|
England and Wales
(State or other jurisdiction of incorporation or organization) |
| |
7374
(Primary Standard Industrial Classification Code Number) |
| |
Not applicable
(I.R.S. Employer Identification Number) |
|
|
Nigel D.J. Wilson
Martin A. Wellington Sidley Austin LLP 1001 Page Mill Road, Building 1 Palo Alto, California 94304 (650) 565 7000 |
| |
Stelios G. Saffos
Adam J. Gelardi Scott W. Westhoff Latham & Watkins LLP 1271 Avenue of the Americas New York, New York 10020 (212) 906-1200 |
|
| | |||||||||||
Title of Each Class of Securities to be Registered
|
| | |
Maximum Aggregate
Offering Price(1)(2) |
| | |
Amount of
Registration Fee(3)(4) |
| |||
Ordinary shares, nominal value £0.001 per share(4)
|
| | |
$158,700,000
|
| | | | $ | 17,314.17 | | |
| TABLE OF CONTENTS | | | |||||
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 9 | | | |
| | | | | 13 | | | |
| | | | | 64 | | | |
| | | | | 65 | | | |
| | | | | 66 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 70 | | | |
| | | | | 72 | | | |
| | | | | 74 | | | |
| | | | | 87 | | | |
| | | | | 102 | | | |
| | | | | 111 | | | |
| | | | | 113 | | | |
| | | | | 114 | | | |
| | | | | 136 | | | |
| | | | | 149 | | | |
| | | | | 151 | | | |
| | | | | 158 | | | |
| | | | | 166 | | | |
| | | | | 167 | | | |
| | | | | 167 | | | |
| | | | | 168 | | | |
| | | | | 170 | | | |
| | | | | F-1 | | |
| | |
Month Ended July 31, 2021
|
| |
Month Ended August 31, 2021
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
$
|
| ||||||||||||
Gross profit
|
| | | | 9,168,743 | | | | | | 12,658,366 | | | | | | 10,427,531 | | | | | | 14,396,250 | | |
Gross margin(1)
|
| | | | 155% | | | | | | 155% | | | | | | 145% | | | | | | 145% | | |
Depreciation of mining equipment
|
| | | | 846,573 | | | | | | 1,168,779 | | | | | | 846,382 | | | | | | 1,168,515 | | |
Change in fair value movement of digital currencies
|
| | | | (5,051,548) | | | | | | (6,974,167) | | | | | | (4,736,507) | | | | | | (6,539,222) | | |
Profit on sale of digital currencies
|
| | | | — | | | | | | — | | | | | | (305,366) | | | | | | (421,588) | | |
Mining profit | | | | | 4,963,768 | | | | | | 6,852,978 | | | | | | 6,232,040 | | | | | | 8,603,955 | | |
Bitcoin and Bitcoin Equivalent Mining Margin
|
| | | | 83% | | | | | | 83% | | | | | | 86% | | | | | | 86% | | |
| | |
Year ended December 31,
|
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
Revenues
|
| | | | 18,957,417 | | | | | | 25,899,623 | | | | | | 8,616,879 | | | | | | 31,085,716 | | | | | | 42,916,940 | | | | | | 11,124,455 | | |
Direct costs
|
| | | | (11,210,889) | | | | | | (15,477,753) | | | | | | (3,476,159) | | | | | | (5,606,856) | | | | | | (7,740,825) | | | | | | (6,787,636) | | |
Depreciation of mining equipment
|
| | | | (5,895,573) | | | | | | (8,139,428) | | | | | | (2,083,636) | | | | | | (4,757,986) | | | | | | (6,568,875) | | | | | | (2,909,480) | | |
Change in fair value of digital
currencies |
| | | | 2,342,538 | | | | | | 3,234,108 | | | | | | (201,747) | | | | | | (6,407,446) | | | | | | (8,846,120) | | | | | | (154,295) | | |
Realized loss on sale of digital
currencies |
| | | | (272,142) | | | | | | (375,719) | | | | | | (132,107) | | | | | | 219,008 | | | | | | 302,362 | | | | | | (90,532) | | |
Gross profit
|
| | | | 3,921,351 | | | | | | 5,413,818 | | | | | | 2,723,230 | | | | | | 14,532,436 | | | | | | 20,063,482 | | | | | | 1,182,512 | | |
Gross margin
|
| | | | 21% | | | | | | 21% | | | | | | 32% | | | | | | 47% | | | | | | 47% | | | | | | 11% | | |
Operating costs and expenses | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Consulting fees
|
| | | | 690,430 | | | | | | 953,208 | | | | | | 1,186,450 | | | | | | 304,379 | | | | | | 420,226 | | | | | | 177,328 | | |
Professional fees
|
| | | | 249,440 | | | | | | 344,377 | | | | | | 607,190 | | | | | | 415,066 | | | | | | 573,040 | | | | | | 171,514 | | |
General and administrative
|
| | | | 1,498,460 | | | | | | 2,526,764 | | | | | | 1,763,405 | | | | | | 1,136,755 | | | | | | 1,569,404 | | | | | | 183,708 | | |
Share based payment charge
|
| | | | 331,733 | | | | | | — | | | | | | — | | | | | | 1,567,608 | | | | | | 2,164,240 | | | | | | — | | |
Gain from reversal of credit loss
|
| | | | (447,242) | | | | | | (617,462) | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | |
Total operating expenses
|
| | | | 2,322,821 | | | | | | 3,206,887 | | | | | | 3,557,045 | | | | | | 3,423,808 | | | | | | 4,726,910 | | | | | | 532,550 | | |
Operating income/(loss)
|
| | | | 1,598,530 | | | | | | 2,206,931 | | | | | | (833,815) | | | | | | 11,108,628 | | | | | | 15,336,572 | | | | | | 649,962 | | |
Other income (expenses) | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
Interest income
|
| | | | 1,389 | | | | | | — | | | | | | 5,617 | | | | | | — | | | | | | — | | | | | | 26 | | |
Interest expense
|
| | | | (157,501) | | | | | | (217,446) | | | | | | (40,853) | | | | | | (410,804) | | | | | | (567,156) | | | | | | (126,914) | | |
|
| | |
Year ended December 31,
|
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
Total other loss
|
| | | | (156,112) | | | | | | (217,446) | | | | | | (35,236) | | | | | | (410,804) | | | | | | (567,156) | | | | | | (126,888) | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,483,827) | | | | | | (4,809,772) | | | | | | — | | |
Net income/(loss)
|
| | | | 1,442,418 | | | | | | 1,989,485 | | | | | | (869,051) | | | | | | 7,213,997 | | | | | | 9,959,644 | | | | | | 523,074 | | |
Other comprehensive
income – Foreign exchange gain/(loss) |
| | | | 264,612 | | | | | | 365,323 | | | | | | 178,240 | | | | | | (361,029) | | | | | | (498,437) | | | | | | (431,746) | | |
Total comprehensive income
|
| | | | 1,707,030 | | | | | | 2,354,808 | | | | | | 690,811 | | | | | | 6,852,968 | | | | | | 9,461,207 | | | | | | 91,328 | | |
Basic earnings per share (pence)
|
| | | | 0.6 | | | | | | | | | | | | (0.2) | | | | | | 1.9 | | | | | | | | | | | | 0.2 | | |
Diluted earnings per share (pence)
|
| | | | 0.5 | | | | | | | | | | | | (0.2) | | | | | | 1.8 | | | | | | | | | | | | 0.2 | | |
Weighted average ordinary shares for the purposes of basic earnings per share (millions)
|
| | | | 303.4 | | | | | | | | | | | | 293.8 | | | | | | 381.8 | | | | | | | | | | | | 293.8 | | |
Weighted average ordinary shares for the purposes of diluted earnings per share (millions)
|
| | | | 334.6 | | | | | | | | | | | | 293.8 | | | | | | 393.1 | | | | | | | | | | | | 350.1 | | |
| | |
Year ended December 31,
|
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021(5)
|
| |
2020
|
| ||||||||||||
| | |
(unaudited)
|
| |||||||||||||||||||||
Bitcoin and Bitcoin Equivalents Mined
|
| | | | 2,465 | | | | | | 1,330 | | | | | | 883 | | | | | | 1,669 | | |
Bitcoin and Bitcoin Equivalent Mining Margin(2)
|
| | | | 41% | | | | | | 60% | | | | | | 81% | | | | | | 39% | | |
Average Total Cost Per Bitcoin or Bitcoin Equivalent Mined
|
| |
£6,100
|
| |
£4,431
|
| |
£18,747
|
| |
£5,957
|
| ||||||||||||
Average Direct Cost Per Bitcoin or Bitcoin Equivalent Mined(3)
|
| |
£4,548
|
| |
£2,614
|
| |
£6,350
|
| |
£4,067
|
| ||||||||||||
Bitcoin and Bitcoin Equivalents Held (end of period)
|
| | | | 216 | | | | | | 193 | | | | | | 1,268 | | | | | | 127 | | |
EBITDA(4) | | | | £ | 7,625,309 | | | | | £ | 1,387,386 | | | | | £ | 15,970,278 | | | | | £ | 3,662,424 | | |
| | |
AS OF JUNE 30, 2021
|
| |||||||||||||||||||||||||||||||||
| | |
Actual
|
| |
PRO FORMA(6)
|
| |
Pro Forma, As Adjusted(7)
|
| |||||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
$
|
| |
£
|
| |
$
|
| ||||||||||||||||||
Cash and cash equivalents
|
| | | | 16,047,609 | | | | | | 22,155,329 | | | | | | 34,155,677 | | | | | | 47,155,328 | | | | | | 138,619,693 | | | | | | 191,378,348 | | |
Total assets
|
| | | | 139,707,663 | | | | | | 19,28,80,400 | | | | | | 139,707,663 | | | | | | 192,880,400 | | | | | | 244,171,679 | | | | | | 337,103,420 | | |
Total liabilities
|
| | | | 53,755,370 | | | | | | 74,214,664 | | | | | | 71,863,438 | | | | | | 99,214,663 | | | | | | 71,863,438 | | | | | | 99,214,663 | | |
Accumulated surplus
|
| | | | 29,178,867 | | | | | | 40,284,344 | | | | | | 29,178,867 | | | | | | 40,284,344 | | | | | | 29,178,867 | | | | | | 40,284,344 | | |
Total equity
|
| | | | 56,773,426 | | | | | | 78,381,392 | | | | | | 56,773,426 | | | | | | 78,381,392 | | | | | | 161,237,442 | | | | | | 222,604,412 | | |
| | |
Year ended
December 31, |
| |
SIX MONTHS ENDED
June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| |
£
|
| |||||||||||||||
Gross profit
|
| | | | 3,921,351 | | | | | | 2,723,230 | | | | | | 14,532,436 | | | | | | 1,202,512 | | |
Gross margin
|
| | | | 21% | | | | | | 32% | | | | | | 47% | | | | | | 11% | | |
Depreciation of mining equipment
|
| | | | 5,895,573 | | | | | | 2,083,636 | | | | | | 4,757,986 | | | | | | 2,909,480 | | |
Change in fair value of digital currencies
|
| | | | (2,342,538) | | | | | | 201,747 | | | | | | 6,407,446 | | | | | | 134,295 | | |
Realized loss on sale of digital currencies
|
| | | | 272,142 | | | | | | 132,107 | | | | | | (219,008) | | | | | | 90,532 | | |
Mining profit
|
| | | | 7,746,528 | | | | | | 5,140,720 | | | | | | 25,478,860 | | | | | | 4,336,819 | | |
Bitcoin and Bitcoin Equivalent Mining Margin
|
| | | | 41% | | | | | | 60% | | | | | | 81% | | | | | | 39% | | |
| | |
Year Ended
December31, |
| |
Six Months
Ended June 30, |
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| ||||||||||||||||||
Total Cost of Bitcoin and Bitcoin Equivalent Mined .
|
| | | | 15,036,066 | | | | | | 5,893,649 | | | | | | 16,553,280 | | | | | | 9,941,943 | | |
Average Total Cost of Bitcoin and Bitcoin Equivalent Mined
|
| |
£6,100
|
| |
£4,431
|
| |
£18,747
|
| |
£5,957
|
| ||||||||||||
Less: Depreciation.
|
| | | | (5,895,573) | | | | | | (2,083,636) | | | | | | (4,757,986) | | | | | | (2,909,480) | | |
Change in fair value of digital currencies.
|
| | | | 2,342,538 | | | | | | (201,747) | | | | | | (6,407,446) | | | | | | (154,295) | | |
Realized Loss on Sale of Digital Currencies
|
| | | | (272,142) | | | | | | (132,107) | | | | | | (219,008) | | | | | | (90,532) | | |
Direct Cost of Bitcoin and Bitcoin Equivalent Mined.
