year
customer agreement with an AI cloud services provider. Hut 8
intends to leverage operational data and insights from Highrise to
optimize the design, development, and operations of its digital
infrastructure as it expands into AI data center development.
- Executed a purchase agreement for BITMAIN Antminer S21+ miners
for the Company’s initial ASIC fleet upgrade, which is expected to
increase self-mining hashrate to ~10.3 EH/s while driving average
fleet efficiency down to 20.5 joules per terahash (“J/TH”). If the
Company were to execute its purchase option under the
aforementioned BITMAIN colocation agreement, it anticipates total
self-mining hashrate of ~25.1 EH/s with average fleet efficiency of
16.0 J/TH.
Operations
- Appointed Asher Genoot as CEO on February 7, 2024.
- Executed a comprehensive restructuring program to strengthen
bottom-line economics, delivering a ~30% reduction in energy cost
per MWh and an approximately eight-point increase in gross margin
per Bitcoin mined from Q4 2023 to Q4 2024.
- Expanded team with strategic hires, including Sean Glennan as
CFO and Victor Semah as CLO.
Capital Strategy and Balance Sheet
- Closed a $150 million strategic investment from Coatue to
partner in building AI infrastructure.
- Converted our $37.9 million Anchorage Digital loan balance to
shares of our common stock at a 51% premium to the 20-Day VWAP
through the day prior to the signing of the Debt Repayment
Agreement.
- Launched a $500 million ATM program and a $250 million stock
repurchase program.
- Surpassed 10,000 Bitcoin held in reserve with the purchase of
approximately 990 Bitcoin, of which 968 were pledged as collateral
to BITMAIN as part of an innovative financing model for the
purchase of Antminer S21+ miners for our initial fleet
upgrade.
Key Performance Indicators
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
Cost to mine a Bitcoin (excluding hosted
facilities)(1) |
$ |
37,958 |
|
$ |
17,171 |
|
$ |
27,959 |
|
$ |
13,198 |
Cost to mine a Bitcoin(2) |
$ |
37,958 |
|
$ |
20,051 |
|
$ |
28,161 |
|
$ |
16,570 |
Weighted average revenue per
Bitcoin mined(3) |
$ |
82,412 |
|
$ |
37,313 |
|
$ |
60,834 |
|
$ |
29,913 |
Bitcoin mined(4) |
|
236 |
|
|
852 |
|
|
1,466 |
|
|
2,789 |
Energy cost per MWh |
$ |
31.63 |
|
$ |
45.47 |
|
$ |
32.52 |
|
$ |
40.80 |
Hosting cost per MWh |
$ |
N/A |
|
$ |
65.84 |
|
$ |
68.72 |
|
$ |
62.57 |
Energy capacity under
management (mining)(5) |
|
665 MW |
|
|
839 MW |
|
|
665 MW |
|
|
839 MW |
Total energy capacity under
management(6) |
|
1,020 MW |
|
|
842 MW |
|
|
1,020 MW |
|
|
842 MW |
Number of Bitcoin in strategic
reserve(7) |
|
10,171 |
|
|
9,195 |
|
|
10,171 |
|
|
9,195 |
(1) |
Cost to mine a Bitcoin (excluding hosted facilities) is equivalent
to the all-in electricity cost to mine a Bitcoin at owned
facilities and includes our net share of the King Mountain JV. |
(2) |
Cost to mine a Bitcoin (or weighted average cost to mine a Bitcoin)
is calculated as the sum of total all-in electricity expense and
hosting expense divided by Bitcoin mined during the respective
periods and includes our net share of the King Mountain JV. |
(3) |
Weighted average revenue per Bitcoin mined is calculated as the sum
of total self-mining revenue divided by Bitcoin mined during the
respective periods and includes our net share of the King Mountain
JV. |
(4) |
Bitcoin mined includes our net share of the King Mountain JV.
