Information contained in this quarterly report on
Form 10-Q contains “forward-looking statements.” All statements other than statements of historical facts contained in this
Quarterly Report on Form 10-Q may be forward-looking statements. These forward-looking statements are contained principally in the section
titled “Management’s Discussion and Analysis of Financial Condition and Results of Operations,” and are generally identifiable
by use of the words “may,” “will,” “should,” “expect,” “anticipate,” “estimate,”
“believe,” “intend” or “project” or the negative of these words or other variations on these words
or comparable terminology. The forward-looking statements herein represent our expectations, beliefs, plans, intentions, or strategies
concerning future events, including, but not limited to: our future financial performance; the continuation of historical trends; the
sufficiency of our resources in funding our operations; our intention to engage in mergers and acquisitions; and our liquidity and capital
needs. Our forward-looking statements are based on assumptions that may be incorrect, and there can be no assurance that any projections
or other expectations included in any forward-looking statements will come to pass. Moreover, our forward-looking statements are subject
to various known and unknown risks, uncertainties, and other factors that may cause our actual results, performance, or achievements to
be materially different from future results, performance, or achievements expressed or implied by any forward-looking statements. These
risks, uncertainties, and other factors include but are not limited to:
You should read this Quarterly Report on Form 10-Q
and the documents that we reference in this Quarterly Report on Form 10-Q and have filed as exhibits to this Quarterly Report on Form
10-Q with the understanding that our actual future results, performance and achievements may be materially different from what we expect.
We qualify all of our forward-looking statements by these cautionary statements. These forward-looking statements speak only as of the
date of this Quarterly Report on Form 10-Q. Except as required by applicable law, we do not plan to publicly update or revise any forward-looking
statements contained in this Quarterly Report on Form 10-Q, whether as a result of any new information, future events or otherwise.
As used in this quarterly report on Form 10-Q, “we”,
“our”, “us” and the “Company” refer to Bitmine Immersion Technologies, Inc., a Delaware corporation
unless the context requires otherwise.
Item 1. Financial Statements.
Index to Financial Statements
|
Page |
CONDENSED FINANCIAL STATEMENTS: |
|
|
|
Balance Sheets, February 28, 2023 (unaudited), and August 31, 2022 |
5 |
|
|
Unaudited Statements of Operations, for the Three and Six Months Ended February 28, 2023, and February 28, 2022 |
6 |
|
|
Unaudited Statements of Changes in Stockholders’ Equity, for the Six Months Ended February 28, 2023, and February 28, 2022 |
7 |
|
|
Unaudited Statements of Cash Flows, for the Six Months, Ended February 28, 2023, and February 28, 2022 |
8 |
|
|
Notes to the Unaudited Interim Financial Statements |
9 |
Bitmine Immersion Technologies,
Inc.
Balance
Sheets
(Unaudited)
| |
| | |
| |
| |
February 28, | | |
August 31, | |
| |
2023 | | |
2022 | |
| |
| | |
| |
ASSETS | |
| | | |
| | |
Current assets: | |
| | | |
| | |
Cash and cash equivalents | |
$ | 402,445 | | |
$ | 392,550 | |
Prepaid expenses | |
| 5,000 | | |
| 5,000 | |
Notes receivable -short term | |
| 374,444 | | |
| 491,395 | |
Total current assets | |
| 781,888 | | |
| 888,945 | |
Cryptocurrency | |
| 36,061 | | |
| 21,434 | |
Notes receivable -long term | |
| 1,573,970 | | |
| 532,345 | |
Investment in joint venture | |
| 987,429 | | |
| – | |
Fixed assets, net | |
| 611,310 | | |
| 21,875 | |
Fixed assets -not in service | |
| 4,147,509 | | |
| 6,509,602 | |
Total assets | |
$ | 8,138,167 | | |
$ | 7,974,201 | |
| |
| | | |
| | |
LIABILITIES AND STOCKHOLDERS' EQUITY | |
| | | |
| | |
Current liabilities: | |
| | | |
| | |
Accounts payable | |
$ | 43,627 | | |
$ | 84,761 | |
Accrued interest -related party | |
| 27,019 | | |
| – | |
Loans payable -related party | |
| 800,000 | | |
| – | |
Deferred revenue | |
| 79,010 | | |
| 232,913 | |
Total current liabilities | |
| 949,656 | | |
| 317,674 | |
Deferred revenue long term | |
| 437,163 | | |
| 252,322 | |
Total liabilities | |
| 1,386,819 | | |
| 569,995 | |
| |
| | | |
| | |
Commitments and contingencies | |
| – | | |
| – | |
| |
| | | |
| | |
Stockholders' Equity: | |
| | | |
| | |
Series A Preferred Stock, $0.0001 par value, 500,000 shares authorized, 453,966 and 453,966 shares issued and outstanding as of February 28, 2023 and August 31, 2022, respectively | |
| 45 | | |
| 45 | |
Common stock, $0.0001 par value, 500,000,000 shares authorized; 48,848,767 and 48,606,915 shares issued and outstanding as of February 28, 2023 and August 31, 2022 respectively | |
| 4,885 | | |
| 4,861 | |
Additional paid-in capital | |
| 9,991,056 | | |
| 9,865,866 | |
Accumulated deficit | |
| (3,244,637 | ) | |
| (2,466,566 | ) |
Total stockholders' equity | |
| 6,751,348 | | |
| 7,404,205 | |
Total liabilities and equity | |
$ | 8,138,167 | | |
$ | 7,974,201 | |
The accompanying notes are an integral part of the unaudited financial
statements.
Bitmine
Immersion Technologies, Inc.
Statements of Operations
(Unaudited)
| |
| | |
| | |
| | |
| |
| |
Three months | | |
Three months | | |
Six months | | |
Six months | |
| |
ended | | |
ended | | |
ended | | |
ended | |
| |
February 28, | | |
February 28, | | |
February 28, | | |
February 28, | |
| |
2023 | | |
2022 | | |
2023 | | |
2022 | |
Revenue from the sale of mining equipment | |
$ | 51,564 | | |
$ | 344,700 | | |
$ | 124,364 | | |
$ | 344,700 | |
Revenue from self- mining | |
| 104,526 | | |
| 4,574 | | |
| 133,443 | | |
| 4,574 | |
Total revenue | |
| 156,090 | | |
| 349,274 | | |
| 257,807 | | |
| 349,274 | |
Cost of sales mining equipment | |
| 1,500 | | |
| 186,657 | | |
| 44,580 | | |
| 186,657 | |
Cost of sales self-mining | |
| 93,957 | | |
| 45,468 | | |
| 169,352 | | |
| 45,468 | |
Gross profit (loss) | |
| 60,633 | | |
| 117,148 | | |
| 43,874 | | |
| 117,148 | |
| |
| | | |
| | | |
| | | |
| | |
Operating expenses: | |
| | | |
| | | |
| | | |
| | |
General and administrative expenses | |
| 42,633 | | |
| 12,331 | | |
| 61,113 | | |
| 40,869 | |
Depreciation | |
| 88,213 | | |
| 7,803 | | |
| 147,265 | | |
| 7,803 | |
Professional fees | |
| 101,065 | | |
| 43,520 | | |
| 262,803 | | |
| 667,025 | |
Related party compensation | |
| 130,430 | | |
| 92,460 | | |
| 239,823 | | |
| 104,460 | |
Impairment of fixed assets | |
| – | | |
| – | | |
| 122,950 | | |
| – | |
Impairment of cryptocurrency | |
| – | | |
| – | | |
| 3,523 | | |
| – | |
Total operating expenses | |
| 362,341 | | |
| 156,114 | | |
| 837,477 | | |
| 820,157 | |
Income(loss) from operations | |
| (301,708 | ) | |
| (38,966 | ) | |
| (793,603 | ) | |
| (703,009 | ) |
Other income (expense) | |
| | | |
| | | |
| | | |
| | |
Interest expense | |
| (22,211 | ) | |
| (73,162 | ) | |
| (27,019 | ) | |
| (117,874 | ) |
Gain from the sale of digital currencies | |
| 12,761 | | |
| – | | |
| 12,761 | | |
| – | |
Other income | |
| – | | |
| – | | |
| 16,939 | | |
| – | |
Interest income | |
| 3,751 | | |
| – | | |
| 12,850 | | |
| – | |
Other income (expense), net | |
| (5,699 | ) | |
| (73,162 | ) | |
| 15,532 | | |
| (117,874 | ) |
Net loss | |
$ | (307,407 | ) | |
$ | (112,127 | ) | |
$ | (778,071 | ) | |
$ | (820,883 | ) |
| |
| | | |
| | | |
| | | |
| | |
Basic and diluted earnings (loss) per common share | |
$ | (0.01 | ) | |
$ | (0.00 | ) | |
$ | (0.02 | ) | |
$ | (0.02 | ) |
| |
| | | |
| | | |
| | | |
| | |
Weighted-average number of common shares outstanding: | |
| | | |
| | | |
| | | |
| | |
Basic and diluted | |
| 48,778,343 | | |
| 41,417,621 | | |
| 48,734,387 | | |
| 41,006,769 | |
The accompanying notes are an integral part of the unaudited financial
statements.
Bitmine
Immersion Technologies, Inc.