|
| | | | 11,210,889 | | | | | | 3,476,159 | | | | | | 5,606,856 | | | | | | 6,787,636 | | |
Average Direct Cost of Bitcoin and Bitcoin
|
| | | | 4,548 | | | | | | 2,614 | | | | | | 6,350 | | | | | | 4,067 | | |
|
| | |
YEAR ENDED
DECEMBER 31, |
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
£
|
| |
£
|
| ||||||||||||||||||
Net income/(loss)
|
| | | | 1,442,418 | | | | | | (869,051) | | | | | | 7,213,997 | | | | | | 523,074 | | |
Interest
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Interest expense
|
| | | | 157,501 | | | | | | 40,853 | | | | | | 410,804 | | | | | | 126,914 | | |
Interest income
|
| | | | (1,389) | | | | | | (5,617) | | | | | | — | | | | | | (26) | | |
Depreciation of mining equipment
|
| | | | 5,895,573 | | | | | | 2,066,248 | | | | | | 4,757,986 | | | | | | 2,909,480 | | |
Depreciation of mining facilities
|
| | | | — | | | | | | — | | | | | | 35,155 | | | | | | — | | |
Depreciation of improvements to mining facilities
|
| | | | 17,039 | | | | | | 17,388 | | | | | | 9,544 | | | | | | 6,680 | | |
Amortization
|
| | | | 114,167 | | | | | | 137,565 | | | | | | 68,509 | | | | | | 96,302 | | |
Taxation
|
| | | | — | | | | | | — | | | | | | 3,483,827 | | | | | | — | | |
EBITDA
|
| | | | 7,625,309 | | | | | | 1,387,386 | | | | | | 15,979,822 | | | | | | 3,662,424 | | |
| | |
AS OF JUNE 30, 2021
|
| | | |||||||||||||||||||||||||||||||
| | |
Actual
|
| |
PRO
FORMA |
| |
Pro Forma, As Adjusted(1)
|
| |||||||||||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
$
|
| |
£
|
| |
$
|
| ||||||||||||||||||
Cash and cash equivalents
|
| | | | 16,047,609 | | | | | | 22,155,329 | | | | | | 34,155,677 | | | | | | 47,155,328 | | | | | | 120,511,625 | | | | | | 166,378,349 | | |
Total Debt
|
| | | | 25,060,763 | | | | | | 34,598,889 | | | | | | 43,168,831 | | | | | | 59,598,888 | | | | | | 25,060,763 | | | | | | 34,598,889 | | |
Stockholders’ equity
|
| | | | 381,832 | | | | | | 527,157 | | | | | | 381,832 | | | | | | 527,157 | | | | | | 456,832 | | | | | | 630,702 | | |
Common stock, £0.001 par value;
381,832,335 shares authorized, issued and outstanding at June 30, 2021 |
| | | | 381,832 | | | | | | 527,157 | | | | | | 381,832 | | | | | | 527,157 | | | | | | 381,832 | | | | | | 527,157 | | |
Additional paid-in capital
|
| | | | 29,178,867 | | | | | | 40,284,344 | | | | | | 29,178,867 | | | | | | 40,284,344 | | | | | | 133,567,883 | | | | | | 184,403,819 | | |
Accumulated other comprehensive income
|
| | | | 81,823 | | | | | | 112,965 | | | | | | 81,823 | | | | | | 112,965 | | | | | | 81,823 | | | | | | 112,965 | | |
Share based payment reserve
|
| | | | 992,324 | | | | | | 1,370,002 | | | | | | 992,324 | | | | | | 1,370,002 | | | | | | 992,324 | | | | | | 1,370,002 | | |
Accumulated Surplus
|
| | | | 29,178,867 | | | | | | 40,284,344 | | | | | | 29,178,867 | | | | | | 40,284,344 | | | | | | 29,178,867 | | | | | | 40,284,344 | | |
Total Capitalization
|
| | | | 101,303,917 | | | | | | 139,860,188 | | | | | | 137,520,053 | | | | | | 189,860,185 | | | | | | 310,231,948 | | | | | | 428,306,227 | | |
|
Assumed initial public offering price per ADS
|
| | | | | | | | | $ | 18.40 | | |
|
Historical net tangible book value per ADS as of June 30, 2021
|
| | | $ | 3.11 | | | | | | | | |
|
Increase in net tangible book value per ADS attributable to this offering
|
| | | | 2.22 | | | | | | | | |
|
As adjusted net tangible book value per ADS after this offering
|
| | | | 5.33 | | | | | | | | |
|
Dilution per ADS to new investors participating in this offering
|
| | | | | | | | | $ | 13.07 | | |
|
| | |
Ordinary Shares
Purchased (including those represented by ADSs) |
| |
Total
Consideration |
| |
Average Price Per
Ordinary Share (including those represented by ADSs) |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | | | | ||||||||||||
Existing shareholders
|
| | | | 381,832,335 | | | | | | 84.00% | | | | | $ | 111,761,733 | | | | | | 43.7% | | | | | $ | 0.29 | | |
New investors
|
| | | | 75,000,000 | | | | | | 16.00% | | | | | $ | 144,223,020 | | | | | | 56.3% | | | | | $ | 1.92 | | |
Totals
|
| | | | 456,832,335 | | | | | | 100.0% | | | | | $ | 255,984,985 | | | | | | 100.0% | | | | | $ | 0.56 | | |
| | |
Year ended December 31,
|
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||
| | |
2020
|
| |
2019
|
| |
2021
|
| |
2020
|
| ||||||||||||
| | |
Unaudited
|
| |||||||||||||||||||||
Bitcoin and Bitcoin Equivalents Mined
|
| | | | 2,465 | | | | | | 1,330 | | | | | | 883 | | | | | | 1,669 | | |
Gross Margin
|
| | | | 21% | | | | | | 32% | | | | | | 47% | | | | | | 11% | | |
Bitcoin and Bitcoin Equivalent Mining Margin
|
| | | | 41% | | | | | | 60% | | | | | | 81% | | | | | | 39% | | |
Average Total Cost Per Bitcoin or Bitcoin Equivalent Mined
|
| | | £ | 6,100 | | | | | £ | 4,431 | | | | | £ | 18,747 | | | | | £ | 5,957 | | |
Average Direct Cost Per Bitcoin or Bitcoin Equivalent Mined
|
| | | £ | 4,548 | | | | | £ | 2,614 | | | | | £ | 6,350 | | | | | £ | 4,067 | | |
Bitcoin and Bitcoin Equivalents Held (end of period)
|
| | | | 216 | | | | | | 193 | | | | | | 1,268 | | | | | | 127 | | |
Net Income/(Loss)
|
| | | £ | 1,442,418 | | | | | £ | (869,051) | | | | | £ | 7,213,997 | | | | | £ | 523,074 | | |
EBITDA
|
| | | £ | 7,625,309 | | | | | £ | 1,387,386 | | | | | £ | 15,978,266 | | | | | £ | 3,662,424 | | |
| | |
Year ended December 31,
|
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
Revenues | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total revenue
|
| | | | 18,957,417 | | | | | | 25,899,623 | | | | | | 8,616,879 | | | | | | 31,085,716 | | | | | | 42,916,940 | | | | | | 11,124,455 | | |
Direct costs
|
| | | | (11,210,889) | | | | | | (15,316,317) | | | | | | (3,476,159) | | | | | | (5,606,856) | | | | | | (7,740,825) | | | | | | (6,787,636) | | |
Depreciation of mining equipment
|
| | | | (5,895,573) | | | | | | (8,054,532) | | | | | | (2,083,636) | | | | | | (4,757,986) | | | | | | (6,568,875) | | | | | | (2,909,480) | | |
Change in fair value of digital currencies
|
| | | | 2,342,538 | | | | | | 3,200,376 | | | | | | (201,747) | | | | | | (6,407,446) | | | | | | (8,846,120) | | | | | | (134,295) | | |
Realized loss on sale of digital currencies
|
| | | | (272,142) | | | | | | (371,800) | | | | | | (132,107) | | | | | | 219,008 | | | | | | 302,362 | | | | | | (90,532) | | |
Gross profit
|
| | | | 3,921,351 | | | | | | 5,357,350 | | | | | | 2,723,230 | | | | | | 14,532,436 | | | | | | 20,063,481 | | | | | | 1,182,512 | | |
Gross margin
|
| | | | 21% | | | | | | 21% | | | | | | 32% | | | | | | 47% | | | | | | 47% | | | | | | 11% | | |
Operating costs and expenses
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Consulting fees
|
| | | | 690,430 | | | | | | 943,265 | | | | | | 1,186,450 | | | | | | 304,379 | | | | | | 420,226 | | | | | | 177,328 | | |
Professional fees
|
| | | | 249,440 | | | | | | 340,785 | | | | | | 607,190 | | | | | | 415,066 | | | | | | 573,040 | | | | | | 171,514 | | |
General administrative
|
| | | | 1,830,193 | | | | | | 2,500,410 | | | | | | 1,763,405 | | | | | | 1,136,755 | | | | | | 1,569,404 | | | | | | 183,708 | | |
Gain from reversal of credit loss
|
| | | | (447,242) | | | | | | (611,022) | | | | |
|
—
|
| | | | | — | | | | | | — | | | | | | — | | |
Share based payment
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,567,608 | | | | | | 2,164,240 | | | | | | — | | |
Total operating expenses
|
| | | | 2,322,821 | | | | | | 3,173,438 | | | | | | 3,557,045 | | | | | | 3,423,808 | | | | | | 4,726,909 | | | | | | 532,550 | | |
Operating income/(loss)
|
| | | | 1,598,530 | | | | | | 2,183,912 | | | | | | (833,815) | | | | | | 11,108,628 | | | | | | 15,336,572 | | | | | | 649,962 | | |
Interest income
|
| | | | 1,389 | | | | | | 1,898 | | | | | | 5,617 | | | | | | — | | | | | | — | | | | | | 26 | | |
Interest expense
|
| | | | (157,501) | | | | | | (215,178) | | | | | | (40,853) | | | | | | (410,804) | | | | | | (567,156) | | | | | | (126,914) | | |
Total other income
|
| | | | (156,112) | | | | | | (213,280) | | | | | | (35,236) | | | | | | (410,804) | | | | | | (567,156) | | | | | | (126,888) | | |
Income/(loss) before income taxes
|
| | | | 1,442,418 | | | | | | 1,970,632 | | | | | | (869,051) | | | | | | 10,697,824 | | | | | | 14,769,415 | | | | | | 523,074 | | |
Income tax expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,483,827) | | | | | | (4,809,771) | | | | | | — | | |
Net income/(loss)
|
| | | | 1,442,418 | | | | | | 1,970,632 | | | | | | (869,051) | | | | | | 7,213,997 | | | | | | 9,959,644 | | | | | | 523,074 | | |
Other comprehensive income – Foreign exchange gain/(loss)
|
| | | | 264,612 | | | | | | 361,513 | | | | | | 178,240 | | | | | | (361,029) | | | | | | (498,437) | | | | | | (431,746) | | |
Total comprehensive income
|
| | | | 1,707,030 | | | | | | 2,332,145 | | | | | | (690,811) | | | | | | 6,852,968 | | | | | | 9,461,208 | | | | | | 91,328 | | |
|
| | |
Year ended December 31,
|
| |
SIX MONTHS ENDED JUNE 30,
|
| ||||||||||||||||||||||||||||||
| | |
2020
|
| |
2020
|
| |
2019
|
| |
2021
|
| |
2021
|
| |
2020
|
| ||||||||||||||||||
| | |
£
|
| |
$
|
| |
£
|
| |
£
|
| |
$
|
| |
£
|
| ||||||||||||||||||
Net cash flow from / (used in) operating activities.