Bitcoin mined excluding our net share of the King Mountain JV was
190 and 690 for the three months ended December 31, 2024 and 2023,
respectively. Bitcoin mined excluding our net share of the King
Mountain JV was 1,184 and 2,138 for the twelve months ended
December 31, 2024 and 2023, respectively. |
(5) |
Energy capacity under management (mining) represents the total
power capacity related to Bitcoin mining infrastructure, including
self-mining sites, colocation agreements, and managed services
agreements. |
(6) |
Total energy capacity under management includes (i) energy capacity
under management (mining) and (ii) all energy-related assets
including power generation, non-operational sites, and traditional
data centers. |
(7) |
Number of Bitcoin in strategic reserve includes Bitcoin held in
custody, pledged as collateral, and pledged for a miner purchase
under an agreement with BITMAIN. |
|
|
Select Fourth Quarter 2024 Financial
Results
U.S. Data Mining Group, Inc. dba US Bitcoin Corp (“USBTC”) and
Hut 8 Mining Corp. completed an all-stock merger of equals (the
“Business Combination”) on November 30, 2023. USBTC was deemed the
accounting acquirer in the transaction and, as a result, the
historical figures in the Company’s income statement for the three
months ended December 31, 2023 reflect two months of USBTC’s
standalone performance and one month of the combined company’s
performance. Results for the three months ended December 31, 2024
reflect the performance of the combined company. All financial
results are reported in US dollars.
Revenue for the three months ended December 31, 2024 was $31.7
million compared to $38.9 million in the prior year period, and
consisted of $9.9 million in Power revenue, $2.5 million in Digital
Infrastructure revenue, $19.2 million in Compute revenue, and $0.1
million in Other revenue. Other consists primarily of equipment
sales and repairs.
Net income for the three months ended December 31, 2024 was
$152.0 million compared to $10.6 million for the prior year period.
This included gain on digital assets of $308.2 million and $32.8
million for the three months ended December 31, 2024 and 2023,
respectively.
Adjusted EBITDA for the three months ended December 31, 2024 was
$310.6 million compared to $48.6 million for the prior year period.
A reconciliation of Adjusted EBITDA to the most comparable GAAP
measure, net income (loss), and an explanation of this measure has
been provided in the table included below in this press
release.
Select Full Year 2024 Financial Results
As a result of the Business Combination, the historical figures
in the Company’s income statement for the twelve months ended
December 31, 2023 reflect eleven months of USBTC’s standalone
performance and one month of the combined company’s performance.
Results for the twelve months ended December 31, 2024 reflect the
performance of the combined company. With respect to the balance
sheet, the ending balance for year-end 2024 is being compared to
year-end 2023, both of which reflect the combined company’s
performance.
Revenue for the twelve months ended December 31, 2024 was $162.4
million compared to $96.0 million in the prior year, and consisted
of $56.6 million in Power revenue, $17.5 million in Digital
Infrastructure revenue, $80.7 million in Compute revenue, and $7.6
million in Other revenue. Other consists primarily of equipment
sales and repairs.
Net income for the twelve months ended December 31, 2024 was
$331.4 million compared to $21.9 million for the prior year period.
This included gain on digital assets of $509.3 million and $32.6
million for the twelve months ended December 31, 2024 and 2023,
respectively.
Adjusted EBITDA for the twelve months ended December 31, 2024
was $555.7 million compared to $85.7 million for the prior year
period. A reconciliation of Adjusted EBITDA to the most comparable
GAAP measure, net income (loss), and an explanation of this measure
has been provided in the table included below in this press
release.
Conference Call
The Hut 8 Corp. Full-Year 2024 Conference Call will commence
today, Monday, March 5, 2025, at 8:30 a.m. ET today. Investors can
join the live webcast here.
Supplemental Materials and Upcoming
Communications
The Company expects to make available on its website materials
designed to accompany the discussion of its results, along with
certain supplemental financial information and other data. For
important news and information regarding the Company, including
investor presentations and timing of future investor conferences,
visit the Investor Relations section of the Company's website,
https://hut8.com/investors, and its social media accounts,
including on X and LinkedIn. The Company uses its website and
social media accounts as primary channels for disclosing key
information to its investors, some of which may contain material
and previously non-public information.
Analyst Coverage
A full list of Hut 8 Corp. analyst coverage can be found at
https://hut8.com/investors/analyst-coverage/.