Statements of Changes in Stockholders' Equity
(Unaudited)
| |
| | |
| | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| |
Series A Preferred | | |
Common Stock | | |
Paid-in | | |
Accumulated | | |
Stockholders' | |
| |
Shares | | |
Value | | |
Shares | | |
Value | | |
Capital | | |
Deficit | | |
Equity | |
Balance, August 31,2021 | |
| – | | |
$ | – | | |
| 40,433,299 | | |
$ | 4,043 | | |
$ | 817,842 | | |
$ | (461,334 | ) | |
$ | 360,551 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for services | |
| – | | |
| – | | |
| 200,000 | | |
| 20 | | |
| 549,980 | | |
| – | | |
| 550,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (708,756 | ) | |
| (708,756 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, November 30, 2021 | |
| – | | |
$ | – | | |
| 40,633,299 | | |
$ | 4,063 | | |
$ | 1,367,822 | | |
$ | (1,170,090 | ) | |
$ | 201,796 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common shares issued for services | |
| – | | |
| – | | |
| 2,100,000 | | |
| 210 | | |
| (210 | ) | |
| – | | |
| – | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common shares sold in a private placement | |
| – | | |
| – | | |
| 580,000 | | |
| 58 | | |
| 724,942 | | |
| – | | |
| 725,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Stock based compensation-related party | |
| – | | |
| – | | |
| – | | |
| – | | |
| 15,460 | | |
| – | | |
| 15,460 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (112,127 | ) | |
| (112,127 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, February 28, 2022 | |
| – | | |
$ | – | | |
| 43,313,299 | | |
$ | 4,331 | | |
$ | 2,108,014 | | |
$ | (1,282,217 | ) | |
$ | 830,129 | |
| |
| | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
| | |
| | |
| |
| |
| | |
| | |
| | |
Additional | | |
| | |
Total | |
| |
Series A Preferred | | |
Common Stock | | |
Paid-in | | |
Accumulated | | |
Stockholders' | |
| |
Shares | | |
Value | | |
Shares | | |
Value | | |
Capital | | |
Deficit | | |
Equity | |
Balance, August 31,2022 | |
| 453,966 | | |
$ | 45 | | |
| 48,606,915 | | |
$ | 4,861 | | |
$ | 9,865,865 | | |
$ | (2,466,566 | ) | |
$ | 7,404,205 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for services-related party | |
| – | | |
| – | | |
| 71,429 | | |
| 7 | | |
| 31,422 | | |
| – | | |
| 31,429 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common shares issued for services | |
| – | | |
| – | | |
| 100,000 | | |
| 10 | | |
| 43,990 | | |
| – | | |
| 44,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (470,665 | ) | |
| (470,665 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, November 30, 2022 | |
| 453,966 | | |
$ | 45 | | |
| 48,778,344 | | |
$ | 4,878 | | |
$ | 9,941,277 | | |
$ | (2,937,231 | ) | |
$ | 7,008,969 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Common stock issued for services-related party | |
| – | | |
| – | | |
| 70,423 | | |
| 7 | | |
| 49,778 | | |
| – | | |
| 49,785 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Net loss | |
| – | | |
| – | | |
| – | | |
| – | | |
| – | | |
| (307,407 | ) | |
| (307,407 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Balance, February 28, 2023 | |
| – | | |
$ | – | | |
| 48,848,767 | | |
$ | 4,885 | | |
$ | 9,991,055 | | |
$ | (3,244,638 | ) | |
$ | 6,751,348 | |
The accompanying notes are an integral part of the unaudited financial
statements.
Bitmine
Immersion Technologies, Inc.
Statements
of Cash Flows
(Unaudited)
| |
| | |
| |
| |
Six months | | |
Six months | |
| |
ended | | |
ended | |
| |
February | | |
February | |
| |
2023 | | |
2022 | |
Cash flows from operating activities | |
| | | |
| | |
Net loss | |
$ | (778,071 | ) | |
$ | (820,883 | ) |
Stock based compensation | |
| 125,214 | | |
| 565,460 | |
Gain on the sale of property | |
| – | | |
| 158,043 | |
Depreciation | |
| 147,265 | | |
| 7,803 | |
Change in balance sheet accounts | |
| | | |
| | |
Impairment of fixed assets | |
| 122,950 | | |
| – | |
Cryptocurrencies | |
| (14,627 | ) | |
| (4,574 | ) |
Notes receivable | |
| (924,673 | ) | |
| (168,750 | ) |
Prepaid expenses | |
| – | | |
| (5,000 | ) |
Accounts payable | |
| (41,134 | ) | |
| 21,740 | |
Deferred revenue | |
| 30,938 | | |
| – | |
Accrued interest related party | |
| 27,019 | | |
| 117,874 | |
Accrued liabilities - related parties | |
| – | | |
| 71,500 | |
Net cash provided by (used in) operating activities | |
| (1,305,119 | ) | |
| (56,788 | ) |
| |
| | | |
| | |
Cash flows from investing activities | |
| | | |
| | |
Investment in joint venture | |
| (987,429 | ) | |
| – | |
Sale of fixed assets | |
| 1,558,443 | | |
| – | |
Purchase of fixed assets | |
| (56,000 | ) | |
| (1,602,546 | ) |
Net cash used in investing activities | |
| 515,014 | | |
| (1,602,546 | ) |
| |
| | | |
| | |
Cash flows from financing activities: | |
| | | |
| | |
Common shares sold in a private placement | |
| – | | |
| 725,000 | |
Related party loans - net | |
| 800,000 | | |
| 1,616,813 | |
Net cash provided by (used in) financing activities | |
| 800,000 | | |
| 2,341,813 | |
| |
| | | |
| | |
Net increase (decrease) in cash and cash equivalents | |
| 9,895 | | |
| 682,479 | |
Cash and cash equivalents at beginning of period | |
| 392,550 | | |
| 218,737 | |
Cash and cash equivalents at end of period | |
$ | 402,445 | | |
$ | 901,216 | |
| |
| | | |
| | |
Supplemental disclosure of cash flow information: | |
| | | |
| | |
Cash paid for interest | |
$ | – | | |
$ | – | |
Cash paid for income taxes | |
$ | – | | |
$ | – | |
The accompanying notes are an integral part of the unaudited financial
statements.
BITMINE IMMERSION TECHNOLOGIES, INC.
NOTES TO UNAUDITED FINANCIAL STATEMENTS
NOTE 1 – BASIS OF PRESENTATION AND SUMMARY
OF SIGNIFICANT POLICIES
About Bitmine Immersion Technologies, Inc.
Bitmine Immersion Technologies Inc. f/k/a Sandy Springs
Holdings, Inc. (“Bitmine” or the “Company”) is a Delaware corporation that commenced operations
on July 16, 2020. A predecessor to the Company was incorporated in the state of Nevada on August 16, 1995, as Interactive Lighting Showrooms,
Inc.
By a written consent dated July 16, 2021, holders
of a majority of the Company’s issued and outstanding common stock approved a resolution to appoint Jonathan Bates, Raymond Mow,
Michael Maloney, and Seth Bayles to the board of directors of the Company, and to appoint Jonathan Bates as Chairman, Seth Bayles as Corporate
Secretary, Raymond Mow as Chief Financial Officer, and Ryan Ramnath as Chief Operating Officer (collectively, the “New O&Ds”).
Erik S. Nelson remained a director and the chief executive officer. At the same time, the shareholders approved the issuance of 32,994,999
shares of common stock in the Company’s offering of common stock at $0.015 per share, and the grant of 4,750,000 shares for services,
which were valued at $0.015 per share. As a result of the foregoing stock issuances, the New O&Ds (or entities controlled by them)
collectively acquired 24,893,877 shares of common stock, which represented approximately 62% of the issued and outstanding shares at the
time.
The appointment of certain of the New O&Ds to
the Company’s board, and issuance to the New O&Ds of a controlling interest in the Company, were made in order to enable the
Company to enter the business of creating a hosting center for Bitcoin mining computers primarily utilizing immersion cooling technology,
as well mining the Bitcoin digital currency for its own account. Prior to the change of control to the New O&Ds, the Company was a
shell company.
During the fiscal year ended August 31, 2022, the
Company began implementing its business plan by generating revenue from the mining of Bitcoin digital currency, hosting a third party
Bitcoin miner and the sale of mining equipment.
The Company’s year-end is August 31st.
Basis of Presentation
The foregoing unaudited interim condensed financial
statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”)
for interim financial information and with the instructions for Form 10-Q and Regulation S-X as promulgated by the Securities and Exchange
Commission (“SEC”). Accordingly, these financial statements do not include all of the disclosures required by GAAP
for complete financial statements. These unaudited interim condensed financial statements should be read in conjunction with the audited
financial statements and the notes thereto included on Form 10-K for the year ended August 31, 2022. In the opinion of management, the
unaudited interim condensed financial statements furnished herein include all adjustments, all of which are of a normal recurring nature,
necessary for a fair statement of the results for the interim period presented.
The preparation of financial statements in accordance
with GAAP requires the use of estimates and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent
assets and liabilities known to exist as of the date the financial statements are published, and the reported amounts of revenues and
expenses during the reporting period. Uncertainties with respect to such estimates and assumptions are inherent in the preparation of
the Company’s financial statements; accordingly, it is possible that the actual results could differ from these estimates and assumptions
that could have a material effect on the reported amounts of the Company’s financial position and results of operations.
Operating results for the six months ended February
28, 2023, are not necessarily indicative of the results that may be expected for the year ending August 31, 2023.
Reverse Stock Split
On June 25, 2020, the Board of Directors and the shareholders
of the Company approved a 1 for 40,000 reverse split, with all fractional shares rounded up to the nearest whole share, and immediately
after the completion of the reverse split, effected a 200 for 1 forward stock split. The net effect of the splits was a 1 for 200 reverse
split of the Company’s common shares. The stock splits were effective April 27, 2021. No fractional shares of common stock were
issued connection with the Reverse Split. If, as a result of the Reverse Split, a shareholder would have otherwise held a fractional share,
the shareholder received, instead of the issuance of such fractional share, one whole share of common stock.
The Company’s financial statements in this Report
for the periods ended February 28, 2023, and August 31, 2022, and all references thereto have been retroactively adjusted to reflect the
split unless specifically stated otherwise.
Management’s Representation of Interim
Financial Statements
The accompanying unaudited condensed financial statements
have been prepared by the Company without audit pursuant to the rules and regulations of the Securities and Exchange Commission (“SEC”).
The Company uses the same accounting policies in preparing quarterly and annual financial statements. Certain information and footnote
disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United
States (“GAAP”) have been condensed or omitted as allowed by such rules and regulations, and management believes that the
disclosures are adequate to make the information presented not misleading. These condensed financial statements include all of the adjustments,
which in the opinion of management are necessary to a fair presentation of financial position and results of operations. All such adjustments
are of a normal and recurring nature. Interim results are not necessarily indicative of results for a full year.
Use of Estimates
The preparation of financial statements in conformity
with US GAAP requires management to make estimates and assumptions that affect the reported amounts of liabilities and disclosure of contingent
assets and liabilities at the date of the financial statements. The most significant estimates relate to the calculation of stock-based
compensation, useful lives and impairment of fixed assets, income taxes and contingencies. The Company bases its estimates on historical
experience, known or expected trends, and various other assumptions that are believed to be reasonable given the quality of information
available as of the date of these financial statements. The results of these assumptions provide the basis for making estimates about
the carrying amounts of assets and liabilities that are not readily apparent from other sources. Actual results could differ from these
estimates. There have been no material changes to the Company’s accounting estimates since the Company’s financial statements
for the fiscal year ended August 31, 2022.