|
| | | | 2,409,830 | | | | | | 3,292,310 | | | | | | (887,852) | | | | | | 2,372,843 | | | | | | 3,275,947 | | | | | | 3,696,386 | | |
Net cash (used in) investing activities
|
| | | | (1,102,300) | | | | | | (1,505,962) | | | | | | (16,424,467) | | | | | | (50,198,757) | | | | | | (69,304,404) | | | | | | (1,619,997) | | |
Net cash generated from / (used in) financing activities
|
| | | | 581,889 | | | | | | 794,976 | | | | | | 1,084,218 | | | | | | 61,822,761 | | | | | | 85,352,504 | | | | | | (924,369) | | |
Net increase /
(decrease) in cash and cash equivalents |
| | | | 1,889,419 | | | | | | 2,581,324 | | | | | | (16,228,101) | | | | | | 13,996,847 | | | | | | 19,324,047 | | | | | | 1,155,020 | | |
Location
|
| |
Owned or Hosted
|
| |
Facility Size (ft)
|
| |
Power Capacity (MW)(2)
|
|
Quebec, Canada | | | Owned | | | 40,000 | | | 15 | |
Quebec, Canada | | | Owned | | | 100,000 | | | 5 | |
Quebec, Canada | | | Hosted | | | N/A | | | 1.1 | |
Kentucky, United States | | | Hosted | | | 260,000 | | | 17.4 | |
Georgia, United States | | | Hosted | | | 54,000 | | | 3.2 | |
North Carolina, United States | | | Hosted | | | 250,000 | | | 2.9 | |
Texas, United States | | | Owned | | |
Under construction
|
| | Up to 200(1) | |
Name
|
| |
Age
|
| |
Position(s)
|
| |||
Executive Officers | | | | | | | | | | |
Peter Wall(1)
|
| | | | 45 | | | | Chief Executive Officer and Interim Chairman | |
Alex Appleton(2)
|
| | | | 41 | | | | Principal Financial Officer and Director | |
Non-Executive Directors | | | | | | | | | | |
Sarah Gow(3)
|
| | | | 50 | | | | Director | |
Maria Perrella(4)
|
| | | | 55 | | | | Director | |
Matthew Shaw
|
| | | | 61 | | | | Director | |
Colleen Sullivan(5)
|
| | | | 47 | | | | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary
(£) |
| |
Bonus(1)
(£) |
| |
Total(2)
(£) |
| ||||||||||||
Peter Wall(3)
|
| | | | 2020 | | | | | | 213,873 | | | | | | 27,049 | | | | | | 240,922 | | |
Chief Executive Officer and Interim Chairman
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Ian MacLeod
|
| | | | 2020 | | | | | | 128,539 | | | | | | 36,444 | | | | | | 164,983 | | |
Former Executive Chairman
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Alex Appleton(4)
|
| | | | 2020 | | | | | | 35,500 | | | | | | 4,950 | | | | | | 40,450 | | |
Principal Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | |
James Savage(5)
|
| | | | 2020 | | | | | | 47,035 | | | | | | — | | | | | | 47,035 | | |
Former Principal Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Timothy Le Druillenec(6)
|
| | | | 2020 | | | | | | 30,000 | | | | | | — | | | | | | 30,000 | | |
Former Principal Financial Officer
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Name
|
| |
Ordinary
Shares Underlying Options |
| |
Exercise
Price Per Ordinary Share (£) |
| |
Grant Date
|
| |
Expiration Date
(if applicable) |
| ||||||||||||
Executive officers | | | | | | | | | | | | | | | | | | | | | | | | | |
Peter Wall
|
| | | | 1,000,000 | | | | | | 0.16 | | | | | | 07/25/2018 | | | | | | 07/25/2024 | | |
| | | | | 5,700,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 02/04/2030 | | |
Ian MacLeod
|
| | | | 1,900,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 07/25/2024 | | |
Alex Appleton
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Timothy Le Druillenec
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Non-executive directors(1) | | | | | | | | | | | | | | | | | | | | | | | | | |
Matthew Shaw
|
| | | | 1,000,000 | | | | | | 0.16 | | | | | | 07/17/2019 | | | | | | 07/17/2025 | | |
| | | | | 475,000 | | | | | | 0.07 | | | | | | 02/05/2020 | | | | | | 07/25/2024 | | |
James Savage
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Marco D’Attanasio
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Name
|
| |
Fees Delivered
in Cash (£) |
| |
Fees Delivered
in Shares (£) |
| |
Total
Fees (£) |
| |||||||||
Non-executive directors(1) | | | | | | | | | | | | | | | | | | | |
Matthew Shaw
|
| | | | 36,532 | | | | | | — | | | | | | 40,862 | | |
James Savage
|
| | | | 8,750 | | | | | | — | | | | | | 8,750 | | |
Marco D’Attanasio
|
| | | | 12,500 | | | | | | — | | | | | | 12,500 | | |
Timothy Le Druillenec
|
| | | | 6,000 | | | | | | — | | | | | | 6,000 | | |
Name of Beneficial Owner
|
| |
Number of
Ordinary Shares Beneficially Owned |
| |
Percentage of Ordinary Shares
Beneficially Owned |
| ||||||||||||
|
Before Offering
|
| |
After Offering
|
| ||||||||||||||
3% or Greater Shareholders: | | | | | | | | | | | | | | | | | | | |
Amplify Transformational Data Sharing ETF(1)
|
| | | | 20,446,985 | | | | | | 5.35% | | | | | | 4.48% | | |
Executive Officers and Directors: | | | | | | | | | | | | | | | | | | | |
Peter Wall
|
| | | | * | | | | | | * | | | | | | * | | |
Alex Appleton
|
| | | | * | | | | | | * | | | | | | * | | |
Matthew Shaw
|
| | | | * | | | | | | * | | | | | | * | | |
Sarah Gow
|
| | | | * | | | | | | * | | | | | | * | | |
Colleen Sullivan
|
| | | | * | | | | | | * | | | | | | * | | |
Maria Perrella
|
| | | | * | | | | | | * | | | | | | * | | |
All current directors and executive officers as a group (6 persons)
|
| | | | | | | | | | | | | | | | | | |
| | |
Number of
Options and Warrants |
| |
Weighted Average
Exercise Price (£) |
| ||||||
Outstanding, as of January 1, 2021
|
| | | | 41,776,456 | | | | | | 0.12 | | |
Granted
|
| | | | 2,841,886 | | | | | | 1.00 | | |
Exercised
|
| | | | (33,498,922) | | | | | | 0.12 | | |
Lapsed
|
| | | | (360,523) | | | | | | 0.08 | | |
Outstanding, as of June 30, 2021
|
| | | | 10,758,897 | | | | | | 0.33 | | |
Exercisable, as of June 30, 2021
|
| | | | 3,869,793 | | | | | | 0.10 | | |
| | |
England and Wales
|
| |
Delaware
|
|
Number of Directors
|
| | Under the Companies Act, a public limited company must have at least two directors and the number of directors may be fixed by or in the manner provided in a company’s articles of association. | | | Under Delaware law, a corporation must have at least one director and the number of directors shall be fixed by or in the manner provided in the bylaws. | |
Removal of Directors
|
| | Under the Companies Act, shareholders may remove a director without cause by an ordinary resolution (which is passed by a simple majority of those voting in person or by proxy at a general meeting) irrespective of any provisions of any service contract the director has with the company, provided 28 clear days’ notice of the resolution has been given to the company and its shareholders. On receipt of notice of an intended resolution to remove a director, the company must forthwith send a copy of the notice to the director concerned. Certain other procedural requirements under the Companies Act must also be followed such as allowing the director to make representations against his or her removal either at the meeting or in writing. | | | Under Delaware law, any director or the entire board of directors may be removed, with or without cause, by the holders of a majority of the shares then entitled to vote at an election of directors, except (a) unless the certificate of incorporation provides otherwise, in the case of a corporation whose board of directors is classified, shareholders may effect such removal only for cause, or (b) in the case of a corporation having cumulative voting, if less than the entire board of directors is to be removed, no director may be removed without cause if the votes cast against his removal would be sufficient to elect him if then cumulatively voted at an election of the entire board of directors, or, if there are classes of directors, at an election of the class of directors of which he is a part. | |
Vacancies on the Board of Directors
|
| | Under the laws of England and Wales, the procedure by which directors, other than a company’s initial directors, are appointed is generally set out in a company’s articles of association, provided that where two or more persons are appointed as directors of a public limited company by resolution of the shareholders, resolutions appointing each director must be voted on individually. | | | Under Delaware law, vacancies and newly created directorships may be filled by a majority of the directors then in office (even though less than a quorum) or by a sole remaining director unless (a) otherwise provided in the certificate of incorporation or by-laws of the corporation or (b) the certificate of incorporation directs that a particular class of stock is to elect such director, in which case a majority of the other directors elected by such class, or a sole remaining director elected by such class, will fill such vacancy. | |
| | |
England and Wales
|
| |
Delaware
|
|
Annual General Meeting
|
| | Under the Companies Act, a public limited company must hold an annual general meeting in each six-month period following its annual accounting reference date. | | | Under Delaware law, the annual meeting of stockholders shall be held at such place, on such date and at such time as may be designated from time to time by the board of directors or as provided in the certificate of incorporation or by the bylaws. | |
General Meeting
|
| |
Under the Companies Act, a general meeting of the shareholders of a public limited company may be called by the directors.
Shareholders holding at least 5% of the paid-up capital of the company carrying voting rights at general meetings (excluding any paid up capital held as treasury shares) can require the directors to call a general meeting and, if the directors fail to do so within a certain period, may themselves (or any of them representing more than one half of the total voting rights of all of them) convene a general meeting.
|
| | Under Delaware law, special meetings of the stockholders may be called by the board of directors or by such person or persons as may be authorized by the certificate of incorporation or by the bylaws. | |
Notice of General Meetings
|
| | Subject to a company’s articles of association providing for a longer period, under the Companies Act, 21 clear days’ notice must be given for an annual general meeting and any resolutions to be proposed at the meeting. Under the Companies Act, as a traded company, the minimum notice period for any other general meeting of the Company is also 21 clear days, unless certain conditions relating to the general meeting are met and at the preceding Annual General Meeting shareholders have approved by special resolution the holding of general meetings on 14 clear days’ notice. In addition, certain matters, such as the removal of directors or auditors, require special notice, which is 28 clear | | | Under Delaware law, unless otherwise provided in the certificate of incorporation or bylaws, written notice of any meeting of the stockholders must be given to each stockholder entitled to vote at the meeting not less than 10 nor more than 60 days before the date of the meeting and shall specify the place, date, hour, and purpose or purposes of the meeting. | |
| | |
England and Wales
|
| |
Delaware
|
|
| | |
days’ notice.
The shareholders of a company may in all cases consent to a shorter notice period, the proportion of shareholders’ consent required being 100% of those entitled to attend and vote in the case of an annual general meeting and, in the case of any other general meeting, a majority in number of the members having a right to attend and vote at the meeting, being a majority who together hold not less than 95% in nominal value of the shares giving a right to attend and vote at the meeting.
|
| | | |
Quorum
|
| | Subject to the provisions of a company’s articles of association, the Companies Act provides that two shareholders present at a meeting (in person, by proxy or authorized representative under the Companies Act) shall constitute a quorum for companies with more than one member. | | | The certificate of incorporation or bylaws may specify the number of shares, the holders of which shall be present or represented by proxy at any meeting in order to constitute a quorum, but in no event shall a quorum consist of less than one third of the shares entitled to vote at the meeting. In the absence of such specification in the certificate of incorporation or bylaws, a majority of the shares entitled to vote, present in person or represented by proxy, shall constitute a quorum at a meeting of stockholders. | |
Proxy
|
| | Under the Companies Act, at any meeting of shareholders, a shareholder may designate another person to attend, speak and vote at the meeting on their behalf by proxy. | | | Under Delaware law, at any meeting of stockholders, a stockholder may designate another person to act for such stockholder by proxy, but no such proxy shall be voted or acted upon after three years from its date, unless the proxy provides for a longer period. A director of a Delaware corporation may not issue a proxy representing the director’s voting rights as a director. | |
Preemptive Rights
|
| |
Under the Companies Act, “equity securities,” being (1) shares in the
|
| | Under Delaware law, shareholders have no preemptive rights to | |
| | |
England and Wales
|
| |
Delaware
|
|
| | | company other than shares that, with respect to dividends and capital, carry a right to participate only up to a specified amount in a distribution, referred to as “ordinary shares,” or (2) rights to subscribe for, or to convert securities into, ordinary shares, proposed to be allotted for cash must be offered first to the existing equity shareholders in the Company in proportion to the respective nominal value of their holdings, unless an exception applies or a special resolution to the contrary has been passed by shareholders in a general meeting or the articles of association provide otherwise in each case in accordance with the provisions of the Companies Act. | | | subscribe to additional issues of stock or to any security convertible into such stock unless, and except to the extent that, such rights are expressly provided for in the certificate of incorporation. | |
Authority to Allot
|
| | Under the Companies Act, the directors of a company must not allot shares or grant of rights to subscribe for or to convert any security into shares unless an exception applies or an ordinary resolution to the contrary has been passed by shareholders in a general meeting or the articles of association provide otherwise in each case in accordance with the provisions of the Companies Act. | | | Under Delaware law, if the corporation’s charter or certificate of incorporation so provides, the board of directors has the power to authorize the issuance of stock. It may authorize capital stock to be issued for consideration consisting of cash, any tangible or intangible property or any benefit to the corporation or any combination thereof. It may determine the amount of such consideration by approving a formula. In the absence of actual fraud in the transaction, the judgment of the directors as to the value of such consideration is conclusive. | |
Liability of Directors and Officers
|
| | Under the Companies Act, any provision, whether contained in a company’s articles of association or any contract or otherwise, that purports to exempt a director of a company, to any extent, from any liability that would otherwise attach to him in connection with any negligence, default, breach of duty or breach of trust in relation to the Company is void. | | | Under Delaware law, a corporation’s certificate of incorporation may include a provision eliminating or limiting the personal liability of a director to the corporation and its stockholders for damages arising from a breach of fiduciary duty as a director. However, no provision can limit the liability of a director for: | |
| | |
England and Wales
|
| |
Delaware
|
|
| | | Any provision by which a company directly or indirectly provides an indemnity, to any extent, for a director of the Company or of an associated company against any liability attaching to him in connection with any negligence, default, breach of duty or breach of trust in relation to the company of which he is a director is also void except as permitted by the Companies Act, which provides exceptions for the company to (a) purchase and maintain insurance against such liability; (b) provide a “qualifying third party indemnity” (being an indemnity against liability incurred by the director to a person other than the company or an associated company or criminal proceedings in which he is convicted); and (c) provide a “qualifying pension scheme indemnity” (being an indemnity against liability incurred in connection with our activities as trustee of an occupational pension plan). | | |
▪
any breach of the director’s duty of loyalty to the corporation or its stockholders;
▪
acts or omissions not in good faith or that involve intentional misconduct or a knowing violation of law;
▪
intentional or negligent payment of unlawful dividends or stock purchases or redemptions; or
▪
any transaction from which the director derives an improper personal benefit.
|
|
Voting Rights
|
| | For a company incorporated under the laws of England and Wales, it is usual for the articles of association to provide that, unless a poll is demanded by the shareholders of a company or is required by the chairman of the meeting or our articles of association, shareholders shall vote on all resolutions on a show of hands. Under the Companies Act, a company’s articles may determine the procedure for demanding a poll, provided any provision in the articles is void if it has the effect of making ineffective a demand for a poll by (a) not fewer than five shareholders having the right to vote on the resolution; (b) any shareholder(s) representing not | | | Delaware law provides that, unless otherwise provided in the certificate of incorporation, each stockholder is entitled to one vote for each share of capital stock held by such stockholder. | |
| | |
England and Wales
|
| |
Delaware
|
|
| | |
less than 10% of the total voting rights of all the shareholders having the right to vote on the resolution (excluding any voting rights attaching to treasury shares); or (c) any shareholder(s) holding shares in the company conferring a right to vote on the resolution (excluding any voting rights attaching to treasury shares) being shares on which an aggregate sum has been paid up equal to not less than 10% of the total sum paid up on all the shares conferring that right. A company’s articles of association may provide more extensive rights for shareholders to call a poll.
Under the laws of England and Wales, an ordinary resolution is passed on a show of hands if it is approved by a simple majority (more than 50%) of the votes cast by shareholders present (in person or by proxy) and entitled to vote. If a poll is demanded, an ordinary resolution is passed if it is approved by holders representing a simple majority of the total voting rights of shareholders present, in person or by proxy, who, being entitled to vote, vote on the resolution. Special resolutions require the affirmative vote of not less than 75% of the votes cast by shareholders present, in person or by proxy, at the meeting. If a poll is demanded, a special resolution is passed if it is approved by holders representing not less than 75% of the total voting rights of shareholders in person or by proxy who, being entitled to vote, vote on the resolution.
|
| | | |
Shareholder Vote on Certain Transactions
|
| | The Companies Act provides for schemes of arrangement, which are arrangements or compromises between a company and any class | | | Generally, under Delaware law, unless the certificate of incorporation provides for the vote of a larger portion of the stock, | |
| | |
England and Wales
|
| |
Delaware
|
|
| | |
of shareholders or creditors and used in certain types of reconstructions, amalgamations, capital reorganizations, or takeovers. These arrangements require:
▪
the approval at a shareholders’ or creditors’ meeting convened by order of the court, of a majority in number of shareholders or creditors or a class thereof representing 75% in value of the capital held by, or debt owed to, the class of shareholders or creditors, or class thereof present and voting, either in person or by proxy; and
▪
the approval of the court.
|
| |
completion of a merger, consolidation, sale, lease or exchange of all or substantially all of a corporation’s assets or dissolution requires:
▪
the approval of the board of directors; and
▪
approval by the vote of the holders of a majority of the outstanding stock or, if the certificate of incorporation provides for more or less than one vote per share, a majority of the votes of the outstanding stock of a corporation entitled to vote on the matter.
|
|
Standard of Conduct for Directors
|
| |
Under the laws of England and Wales, a director owes various statutory and fiduciary duties to the company, including:
▪
to act in the way he considers, in good faith, would be most likely to promote the success of the company for the benefit of its members as a whole, and in doing so have regard (amongst other matters) to: (i) the likely consequences of any decision in the long-term, (ii) the interests of the company’s employees, (iii) the need to foster the company’s business relationships with suppliers, customers and others, (iv) the impact of the company’s operations on the community and the environment, (v) the desirability to maintain a reputation for high standards of business conduct, and (vi) the need to act fairly as between members of the company;
▪
to avoid a situation in which he has, or can have, a direct or indirect interest that conflicts, or possibly conflicts, with the
|
| |
Delaware law does not contain specific provisions setting forth the standard of conduct of a director. The scope of the fiduciary duties of directors is generally determined by the courts of the State of Delaware. In general, directors have a duty to act without self-interest, on a well-informed basis and in a manner they reasonably believe to be in the best interest of the stockholders.