Upcoming Conferences & Events
- March 11–12, 2025: Cantor Crypto, Digital Assets & AI
Infrastructure Conference, Miami
- March 16–18, 2025: 37th Annual ROTH Conference, Dana Point
- March 25–27, 2025: Mining Disrupt, Fort Lauderdale
- April 7–8, 2025: Jones Healthcare and Technology Innovation
Conference, Las Vegas
- May 13–15, 2025: J.P. Morgan Global Technology, Media and
Communications Conference, Boston
- May 19–20, 2025: Barclays 15th Annual Emerging Payments and
FinTech Forum, New York
About Hut 8
Hut 8 Corp. is an energy infrastructure platform integrating
power, digital infrastructure, and compute at scale to fuel
next-generation, energy-intensive use cases such as Bitcoin mining
and high-potential computing. We take a power-first,
innovation-driven approach to developing, commercializing, and
operating the critical infrastructure that underpins the
breakthrough technologies of today and tomorrow. Our platform spans
1,020 megawatts of energy capacity under management across 15 sites
in the United States and Canada: five Bitcoin mining, hosting, and
Managed Services sites in Alberta, New York, and Texas, five high
performance computing data centers in British Columbia and Ontario,
four power generation assets in Ontario, and one non-operational
site in Alberta. For more information, visit www.hut8.com and
follow us on X (formerly known as Twitter) at @Hut8Corp.
Cautionary Note Regarding Forward–Looking
Information
This press release includes “forward-looking information” and
“forward-looking statements” within the meaning of Canadian
securities laws and United States securities laws, respectively
(collectively, “forward-looking information”). All information,
other than statements of historical facts, included in this press
release that address activities, events, or developments that Hut 8
expects or anticipates will or may occur in the future, including
statements relating to the Company’s foundation for disciplined
growth; its position of strength; its development pipeline,
including the three large-scale AI data center development projects
and the expected capacity assuming these projects are secured; its
platform model; its ability to strategically allocate capital; its
goal of optimizing returns, mitigating sector volatility,
accelerating speed to market, and delivering innovation across the
development value chain; its next phase of growth; its structural
advantage over peers; its ability to meet demand for energy
capacity; its expected energization of Vega, including the expected
timing and site capabilities; its colocation contract with BITMAIN,
including the anticipated revenue and expected hashrate and average
fleet efficiency improvements if the Company executes its purchase
option under the agreement; the commercialization of the U3S21EXPH
miner from BITMAIN, including the expected timing and miner
capabilities; the initial Highrise customer agreement; the
operational data and insights derived from Highrise for the
Company’s planned expansion into AI data center development; its
expected ASIC fleet upgrade, including the expected timing and
anticipated hashrate and average fleet efficiency improvements; and
the Company’s future business strategy, competitive strengths,
expansion, and growth of the business and operations more
generally, and other such matters is forward-looking information.
Forward-looking information is often identified by the words “may”,
“would”, “could”, “should”, “will”, “intend”, “plan”, “anticipate”,
“allow”, “believe”, “estimate”, “expect”, “predict”, “can”,
“might”, “potential”, “predict”, “is designed to”, “likely,” or
similar expressions.
Statements containing forward-looking information are not
historical facts, but instead represent management’s expectations,
estimates, and projections regarding future events based on certain
material factors and assumptions at the time the statement was
made. While considered reasonable by Hut 8 as of the date of this
press release, such statements are subject to known and unknown
risks, uncertainties, assumptions and other factors that may cause
the actual results, level of activity, performance, or achievements
to be materially different from those expressed or implied by such
forward-looking information, including, but not limited to, failure
of critical systems; geopolitical, social, economic, and other
events and circumstances; competition from current and future
competitors; risks related to power requirements; cybersecurity
threats and breaches; hazards and operational risks; changes in
leasing arrangements; Internet-related disruptions; dependence on
key personnel; having a limited operating history; attracting and
retaining customers; entering into new offerings or lines of
business; price fluctuations and rapidly changing technologies;
construction of new data centers, data center expansions, or data
center redevelopment; predicting facility requirements; strategic
alliances or joint ventures; operating and expanding
internationally; failing to grow hashrate; purchasing miners;
relying on third-party mining pool service providers; uncertainty
in the development and acceptance of the Bitcoin network; Bitcoin
halving events; competition from other methods of investing in
Bitcoin; concentration of Bitcoin holdings; hedging transactions;
potential liquidity constraints; legal, regulatory, governmental,
and technological uncertainties; physical risks related to climate
change; involvement in legal proceedings; trading volatility; and
other risks described from time to time in Company’s filings with
the U.S. Securities and Exchange Commission. In particular, see the
Company’s recent and upcoming annual and quarterly reports and
other continuous disclosure documents, which are available under
the Company’s EDGAR profile at www.sec.gov and SEDAR+ profile at
www.sedarplus.ca.