Segment Reporting
The Company operates in one segment - the cryptocurrency
mining industry. In accordance with the “Segment Reporting” Topic of the ASC, the Company’s chief operating decision
maker has been identified as the Chief Executive Officer and President, who reviews operating results to make decisions about allocating
resources and assessing performance for the entire Company. All material Company operations qualify for aggregation due to their similar
customer base and similarities in economic characteristics, nature of products and services, and procurement, manufacturing and distribution
processes.
Revenue Recognition
On July 1, 2018, the Company adopted Accounting Standards
Codification (“ASC”) Topic 606, Revenue from Contracts with Customers (“ASC 606”). Results for reporting periods
beginning after January 1, 2018, are presented under ASC 606.
Revenues from digital currency mining
The Company
recognizes revenue under ASC 606, Revenue from Contracts with Customers. The core principle of the revenue standard is that a company
should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration
to which the company expects to be entitled in exchange for those goods or services. The following five steps are applied to achieve that
core principle:
|
· |
Step 1: Identify the contract with the customer; |
|
· |
Step 2: Identify the performance obligations in the contract; |
|
· |
Step 3: Determine the transaction price; |
|
· |
Step 4: Allocate the transaction price to the performance obligations in the contract; and |
|
· |
Step 5: Recognize revenue when the Company satisfies a performance obligation. |
In order to
identify the performance obligations in a contract with a customer, a company must assess the promised goods or services in the contract
and identify each promised good or service that is distinct. A performance obligation meets ASC 606’s definition of a “distinct”
good or service (or bundle of goods or services) if both of the following criteria are met: The customer can benefit from the good or
service either on its own or together with other resources that are readily available to the customer (i.e., the good or service is capable
of being distinct), and the entity’s promise to transfer the good or service to the customer is separately identifiable from other
promises in the contract (i.e., the promise to transfer the good or service is distinct within the context of the contract).
If a good or
service is not distinct, the good or service is combined with other promised goods or services until a bundle of goods or services is
identified that is distinct.
The transaction
price is the amount of consideration to which an entity expects to be entitled in exchange for transferring promised goods or services
to a customer. The consideration promised in a contract with a customer may include fixed amounts, variable amounts, or both. When determining
the transaction price, an entity must consider the effects of all of the following:
|
· |
Variable consideration |
|
· |
Constraining estimates of variable consideration |
|
· |
The existence of a significant financing component in the contract |
|
· |
Noncash consideration |
|
· |
Consideration payable to a customer |
Variable consideration
is included in the transaction price only to the extent that it is probable that a significant reversal in the amount of cumulative revenue
recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved. The transaction price
is allocated to each performance obligation on a relative standalone selling price basis. The transaction price allocated to each performance
obligation is recognized when that performance obligation is satisfied, at a point in time or over time as appropriate.
The Company
has entered into digital asset mining pools by executing contracts, as amended from time to time, with the mining pool operators to provide
computing power to the mining pool. The contracts are terminable at any time by either party and the Company’s enforceable right
to compensation only begins when the Company provides computing power to the mining pool operator. In exchange for providing computing
power, the Company is entitled to a fractional share of the fixed cryptocurrency award the mining pool operator receives (less digital
asset transaction fees to the mining pool operator which are immaterial and are recorded as a deduction from revenue), for successfully
adding a block to the blockchain. The terms of the agreement provide that neither party can dispute settlement terms after thirty-five
days following settlement. The Company’s fractional share is based on the proportion of computing power the Company contributed
to the mining pool operator to the total computing power contributed by all mining pool participants in solving the current algorithm.
Providing computing
power to solve complex cryptographic algorithms in support of the Bitcoin blockchain (in a process known as “solving a block”)
is an output of the Company’s ordinary activities. The provision of providing such computing power is the only performance obligation
in the Company’s contracts with mining pool operators. The transaction consideration the Company receives, if any, is noncash consideration,
which the Company measures at fair value on the date received, which is not materially different than the fair value at contract inception
or the time the Company has earned the award from the pools. The consideration is all variable. Because it is not probable that a significant
reversal of cumulative revenue will not occur, the consideration is constrained until the mining pool operator successfully places a block
(by being the first to solve an algorithm) and the Company receives confirmation of the consideration it will receive, at which time revenue
is recognized. There is no significant financing component in these transactions.
Fair value of
the cryptocurrency award received is determined using the market rate of the related cryptocurrency at the time of receipt.
Revenues from Hosting
The Company provides energized space to customers
who locate their equipment within the Company’s co-hosting facility. The equipment generating the hosting revenue is owned by the
customer. Currently, the Company accepts the mining proceeds daily from the mining pool into a cold wallet address in the Company’s
name. The Company sends its hosting client its portion daily, as the Company receives such proceeds. All performance obligations are achieved
simultaneously by providing the hosting environment for the customers’ operations. Hosting revenues consist of amounts billed
in U.S. dollars for electricity and other fees, and a percentage of cryptocurrency generated by the client’s hosting activities.
With regard to hosting revenues that are billed in U.S. dollars, revenues are recorded at the time of invoicing. With regard to hosting
revenues that are based on a percentage of cryptocurrency generated by the customer, revenues are recorded based on the Company’s
share of cryptocurrency received from the mining pool on the date of receipt.
During the six months ending February 28, 2023, the
Company did not generate any revenue from hosting services.
Revenues
from the sale of mining equipment
The Company
records revenue from the resale of mining equipment it has purchased. Revenue for the sale of mining equipment is recognized under the
guidelines of ASC 606. During the six months ending February 28, 2023, the Company generated $124,364 in revenues from the sale of mining
equipment.
Revenues From Mining
Revenues from mining cryptocurrency for its own account
will be recorded at the spot price for the cryptocurrency on a daily basis based on the Company’s proportionate share of cryptocurrency
earned by the mining pools in which the Company participates on the date the Company receives its share from the pool. During the six
months ending February 28, 2023, the Company generated $133,443 in revenues from mining cryptocurrency.
Cash and cash equivalents
The Company considers all highly liquid temporary
cash investments with an original maturity of three months or less to be cash equivalents. On February 28, 2023, and August 31, 2022,
respectively, the Company’s cash equivalents totaled $402,445 and $392,550, respectively.
Cryptocurrency
Cryptocurrencies held are accounted for as intangible
assets with indefinite useful lives. An intangible asset with an indefinite useful life is not amortized but assessed for impairment quarterly,
when events or changes in circumstances occur indicating that it is more likely than not that the indefinite-lived asset is impaired.
Impairment exists when the carrying amount exceeds its fair value, which is measured using the quoted price of the cryptocurrency at
the time its fair value is being measured. In testing for impairment, the Company has the option to first perform a qualitative assessment
to determine whether it is more likely than not that an impairment exists. If it is determined that it is not more likely than not that
an impairment exists, a quantitative impairment test is not necessary. If the Company concludes otherwise, it is required to perform a
quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. During
the six months ended February 28, 2023, the Company recorded an impairment charge of $3,523 due to a reduction in the quoted price of
cryptocurrency. Subsequent reversal of impairment losses, if the price of cryptocurrency increases, is not permitted. Additionally, during
the three months ended February 28, 2023, the Company realized a gain from sale of cryptocurrency of $12,761.
Cryptocurrency earned by the Company through its mining
activities are included within operating activities on the accompanying consolidated statements of cash flows. The sales of digital currencies
are included within investing activities in the accompanying consolidated statements of cash flows and any realized gains or losses from
such sales are included in other income (expense) in the consolidated statements of operations and comprehensive income (loss). The Company
accounts for its gains or losses in accordance with the moving weighted average method of accounting.
The Company holds its cryptocurrencies in a cold storage
wallet account in its name, and not with a custodian or other intermediary. The Company has an account with Gemini Trust Company, LLC,
which is a qualified custodian regulated by the New York Department of Financial Services. Currently, the Company does not store cryptocurrencies
at Gemini, and only transfers cryptocurrencies that it desires to liquidate to its account at Gemini immediately prior to the liquidation.
The Company uses Gemini’s multi-signature feature for account access.
Income taxes
The Company accounts for income taxes under FASB ASC
740, “Accounting for Income Taxes”. Under FASB ASC 740, deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. Under FASB ASC 740, the effect on deferred
tax assets and liabilities of a change in tax rates is recognized in income in the period that includes the enactment date. FASB ASC 740-10-05,
“Accounting for Uncertainty in Income Taxes” prescribes a recognition threshold and a measurement attribute for the
financial statement recognition and measurement of tax positions taken or expected to be taken in a tax return. For those benefits to
be recognized, a tax position must be more-likely-than-not to be sustained upon examination by taxing authorities. The amount recognized
is measured as the largest amount of benefit that is greater than 50 percent likely of being realized upon ultimate settlement. The Company
assesses the validity of its conclusions regarding uncertain tax positions quarterly to determine if facts or circumstances have arisen
that might cause it to change its judgment regarding the likelihood of a tax position’s sustainability under audit.
Stock-based Compensation
The Company accounts for stock-based compensation
using the fair value method following the guidance outlined in Section 718-10 of the FASB Accounting Standards Codification for disclosure
about Stock-Based Compensation. This section requires a public entity to measure the cost of employee services received in exchange for
an award of equity instruments based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized
over the period during which an employee is required to provide service in exchange for the award- the requisite service period (usually
the vesting period). No compensation cost is recognized for equity instruments for which employees do not render the requisite service.
Net Loss per Share
Net loss per common share is computed by dividing
net loss by the weighted average common shares outstanding during the period as defined by Financial Accounting Standards, ASC Topic 260,
“Earnings per Share.” Basic earnings per common share (“EPS”) calculations are determined by dividing net income
by the weighted average number of shares of common stock outstanding during the period. Diluted earnings per common share calculations
are determined by dividing net income by the weighted average number of common shares and dilutive common share equivalents outstanding.