Directors of a Delaware corporation owe fiduciary duties of care and loyalty to the corporation and to its shareholders. The duty of care generally requires that a director act in good faith, with the care that an ordinarily prudent person would exercise under similar circumstances. Under this duty, a director must inform himself of all material information reasonably available regarding a significant transaction. The duty of loyalty requires that a director act in a manner he reasonably believes to be in the best interests of the corporation. He must not
|
|
| | |
England and Wales
|
| |
Delaware
|
|
| | |
interests of the company;
▪
to act in accordance with our constitution and only exercise his powers for the purposes for which they are conferred;
▪
to exercise independent judgment;
▪
to exercise reasonable care, skill, and diligence;
▪
not to accept benefits from a third party conferred by reason of his being a director or doing, or not doing, anything as a director; and
▪
a duty to declare any interest that he has, whether directly or indirectly, in a proposed or existing transaction or arrangement with the company.
|
| |
use his corporate position for personal gain or advantage. In general, but subject to certain exceptions, actions of a director are presumed to have been made on an informed basis, in good faith and in the honest belief that the action taken was in the best interests of the corporation. However, this presumption may be rebutted by evidence of a breach of one of the fiduciary duties. Delaware courts have also imposed a heightened standard of conduct upon directors of a Delaware corporation who take any action designed to defeat a threatened change in control of the corporation.
In addition, under Delaware law, when the board of directors of a Delaware corporation approves the sale or break-up of a corporation, the board of directors may, in certain circumstances, have a duty to obtain the highest value reasonably available to the shareholders.
|
|
Shareholder Litigation
|
| | Under the laws of England and Wales, generally, the company, rather than its shareholders, is the proper claimant in an action in respect of a wrong done to the company or where there is an irregularity in the company’s internal management. Notwithstanding this general position, the Companies Act provides that (1) a court may allow a shareholder to bring a derivative claim (that is, an action in respect of and on behalf of the company) in respect of a cause of action arising from a director’s negligence, default, breach of duty or breach of trust and (2) a shareholder may bring a claim for a court order where our affairs have been or are being conducted | | |
Under Delaware law, a stockholder may initiate a derivative action to enforce a right of a corporation if the corporation fails to enforce the right itself. The complaint must:
▪
state that the plaintiff was a stockholder at the time of the transaction of which the plaintiff complains or that the plaintiff’s shares thereafter devolved on the plaintiff by operation of law; and
▪
allege with particularity the efforts made by the plaintiff to obtain the action the plaintiff desires from the directors and the reasons for the plaintiff’s failure to obtain the action; or
▪
state the reasons for not making the effort.
|
|
| | |
England and Wales
|
| |
Delaware
|
|
| | | in a manner that is unfairly prejudicial to some of its shareholders. | | | Additionally, the plaintiff must remain a stockholder through the duration of the derivative suit. The action will not be dismissed or compromised without the approval of the Delaware Court of Chancery. | |
Underwriter
|
| |
Number of ADSs
|
| |||
Jefferies LLC
|
| | | | | | |
Barclays Capital Inc.
|
| | | | | | |
Canaccord Genuity LLC
|
| | | | | | |
Stifel Nicolaus Canada Inc
|
| | | | | | |
Compass Point Research & Trading, LLC
|
| | | | | | |
D.A. Davidson & Co
|
| | | | | | |
Ladenburg Thalmann & Co. Inc
|
| | | | | | |
Roth Capital Partners, LLC
|
| | | | | | |
finnCap Ltd
|
| | | | | | |
Tennyson Securities, a trading name of Shard Capital LLP
|
| | | | | | |
Total
|
| | | | | | |
|
| | |
Per ADS
|
| |
Total
|
| ||||||||||||||||||
| | |
Without
Option to Purchase Additional ADSs |
| |
With
Option to Purchase Additional ADSs |
| |
Without
Option to Purchase Additional ADSs |
| |
With
Option to Purchase Additional ADSs |
| ||||||||||||
Public offering price
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Underwriting discounts and commissions paid by us
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Proceeds to us, before expenses
|
| | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
Expense
|
| |
Amount
|
| |||
SEC registration fee
|
| | | $ | 17,859.67 | | |
Nasdaq initial listing fee
|
| | | $ | 295,000.00 | | |
FINRA filing fee
|
| | | $ | 24,305.00 | | |
Printing expenses
|
| | | $ | 122,500.00 | | |
Legal fees and expenses
|
| | | $ | 3,200,000.00 | | |
Accounting fees and expenses
|
| | | $ | 50,000.00 | | |
Miscellaneous fees and expenses
|
| | | $ | 300,000.00 | | |
Total | | | | $ | 3,985,359.67 | | |
| | |
Page
|
| |||
| | | | F-2 | | | |
Consolidated Financial Statements: | | | |||||
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
| | | | F-9 | | |
Critical audit matter
|
| |
How we addressed the matter in our audit
|
|
Revenue recognition (Note 19)
There is an inherent risk around the accuracy and completeness of revenue. |
| | In responding to the identified critical audit matter we completed the following audit procedures: | |
Revenues are received from participation in the mining pools, which incorporate both block rewards and transaction fees, and gives rise to a completeness risk. The fair value of crypto assets received are in addition subject to high levels of volatility, therefore generating a significant risk of misstatement in respect of the accuracy of revenue recognised. | | |
▪
Updating our understanding of the internal control environment in operation for the significant income streams and obtaining an understanding of whether the key controls within these systems have been operating in the period under audit;
▪
Performing substantive transactional testing of income recognised in the financial statements, by vouching a sample of transactions within the group’s wallets to the respective blockchain, and testing the fair value on initial recognition;
▪
Vouching a sample of transactions directly from the blockchain back to the group’s wallets to confirm completeness of revenue;
▪
Undertaking an analytical review of total revenue expected to be recognised within these financial statements by assessing the total hashpower contributed onto the network by the group against total block rewards and transaction fees issued over the year;
▪
Vouching a sample of cryptocurrencies sold for fiat currency or separate cryptocurrencies and recalculating the gain or loss on disposal;
▪
Performing a recalculation of the gain or loss on the revaluation on digital assets throughout the year and at the year-end;
▪
Performing a review of post year end cryptocurrency receipts to ensure completeness of income recorded in the accounting period;
▪
Testing the crypto-mining process to ensure delivery is in line with contractual terms, and subsequent revenue is recognised correctly and in accordance with the applicable framework; and
▪
Ensuring disclosures in the financial statements are complete and adequate.
|
|
Recognition and valuation of digital currencies (Note 3)
|
| | In responding to the identified critical audit matter we completed the following audit procedures: | |
The group during the year entered into material transactions involving the purchase, mining and disposal of Crypto assets.
The group has other current assets of £4,637,438 at the period end comprising of Crypto currencies. The type and form of these assets can differ significantly
|
| |
▪
Confirming good title to and quantities of the Crypto assets within the group’s wallets;
▪
Reviewing and testing underlying agreements giving rise to the receipt of Crypto assets;
▪
Agreeing the fair values of the Crypto assets at the transaction date and year end date to an
|
|
Critical audit matter
|
| |
How we addressed the matter in our audit
|
|
with regard to the ability to make payments, trade or exchange. In addition, not all Crypto assets have an active market whereby transactions in the digital currencies take place with sufficient frequency and volume in order to provide pricing information on an ongoing basis. Crypto assets can be subject to high levels of volatility. Therefore, there is a significant risk of material misstatement due to both the significant management estimates involved and the volatility attributed to crypto assets. | | |
independent third party source;
▪
Confirming that only the Crypto currencies traded on an active market have been measured at fair value; and
▪
Performing a post year-end review to identify transactions which support the realisation of the year-end carrying value.
|
|
| | |
Note
|
| |
As at
31 December 2020 £ |
| |
As at
31 December 2019 £ |
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Trade and other receivables
|
| |
12
|
| | | | 2,175,319 | | | | | | 2,085,699 | | |
Digital currencies
|
| |
3
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
Cash and cash equivalents
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
Total current assets
|
| | | | | | | 8,863,518 | | | | | | 3,288,005 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Investments at fair value through income or loss
|
| |
7
|
| | | | 1,393,303 | | | | | | 58,140 | | |
Financial assets fair valued through income or loss
|
| |
8
|
| | | | — | | | | | | 1,346,236 | | |
Intangible assets, net of accumulated amortization of £304,153 and £189,986 for December 31, 2020 and 2019, respectively
|
| |
9
|
| | | | 367,768 | | | | | | 481,935 | | |
Property and equipment, net of accumulated depreciation of £7,425,042 and £2,518,912 for December 31, 2020 and 2019, respectively
|
| |
10
|
| | | | 10,524,232 | | | | | | 15,399,312 | | |
Right-of-use assets, net of accumulated depreciation of £nil
|
| |
10
|
| | | | 7,379,387 | | | | | | — | | |
Other receivables
|
| |
11
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
Total non-current assets
|
| | | | | | | 23,779,416 | | | | | | 21,437,023 | | |
Total assets
|
| | | | | | | 32,642,934 | | | | | | 24,725,028 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Trade and other payables
|
| |
13
|
| | | | 936,659 | | | | | | 3,987,086 | | |
Lease liability
|
| |
14
|
| | | | 3,469,672 | | | | | | — | | |
Total current liabilities
|
| | | | | | | 4,406,331 | | | | | | 3,987,086 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Lease liability
|
| |
14
|
| | | | 3,909,715 | | | | | | — | | |
Total liabilities
|
| | | | | | | 8,316,046 | | | | | | 3,987,086 | | |
Stockholders’ Equity | | | | | | | | | | | | | | | | |
Common stock, £0.001 par value; 303,435,997 shares authorized, issued and outstanding at December 31, 2020 and 293,750,000 shares authorized, issued and outstanding at December 31, 2019
|
| |
16
|
| | | | 303,436 | | | | | | 293,750 | | |
Additional paid-in capital
|
| |
17
|
| | | | 1,615,730 | | | | | | 25,252,288 | | |
Accumulated other comprehensive income
|
| |
17
|
| | | | 442,852 | | | | | | 178,240 | | |
Accumulated surplus/(deficit)
|
| |
17
|
| | | | 21,964,870 | | | | | | (4,986,336) | | |
Total equity
|
| | | | | | | 24,326,888 | | | | | | 20,737,942 | | |
Total equity and liabilities
|
| | | | | | | 32,642,934 | | | | | | 24,725,028 | | |
|
| | |
Note
|
| |
Year ended
31 December 2020 £ |
| |
Year ended
31 December 2019 £ |
| ||||||
Revenues | | | | | | | | | | | | | | | | |
Cryptocurrency mining revenue
|
| |
19
|
| | | | 18,957,417 | | | | | | 8,616,879 | | |
Direct costs
|
| | | | | | | (11,210,889) | | | | | | (3,476,159) | | |
Depreciation of mining equipment
|
| | | | | | | (5,895,573) | | | | | | (2,083,636) | | |