Adjusted EBITDA
In addition to results determined in accordance with GAAP, Hut 8
relies on Adjusted EBITDA to evaluate its business, measure its
performance, and make strategic decisions. Adjusted EBITDA is a
non-GAAP financial measure. The Company defines Adjusted EBITDA as
net income (loss), adjusted for impacts of interest expense, income
tax provision or benefit, depreciation and amortization, gain on
debt extinguishment, gain on derivatives, gain on bargain purchase,
our share of unconsolidated joint venture depreciation and
amortization, foreign exchange gains or losses, the removal of
non-recurring transactions, impairment on assets, gain or loss on
sale of property and equipment, loss from discontinued operations,
net loss attributable to non-controlling interests, and stock-based
compensation expense in the period presented. You are encouraged to
evaluate each of these adjustments and the reasons the Company’s
board of directors and management team consider them appropriate
for supplemental analysis.
The Company’s board of directors and management team use
Adjusted EBITDA to assess its financial performance because it
allows them to compare operating performance on a consistent basis
across periods by removing the effects of capital structure (such
as varying levels of interest expense and income), asset base (such
as depreciation and amortization), and other items (such as
non-recurring transactions mentioned above) that impact the
comparability of financial results from period to period.Net income
(loss) is the GAAP measure most directly comparable to Adjusted
EBITDA. In evaluating Adjusted EBITDA, you should be aware that in
the future the Company may incur expenses that are the same as or
similar to some of the adjustments in such presentation. The
Company’s presentation of Adjusted EBITDA should not be construed
as an inference that its future results will be unaffected by
unusual or non-recurring items. There can be no assurance that the
Company will not modify the presentation of Adjusted EBITDA in the
future, and any such modification may be material. Adjusted EBITDA
has important limitations as an analytical tool and you should not
consider Adjusted EBITDA in isolation or as a substitute for
analysis of results as reported under GAAP. Because Adjusted EBITDA
may be defined differently by other companies in the industry, the
Company’s definition of this non-GAAP financial measure may not be
comparable to similarly titled measures of other companies, thereby
diminishing its utility.
|
Hut 8 Corp. and Subsidiaries |
Consolidated Statements of Operations and Comprehensive
Income (Loss) |
(Unaudited, in USD thousands, except share and per share data) |
|
|
Three Months Ended |
|
Twelve Months Ended |
|
|
|
December 31, |
|
|
|
December 31, |
|
December 31, |
|
2023 |
|
December 31, |
|
2023 |
(in USD thousands) |
2024 |
|
(Unaudited) |
|
2024 |
|
(Unaudited) |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
Power |
$ |
9,949 |
|
|
$ |
7,818 |
|
|
$ |
56,602 |
|
|
$ |
22,794 |
|
Digital Infrastructure |
|
2,520 |
|
|
|
4,455 |
|
|
|
17,482 |
|
|
|
8,291 |
|
Compute |
|
19,159 |
|
|
|
26,519 |
|
|
|
80,701 |
|
|
|
64,851 |
|
Other |
|
66 |
|
|
|
110 |
|
|
|
7,600 |
|
|
|
110 |
|
Total
revenue |
|
31,694 |
|
|
|
38,902 |
|
|
|
162,385 |
|
|
|
96,046 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of
revenue (exclusive of depreciation and amortization shown