Stock Purchase Warrants
The Company accounts for warrants issued to purchase
shares of its common stock as equity in accordance with FASB ASC 480, Accounting for Derivative Financial Instruments Indexed to, and
Potentially Settled in, a Company’s Own Stock, Distinguishing Liabilities from Equity. We determine the accounting classification
of warrants we issue, as either liability or equity classified, by first assessing whether the warrants meet liability classification
in accordance with ASC 480-10, Accounting for Certain Financial Instruments with Characteristics of both Liabilities and Equity, then
in accordance with ASC 815-40, Accounting for Derivative Financial Instruments Indexed to, and Potentially Settled in, a Company’s
Own Stock. Under ASC 480, warrants are considered liability classified if the warrants are mandatorily redeemable, obligate us to settle
the warrants or the underlying shares by paying cash or other assets, and warrants that must or may require settlement by issuing variable
number of shares. If warrants do not meet the liability classification under ASC 480-10, we assess the requirements under ASC 815-40,
which states that contracts that require or may require the issuer to settle the contract for cash are liabilities recorded at fair value,
irrespective of the likelihood of the transaction occurring that triggers the net cash settlement feature.
If the warrants do not require liability classification
under ASC 815-40, in order to conclude equity classification, we also assess whether the warrants are indexed to our common stock and
whether the warrants are classified as equity under ASC 815-40 or other GAAP. After all such assessments, we conclude whether the warrants
are classified as liability or equity. Liability classified warrants require fair value accounting at issuance and subsequent to initial
issuance with all changes in fair value after the issuance date recorded in the statements of operations. Equity classified warrants only
require fair value accounting at issuance with no changes recognized subsequent to the issuance date. We do not have any liability classified
warrants as of any period presented.
Property and equipment
Property and equipment are stated at cost and depreciated
using the straight-line method over the estimated useful lives of the assets. Estimated useful lives for leasehold improvements are typically
the lesser of the estimated useful life of the asset or the life of the term of the lease. The estimated useful lives for all other property
and equipment are as follows:
Schedule of useful lives of assets |
|
|
|
|
|
|
|
Life (Years) |
|
Miners and mining equipment |
|
|
2 |
|
Machinery and equipment |
|
|
5 - 7 |
|
Office and computer equipment |
|
|
3 |
|
No depreciation is recorded on an asset until it is
placed in service. Due to the nature of the equipment, it can only be placed in service when the hosting site is properly configured to
turn on the machines. As of February 28, 2023, and August 31, 2022, the Company had $4,147,509 and $6,509,602, respectively, of fixed
assets not in service. During the six months ended February 28, 2023 the Company performed an analysis of the carrying cost of its mining
equipment compared to the current market price for the same equipment. As a result, the Company determined that its fixed assets had been
impaired by an amount of $122,950. This amount was recorded as an “impairment of fixed assets” on its statements of operations
for the six months ended February 28, 2023.
Recent Accounting Pronouncements
In February 2016, the FASB issued ASU No. 2016-02,
Leases (Topic 842), which establishes a new lease accounting model for lessees. The updated guidance requires an entity to recognize
assets and liabilities arising from financing and operating leases, along with additional qualitative and quantitative disclosures. The
amended guidance is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018, with early
adoption permitted. In March 2019, the FASB issued ASU 2019-01, Codification Improvements, which clarifies certain aspects of the
new lease standard. The FASB issued ASU 2018-10, Codification Improvements to Topic 842, Leases in July 2018. Also in 2018, the
FASB issued ASU 2018-11, Leases (Topic 842) Targeted Improvements, which provides an optional transition method whereby the new
lease standard is applied at the adoption date and recognized as an adjustment to retained earnings. The amendments have the same effective
date and transition requirements as the new lease standard.
We adopted ASC 842 on July 16, 2020. The adoption
of this guidance did not have any impact on our financial statements.
In March 2022, the SEC staff released Staff Accounting
Bulletin No. 121 (“SAB 121”), which requires entities that hold crypto assets on behalf of platform users to recognize a liability
to reflect the entity’s obligation to safeguard the crypto assets held for its platform users, whether directly or through an agent
or another third party acting on its behalf, along with a corresponding safeguarding asset. Both the liability and corresponding safeguarding
asset shall be measured at fair value. SAB 121 also requires disclosure of the nature and amount of crypto assets being safeguarded, how
the fair value is determined, an entity’s accounting policy for safeguarding liabilities and corresponding safeguarding assets,
and may require disclosure of other information about risks and uncertainties arising from the entity’s safeguarding activities.
The Company is not in the business of holding its customer’s crypto assets for safekeeping. For crypto assets that are not maintained
on our platform and for which the Company does not maintain a private key or the ability to recover a customer’s private key, these
balances are not recorded, as there is no related safeguarding obligation in accordance with SAB 121. This guidance is effective
from the first interim period after June 15, 2022 and should be applied retrospectively. We adopted SAB 121 during the three months
ended August 31, 2022, and it did not have any impact on our financial statements.
NOTE 2 – CRYPTOCURRENCIES
The following table presents additional information
about the Company’s Bitcoin for the six months ended February 28, 2023:
Schedule of Cryptocurrencies | |
| |
Beginning balance – August 31, 2022 | |
$ | 21,434 | |
Revenue received from mining | |
| 133,443 | |
Revenue recorded as “other income” from the termination of hosting agreement | |
| 16,939 | |
Proceeds from the sale of cryptocurrency | |
| (59,828 | ) |
Cryptocurrency used to pay expenses | |
| (72,404 | ) |
Impairment of cryptocurrencies | |
| (3,523 | ) |
Ending balance – February 28, 2023 | |
$ | 36,061 | |
NOTE 3 – REVENUE FROM CONTRACTS WITH CUSTOMERS
The following table presents the Company’s revenues
disaggregated into categories based on the nature of such revenues:
Disaggregation of revenue | |
| | |
| |
| |
Three Months Ended February 28, | |
| |
2023 | | |
2022 | |
Revenues from the sale of mining equipment | |
$ | 51,564 | | |
$ | 344,700 | |
Revenue from self-mining | |
| 104,526 | | |
| 4,574 | |
Total revenue | |
$ | 156,090 | | |
$ | 349,274 | |
| |
| | | |
| | |
| |
Six Months Ended February 28, | |
| |
2023 | | |
2022 | |
Revenues from the sale of mining equipment | |
$ | 124,364 | | |
$ | 344,700 | |
Revenue from self-mining | |
| 133,443 | | |
| 4,574 | |
Total revenue | |
$ | 257,807 | | |
$ | 349,274 | |
NOTE 4 – PROPERTY AND EQUIPMENT
The following table sets forth the components of the Company’s property
and equipment at February 28, 2023 and August 31, 2022:
Schedule of property and equipment | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
February 28, 2023 | | |
August 31, 2022 | |
| |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | | |
Cost | | |
Accumulated Depreciation | | |
Net Book Value | |
Equipment | |
$ | 758,575 | | |
$ | (147,265 | ) | |
$ | 611,310 | | |
$ | 25,000 | | |
$ | (3,125 | ) | |
$ | 21,875 | |
Equipment not in service | |
| 4,147,509 | | |
| – | | |
| 4,147,509 | | |
| 6,509,602 | | |
| – | | |
| 6,509,602 | |
Total fixed assets | |
$ | 4,906,084 | | |
$ | (147,265 | ) | |
$ | 4,758,819 | | |
$ | 6,534,602 | | |
$ | (3,125 | ) | |
$ | 6,531,477 | |
For the six months ended February 28, 2023 and February
28, 2022, the Company recorded 147,265 and $7,803, respectively, in depreciation expense.
NOTE 5 – NOTES RECEIVABLE
Notes receivable consist of notes received as partial
consideration for the sale of mining equipment, and are collateralized by the mining equipment that was the subject of the sale. As of
February 28, 2023 and August 31, 2022, notes receivable consist of the following:
Schedule of notes receivable | |
| | |
| |
| |
As of February 28, 2023 | | |
As of August 31, 2022 | |
| |
| | |
| |
Note receivable with an amended principal amount of $731,472, bearing interest at 5.0% per annum payable monthly. Principal due in one payment on August 31, 2024. Borrower has right to prepay principal with a 10% discount. | |
$ | 731,472 | | |
$ | 1,023,741 | |
| |
| | | |
| | |
Note receivable in original principal amount of $1,200,000, bearing interest at 5.0% per annum, payable in 41 equal monthly payments of $31,204 commencing December 30, 2022 | |
| 1,216,942 | | |
| – | |
| |
| | | |
| | |
Total | |
| 1,948,414 | | |
| 1,023,741 | |
| |
| | | |
| | |
Less: Non-current portion | |
| (1,573,970 | ) | |
| (532,345 | |
| |
| | | |
| | |
Notes receivable – short-term | |
$ | 374,444 | | |
$ | 491,395 | |
As of February 28, 2023 and August 31, 2022 the balance
of notes receivable was $1,948,414 and $1,023,741, respectively. During the six months ended February 28, 2023, the Company recorded $12,850
in interest income on these notes.
NOTE 6 – LOANS PAYABLE AND ACCRUED LIABILITIES,
RELATED PARTY
On October 19, 2022, the Company entered into a Line
of Credit Agreement (the “2022 LOC Agreement”) with Innovative Digital Investors Emerging Technology, L.P. (“IDI), a
limited partnership controlled by Jonathan Bates, the Company’s Chairman, and Raymond Mow, the Company’s Chief Financial Officer
and a Director. The 2022 LOC Agreement provides for loans of up to $1,000,000 at the request of the Company to finance the purchase of
equipment necessary for the operation of the Company’s business, and related working capital. Loans under the 2022 LOC Agreement
accrue interest at twelve percent (12%) per annum, compounded on a 30/360 monthly basis until the loans have been repaid in full. The
Company has the right to submit draw requests under the 2022 LOC Agreement until April 15, 2023. Each draw request is subject to the approval
of IDI in its sole discretion. The amount drawn, plus all accrued interest therein, is repayable in full on December 1, 2023. As of February
28, 2023, the amount of principal and interest due to related party was $800,000 and $27,019, respectively, as compared to $-0- and $-0-
at August 31, 2022.
NOTE 7 – STOCKHOLDERS’ EQUITY
Stockholders’ Equity
The Company is authorized to issue 500,000,000 shares
of Common Stock with a par value of $0.0001 per share, and 20,000,000 shares of preferred stock with a par value of $0.0001 per share.
As of February 28, 2023, and August 31, 2022, there were 48,848,767 and 48,606,915 shares of common stock outstanding, respectively. As
of February 28, 2023 and August 31, 2022, our board of directors had authorized the issuance of one series of preferred stock, the Series
A Convertible Preferred Stock (the “Series A Preferred”), for 500,000 shares, of which 453,966 shares had been issued.