Change in fair value of digital currencies
|
| |
3
|
| | | | 2,342,538 | | | | | | (201,747) | | |
Realized loss on sale of digital currencies
|
| |
3
|
| | | | (272,142) | | | | | | (132,107) | | |
Gross profit
|
| | | | | | | 3,921,351 | | | | | | 2,723,230 | | |
Operating costs and expenses | | | | | | | | | | | | | | | | |
Consulting fees
|
| | | | | | | 690,430 | | | | | | 1,186,450 | | |
Professional fees
|
| | | | | | | 249,440 | | | | | | 607,190 | | |
General and administrative
|
| |
24
|
| | | | 1,830,193 | | | | | | 1,763,405 | | |
Gain from reversal of credit loss
|
| |
24
|
| | | | (447,242) | | | | | | — | | |
Total operating expenses
|
| | | | | | | 2,322,821 | | | | | | 3,557,045 | | |
Operating income/(loss)
|
| | | | | | | 1,598,530 | | | | | | (833,815) | | |
Other income (expenses) | | | | | | | | | | | | | | | | |
Interest income
|
| | | | | | | 1,389 | | | | | | 5,617 | | |
Interest expense
|
| | | | | | | (157,501) | | | | | | (40,853) | | |
Total other income
|
| | | | | | | (156,112) | | | | | | (35,236) | | |
Income/loss before income taxes
|
| | | | | | | 1,442,418 | | | | | | (869,051) | | |
Income tax expense
|
| |
23
|
| | | | — | | | | | | — | | |
Net income/(loss)
|
| | | | | | | 1,442,418 | | | | | | (869,051) | | |
Other comprehensive income | | | | | | | | | | | | | | | | |
Items which may be subsequently reclassified to profit or loss: | | | | | | | | | | | | | | | | |
– Foreign exchange gain
|
| | | | | | | 264,612 | | | | | | 178,240 | | |
Total comprehensive income
|
| | | | | | | 1,707,030 | | | | | | (690,811) | | |
Earnings per share attributable to equity owners (pence) | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| |
3
|
| | | | 0.6p | | | | | | (0.2p) | | |
Diluted earnings per share
|
| |
3
|
| | | | 0.5p | | | | | | (0.2p) | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | 303,435,997 | | | | | | 293,750,000 | | |
Diluted
|
| | | | | | | 334,638,379 | | | | | | 293,750,000 | | |
|
| | |
Common stock
|
| |
Additional
paid in capital £ |
| |
Accumulated
(deficit)/ surplus £ |
| |
Accumulated
other comprehensive income £ |
| |
Total
£ |
| |||||||||||||||||||||
| | |
Number
|
| |
£
|
| ||||||||||||||||||||||||||||||
Balance at 1 January 2019
|
| | | | 293,750,000 | | | | | | 293,750 | | | | | | 25,252,288 | | | | | | (4,117,285) | | | | | | — | | | | | | 21,428,753 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 178,240 | | | | | | 178,240 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | (869,051) | | | | | | — | | | | | | (869,051) | | |
Total comprehensive income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | (869,051) | | | | | | 178,240 | | | | | | (690,811) | | |
Balance at 31 December 2019
|
| | | | 293,750,000 | | | | | | 293,750 | | | | | | 25,252,288 | | | | | | (4,986,336) | | | | | | 178,240 | | | | | | 20,737,942 | | |
Stock based compensation charge
|
| | | | | | | | | | — | | | | | | 331,733 | | | | | | — | | | | | | — | | | | | | 331,733 | | |
Common stock warrants lapsed/expired
|
| | | | | | | | | | — | | | | | | (256,500) | | | | | | 256,500 | | | | | | — | | | | | | — | | |
Common stock warrants exercised*
|
| | | | 8,550,000 | | | | | | 8,550 | | | | | | 1,359,450 | | | | | | — | | | | | | — | | | | | | 1,368,000 | | |
Common stock options exercised*
|
| | | | 1,135,997 | | | | | | 1,136 | | | | | | 181,047 | | | | | | — | | | | | | — | | | | | | 182,183 | | |
Cancellation of share premium account
|
| | | | | | | | | | — | | | | | | (25,252,288) | | | | | | 25,252,288 | | | | | | — | | | | | | — | | |
Total transactions with equity owners
|
| | | | 9,685,997 | | | | | | 9,686 | | | | | | (23,636,558) | | | | | | 25,508,788 | | | | | | — | | | | | | 1,881,916 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 264,612 | | | | | | 264,612 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442,418 | | | | | | — | | | | | | 1,442,418 | | |
Total comprehensive income for the period
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,442,418 | | | | | | 264,612 | | | | | | 1,707,030 | | |
Balance at 31 December 2020
|
| | | | 303,435,997 | | | | | | 303,436 | | | | | | 1,615,730 | | | | | | 21,964,870 | | | | | | 442,852 | | | | | | 24,326,888 | | |
|
| | |
Note
|
| |
Year ended
31 December 2020 £ |
| |
Year ended
31 December 2019 £ |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Operating income/(loss)
|
| | | | | | | 1,598,530 | | | | | | (833,815) | | |
Adjustments for: | | | | | | | | | | | | | | | | |
Depreciation/Amortisation
|
| |
9, 10
|
| | | | 6,026,779 | | | | | | 2,221,201 | | |
Foreign exchange movements
|
| | | | | | | 318,921 | | | | | | 178,240 | | |
Loss on disposal of tangible assets
|
| | | | | | | 66,157 | | | | | | — | | |
Stock based compensation
|
| | | | | | | 331,733 | | | | | | — | | |
Interest expense
|
| | | | | | | (157,501) | | | | | | (40,853) | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | |
(Increase) in trade and other receivables
|
| |
12
|
| | | | (89,620) | | | | | | (4,058,043) | | |
(Decrease)/increase in trade and other payables
|
| |
13
|
| | | | (2,106,788) | | | | | | 2,684,300 | | |
(Increase) in digital assets
|
| |
3
|
| | | | (3,578,381) | | | | | | (1,038,882) | | |
Net cash flow from/(used in) operating activities
|
| | | | | | | 2,409,830 | | | | | | (887,852) | | |
Investing activities | | | | | | | | | | | | | | | | |
Investment in GPUone
|
| |
7
|
| | | | — | | | | | | (58,140) | | |
Convertible loan note with GPUone
|
| |
8
|
| | | | — | | | | | | (1,346,236) | | |
Purchase of tangible fixed assets
|
| |
10
|
| | | | (1,807,971) | | | | | | (15,025,708) | | |
Proceeds from disposal of tangible fixed assets
|
| |
10
|
| | | | 704,282 | | | | | | — | | |
Interest received
|
| | | | | | | 1,389 | | | | | | 5,617 | | |
Net cash used in investing activities
|
| | | | | | | (1,102,300) | | | | | | (16,424,467) | | |
Financing activities | | | | | | | | | | | | | | | | |
(Decrease)/Increase in loans
|
| |
13
|
| | | | (968,294) | | | | | | 1,084,218 | | |
Proceeds from shares to be issued from the exercise of stock options
|
| | | | | | | 1,550,183 | | | | | | — | | |
Net cash generated from financing activities
|
| | | | | | | 581,889 | | | | | | 1,084,218 | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | 1,889,419 | | | | | | (16,228,101) | | |
Cash and cash equivalents at beginning of period
|
| | | | | | | 161,342 | | | | | | 16,389,443 | | |
Cash and cash equivalents at end of period
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
|
Group
|
| |
2020
£ |
| |
2019
£ |
| ||||||
Brought forward
|
| | | | 1,040,964 | | | | | | 2,082 | | |
Additions | | | | | | | | | | | | | |
Crypto assets purchased and received
|
| | | | 9,896,641 | | | | | | 237,018 | | |
Crypto assets mined
|
| | | | 18,947,908 | | | | | | 8,348,184 | | |
Total additions
|
| | | | 28,844,549 | | | | | | 8,585,202 | | |
Disposals | | | | | | | | | | | | | |
Crypto assets sold
|
| | | | (27,318,471) | | | | | | (7,212,466) | | |
Total disposals
|
| | | | (27,318,471) | | | | | | (7,212,466) | | |
Fair value movements | | | | | | | | | | | | | |
Movements on crypto asset sales
|
| | | | (13,816) | | | | | | (132,107) | | |
Loss on futures
|
| | | | (258,326) | | | | | | — | | |
Movements on crypto assets held at the year end
|
| | | | 2,342,538 | | | | | | (201,747) | | |
Total fair value movements
|
| | | | 2,070,396 | | | | | | (333,854) | | |
Carried forward
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
|
Group 2020
Crypto asset name |
| |
Coins/tokens
|
| |
Fair value
£ |
| ||||||
Bitcoin – Bitcoin
|
| | | | 183 | | | | | | 3,929,696 | | |
Polkadot – DOT
|
| | | | 75,000 | | | | | | 515,176 | | |
Ethereum – ETH
|
| | | | 254 | | | | | | 138,257 | | |
Binance Coin – BNB
|
| | | | 1,243 | | | | | | 34,260 | | |
USDT,USDC (stable coin – fixed to USD)
|
| | | | 26,509 | | | | | | 19,553 | | |
Alternative coins
|
| | | | — | | | | | | 496 | | |
At 31 December 2020
|
| | | | | | | | | | 4,637,438 | | |
|
Group 2019
Crypto asset name |
| |
Coins/tokens
|
| |
Fair value
£ |
| ||||||
Bitcoin
|
| | | | 63 | | | | | | 339,839 | | |
PAX and USDT (stable coin – fixed to USD)
|
| | | | 404,108 | | | | | | 321,615 | | |
XTZ
|
| | | | 153,198 | | | | | | 158,688 | | |
ETH
|
| | | | 548 | | | | | | 54,149 | | |
BEAM
|
| | | | 66,967 | | | | | | 27,600 | | |
XRP
|
| | | | 130,143 | | | | | | 19,001 | | |
ZEC
|
| | | | 795 | | | | | | 17,155 | | |
LTC
|
| | | | 536 | | | | | | 16,859 | | |
BCH
|
| | | | 107 | | | | | | 16,551 | | |
EOS
|
| | | | 5,240 | | | | | | 10,320 | | |
Alternative coins
|
| | | | Various | | | | | | 59,187 | | |
At 31 December 2019
|
| | | | | | | | | | 1,040,964 | | |
|
| | |
Group
2020 £ |
| |
Group
2019 £ |
| ||||||
Carrying amount of financial assets | | | | ||||||||||
Measured at amortised cost | | | | ||||||||||
– Trade and other receivables
|
| | | | 144,607 | | | | | | 74,929 | | |
– Cash and cash equivalents
|
| | | | 2,050,761 | | | | | | 161,342 | | |
Measured at fair value through income or loss
|
| | | | — | | | | | | — | | |
Total carrying amount of financial assets
|
| | | | 2,195,368 | | | | | | 236,271 | | |
Carrying amount of financial liabilities | | | | ||||||||||
Measured at amortised cost | | | | ||||||||||
– Trade and other payables
|
| | | | 548,293 | | | | | | 2,463,501 | | |
– Short term loans
|
| | | | 115,924 | | | | | | 1,084,218 | | |
– Lease liabilities
|
| | | | 7,409,387 | | | | | | — | | |
Total carrying amount of financial liabilities
|
| | | | 8,073,604 | | | | | | 3,547,719 | | |
|
| | |
2020
|
| |
2019
|
| ||||||
Net gain/(loss) for the period attributable to ordinary equity holders from continuing operations (£)
|
| | | | 1,707,030 | | | | | | (690,811) | | |
Weighted average number of ordinary shares in issue
|
| | | | 303,435,997 | | | | | | 293,750,000 | | |
Basic earnings per share for continuing operations (pence)
|
| | | | 0.6 | | | | | | (0.2) | | |
|
| | |
2020
|
| |
2019
|
| ||||||
Net gain/(loss) for the period attributable to ordinary equity holders for continuing operations (£)
|
| | | | 1,707,030 | | | | | | (690,811) | | |
Diluted number of ordinary shares in issue
|
| | | | 334,638,379 | | | | | | 338,604,769 | | |
Diluted earnings per share for continuing operations (pence)
|
| | | | 0.5 | | | | | | (0.2) | | |
|
Standard or
Interpretation |
| |
Description
|
| |
Effective date for
annual accounting period beginning on or after |
|
IAS 1 | | |
Amendments – Classification of Liabilities as Current or
Non-current |
| |
1 January 2023
|
|
IAS 16 | | | Amendments – Property, Plant and Equipment | | |
1 January 2022
|
|
IAS 8 | | | Amendments – Definition of Accounting Estimates | | |
1 January 2023
|
|
IAS 1 | | | Amendments – Disclosure of Accounting Policies | | |
1 January 2023
|
|
IFRS | | | Annual Improvements to IFRS Standards 2018-2020 | | |
1 January 2022
|
|
Group
|
| |
£
|
| |||
At 1 January 2020
|
| | | | 58,140 | | |
Additions:
|
| | | | 1,335,676 | | |
Foreign exchange movement
|
| | | | (513) | | |
At 31 December 2020
|
| | | | 1,393,303 | | |
|
| | |
£
|
| |||
At 1 January 2020
|
| | | | 1,346,236 | | |
Converted loan note
|
| | | | (1,335,676) | | |
Foreign exchange loss
|
| | | | (10,560) | | |
At 31 December 2020
|
| | | | — | | |
|
| | |
Website
£ |
| |||
Cost | | | | | | | |
As at 31 December 2018 and 2019
|
| | | | 671,921 | | |
Additions
|
| | | | — | | |
At 31 December 2020
|
| | | | 671,921 | | |
Amortisation and impairment | | | | | | | |
At 31 December 2018
|
| | | | 52,421 | | |
Amortisation charged during the period
|
| | | | 137,565 | | |
At 31 December 2019
|
| | | | 189,986 | | |
Amortisation charged during the period
|
| | | | 114,167 | | |
Impairment losses
|
| | | | — | | |
At 31 December 2020
|
| | | | 304,153 | | |
Carrying amount | | | | | | | |
At 31 December 2019
|
| | | | 481,935 | | |
At 31 December 2020
|
| | | | 367,768 | | |
|
| | |
Right of
use Assets £ |
| |
Mining and
Computer Equipment £ |
| |
Improvements
to DATA CENTRE £ |
| |
Total
£ |