below): |
|
|
|
|
|
|
|
|
|
Cost of revenue - Power |
|
7,465 |
|
|
|
1,944 |
|
|
|
21,538 |
|
|
|
7,263 |
|
Cost of revenue - Digital Infrastructure |
|
2,929 |
|
|
|
3,048 |
|
|
|
15,556 |
|
|
|
4,321 |
|
Cost of revenue - Compute |
|
9,781 |
|
|
|
15,764 |
|
|
|
44,977 |
|
|
|
42,592 |
|
Cost of revenue - Other |
|
138 |
|
|
|
20 |
|
|
|
4,584 |
|
|
|
18 |
|
Total cost of revenue |
|
20,313 |
|
|
|
20,776 |
|
|
|
86,655 |
|
|
|
54,194 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating (income)
expenses: |
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
14,308 |
|
|
|
6,134 |
|
|
|
47,773 |
|
|
|
17,537 |
|
General and administrative expenses |
|
18,844 |
|
|
|
33,380 |
|
|
|
72,917 |
|
|
|
49,133 |
|
Gains on digital assets |
|
(308,157 |
) |
|
|
(32,811 |
) |
|
|
(509,337 |
) |
|
|
(32,626 |
) |
Loss (gain) on sale of property and equipment |
|
— |
|
|
|
443 |
|
|
|
(634 |
) |
|
|
888 |
|
Realized gain on sale of digital assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,376 |
) |
Impairment of digital assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,431 |
|
Impairment - other |
|
4,472 |
|
|
|
— |
|
|
|
4,472 |
|
|
|
— |
|
Legal settlement |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,531 |
) |
Total operating (income) expenses |
|
(270,533 |
) |
|
|
7,146 |
|
|
|
(384,809 |
) |
|
|
32,456 |
|
Operating income
(loss) |
|
281,914 |
|
|
|
10,980 |
|
|
|
460,539 |
|
|
|
9,396 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (expense)
income: |
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange (loss) gain |
|
(4,042 |
) |
|
|
1,002 |
|
|
|
(5,000 |
) |
|
|
1,002 |
|
Interest expense |
|
(9,563 |
) |
|
|
(5,980 |
) |
|
|
(29,794 |
) |
|
|
(24,933 |
) |
Gain on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
5,966 |
|
|
|
23,683 |
|
(Loss) gain on derivatives |
|
(13,143 |
) |
|
|
— |
|
|
|
6,780 |
|
|
|
— |
|
Gain on bargain purchase |
|
3,060 |
|
|
|
— |
|
|
|
3,060 |
|
|
|
— |
|
Equity in earnings of unconsolidated joint venture |
|
1,902 |
|
|
|
4,098 |
|
|
|
10,359 |
|
|
|
12,815 |
|
Total other (expense)
income |
|
(21,768 |
) |
|
|
(880 |
) |
|
|
(8,629 |
) |
|
|
12,567 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income from continuing
operations before taxes |
|
260,146 |
|
|
|
10,100 |
|
|
|
451,910 |
|
|
|
21,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax (provision) benefit |
|
(110,482 |
) |
|
|
482 |
|
|
|
(113,457 |
) |
|
|
(190 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
Net income from
continuing operations |
$ |
149,664 |
|
|
$ |
10,582 |
|
|
$ |
338,453 |
|
|
$ |
21,773 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (Loss) from
discontinued operations |
|
2,320 |
|
|
|
|
|
|
(7,044 |
) |
|
|
77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income |
|
151,984 |
|
|
|
10,582 |
|
|
|
331,409 |
|
|
|
21,850 |
|
Less: Net loss attributable to non-controlling interests |
|
241 |
|
|
|
— |
|
|
|
473 |
|
|
|
— |
|
Net income
attributable to Hut 8 Corp. |
$ |
152,225 |
|
|
$ |
10,582 |
|
|
$ |
331,882 |
|
|
$ |
21,850 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net
income |
$ |
151,984 |
|
|
$ |
10,582 |
|
|
$ |
331,409 |
|
|
$ |
21,850 |
|
Other comprehensive loss: |
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
(46,011 |
) |
|
|
10,761 |
|
|
|
(56,390 |
) |
|
|
10,761 |
|
Total comprehensive
income |
|
105,973 |
|
|
|
21,343 |
|
|
|