Issuance of Shares
During the six months ended February 28, 2023, the
Company issued the following shares:
|
· |
71,429 shares were issued to an officer pursuant to the terms of his employment contract, which entitle the officer to a quarterly bonus payable in shares of common stock. The shares were valued at $31,429, or $0.44 per share, based on the value indicated by the Company’s recently completed Unit Offering. The bonus shares vest on January 15, 2027 if the officer is still employed with us on that date, and are amortized from the date of issuance to January 15, 2027. |
|
|
|
|
· |
70,423 shares were issued to an officer pursuant to the terms of his employment contract, which entitle the officer to a quarterly bonus payable in shares of common stock. The shares were valued at $30,986, or $0.44 per share, based on the value indicated by the Company’s recently completed Unit Offering. The bonus shares vest on January 15, 2027 if the officer is still employed with us on that date, and are amortized from the date of issuance to January 15, 2027. |
|
|
|
|
· |
100,000 shares to a third party for investor relations services. The shares were valued at $44,000, or $0.44 per share, based on the value indicated by the Company’s recently completed Unit Offering. |
The Company estimates the fair value of stock-based
compensation based on the grant-date fair value of the award (with limited exceptions). That cost will be recognized over the period during
which an employee is required to provide service in exchange for the award- the requisite service period (usually the vesting period).
The Company attributes compensation to expense using the straight-line method. Since the Company’s common stock is thinly traded,
the Company utilizes the value, or an estimate thereof, paid by third parties for common stock in arms-length transactions with the Company.
Warrants
As of February 28, 2023, and August 31, 2022, the
Company had the following warrants outstanding:
Schedule of warrants outstanding |
|
|
|
|
|
|
|
|
|
Class |
|
|
Amount Outstanding |
|
|
Exercise Price |
|
|
Expiration Date |
Class A Warrants |
|
|
|
590,000 |
|
|
$ |
2.00 |
|
|
August 5, 2024 |
Class B Warrants |
|
|
|
590,000 |
|
|
$ |
5.00 |
|
|
August 5, 2024 |
Class C-1 Warrants |
|
|
|
4,147,600 |
|
|
$ |
2.00 |
|
|
January 15, 2025 |
Class C-2 Warrants |
|
|
|
4,147,600 |
|
|
$ |
4.00 |
|
|
January 15, 2025 |
Class C-3 Warrants |
|
|
|
25,600 |
|
|
$ |
1.25 |
|
|
June 27, 2027 |
Total |
|
|
|
9,500,800 |
|
|
|
|
|
|
|
NOTE 8 – COMMITMENTS AND CONTINGENCIES
As of February 28, 2023 and August 31, 2022, the Company
had no contractual commitments.
NOTE 9 – SUBSEQUENT EVENTS
In October 2022, the Company entered into a joint
venture arrangement whereby it contributed one immersion container and six transformers, and sold four immersion containers, to a joint
venture with a third party that has procured a location and a power purchase agreement in Pecos, Texas. We also obtained the right to
locate one container at the location that we would be able use for self-mining. The joint venture partner initially expected the site
would be operational by December 31, 2023. After the site work was substantially completed, a dispute arose with the electricity provider
as a result of its request for substantial additional deposit as a result of recent bankruptcies in the mining and hosting industry, which
delayed the commencement of operations at the location.
In April 2023, the joint venture entered into
a new one year agreement with the electricity provider, under which the site will receive electricity at $0.03991 per kwh for at least
95% of the annualized hourly intervals during the period. The initial agreement had a term of four years and seven months, and supplied
electricity at $0.06896 per kwh, which the joint venture expected to reduce by reselling electricity during peak periods. The new agreement
provides the joint venture with more predictable pricing, although a new agreement will need to be negotiated after the one year term.
At the same time, the Company finalized a hosting agreement with the joint venture, under which it will locate one immersion container
at the site for $500 per month, plus payment of its pro rata share of electricity, internet and insurance for the site. Under the hosting
agreement, the Company also agreed to contribute $100,000 toward the electricity deposit for the site, which is refundable to the Company
at the earlier of the date the electricity provider releases the deposit or 90 days after the expiration or termination of the hosting
agreement. The hosting agreement has a term of one year, subject to the Company’s right to renew the agreement for two one year
terms after receipt of notice of the renewal terms of the joint venture’s electricity supply agreement for the upcoming year.
Item 2. Management’s Discussion and Analysis
of Financial Condition and Results of Operations.
The following discussion and analysis of the results
of operations and financial condition of the Company for the three and six months ended February 28, 2023, and 2022, should be read in
conjunction with the other sections of this Quarterly Report, including the Financial Statements and notes thereto of the Company included
in this Quarterly Report. The various sections of this discussion contain forward-looking statements, all of which are based on our current
expectations and could be affected by the uncertainties and risk factors described throughout this Quarterly Report as well as other matters
over which we have no control. See “Cautionary Note Regarding Forward-Looking Statements.” Our actual results may differ materially.
The Company does not undertake any obligation to update forward-looking statements to reflect events or circumstances occurring after
the date of this Quarterly Report.
Overview
Since July 2021, our business has been as a blockchain
technology company that is building out industrial scale digital asset mining, equipment sales and hosting operations. The Company’s
primary business is hosting third-party equipment used in mining of digital asset coins and tokens, specifically Bitcoin, as well as self-mining
for its own account. Our state-of-the-art facilities will be specifically designed and constructed for housing advanced mining equipment.
Our data centers will provide power, racks, proprietary thermodynamic management (heat dissipation and airflow management), redundant
connectivity, 24/7 security, as well as software which provide infrastructure management and custom firmware that boost performance and
energy efficiency.
We plan to operate our data centers using immersion
cooling technology. Immersion cooling is the process of submerging computer components (or full servers) in a thermally, but not electrically,
conductive liquid (dielectric coolant) allowing higher heat transfer performance than air and many other benefits. Immersion cooling can
be up to 95% more efficient than standard air cooling, producing an estimated PUE (power usage effectiveness) of 1.05. This cooler environment
has been shown to extend machine lives by 30% or longer.
We initially decided to locate our initial facilities
in Trinidad, because it has some of the cheapest electricity in the world due to its abundant supplies of oil and gas and because some
of our technical staff is located there. We have entered into an agreement with Telecommunications Services of Trinidad & Tobago Limited
(“TSTT”), the largest and oldest telecom company in Trinidad, to co-locate up to 125 800 kw containers for hosting digital
asset miners. TSTT has up to 93 potential locations for co-location of our containers. Under the agreement, we have the option, but not
obligation, to co-locate containers at our own pace. We pay a fixed amount per container, plus the actual electricity costs incurred by
our containers in the amount billed to TSTT by the local utility without any markup. The agreement provides that our hosting containers
will be billed for electricity usage at the local utility’s standard rates, which is the greater of 3.5 cents per kwh or 75% of
the declared reserve capacity, which is equal to the customer’s highest expected monthly kilovolt-ampere demand at $7.40. The term
of the agreement expires on October 14, 2031. We have the right to terminate our agreement with TSTT at any time that the price for
electricity consumption exceeds $0.05 per kwh.
Until our permanent hosting facilities are operational,
we are temporarily leasing space for a small number of ASIC computers with a co-host. We intend to move all of our currently owned and
customer owned miners to our new TSTT hosting facilities once they are operational.
In October 2022, we completed the installation of
initial hosting containers under our agreement with TSTT. However, prior to commencing operations, TSTT advised us that the utility refused
to honor its existing agreement with TSTT with respect to electricity supplied to our pilot hosting site, and instead indicated that the
rate would be approximately $0.09 per kwh. TSTT has informed us that it does not believe that its contract with the local utility entitles
it to vary the rate it charges for the use of electricity and has protested the decision. At this time, we believe that the dispute has
been resolved and the site will be operational in mid-2023 when some updates requested by the utility have been completed to the site.
In the interim, the Company entered into a hosting agreement with a third party in Trinidad to host 192 machines until August 31, 2024,
and is hosting an additional 70 machines with another party in Trinidad on an at will basis, both of which provide competitive electricity
rates. Despite the expective favorable resolution of our dispute in Trinidad, we are currently focusing our efforts on the development
of hosting centers in the United States and Canada, both directly and in joint ventures with third parties.
In light of the recent developments in Trinidad, we
are focusing our efforts in the near term on developing hosting locations in the United States and Canada. We are exploring situations
where medium to long-term power agreements may be available at affordable prices, whether using traditional power sources such as coal
or natural gas, as well as environmentally friendly sources such as hydroelectric, wind and solar-backed projects, which might allow us
to generate collateral revenue from the sale of excess power to the local utility grid and from the generation of saleable carbon credits.
In October 2022, we entered into a joint venture
arrangement whereby we contributed one immersion contain and six transformers, and sold four immersion containers, to a joint venture
with a third party that has procured a location and a power purchase agreement in Pecos, Texas. We also obtained the right to locate one
container at the location that we would be able use for self-mining. Our joint venture partner initially expected the site would be operational
by December 31, 2023. After the site work was substantially completed, the commencement of operations was delayed as a result of a request
by the electricity provider for an additional deposit as a result of recent bankruptcies in the mining and hosting industry. In addition,
a dispute with the joint venture’s vendor for ASIC miners has delayed the delivery of miners for the facility.
In April 2023, the joint venture entered into
a new one year agreement with the electricity provider, under which the site will receive electricity at $0.03991 per kwh for at least
95% of the annualized hourly intervals during the period. The initial agreement had a term of four years and seven months, and supplied
electricity at $0.06896 per kwh, which the joint venture expected to reduce by reselling electricity during peak periods. The new agreement
provides the joint venture with more predictable pricing, although a new agreement will need to be negotiated after the one year term.
At the same time, the Company finalized a hosting agreement with the joint venture, under which it will locate one immersion container
at the site for $500 per month, plus payment of its pro rata share of electricity, internet and insurance for the site. Under the hosting
agreement, the Company also agreed to contribute $100,000 toward the electricity deposit for the site, which is refundable to the Company
at the earlier of the date the electricity provider releases the deposit or 90 days after the expiration or termination of the hosting
agreement. The hosting agreement has a term of one year, subject to the Company’s right to renew the agreement for two one year
terms after receipt of notice of the renewal terms of the joint venture’s electricity supply agreement for the upcoming year.