| ||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | |
At 31 December 2018
|
| | | | — | | | | | | 2,807,589 | | | | | | 84,927 | | | | | | 2,892,516 | | |
Additions
|
| | | | — | | | | | | 15,025,708 | | | | | | — | | | | | | 15,025,708 | | |
At 31 December 2019
|
| | | | — | | | | | | 17,833,297 | | | | | | 84,927 | | | | | | 17,918,224 | | |
Foreign exchange movement
|
| | | | — | | | | | | (136,479) | | | | | | — | | | | | | (136,479) | | |
Additions
|
| | | | 7,379,387 | | | | | | 1,807,971 | | | | | | — | | | | | | 9,187,358 | | |
Disposals
|
| | | | — | | | | | | (1,640,442) | | | | | | — | | | | | | (1,640,442) | | |
At 31 December 2020
|
| | | | 7,379,387 | | | | | | 17,864,347 | | | | | | 84,927 | | | | | | 25,328,661 | | |
Depreciation and impairment | | | | | | | | | | | | | | | | | | | | | | | | | |
At 31 December 2018
|
| | | | — | | | | | | 421,711 | | | | | | 13,565 | | | | | | 435,276 | | |
Depreciation charged during the period
|
| | | | — | | | | | | 2,066,248 | | | | | | 17,388 | | | | | | 2,083,636 | | |
At 31 December 2019
|
| | | | — | | | | | | 2,487,959 | | | | | | 30,953 | | | | | | 2,518,912 | | |
Foreign charge movement
|
| | | | | | | | | | 14,658 | | | | | | — | | | | | | 14,658 | | |
Depreciation charged during the period
|
| | | | — | | | | | | 5,895,573 | | | | | | 17,039 | | | | | | 5,912,612 | | |
Depreciation on disposals
|
| | | | — | | | | | | (1,021,140) | | | | | | — | | | | | | (1,021,140) | | |
At 31 December 2020
|
| | | | — | | | | | | 7,377,050 | | | | | | 47,992 | | | | | | 7,425,042 | | |
Carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | |
At 31 December 2019
|
| | | | — | | | | | | 15,345,338 | | | | | | 53,974 | | | | | | 15,399,312 | | |
At 31 December 2020
|
| | | | 7,379,387 | | | | | | 10,487,297 | | | | | | 36,935 | | | | | | 17,903,619 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
Deposits
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
Total carrying amount of other receivables
|
| | |
|
4,114,726
|
| | | | | 4,151,400 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
Amounts due from group companies
|
| | | | — | | | | | | — | | |
Prepayments and other receivables
|
| | | | 811,684 | | | | | | 268,842 | | |
Other taxation and social security
|
| | | | 1,363,635 | | | | | | 1,816,857 | | |
Total trade and other receivables
|
| | | | 2,175,319 | | | | | | 2,085,699 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
Trade payables
|
| | | | 548,292 | | | | | | 2,463,501 | | |
Accruals and other payables
|
| | | | 271,471 | | | | | | 439,367 | | |
Short term loans
|
| | | | 115,924 | | | | | | 1,084,218 | | |
Other taxation and social security
|
| | | | 972 | | | | | | — | | |
Total trade and other creditors
|
| | | | 936,659 | | | | | | 3,987,086 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
Lease liability – current
|
| | | | 3,469,672 | | | | | | — | | |
Lease liability – non current
|
| | | | 3,909,715 | | | | |
|
—
|
| |
|
Options /
warrants |
| |
Grant date
|
| |
Expiry date
|
| |
Exercise
price |
| |
Number of
options and warrants outstanding at 31 December 2020 |
| |
Number of
options and warrants exercisable at 31 December 2020 |
| |||||||||
Warrants
|
| | 2 February 2018 | | | 2 February 2023 | | | | £ | 0.08 | | | | | | 2,250,000 | | | | | | 2,250,000 | | |
Warrants
|
| |
23-26 February 2018
|
| |
23-26 February 2021
|
| | | £ | 0.08 | | | | | | 6,580,000 | | | | | | 6,580,000 | | |
Warrants
|
| | 23 February 2018 | | | 23 February 2021 | | | | £ | 0.08 | | | | | | 1,400,000 | | | | | | 1,400,000 | | |
Warrants
|
| | 14-17 June 2018 | | | 14-17 June 2021 | | | | £ | 0.16 | | | | | | 650,000 | | | | | | 650,000 | | |
Warrants
|
| | 15 June 2018 | | | 15 June 2021 | | | | £ | 0.16 | | | | | | 210,453 | | | | | | 210,453 | | |
Warrants
|
| | 3 August 2018 | | | 3 August 2023 | | | | £ | 0.16 | | | | | | 3,231,600 | | | | | | 3,231,600 | | |
Options
|
| | 25 July 2018 | | | 25 July 2024 | | | | £ | 0.16 | | | | | | 10,506,784 | | | | | | 10,506,784 | | |
Options
|
| | 25 July 2018 | | | 30 August 2022 | | | | £ | 0.16 | | | | | | 5,000,000 | | | | | | 5,000,000 | | |
Options
|
| | 17 July 2019 | | | 17 July 2025 | | | | £ | 0.16 | | | | | | 1,000,000 | | | | | | 425,926 | | |
Options
|
| | 5 February 2020 | | | 4 February 2030 | | | | £ | 0.07 | | | | | | 4,750,000 | | | | | | 1,809,524 | | |
Options
|
| | 5 February 2020 | | | 4 February 2030 | | | | £ | 0.07 | | | | | | 475,000 | | | | | | 180,952 | | |
Options
|
| | 5 February 2020 | | | 4 February 2030 | | | | £ | 0.07 | | | | | | 5,700,000 | | | | | | 2,171,429 | | |
Options
|
| | 5 February 2020 | | | 25 July 2024 | | | | £ | 0.07 | | | | | | 22,619 | | | | | | 22,619 | | |
| | | | | | | | | | | | | | | | | 41,776,456 | | | | | | 34,439,287 | | |
|
| | |
Number of
options and warrants |
| |
Weighted
average exercise price £ |
| ||||||
At 1 January 2020
|
| | | | 45,037,075 | | | | | | 0.14 | | |
Granted
|
| | | | 11,400,000 | | | | | | 0.07 | | |
Exercised
|
| | | | (9,685,997) | | | | | | 0.16 | | |
Lapsed
|
| | | | (4,974,622) | | | | | | 0.16 | | |
Outstanding at 31 December 2020
|
| | | | 41,776,456 | | | | | | 0.12 | | |
Exercisable at 31 December 2020
|
| | | | 34,439,287 | | | | | | 0.13 | | |
|
| | |
Number of
options and warrants |
| |
Weighted
average exercise price £ |
| ||||||
At 1 January 2019
|
| | | | 48,230,103 | | | | | | 0.14 | | |
Granted
|
| | | | 1,000,000 | | | | | | 0.16 | | |
Exercised
|
| | | | — | | | | | | — | | |
Lapsed
|
| | | | (4,375,334) | | | | | | 0.16 | | |
Outstanding at 31 December 2019
|
| | | | 44,854,769 | | | | | | 0.14 | | |
Exercisable at 31 December 2019
|
| | | | 37,910,408 | | | | | | 0.14 | | |
|
Grant date
|
| |
Grant date
share price |
| |
Exercise
price |
| |
Volatility
|
| |
Life
|
| |
Risk free
interest rate |
| |
Marketability
discount |
| ||||||||||||||||||
2 February 2018
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 5 years | | | | | | 1% | | | | | | 75% | | |
23-26 February 2018
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 3 years | | | | | | 1% | | | | | | 75% | | |
23 February 2018
|
| | | | 0.08 | | | | | | 0.08 | | | | | | 40% | | | | | | 3 years | | | | | | 1% | | | | | | 75% | | |
14-17 June 2018
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 3 years | | | | | | 1% | | | | | | 75% | | |
15 June 2018
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 3 years | | | | | | 1% | | | | | | 75% | | |
3 August 2018
|
| | | | 0.11 | | | | | | 0.16 | | | | | | 40% | | | | | | 5 years | | | | | | 1% | | | | | | 0% | | |
25 July 2018
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 6 years | | | | | | 1% | | | | | | 75% | | |
25 July 2018
|
| | | | 0.08 | | | | | | 0.16 | | | | | | 40% | | | | | | 6 years | | | | | | 1% | | | | | | 75% | | |
17 July 2019
|
| | | | 0.09 | | | | | | 0.16 | | | | | | 40% | | | | | | 6 years | | | | | | 1% | | | | | | 90% | | |
5 February 2020
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10 years | | | | | | 1% | | | | | | 0% | | |
5 February 2020
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10 years | | | | | | 1% | | | | | | 0% | | |
5 February 2020
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10 years | | | | | | 1% | | | | | | 0% | | |
5 February 2020
|
| | | | 0.07 | | | | | | 0.07 | | | | | | 40% | | | | | | 10 years | | | | | | 1% | | | | | | 0% | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
Ordinary share capital | | | | | | | | | | | | | |
Issued and fully paid | | | | | | | | | | | | | |
293,750,000 Ordinary Shares of £0.001 each
|
| | | | 293,750 | | | | | | 293,750 | | |
Fully paid not yet issued | | | | | | | | | | | | | |
9,685,997 Ordinary Shares of £0.001 each
|
| | | | 9,686 | | | | | | — | | |
303,435,997 Ordinary Shares of £0.001 each
|
| | | | 303,436 | | | | | | 293,750 | | |
Additional paid in capital | | | | | | | | | | | | | |
At beginning of the period
|
| | | | 25,252,288 | | | | | | 25,252,288 | | |
Cancelled during the year
|
| | | | (25,252,288) | | | | | | — | | |
Fully paid not yet issued
|
| | | | 1,540,497 | | | | | | — | | |
At the end of period
|
| | | | 1,540,597 | | | | | | 25,252,288 | | |
|
Reserve
|
| |
Description
|
|
Common stock | | | Represents the nominal value of equity shares | |
Additional paid in capital | | | Amount subscribed for share capital in excess of nominal value and the fair value of shares granted during the year and as a result of a change in estimation those granted in prior periods | |
Foreign currency translation
|
| | Cumulative effects of translation of opening balances on non-monetary assets between subsidiary functional currency (Canadian dollars) and Group functional and presentational currency (Sterling). | |
Retained earnings | | | Cumulative net gains and losses and other transactions with equity holders not recognised elsewhere. | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
Canada (corporate reseller)
|
| | | | — | | | | | | 239,453 | | |
Subscriber revenue – worldwide
|
| | | | 9,509 | | | | | | 29,242 | | |
Cryptocurrency mining – worldwide
|
| | | | 18,947,908 | | | | | | 8,348,184 | | |
Total cryptocurrency revenue
|
| | | | 18,957,417 | | | | | | 8,616,879 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
In relation to statutory audit services
|
| | | | 100,000 | | | | | | 50,000 | | |
Other audit assurance services
|
| | | | 35,000 | | | | | | — | | |
Total auditor’s remuneration
|
| | | | 135,000 | | | | | | 50,000 | | |
|
| | |
2020
Number |
| |
2019
Number |
| ||||||
Directors and employees
|
| | | | 6 | | | | | | 7 | | |
| | |
2020
£ |
| |
2019
£ |
| ||||||
Wages and salaries
|
| | | | 191,057 | | | | | | 268,620 | | |
Social security costs
|
| | | | 12,939 | | | | | | 16,592 | | |
Pension costs
|
| | | | — | | | | | | 4,060 | | |
Share based payment charge
|
| | | | 23,664 | | | | | | — | | |
| | | | | 227,660 | | | | | | 289,272 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
Director’s remuneration for qualifying services
|
| | | | 532,221 | | | | | | 688,767 | | |
Senior management loss of office
|
| | | | — | | | | | | 236,194 | | |
Key management personnel
|
| | | | — | | | | | | 578,103 | | |
Share based payment expense
|
| | | | 20,271 | | | | | | — | | |
Total remuneration for directors and key management
|
| | | | 552,492 | | | | | | 1,503,064 | | |
|
| | |
2020
£ |
| |
2019
£ |
| ||||||
Gain/(loss) before taxation
|
| | | | 1,442,418 | | | | | | (869,051) | | |
Expected tax charge/(credit) based on a weighted average of 24% (UK and Canada)
|
| | | | 346,180 | | | | | | (208,572) | | |
Effect of expenses not deductible in determining taxable gain
|
| | | | 3,260 | | | | | | 31,871 | | |
Capital allowances in excess of depreciation
|
| | | | (100,861) | | | | | | (1,141,206) | | |
Unrealised (gains)/loss on crypto assets
|
| | | | (562,209) | | | | | | 48,419 | | |
Other tax adjustments
|
| | | | (141,428) | | | | | | 45,710 | | |
Unutilised tax losses carried forward
|
| | | | 455,058 | | | | | | 1,223,778 | | |
Taxation charge in the financial statements
|
| | | | — | | | | | | — | | |
|
Administrative expenses
|
| |
2020
£ |
| |
2019
£ |
| ||||||
Salary and other employee costs
|
| | | | 460,881 | | | | | | 289,272 | | |
Depreciation and amortisation
|
| | | | 131,206 | | | | | | 137,565 | | |
Foreign exchange losses
|
| | | | 271,175 | | | | | | 401,038 | | |
Advertising fees
|
| | | | 113,027 | | | | | | 104,806 | | |
Travel and subsistence
|
| | | | 45,624 | | | | | | 168,567 | | |
Research costs
|
| | | | 20,000 | | | | | | 103,973 | | |
Share based payment
|
| | | | 331,733 | | | | | | — | | |
Senior management loss of office
|
| | | | — | | | | | | 236,194 | | |
Other expenses
|
| | | | 456,547 | | | | | | 321,990 | | |
Total administrative expenses
|
| | | | 1,830,193 | | | | | | 1,763,405 | | |
|
| | |
Page
|
| |||
| | | | F-32 | | | |
| | | | F-33 | | | |
| | | | F-34 | | | |
| | | | F-35 | | | |
| | | | F-36 | | |
| | |
NOTE
|
| |
AS AT
30 JUNE 2021 (UNAUDITED) £ |