275,019 |
|
|
|
32,611 |
|
Less: Comprehensive loss attributable to non-controlling
interest |
387 |
|
|
|
— |
|
|
|
549 |
|
|
|
— |
|
Comprehensive income
attributable to Hut 8 Corp. |
$ |
106,360 |
|
|
$ |
21,343 |
|
|
$ |
275,568 |
|
|
$ |
32,611 |
|
Adjusted EBITDA Reconciliation
|
Three Months Ended |
|
Twelve Months Ended |
|
December 31, |
|
December 31, |
|
December 31, |
|
December 31, |
(in USD thousands) |
2024 |
|
2023 |
|
2024 |
|
2023 |
Net income |
$ |
151,984 |
|
|
$ |
10,582 |
|
|
$ |
331,409 |
|
|
$ |
21,850 |
|
Interest expense |
|
9,563 |
|
|
|
5,980 |
|
|
|
29,794 |
|
|
|
24,933 |
|
Income tax provision (benefit) |
|
110,482 |
|
|
|
(482 |
) |
|
|
113,457 |
|
|
|
190 |
|
Depreciation and amortization |
|
14,308 |
|
|
|
6,134 |
|
|
|
47,773 |
|
|
|
17,537 |
|
Gain on debt extinguishment |
|
— |
|
|
|
— |
|
|
|
(5,966 |
) |
|
|
(23,683 |
) |
Loss (gain) on derivatives |
|
13,143 |
|
|
|
— |
|
|
|
(6,780 |
) |
|
|
— |
|
Gain on bargain purchase |
|
(3,060 |
) |
|
|
— |
|
|
|
(3,060 |
) |
|
|
— |
|
Share of unconsolidated joint venture depreciation and amortization
(1) |
|
3,120 |
|
|
|
2,887 |
|
|
|
21,792 |
|
|
|
21,016 |
|
Foreign exchange loss (gain) |
|
4,024 |
|
|
|
(1,002 |
) |
|
|
5,000 |
|
|
|
(1,002 |
) |
Loss (gain) on sale of property and equipment |
|
— |
|
|
|
443 |
|
|
|
(634 |
) |
|
|
888 |
|
Non-recurring transactions (2) |
|
327 |
|
|
|
12,044 |
|
|
|
(9,882 |
) |
|
|
10,513 |
|
Impairment - other |
|
4,472 |
|
|
|
— |
|
|
|
4,472 |
|
|
|
— |
|
(Income) loss from discontinued operations |
|
(2,320 |
) |
|
|
77 |
|
|
|
7,044 |
|
|
|
(77 |
) |
Net loss attributable to non-controlling interests |
|
241 |
|
|
|
— |
|
|
|
473 |
|
|
|
— |
|
Stock-based compensation expense |
|
4,342 |
|
|
|
11,912 |
|
|
|
20,783 |
|
|
|
13,563 |
|
Adjusted EBITDA |
$ |
310,626 |
|
|
$ |
48,575 |
|
|
$ |
555,675 |
|
|
$ |
85,728 |
|
(1) |
Net of the accretion of fair value differences of depreciable and
amortizable assets included in equity in earnings of unconsolidated
joint venture in the Consolidated Statements of Operations and
Comprehensive Income (Loss) in accordance with ASC 323. See Note
10. Investment in unconsolidated joint venture of the Consolidated
Financial Statements for further detail. |
(2) |
Non-recurring transactions for the three months ended December 31,
2024 represent approximately $0.2 million of restructuring costs
and $0.1M of Far North related costs. Non-recurring transactions
for the three months ended December 31, 2023 represent
approximately $9.6 million related to a sales tax accrual and $2.4
million of transaction costs related to the Business Combination.
Non-recurring transactions for the twelve months ended December 31,
2024 represent approximately $4.0 million of restructuring costs
and $1.9 million related to the Far North transaction costs, offset
by a $13.5 million contract termination fee received from MARA, and
a $2.2 million tax refund. Non-recurring transactions for the
twelve months ended December 31, 2023 represent approximately $9.6
million related to a sales tax accrual and $2.4 million of
transaction costs related to the Business Combination, partially
offset by a gain from a legal settlement of $1.5 million. |
|
|
Contacts
Hut 8 Investor RelationsSue
Ennisir@hut8.com
Hut 8 Media Relationsmedia@hut8.com
Hut 8 (TSX:HUT)
과거 데이터 주식 차트
부터 2월(2) 2025 으로 3월(3) 2025
Hut 8 (TSX:HUT)
과거 데이터 주식 차트
부터 3월(3) 2024 으로 3월(3) 2025