Our digital asset mining operation is focused on the
generation of digital assets by solving complex cryptographic algorithms to validate transactions on specific digital asset network blockchains,
which is commonly referred to as “mining.” Mining requires the use of specialized computers equipped with application-specific
integrated circuit (ASIC) chips (known as “miners”) to solve complex cryptographic algorithms in support of the Bitcoin blockchain
(in a process known as “solving a block”) in exchange for digital asset rewards (primarily bitcoin). Whether we are hosting
our client’s computers or mining for our own account with our own computers, the miners participate in “mining pools”
organized by “mining pool operators” in which we or our clients share mining power (known as “hash rate”) with
the hash rate generated by other miners participating in the pool to earn digital asset rewards. The mining pool operator provides a service
that coordinates the computing power of the independent mining enterprises participating in the mining pool. Fees are paid to the mining
pool operator to cover the costs of maintaining the pool. The pool uses software that coordinates the pool members’ mining power,
identifies new block rewards, records how much hash rate each participant contributes to the pool, and assigns digital asset rewards earned
by the pool among its participants in proportion to the hash rate each participant contributed to the pool in connection with solving
a block.
Our digital asset self-mining activity competes with
a myriad of mining operations throughout the world to complete new blocks in the blockchain and earn the reward in the form of an established
unit of a digital asset. Revenue from digital asset mining and hosting third party digital asset miners are impacted by volatility in
bitcoin prices, as well as increases in the Bitcoin blockchain’s network hash rate resulting from the growth in the overall quantity
and quality of miners working to solve blocks on the Bitcoin blockchain and the difficulty index associated with the secure hashing algorithm
employed in solving the blocks. Gross profits from digital asset mining are primarily impacted by the cost of electricity to operate
the miners and to a lesser extent by other operating costs. While we expect to sell or exchange a portion of the digital assets we mine
to fund our growth strategies or for general corporate purposes, we may hold our digital assets as investments in anticipation of continued
adoption of digital assets as a “store of value” and a more efficient medium of exchange than traditional fiat currencies.
As the demand for digital assets increases and digital
assets become more widely accepted, there is an increasing demand for professional-grade, scalable infrastructure to support growth of
the blockchain ecosystem. We expect to continually evaluate the performance of our data centers, including our ability to access additional
megawatts of electric power and to expand our total self-mining and customer and related party hosting hash rates.
We also generate revenues from the advantageous purchase
and sale of equipment used for digital asset mining and hosting. We have relationships with some suppliers that enable us to acquire highly
desired equipment at attractive prices, which we plan to resell to third parties. In most cases, resales of digital asset mining equipment
would be to our hosting customers, which have the dual benefit of generating short-term gross profits from the equipment sale as well
as growing the customer base of our hosting business. We have recently resold some hosting equipment in Trinidad to third parties that
we determined would not be needed in the short-term due to the dispute between TSTT and the local utility described above.
The primary factors that will impact future hosting
revenues include: (i) the price of bitcoin, since hosting revenues are primarily a percentage of bitcoin mined by clients; (ii) the completion
of operational hosting facilities, as potential hosting clients have been reluctant to sign contracts prior to the date the Company has
a fully operational hosting facility; and (iii) the availability of attractive electricity prices, since power usage is the primary marginal
cost for any mining operation. Our hosting revenues will also be impacted by the resolution of the dispute between TSTT and the local
utility regarding the electricity rate that will be charged our co-location facilities in Trinidad, as well as by the timing of the resolution.
The primary factors that will impact proprietary mining
revenues include: (i) the price of bitcoin; (ii) the completion of operational facilities to provide us with a cost-effective facility
to operate in; (iii) the availability of attractive electricity prices, since power usage is the primary marginal cost for any mining
operation; and (iv) the availability of mining equipment suitable for the Company’s immersion hosting environment at attractive
prices and available capacity in the Company’s hosting facilities. Our proprietary mining activities will also be impacted by the
resolution of the dispute between TSTT and the local utility regarding the electricity rate that will be charged our co-location facilities
in Trinidad, as well as by the timing of the resolution.
Revenues from cryptocurrency mining, whether derived
from hosting clients or from proprietary mining, are impacted significantly by volatility in Bitcoin prices, as well as increases in the
Bitcoin blockchain’s network hash rate resulting from the growth in the overall quantity and quality of miners working to solve
blocks on the Bitcoin blockchain and the difficulty index associated with the secure hashing algorithm employed in solving the blocks.
Below are changes in key metrics effecting the profitability of mining Bitcoin during the quarter ended February 28, 2023:
|
As of February 28, 2023 |
|
As of August 31, 2022 |
|
Percent Change |
|
|
|
|
|
|
Network hash rate |
293.21 EH/s |
|
219.86 EH/s |
|
33.36% |
Difficulty index |
43.05 trillion |
|
30.98 trillion |
|
38.94% |
Bitcoin market price |
$23,147.35 |
|
$20,049.76 |
|
15.45% |
The primary factors that will impact resales of mining
equipment include the availability of equipment at attractive prices and the number of participants willing to enter the mining business
or expand their existing operations, which is highly correlated to the margin from mining, as determined by the market price of bitcoin
and prevailing energy costs. Also, our resales of mining equipment will be impacted by the existence of hosting capacity with attractive
electricity rates in our hosting operations.
Results of Operations
Comparison of Results of Operations for the Three Months Ended February
28, 2023, and 2022.
Revenues
During the three months ended February 28, 2023, the
Company generated $156,090 in revenue, compared to $349,274 of revenue in the three months ended February 28, 2022.
During the three months ended February 28, 2023, the
Company generated $104,526 in Bitcoin revenue from self-mining digital assets, compared to $4,574 revenue in the three months ended February
28, 2022. The Company currently deploys 362 miners, all of which were deployed for self-mining at February 28, 2023. Mining revenues in
the three months ended February 28, 2023 were adversely impacted by delays in opening the Company’s first hosting facility in Trinidad.
The facility was completed in October 2022, but its opening has been delayed pending resolution of a dispute between our co-location partner
in Trinidad and the electricity company in Trinidad over the price that will be charged for electricity provided to our hosting operations.
At this time, we believe that the dispute has been resolved and the site will be operational in mid-2023 when some updates requested by
the utility have been completed to the site. In the interim, the Company entered into a hosting agreement with a third party in Trinidad
to host 192 machines until August 31, 2024, and is hosting an additional 70 machines with another party in Trinidad on an at will basis,
both of which provide competitive electricity rates. Despite the expective favorable resolution of our dispute in Trinidad, we are currently
focusing our efforts on the development of hosting centers in the United States and Canada, both directly and in joint ventures with third
parties.
During the three months ended February 28, 2023, the
Company generated $51,564 in revenue from equipment sales, compared to $344,700 revenue in the three months ended February 28, 2022. The
revenue from equipment sales in the three months ended February 28, 2023 were derived from the following transactions:
| · | In October 2022, the Company sold four hosting containers to a joint venture that is constructing a hosting
facility in Texas for $1,200,000. The purchase price is payable pursuant to a promissory note bearing interest at 5% per annum, and is
paid by 41 equal monthly payments of $31,204 commencing December 30, 2022. |
| | |
| · | In August 2022, the Company sold two hosting
containers to a private party in Trinidad for $960,000. After a down payment of $50,000, the balance of the purchase price is payable
pursuant to a promissory note bearing interest at 7.5% per annum, and is paid by 24 equal monthly payments of $40,950 commencing September
30, 2022. On February 1, 2023, the Company modified this agreement in conjunction with its entry into a new hosting agreement with the
party, under which the Company agreed that the remaining principal balance of the note was $731,472, and that the note would be converted
into an interest only note until August 31, 2024, at which time all principal and interest due is payable in full. In addition, the Company
agreed to allow the note obligor to repay the note principal at a 10% discount.
|
Under the guidelines of ASC 606, the Company reports
revenue from both equipment sales described above under the installment sale method, under which the Company reports its gross profit
on the sales as payments are received from the purchaser. Revenue from equipment sales in the three months ended February 28, 2023 were
adversely impacted as the Company only received two payments on the $1,200,000 note receivable and one payment on the $910,000 note receivable.
The Company received the third payment on the $1,200,000 note shortly after the end of the quarter, which will impact revenues in the
following quarter. As of February 1, 2023, the Company reached an agreement with the obligor under the $910,000 note to convert the note
into an interest only note commencing as of February 1, 2023, with a balloon payment being due at maturity on August 31, 2024, an agreement
that the principal balance on the note was $731,472, and an agreement to offset note payments due for December 2022, January 2023 and
the interest only payment due for February 2023 against amounts due the obligor under a separate hosting agreement. One effect of the
agreement with the obligor is to materially reduce any deferred revenue associated with the sale. As a result, the Company expects revenue
from these two equipment sales to be lower in future periods.
During the three months ended February 28, 2022,
the revenue from equipment sales was generated from a sale to the Company’s first hosting client of 72
Antminer T-17's and 25 Whatsminer M31S. The terms of the sale were a cash payment of $168,750 and the execution of a note by the purchaser
for $168,750, payable with interest at 10% in two installments, one in the amount of $84,375 due on April 15, 2022 and a second installment
of $84,375 in principal and all accrued interest due on May 15, 2022. Under the guidelines of ASC 606, the Company reported revenue
from this equipment sale under the completed sale method.
In future periods, the Company expects to generate
additional revenues from the resale of certain hosting equipment, primarily containers and transformers.
The Company did not have any revenues from hosting
during the three months ended February 28, 2023 or 2022. The lack of hosting revenues in the three months ended February 28, 2023 was
because of the Company’s decision to cease hosting third party miners, and concentrate on self-mining. In the current market environment,
the price of ASIC miners has fallen to the point that we believe self-mining is more profitable than hosting third party miners. While
the Company still sees good opportunities to acquire mining equipment at attractive prices, the price of mining equipment has recently
increased with the recent increase in the price of Bitcoin. In October 2022, the Company reached an agreement to terminate its only hosting
client, and repurchased the miners which it had previously sold to the hosting client. The lack of hosting revenues in the three months
ended February 28, 2022 was because the Company’s first hosting client relationship had not commenced yet.
The primary factors that will impact our revenues
in subsequent periods are described in the “—Overview” above.
Cost of Sales
Cost of sales were $95,457 in the three months ended
February 28, 2023, compared to $232,125 in the three months ended February 28, 2022.