| |
AS AT
31 DECEMBER 2020 (AUDITED) £ |
| ||||||
ASSETS | | | | | | | | | | | | | | | | |
Current assets | | | | | | | | | | | | | | | | |
Investments at fair value through income and loss
|
| |
8
|
| | | | 1,411,376 | | | | | | — | | |
Trade and other receivables
|
| |
13
|
| | | | 39,246,333 | | | | | | 2,175,319 | | |
Digital currencies
|
| |
14
|
| | | | 31,896,437 | | | | | | 4,637,438 | | |
Cash and cash equivalents
|
| | | | | | | 16,047,609 | | | | | | 2,050,761 | | |
Total current assets
|
| | | | | | | 88,601,755 | | | | | | 8,863,518 | | |
Non-current assets | | | | | | | | | | | | | | | | |
Investments at fair value through income or loss
|
| |
8
|
| | | | 219,360 | | | | | | 1,393,303 | | |
Investments accounted for using the equity method
|
| |
9
|
| | | | 8,444,820 | | | | | | — | | |
Intangible assets, net of accumulated amortization of £395,043 and £259,192 for December 31, 2020 and 2019, respectively
|
| | | | | | | 291,270 | | | | | | 367,768 | | |
Property and equipment, net of accumulated depreciation of £11,193,988 and £5,438,016 for December 31, 2020 and 2019, respectively
|
| |
11
|
| | | | 35,795,266 | | | | | | 10,524,232 | | |
Right-of-use assets, net of accumulated depreciation of £1,024,195 for 30 June 2021 and nil respectively
|
| |
11
|
| | | | 6,355,192 | | | | | | 7,379,387 | | |
Other receivables
|
| |
12
|
| | | | — | | | | | | 4,114,726 | | |
Total non-current assets
|
| | | | | | | 51,105,908 | | | | | | 23,779,416 | | |
Total assets
|
| | | | | | | 139,707,663 | | | | | | 32,642,934 | | |
LIABILITIES AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | |
Current liabilities | | | | | | | | | | | | | | | | |
Trade and other payables
|
| |
17
|
| | | | 25,210,780 | | | | | | 936,659 | | |
Loans and borrowings
|
| |
18
|
| | | | 15,383,111 | | | | | | — | | |
Income tax
|
| | | | | | | 3,483,827 | | | | | | — | | |
Lease liability
|
| | | | | | | 3,990,370 | | | | | | 3,469,672 | | |
Total current liabilities
|
| | | | | | | 48,068,088 | | | | | | 4,406,331 | | |
Non-current liabilities | | | | | | | | | | | | | | | | |
Lease liability
|
| | | | | | | 1,654,918 | | | | | | 3,909,715 | | |
Loans and borrowings
|
| |
18
|
| | | | 4,032,364 | | | | | | — | | |
Total liabilities
|
| | | | | | | 53,755,370 | | | | | | 8,316,046 | | |
Stockholders’ equity | | | | | | | | | | | | | | | | |
Common stock, £0.001 par value; 381,832,335 shares authorized,
issued and outstanding at June 30, 2021 and 303,435,997 shares authorized, issued and outstanding at December 31, 2020 |
| |
15
|
| | | | 381,832 | | | | | | 303,436 | | |
Additional paid-in capital
|
| |
15
|
| | | | 55,317,447 | | | | | | 1,540,497 | | |
Share based payment reserve
|
| |
16
|
| | | | 992,324 | | | | | | 75,233 | | |
Accumulated other comprehensive income
|
| |
16
|
| | | | 81,823 | | | | | | 442,852 | | |
Accumulated surplus/(deficit)
|
| |
16
|
| | | | 29,178,867 | | | | | | 21,964,870 | | |
Total equity
|
| | | | | | | 85,952,293 | | | | | | 24,326,888 | | |
Total equity and liabilities
|
| | | | | | | 139,707,663 | | | | | | 32,642,934 | | |
|
| | |
NOTE
|
| |
SIX MONTHS
ENDED 30 JUNE 2021 £ |
| |
SIX MONTHS
ENDED 30 JUNE 2020 £ |
| ||||||
Revenues | | | | | | | | | | | | | | | | |
Revenues
|
| |
5
|
| | | | 31,085,716 | | | | | | 11,124,455 | | |
Direct costs
|
| | | | | | | (5,606,856) | | | | | | (6,787,636) | | |
Depreciation of mining equipment
|
| |
11
|
| | | | (4,757,986) | | | | | | (2,909,480) | | |
Change in fair value of digital currencies
|
| |
14
|
| | | | (6,407,446) | | | | | | (154,295) | | |
Realized loss on sale of digital currencies
|
| |
11
|
| | | | 219,008 | | | | | | (90,532) | | |
Gross profit
|
| | | | | | | 14,532,436 | | | | | | 1,182,512 | | |
Operating costs and expenses | | | | | | | | | | | | | | | | |
Consulting fees
|
| | | | | | | (304,379) | | | | | | (177,328) | | |
Professional fees
|
| | | | | | | (415,066) | | | | | | (171,514) | | |
General and administrative
|
| | | | | | | (1,136,755) | | | | | | (183,708) | | |
Share based payment
|
| | | | | | | (1,567,608) | | | | | | — | | |
Total operating expenses
|
| | | | | | | 3,423,808 | | | | | | 532,550 | | |
Operating income
|
| | | | | | | 11,108,628 | | | | | | 649,962 | | |
Other income (expenses) | | | | | | | | | | | | | | | | |
Interest income
|
| | | | | | | — | | | | | | 26 | | |
Interest expense
|
| | | | | | | (410,804) | | | | | | (126,914) | | |
Total other income
|
| | | | | | | (410,804) | | | | | | (126,888) | | |
Income/loss before income taxes
|
| | | | | | | 10,697,824 | | | | | | 523,074 | | |
Income tax expense
|
| |
7
|
| | | | (3,483,827) | | | | | | — | | |
Net income/(loss)
|
| | | | | | | 7,213,997 | | | | | | 523,074 | | |
Other comprehensive income | | | | | | | | | | | | | | | | |
Items which may be subsequently reclassified to profit or loss:
|
| | | | | | | | | | | | | | | |
–Foreign exchange gain/(loss)
|
| | | | | | | (361,029) | | | | | | (431,746) | | |
Total comprehensive income
|
| | | | | | | 6,852,968 | | | | | | 91,328 | | |
Earnings per share attributable to equity owners (pence) | | | | | | | | | | | | | | | | |
Basic earnings per share
|
| |
6
|
| | | | 1.9p | | | | | | 0.2p | | |
Diluted earnings per share
|
| |
6
|
| | | | 1.8p | | | | | | 0.2p | | |
Weighted average shares outstanding | | | | | | | | | | | | | | | | |
Basic
|
| | | | | | | 381,832,335 | | | | | | 293,750,000 | | |
Diluted
|
| | | | | | | 393,091,232 | | | | | | 350,098,603 | | |
|
| | |
COMMON
STOCK £ |
| |
ADDITIONAL
PAID IN CAPITAL £ |
| |
ACCUMULATED
OTHER COMPREHENSIVE INCOME £ |
| |
SHARE
BASED PAYMENT RESERVE £ |
| |
ACCUMULATED
(DEFICIT)/ SURPLUS £ |
| |
TOTAL
|
| ||||||||||||||||||
Balance at 1 January 2021
|
| | | | 303,436 | | | | | | 1,540,497 | | | | | | 442,852 | | | | | | 75,233 | | | | | | 21,964,870 | | | | | | 24,326,888 | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | (361,029) | | | | | | — | | | | | | — | | | | | | (361,029) | | |
Net profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,213,997 | | | | | | 7,213,997 | | |
Total comprehensive income for the period
|
| | | | — | | | | | | — | | | | | | (361,029) | | | | | | — | | | | | | 7,213,997 | | | | | | 6,852,968 | | |
Transactions with equity owners: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock to be issued*
|
| | | | 71 | | | | | | 11,296 | | | | | | — | | | | | | — | | | | | | — | | | | | | 11,367 | | |
Issue of common stock net of issue costs
|
| | | | 78,235 | | | | | | 53,765,654 | | | | | | — | | | | | | — | | | | | | — | | | | | | 53,843,889 | | |
Stock based compensation charge
|
| | | | — | | | | | | — | | | | | | — | | | | | | 1,567,608 | | | | | | — | | | | | | 1,567,608 | | |
Common stock options/warrants exercised
|
| | | | — | | | | | | — | | | | | | — | | | | | | (567,523) | | | | | | 567,523 | | | | | | — | | |
Common stock options/warrants lapsed/expired
|
| | | | — | | | | | | — | | | | | | — | | | | | | (82,994) | | | | | | 82,994 | | | | | | — | | |
Total transactions with equity owners
|
| | | | 78,306 | | | | | | 53,776,950 | | | | | | — | | | | | | 917,091 | | | | | | 650,517 | | | | | | 55,422,864 | | |
Balance at 30 June 2021
|
| | | | 381,832 | | | | | | 55,317,447 | | | | | | 81,823 | | | | | | 992,324 | | | | | | 29,178,867 | | | | | | 85,952,293 | | |
|
| | |
COMMON
STOCK £ |
| |
ADDITIONAL
PAID IN CAPITAL £ |
| |
ACCUMULATED
OTHER COMPREHENSIVE INCOME £ |
| |
ACCUMULATED
(DEFICIT)/ SURPLUS £ |
| |
TOTAL
£ |
| |||||||||||||||
Balance at 1 January 2020
|
| | | | 293,750 | | | | | | 25,252,288 | | | | | | | | | | | | | | | | | | | | |
Other comprehensive income
|
| | | | — | | | | | | — | | | | | | (431,746) | | | | | | — | | | | | | (431,746) | | |
Net profit
|
| | | | — | | | | | | — | | | | | | — | | | | | | 523,074 | | | | | | 523,074 | | |
Total comprehensive income for the period
|
| | | | — | | | | | | — | | | | | | (431,746) | | | | | | 523,074 | | | | | | 91,328 | | |
Transactions with equity owners: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Issue of common stock net of issue costs
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Balance at 30 June 2020
|
| | | | 293,750 | | | | | | 25,252,288 | | | | | | (253,506) | | | | | | (4,463,262) | | | | | | 20,829,270 | | |
|
| | |
NOTE
|
| |
SIX MONTHS
ENDED 30 JUNE 2021 £ |
| |
SIX MONTHS
ENDED 30 JUNE 2020 £ |
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | | | | |
Operating income
|
| | | | | | | 11,108,628 | | | | | | 649,962 | | |
Adjustments for: | | | | | | | | | | | | | | | | |
Depreciation/Amortisation
|
| | | | | | | 4,869,638 | | | | | | 3,012,462 | | |
Foreign exchange movements
|
| | | | | | | 25,087 | | | | | | (431,746) | | |
Stock based compensation
|
| | | | | | | 1,567,608 | | | | | | — | | |
Changes in assets and liabilities: | | | | | | | | | | | | | | | | |
(Increase)/decrease in trade and other receivables
|
| |
13
|
| | | | (2,092,532) | | | | | | 534,947 | | |
Increase/(decrease) in trade and other payables
|
| |
17
|
| | | | 15,245,263 | | | | | | (167,503) | | |
(Increase)/decrease in digital assets
|
| |
14
|
| | | | (34,758,295) | | | | | | 203,045 | | |
Fair value change in digital assets
|
| |
14
|
| | | | 6,407,446 | | | | | | (104,781) | | |
Net cash flow from operating activities
|
| | | | | | | 2,372,843 | | | | | | 3,696,386 | | |
Investing activities | | | | | | | | | | | | | | | | |
Acquisition of subsidiaries, net of cash acquired
|
| | | | | | | (271,732) | | | | | | — | | |
Investment in associate
|
| |
9
|
| | | | (7,352,970) | | | | | | — | | |
Other investments
|
| |
8
|
| | | | (219,361) | | | | | | — | | |
Purchase of tangible fixed assets
|
| |
11
|
| | | | (6,883,195) | | | | | | (1,617,024) | | |
Mining equipment prepayments
|
| |
13
|
| | | | (35,471,499) | | | | | | — | | |
Interest received
|
| | | | | | | — | | | | | | 27 | | |
Net cash used in investing activities
|
| | | | | | | (50,198,757) | | | | | | (1,619,997) | | |
Financing activities | | | | | | | | | | | | | | | | |
Increase/(decrease) in loans
|
| |
8
|
| | | | 14,375,021 | | | | | | (797,455) | | |
Lease payments
|
| | | | | | | (1,734,098) | | | | | | — | | |
Interest paid
|
| | | | | | | (410,803) | | | | | | (126,914) | | |
Proceeds from shares issued
|
| | | | | | | 49,592,641 | | | | | | — | | |
Net cash generated from/(used) financing activities
|
| | | | | | | 61,822,761 | | | | | | (924,369) | | |
Net increase/(decrease) in cash and cash equivalents
|
| | | | | | | 13,996,847 | | | | | | 1,155,020 | | |
Cash and cash equivalents at beginning of period
|
| | | | | | | 2,050,761 | | | | | | 161,342 | | |
Cash and cash equivalents at end of period
|
| | | | | | | 16,047,608 | | | | | | 1,316,362 | | |
|
STANDARD OR
INTERPRETATION |
| |
DESCRIPTION
|
| |
EFFECTIVE DATE
FOR ANNUAL ACCOUNTING PERIOD BEGINNING ON OR AFTER |
|
IAS 1 | | |
Amendments – Classification of Liabilities as Current or Non-current
|
| |
1 January 2023
|
|
IAS 16 | | | Amendments – Property, Plant and Equipment | | |
1 January 2022
|
|
IAS 8 | | | Amendments – Definition of Accounting Estimates | | |
1 January 2023
|
|
IAS 1 | | | Amendments – Disclosure of Accounting Policies | | |
1 January 2023
|
|
IFRS | | | Annual Improvements to IFRS Standards 2018-2020 | | |
1 January 2022
|
|
| | |
PERIOD ENDED
30 JUNE 2021 (UNAUDITED) |
| |
PERIOD ENDED
30 JUNE 2020 (UNAUDITED) |
| ||||||
| | |
£
|
| |
£
|
| ||||||
Crypto currency mining – worldwide
|
| | | | 29,937,270 | | | | | | 11,124,455 | | |
Crypto currency management fees – United States
|
| | | | 1,148,446 | | | | | | — | | |
Total revenue
|
| | | | 31,085,716 | | | | | | 11,124,455 | | |
|
| | |
PERIOD ENDED
30 JUNE 2021 (UNAUDITED) £ |
| |
PERIOD ENDED
30 JUNE 2020 (UNAUDITED) £ |
| ||||||
Net profit for the period attributable to ordinary equity holders from continuing operations (£)
|
| | | | 7,213,997 | | | | | | 523,074 | | |
Weighted average number of ordinary shares in issue
|
| | | | 381,832,335 | | | | | | 293,750,000 | | |