Cost of sales related to mining was $93,957 in
the three months ended February 28, 2023, compared to $45,468 in the three months ended February 28, 2022. Cost of sales normally includes
electricity, utilities, facilities costs, depreciation and supplies. For the three months ended February 28, 2023, major components of
cost of sales include rent to house mining and hosting equipment in temporary facilities, electricity, and supplies. The Company believes
that cost of sales related to mining as a percentage of revenues were greater in the three months ended February 28, 2023 than what it
expects to incur in future periods, as cost of sales in the most recent period were inflated by costs associated with maintaining temporary
hosting facilities while our permanent hosting facility was being completed, and costs from the completion of our new hosting facility
that we determined not to capitalize. Furthermore, our temporary hosting facilities carried electricity costs that were somewhat higher
than the electricity costs that we expect to incur in our permanent facilities.
Cost of sales related to sales of mining equipment
was $1,500 for the three months ended February 28, 2023, compared to $186,657 in the three months ended February 28, 2022. Cost of sales
during the three months ended February 28, 2022 consisted of the purchase price of equipment sold, plus shipping and value added tax on
the equipment. Cost of sales from equipment sales in the three months ended February 28, 2023 were materially lower as a result of the
fact that equipment sales in that period were reported under the installment sales method under the guidelines of ASC 606.
Since we are in the early stages of setting up our
infrastructure to generate higher levels of revenues, we expect that our cost of sales to generate revenue from hosting or mining for
our own account will exceed the revenue we generate until we achieve sufficient economies of scale by deploying more miners. In future
periods, the largest component of our cost of sales from mining will consist of electricity costs.
Operating Expenses
During the three months ended February 28, 2023, the
Company incurred $362,341 in operating expenses, compared to $156,114 in operating expenses during the three months ended February 28,
2022. Major components of operating expenses for the 2023 period as compared to the 2022 period were:
| |
Three months ended | | |
Three months ended | | |
Percentage | |
| |
February 28, 2023 | | |
February 28, 2022 | | |
Change % | |
| |
| | |
| | |
| |
General and administrative expenses | |
$ | 42,633 | | |
$ | 12,331 | | |
| 246% | |
Professional fees | |
| 101,065 | | |
| 43,520 | | |
| 132% | |
Related party compensation | |
| 130,430 | | |
| 92,460 | | |
| 41% | |
Depreciation | |
| 88,213 | | |
| 7,803 | | |
| 1030% | |
Total operating expenses | |
$ | 362,341 | | |
$ | 156,114 | | |
| 132% | |
The higher level of operating expenses in the 2023
period as compared to the 2022 period is primarily attributable to reduced professional fees in 2023 as compared to 2022. Included in
operating expenses in the three months ended February 28, 2023 was $49,785 in non-cash expenses due to the issuance of common stock for
professional services and to related parties as compensation, as compared to $15,460 in the three months ended February 28, 2022. Additionally,
we incurred $88,213 in depreciation expense due to the deployment of new mining equipment compared to $7,803 during the same three month
period in 2022. The Company expects that operating expenses will trend materially higher in future periods as the Company begins paying
regular compensation to existing officers and directors, hires additional employees, and incurs other costs, such as increased depreciation
expense due to the addition of new mining equipment and the completion of the buildout of the operating facilities. associated with the
commencement of operations.
Other Income (Expense)
During the three months ended February 28, 2023,
the Company had $5,699 in other (expense), net as compared to ($73,162) of other expense in the three months ended February 28, 2022.
The significant decrease in other (expense) was mainly attributable to lower interest expense in the three months ended February 28, 2023
of ($22,211), as compared to ($73,162) in the three months ended February 28, 2022, which was due to lower outstanding loan balances during
the 2023 period. In addition, the Company recorded other income of $12,761 of realized gain from the sale of cryptocurrency in the three
months ended February 28, 2023 compared to $-0- in three months ended February 28, 2022, and interest income of $3,751 in the three months
ended February 28, 2023 compared to $-0- in the three months ended February 28, 2022. Interest income was adversely impacted during the
three months ended February 28, 2023 as a result of the receipt of only two payments on a note receivable of $1,200,000 and one payment
on a note receivable of $910,000. In February 2023, the Company entered into an agreement to amend its note receivable of $910,000 to
convert the note into an interest only note commencing as of February 1, 2023, with a balloon payment being due at maturity on August
31, 2024, and an agreement to offset note payments due for December 2022, January 2023 and the interest only payment due for February
2023 against amounts due the obligor under a separate hosting agreement. As a result, the Company expects interest income to trend higher
in future periods as the obligor under the $910,000 note (now with a balance of $731,472) resumes making monthly interest payments on
schedule. Interest income will also trend higher to the extent the Company finances the sale of more equipment.
Net (Loss)
As a result of the foregoing, during the three months
ended February 28, 2023, the Company incurred a net loss of ($307,401), or ($0.01) per share, as compared to a net loss of ($112,127)
or $(0.00) per share during the three months ended February 28, 2022. The increase in the Company’s net loss in the three months
ended February 28, 2023, compared to the three months ended February 28, 2022, is attributable to the factors discussed above.
Comparison of Results of Operations for the Six Months Ended February
28, 2023, and 2022.
Revenues
During the six months ended February 28, 2023, the
Company generated $257,807 in revenue, compared to $349,274 of revenue in the six months ended February 28, 2022.
During the six months ended February 28, 2023, the
Company generated $133,443 in Bitcoin revenue from self-mining digital assets, compared to $4,574 revenue in the six months ended February
28, 2022. The Company currently owns 362 miners that it plans to use for proprietary mining, of which all were deployed for self-mining
at February 28, 2023. Mining revenues in the three months ended February 28, 2023 were adversely impacted by delays in opening the Company’s
first hosting facility in Trinidad. The facility was completed in October 2022, but its opening has been delayed pending resolution of
a dispute between our co-location partner in Trinidad and the electricity company in Trinidad over the price that will be charged for
electricity provided to our hosting operations. At this time, we believe that the dispute has been resolved and the site will be operational
in mid-2023 when some updates requested by the utility have been completed to the site. In the interim, the Company entered into a hosting
agreement with a third party in Trinidad to host 192 machines until August 31, 2024, and is hosting an additional 70 machines with another
party in Trinidad on an at will basis, both of which provide competitive electricity rates. Despite the expective favorable resolution
of our dispute in Trinidad, we are currently focusing our efforts on the development of hosting centers in the United States and Canada,
both directly and in joint ventures with third parties.
During the six months ended February 28, 2023, the
Company generated $124,364 in revenue from equipment sales, compared to $344,700 revenue in the six months ended February 28, 2022. The
revenue from equipment sales in the six months ended February 28, 2023 were derived from the following transactions:
| · | In October 2022, the Company sold four hosting containers to a joint venture that is constructing a hosting
facility in Texas for $1,200,000. The purchase price is payable pursuant to a promissory note bearing interest at 5% per annum, and is
paid by 41 equal monthly payments of $31,204 commencing December 30, 2022. |
| | |
| · | In August 2022, the Company sold two hosting containers to a private party in Trinidad for $960,000. After
a down payment of $50,000, the balance of the purchase price is payable pursuant to a promissory note bearing interest at 7.5% per annum,
and is paid by 24 equal monthly payments of $40,949.62 commencing September 30, 2022. On February 1, 2023, the Company modified this agreement
in conjunction with its entry into a new hosting agreement with the party, under which the Company agreed that the remaining principal
balance of the note was $731,472, and that the note would be converted into an interest only note until August 31, 2024, at which time
all principal and interest due is payable in full. In addition, the Company agreed to allow the note obligor to repay the note principal
at a 10% discount. |
Under the guidelines of ASC 606, the Company reports
revenue from both equipment sales which are vendor financed by the Company under the installment sale method, under which the Company
reports its gross profit on the sales as payments are received from the purchaser. Revenue from equipment sales in the six months ended
February 28, 2023 were adversely impacted as the Company only received two payments on the $1,200,000 note receivable and one payment
on the $910,000 note receivable. The Company received the third payment on the $1,200,000 note shortly after the end of the quarter,
which will impact revenues in the following quarter. As of February 1, 2023, the Company reached an agreement with the obligor under
the $910,000 note to convert the note into an interest only note commencing as of February 1, 2023, with a balloon payment being due
at maturity on August 31, 2024, an agreement that the principal balance on the note was $731,472, and an agreement to offset note payments
due for December 2022, January 2023 and the interest only payment due for February 2023 against amounts due the obligor under a separate
hosting agreement. One effect of the agreement with the obligor is to materially reduce any deferred revenue associated with the sale.
As a result, the Company expects revenue from these two equipment sales to be lower in future periods.
During the six months ended February 28, 2022,
the revenue from equipment sales was generated from a sale to the Company’s first hosting client of 72
Antminer T-17's and 25 Whatsminer M31S. The terms of the sale were a cash payment of $168,750 and the execution of a note by the purchaser
for $168,750, payable with interest at 10% in two installments, one in the amount of $84,375 due on April 15, 2022 and a second installment
of $84,375 in principal and all accrued interest due on May 15, 2022. Under the guidelines of ASC 606, the Company reported
revenue from this equipment sale under the completed sale method.
In future periods, the Company expects to generate
additional revenues from the resale of certain hosting equipment, primarily containers and transformers.
The Company did not have any revenues from hosting
during the six months ended February 28, 2023 or 2022. The lack of hosting revenues in the six months ended February 28, 2023 was because
of the Company’s decision to cease hosting third party miners, and concentrate on self-mining. In the current market environment,
the price of ASIC miners has fallen to the point that we believe self-mining is more profitable than hosting third party miners. While
the Company still sees good opportunities to acquire mining equipment at attractive prices, the price of mining equipment has recently
increased with the recent increase in the price of Bitcoin. In October 2022, the Company reached an agreement to terminate its only hosting
client, and repurchased the miners which it had previously sold to the hosting client. The lack of hosting revenues in the six months
ended February 28, 2022 was because the Company’s first hosting client relationship had not commenced yet.
The primary factors that will impact our revenues
in subsequent periods are described in the “—Overview” above.
Cost of Sales
Cost of sales were $213,932 in the six months ended
February 28, 2023, compared to $232,125 in the six months ended February 28, 2022.
Cost of sales related to mining was $169,352 in
the six months ended February 28, 2023, compared to $45,468 in the six months ended February 28, 2022. Cost of sales normally includes
electricity, utilities, facilities costs, depreciation and supplies. For the six months ended February 28, 2023, major components of cost
of sales include rent to house mining and hosting equipment in temporary facilities, electricity, and supplies. The Company believes that
cost of sales related to mining as a percentage of revenues were greater in the six months ended February 28, 2023 than what it expects
to incur in future periods, as cost of sales in the most recent period were inflated by costs associated with maintaining temporary hosting
facilities while our permanent hosting facility was being completed, and costs from the completion of our new hosting facility that we
determined not to capitalize. Furthermore, our temporary hosting facilities carried electricity costs that were somewhat higher than the
electricity costs that we expect to incur in our permanent facilities.
Cost of sales related to sales of mining equipment
was $44,580 for the six months ended February 28, 2023, compared to $186,657 in the six months ended February 28, 2022. Cost of sales
during the six months ended February 28, 2022 consisted of the purchase price of equipment sold, plus shipping and value added tax on
the equipment. Cost of sales from equipment sales in the six months ended February 28, 2023 were materially lower as a result of the fact
that equipment sales in that period were reported under the installment sales method under the guidelines of ASC 606.
Since we are in the early stages of setting up our
infrastructure to generate higher levels of revenues, we expect that our cost of sales to generate revenue from hosting or mining for
our own account will exceed the revenue we generate until we achieve sufficient economies of scale by deploying more miners. In future
periods, the largest component of our cost of sales from mining will consist of electricity costs.
Operating Expenses
During the six months ended February 28, 2023, the
Company incurred $837,477 in operating expenses, compared to $820,157 in operating expenses during the six months ended February 28, 2022.
Major components of operating expenses for the 2023 period as compared to the 2022 period were:
| |
Six months ended | | |
Six months ended | | |
Percentage | |
| |
February 28, 2023 | | |
February 28, 2022 | | |
Change % | |
| |
| | |
| | |
| |
General and administrative expenses | |
$ | 61,113 | | |
$ | 40,869 | | |
| 50% | |
Depreciation | |
| 147,265 | | |
| 7,803 | | |
| 1787% | |
Professional fees | |
| 262,803 | | |
| 667,025 | | |
| (61% | ) |
Related party compensation | |
| 239,823 | | |
| 104,460 | | |
| 130% | |
Impairment of fixed assets | |
| 122,950 | | |
| – | | |
| N/A | |
Impairment of cryptocurrency | |
| 3,523 | | |
| – | | |
| N/A | |
Total operating expenses | |
$ | 837,477 | | |
$ | 820,157 | | |
| 2% | |
The relatively flat level of operating expenses in
the 2023 period as compared to the 2022 period is primarily attributable to reduced professional fees in 2023 as compared to 2022, offset
by increased depreciation, related party compensation and impairment of fixed assets. Included in operating expenses in the six months
ended February 28, 2023 was $125,214 in non-cash expenses due to the issuance of common stock for professional services and to related
parties as compensation, as compared to $565,460 in the six months ended February 28, 2022. We also incurred $122,950 in impairment expenses
in the six months ended February 28, 2023 to write-down certain mining equipment to current market prices. Additionally, we incurred $3,523
in impairment expenses on our cryptocurrency holdings due to the decline in the price of Bitcoin we are holding. The Company expects that
operating expenses will trend materially higher in future periods as the Company begins paying regular compensation to existing officers
and directors, hires additional employees, and incurs other costs associated with the commencement of operations.
Other Income (Expense)
During the six months ended February 28, 2023,
the Company realized $15,532 in other income, as compared to ($117,874) of other expense in the six months ended February 28, 2022. The
significant change in other income (expense) was mainly attributable to lower interest expense in the six months ended February 28, 2023
of ($27,019), as compared to ($117,874) in the six months ended February 28, 2022, which was due to lower outstanding loan balances during
the 2023 period. In addition, in the six months ended February 28, 2023, the Company recorded other income of $16,939 attributable to
the termination of a hosting contract, interest income of $12,850, and a gain from the sale of cryptocurrencies of $12,761 in the six
months ended February 28, 2023, as compared to $-0-, $-0- and $-0-, respectively, in the six months ended February 28, 2022. Interest
income was adversely impacted during the six months ended February 28, 2023 as a result of the failure of the obligor on a $910,000 note
receivable to make scheduled amortizing payments in December 2022 or January 2023. In February 2023, the Company entered into an agreement
to amend its note receivable of $910,000 to convert the note into an interest only note commencing as of February 1, 2023, with a balloon
payment being due at maturity on August 31, 2024, and an agreement to offset note payments due for December 2022, January 2023 and the
interest only payment due for February 2023 against amounts due the obligor under a separate hosting agreement. As a result, the Company
expects interest income to trend higher in future periods as the obligor under the $910,000 note (now with a balance of $731,472) resumes
making monthly interest payments on schedule. Interest income will also trend higher to the extent the Company finances the sale of more
equipment.
Net (Loss)
As a result of the foregoing, during the six months
ended February 28, 2023, the Company incurred a net loss of ($778,071), or ($0.02) per share, as compared to a net loss of ($820,883)
or $(0.02) per share during the six months ended February 28, 2022. The increase in the Company’s net loss in the six months ended
February 28, 2023, compared to the three months ended February 28, 2022, is attributable to the factors discussed above.
Liquidity and Capital Resources
As of February 28, 2023, the Company had $402,445
in cash on hand.
During the six months ended February 28, 2023,
the Company had a net loss of ($778,071).
Cash flows used in operating activities were ($1,305,119)
for the six months ended February 28, 2023, compared to cash flows used of ($56,788) for the six months ended February 28, 2022. The substantial
increase in cash flows used in operating activities for the six months ended February 28, 2023 was primarily attributable to the loss
from operations and an increase in notes receivable of ($924,673) from the sale of equipment, which was offset by a decrease in non-cash
stock-based compensation from $565,460 in 2022 as compared to $125,214 in 2023, an increase in impairment losses from $-0- in 2022 to
$122,950 in 2023, an increase in deferred revenues from $-0- in 2022 to $30,938 in 2023, and an increase in depreciation from $7,803 in
2022 to $147,265 in 2023, as well as minor changes in other balance sheet accounts.
Cash flows generated by investing activities
were $515,014 for the six months ended February 28, 2023, compared to cash flows used in investing activities of ($1,602,546) for the
six months ended February 28, 2022. Cash flows from investing activities were mainly impacted by purchases of equipment for $1,602,546
in the six months ended February 28, 2022, as compared to equipment sales, net of purchases, of $1,502,443 in the six months ended February
28, 2023, which was offset by the contribution of $987,429 of equipment to a joint venture in the six months ended February 28, 2023.
Cash flows provided by financing activities were $800,000
for the six months ended February 28, 2023, compared to cash flows provided by financing activities of $2,341,813 for the six months ended
February 28, 2022. The cash flows provided by financing activities in the six months ended February 28, 2023 were entirely provided by
draws under a line of credit with Innovative Digital Investors Emerging Technology, L.P. (“IDI”), a limited partnership controlled
by Jonathan Bates, our Chairman, and Raymond Mow, our chief financial officer. During the six months ended February 28, 2022, cash flows
provided by financing activities were derived from $1,616,813 in draws under a line of credit from IDI and proceeds of $725,000 from the
sale of common stock and warrants in a private placement.
On October 19, 2022, the Company entered into a new
Line of Credit Agreement with IDI (the “2022 LOC Agreement”), under which the Company has the right to borrow up to $1,000,000
to finance the purchase of equipment necessary for the operation of the Company’s business, and related working capital. Loans under
the 2022 LOC Agreement accrue interest at twelve percent (12%) per annum, compounded on a 30/360 monthly basis until the loans have been
repaid in full. The Company has the right to submit draw requests under the 2022 LOC Agreement until April 15, 2023. Each draw request
is subject to the approval of IDI in its sole discretion. The amount drawn, plus all accrued interest therein, is repayable in full on
December 1, 2023. As of the date of this Report the amount borrowed under the 2022 LOC Agreement was $800,000.
The Company believes that cash on hand,
amounts that may borrow under the 2022 LOC Agreement, and expected receipts from the sale of equipment, and revenue from self-mining
will provide it with sufficient liquidity to fund its operations for the next 12 months. The Company expects to receive
approximately $4,572 in interest payments monthly from the sale of two immersion containers in August 2022, and approximately
$31,000 per month from the sale of four immersion containers to a joint venture in which the Company will be both lender to and
equity investor. Currently, the Company owns 362 miners which it plans to use for self-mining, all of which were in use as of
February 28, 2023. Assuming neither the price of bitcoin nor the difficulty index changes, and based on the Company’s expected
electricity costs, the Company estimates that it could generate approximately $12,988 in monthly gross profit from the miners. Other
sources of revenue that the Company expects to receive include equity distributions from the ROC Digital joint venture once it
becomes operational in mid-2023. The Company does not budget to include any proceeds from the exercise of its outstanding warrants
because it is not able to predict when or if the market price of its common stock will exceed the exercise price of its
warrants.
Nevertheless, while the Company does not need additional
capital to maintain operations, it will need additional capital to expand its digital asset hosting and mining business, and take advantage
of opportunities in the marketplace that currently exist due to the recent decline in digital asset prices. Therefore, the Company has
engaged an investment banker and is pursuing additional capital-raising alternatives, including the potential issuance of common stock
in a private placement, or the issuance of convertible notes or preferred stock. There is no assurance that the Company will be able to
raise additional capital or that the terms of any capital raise are not dilutive to current shareholders or carry other terms that are
unfavorable to the Company and its shareholders.
Critical Accounting Policies and Estimates
Our management’s discussion and analysis of
our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with U.S.
generally accepted accounting principles, or “GAAP.” The preparation of these financial statements requires us to make estimates
and assumptions that affect the reported amounts of assets and liabilities, disclosure of contingent assets and liabilities at the date
of the financial statements, and the reported amounts of revenue and expenses during the reported period. In accordance with GAAP, we
base our estimates on historical experience and on various other assumptions that we believe are reasonable under the circumstances. Actual
results may differ from these estimates under different assumptions or conditions.
Our significant accounting policies are fully described
in Note 1 to our financial statements appearing elsewhere in this Quarterly Report, and we believe those accounting policies are critical
to the process of making significant judgments and estimates in the preparation of our financial statements.
Off-Balance Sheet Arrangements
None.