Basic earnings per share for continuing operations (pence)
|
| | | | 1.9 | | | | | | 0.2 | | |
|
| | |
£
|
| |
£
|
| ||||||
Net profit for the period attributable to ordinary equity holders for continuing operations (£)
|
| | | | 7,213,997 | | | | | | 523,074 | | |
Diluted number of ordinary shares in issue
|
| | | | 393,091,232 | | | | | | 350,098,603 | | |
Diluted earnings per share for continuing operations (pence)
|
| | | | 1.8 | | | | | | 0.2 | | |
|
| | |
PERIOD ENDED
30 JUNE 2021 (UNAUDITED) £ |
| |
PERIOD ENDED
30 JUNE 200 (UNAUDITED) £ |
| ||||||
Income tax expense – foreign tax
|
| | | | 3,483,827 | | | | | | — | | |
Deferred tax expense
|
| | | | — | | | | | | — | | |
Taxation charge in the financial statements
|
| | | | 3,483,827 | | | | | | — | | |
|
NON CURRENT
|
| |
As at
30 June 2021 (unaudited) £ |
| |
As at
31 December 2020 (audited) £ |
| ||||||
At 1 January 2021 and 1 January 2020
|
| | | | 1,393,303 | | | | | | 58,140 | | |
Additions
|
| | | | 219,360 | | | | | | 1,335,676 | | |
Foreign exchange movement
|
| | | | 18,073 | | | | | | (513) | | |
Transferred to current investments
|
| | | | (1,411,376) | | | | | | — | | |
At 30 June 2021 and 31 December 2020
|
| | | | 219,360 | | | | | | 1,393,303 | | |
|
CURRENT
|
| | | | | | | | | | | | |
At 1 January 2021 and 1 January 2020
|
| | | | — | | | | | | — | | |
Transferred from non-current investments
|
| | | | 1,411,376 | | | | | | — | | |
At 30 June 2021 and 31 December 2020
|
| | | | 1,411,376 | | | | | | — | | |
|
| | |
As at
30 June 2021 (unaudited) £ |
| |
As at
31 December 2020 (audited) £ |
| ||||||
Opening balance
|
| | | | — | | | | | | — | | |
Acquired during the period
|
| | | | 8,444,820 | | | | | | — | | |
Total Associates
|
| | | | 8,444,820 | | | | | | — | | |
|
| Name of entity | | | Pluto Digital PLC | |
| Address of the registered office | | | Hill Dickinson LLP, 8th Floor The Broadgate Tower, 20 Primrose Street, London, United Kingdom, EC2A 2EW | |
| % of ownership interest | | | 24.65% | |
| Nature of relationship | | | Refer below | |
| Measurement method | | | Equity | |
| | |
£
|
| |||
Cash
|
| | | | 291,867 | | |
Payment for deposits
|
| | | | 666,845 | | |
Cancellation of prepayment and deposits
|
| | | | 4,664,113 | | |
Total consideration
|
| | | | 5,622,825 | | |
|
| | |
£
|
| |||
Cash and cash equivalents
|
| | | | 20,135 | | |
Property, plant and equipment (Note 11)
|
| | | | 10,159,851 | | |
Trade and other receivables
|
| | | | 483,294 | | |
Property mortgages
|
| | | | (5,040,455) | | |
Total | | | | | 5,622,825 | | |
|
| | |
RIGHT OF
USE ASSETS £ |
| |
MINING AND
COMPUTER EQUIPMENT £ |
| |
LAND &
BUILDINGS £ |
| |
IMPROVEMENTS
TO DATA CENTRE £ |
| |
TOTAL
£ |
| |||||||||||||||
Cost | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | 7,379,387 | | | | | | 17,864,347 | | | | | | — | | | | | | 84,927 | | | | | | 25,328,661 | | |
Foreign exchange movement
|
| | | | — | | | | | | (132,458) | | | | | | — | | | | | | — | | | | | | (132,457) | | |
Acquisition through business combination
|
| | | | — | | | | | | 163,416 | | | | | | 9,996,435 | | | | | | — | | | | | | 10,159,851 | | |
Additions
|
| | | | — | | | | | | — | | | | | | 19,012,587 | | | | | | — | | | | | | 19,012,587 | | |
At 30 June 2021
|
| | | | 7,379,387 | | | | | | 17,895,305 | | | | | | 29,009,022 | | | | | | 84,927 | | | | | | 54,368,642 | | |
Depreciation and impairment | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | — | | | | | | 7,377,050 | | | | | | — | | | | | | 47,992 | | | | | | 7,425,042 | | |
Depreciation charged during the
period |
| | | | 1,024,915 | | | | | | 3,723,527 | | | | | | 35,155 | | | | | | 9,544 | | | | | | 4,793,141 | | |
At 30 June 2021
|
| | | | 1,024,195 | | | | | | 11,101,297 | | | | | | 35,155 | | | | | | 57,536 | | | | | | 12,218,183 | | |
Carrying amount | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
At 1 January 2021
|
| | | | 7,379,387 | | | | | | 10,487,297 | | | | | | — | | | | | | 36,935 | | | | | | 17,903,619 | | |
At 30 June 2021
|
| | | | 6,355,192 | | | | | | 6,794,008 | | | | | | 28,973,867 | | | | | | 27,391 | | | | | | 42,150,459 | | |
|
| | |
AS AT
30 JUNE 2021 (UNAUDITED) £ |
| |
AS AT
31 DECEMBER 2020 (AUDITED) £ |
| ||||||
Deposits | | | | | | | | | | | | | |
Brought forward
|
| | | | 4,114,726 | | | | | | 4,151,400 | | |
Exchange movement
|
| | | | — | | | | | | (36,674) | | |
Cancelled on acquisition of GPUone subsidiaries
|
| | | | (4,114,726) | | | | | | — | | |
Total carrying amount of other receivables
|
| | | | — | | | | | | 4,114,726 | | |
|
| | |
AS AT
30 JUNE 2021 (UNAUDITED) £ |
| |
AS AT
31 DECEMBER 2020 (AUDITED) £ |
| ||||||
Mining equipment prepayments
|
| | | | 35,471,499 | | | | | | — | | |
Prepayments and other receivables
|
| | | | 1,957,977 | | | | | | 811,684 | | |
Other taxation and social security
|
| | | | 1,816,857 | | | | | | 1,363,635 | | |
Total trade and other receivables
|
| | | | 39,246,333 | | | | | | 23,227,957 | | |
|
GROUP
|
| |
AS AT
30 JUNE 2021 (UNAUDITED) £ |
| |
AS AT
31 DECEMBER 2020 (AUDITED) £ |
| ||||||
Brought forward
|
| | | | 4,637,438 | | | | | | 1,040,964 | | |
Additions | | | | | | | | | | | | | |
Crypto assets purchased and received
|
| | | | 4,383,010 | | | | | | 9,896,641 | | |
Crypto assets mined
|
| | | | 29,937,270 | | | | | | 18,947,908 | | |
Total additions
|
| | | | 34,320,280 | | | | | | 28,844,549 | | |
Disposals | | | | | | | | | | | | | |
Crypto assets sold
|
| | | | (1,091,850) | | | | | | (27,318,471) | | |
Total disposals
|
| | | | (1,091,850) | | | | | | (27,318,471) | | |
Fair value movements | | | | | | | | | | | | | |
Loss on futures
|
| | | | — | | | | | | (258,326) | | |
Movements on crypto asset sales
|
| | | | 219,008 | | | | | | (13,816) | | |
Movements on crypto assets held at the period/year end
|
| | | | (6,407,446) | | | | | | 2,342,538 | | |
Total fair value movements
|
| | | | (6,188,439) | | | | | | 2,070,396 | | |
Carried forward
|
| | | | 31,896,437 | | | | | | 4,637,438 | | |
|
30 JUNE 2021 CRYPTO ASSET NAME
|
| |
COINS/TOKENS
|
| |
FAIR VALUE
£ |
| ||||||
Bitcoin – Bitcoin
|
| | | | 471 | | | | | | 11,700,276 | | |
Bitcoin – held as collateral
|
| | | | 795 | | | | | | 19,748,876 | | |
Ethereum – ETH
|
| | | | 254 | | | | | | 394,963 | | |
Alternative coins
|
| | | | | | | | | | 52,322 | | |
At 30 June 2021
|
| | | | | | | | | | 31,896,437 | | |
|
31 DECEMBER 2020 CRYPTO ASSET NAME
|
| |
COINS/TOKENS
|
| |
FAIR VALUE
£ |
| ||||||
Bitcoin – Bitcoin
|
| | | | 183 | | | | | | 3,929,696 | | |
Polkadot – DOT
|
| | | | 75,000 | | | | | | 515,176 | | |
Ethereum – ETH
|
| | | | 254 | | | | | | 138,257 | | |
Binance Coin – BNB
|
| | | | 1,243 | | | | | | 34,260 | | |
USDT,USDC (stable coin – fixed to USD)
|
| | | | 26,509 | | | | | | 19,553 | | |
Alternative coins
|
| | | | — | | | | | | 496 | | |
At 31 December 2020
|
| | | | | | | | | | 4,637,438 | | |
|
| | |
AS AT
30 JUNE 2021 (UNAUDITED) £ |
| |
AS AT
31 DECEMBER 2020 (AUDITED) £ |
| ||||||
Ordinary share capital | | | | | | | | | | | | | |
Issued and fully paid | | | | | | | | | | | | | |
303,435,997 Ordinary Shares of £0.001 each
|
| | | | 303,436 | | | | | | 293,750 | | |
Issued in the period | | | | | | | | | | | | | |
78,325,292 Ordinary Shares of £0.001 each
|
| | | | 78,325 | | | | | | — | | |
Fully paid not yet issued | | | | | | | | | | | | | |
71,046 Ordinary Shares of £0.001 each
|
| | | | 71 | | | | | | 9,686 | | |
381,832,335 Ordinary Shares of £0.001 each
|
| | | | 381,832 | | | | | | 303,436 | | |
Additional paid in capital | | | | | | | | | | | | | |
At beginning of the period
|
| | | | 1,540,497 | | | | | | 25,252,288 | | |
Cancelled during the year
|
| | | | — | | | | | | (25,252,288) | | |
Issued in the period
|
| | | | 53,765,654 | | | | | | — | | |
Fully paid not yet issued
|
| | | | 11,296 | | | | | | 1,540,497 | | |
At the end of period
|
| | | | 55,317,447 | | | | | | 1,540,597 | | |
|
OPTIONS / WARRANTS |
| |
GRANT DATE
|
| |
EXPIRY DATE
|
| |
EXERCISE
PRICE |
| |
NUMBER OF
OPTIONS AND WARRANTS OUTSTANDING AT 30 June 2021 |
| |
NUMBER OF
OPTIONS AND WARRANTS EXERCISABLE AT June 30 2021 |
| |||||||||
Warrants
|
| |
5 January 2021
|
| | 2 March 2031 | | | | £ | 1.25 | | | | | | 240,000 | | | | | | 60,000 | | |
Warrants
|
| | 19 April 2021 | | | 1 March 2024 | | | | £ | 1.35 | | | | | | 223,821 | | | | | | 223,821 | | |
Warrants
|
| |
19 January 2021
|
| |
1 January 2026
|
| | | £ | 0.87 | | | | | | 50,000 | | | | | | 50,000 | | |
Warrants
|
| |
17 January 2021
|
| | 1 March 2024 | | | | £ | 1.50 | | | | | | 22,000 | | | | | | 22,000 | | |
Options
|
| | 25 July 2018 | | | 25 July 2024 | | | | £ | 0.16 | | | | | | 1,000,000 | | | | | | 759,259 | | |
Options
|
| | 17 July 2019 | | | 25 July 2024 | | | | £ | 0.16 | | | | | | 537,037 | | | | | | 296,296 | | |
Options
|
| |
5 February 2020
|
| | 25 July 2024 | | | | £ | 0.07 | | | | | | 3,254,048 | | | | | | 1,263,572 | | |
Options
|
| |
5 February 2020
|
| |
4 February 2030
|
| | | £ | 0.07 | | | | | | 3,700,000 | | | | | | 1,528,571 | | |
Options
|
| |
3 February 2021
|
| |
2 February 2031
|
| | | £ | 0.94 | | | | | | 231,991 | | | | | | 22,094 | | |
Options
|
| | 27 June 2021 | | | 26 June 2031 | | | | £ | 1.35 | | | | | | 500,000 | | | | | | 0 | | |
Options
|
| | 24 June 2021 | | | 23 June 2031 | | | | £ | 1.26 | | | | | | 1,000,000 | | | | | | 0 | | |
| | | | | | | | | | | | | | | | | 10,758,897 | | | | | | 4,225,614 | | |
|
RESERVE
|
| |
DESCRIPTION
|
|
Common stock | | | Represents the nominal value of equity shares | |
Additional paid in capital | | | Amount subscribed for share capital in excess of nominal value and the fair value of shares granted during the year and as a result of a change in estimation those granted in prior periods | |
Accumulated other comprehensive income | | | Cumulative effects of translation of opening balances on non-monetary assets between subsidiary functional currency (Canadian dollars) and Group functional and presentational currency (Sterling). | |
Retained earnings | | | Cumulative net gains and losses and other transactions with equity holders not recognised elsewhere. | |
Share based payment reserve | | | Represents the fair value of options and warrants granted less amounts transferred on exercise, lapse or expiry | |
| | |
As at
30 June 2021 (unaudited) £ |
| |
As at
31 December 2020 (audited) £ |
| ||||||
Trade payables
|
| | | | 15,233,372 | | | | | | 548,293 | | |
Accruals and other payables
|
| | | | 949,976 | | | | | | 271,471 | | |
Short term loans
|
| | | | — | | | | | | 115,924 | | |
Deferred contingent consideration
|
| | | | 9,025,857 | | | | | | — | | |
Other taxation and social security
|
| | | | 1,575 | | | | | | 972 | | |
|
| | |
As at
30 June 2021 (unaudited) £ |
| |
As at
31 December 2020 (audited) £ |
| ||||||
Total trade and other payables
|
| | | | 25,210,780 | | | | | | 936,660 | | |
|
NON CURRENT
|
| |
As at
30 June 2021 (unaudited) £ |
| |
As at
31 December 2020 (audited) £ |
| ||||||
Assumed mortgage on acquisition
|
| | | | 4,032,364 | | | | | | — | | |
At 30 June 2021 and 31 December 2020
|
| | | | 4,032,364 | | | | | | — | | |
|
CURRENT
|
| | | | | | | | | | | | |
Short term loan
|
| | | | 14,375,021 | | | | | | — | | |
Assumed mortgage on acquisition
|
| | | | 1,008,090 | | | | | | — | | |
At 30 June 2021 and 31 December 2020
|
| | | | 15,383,111 | | | | | | — | | |
|
| | |
As at
30 June 2021 (unaudited) £ |
| |
As at
31 December 2020 (audited) £ |
| ||||||
Carrying amount of financial assets | | | | | | | | | | | | | |
Measured at amortised cost | | | | | | | | | | | | | |
– Trade and other receivables
|
| | | | 209,498 | | | | | | 144,607 | | |
– Cash and cash equivalents
|
| | | | 16,047,608 | | | | | | 2,050,761 | | |
Measured at fair value through income or loss
|
| | | | 1,630,736 | | | | | | 1,393,303 | | |
Total carrying amount of financial assets
|
| | | | 17,887,842 | | | | | | 3,588,671 | | |
Carrying amount of financial liabilities | | | | | | | | | | | | | |
Measured at amortised cost | | | | | | | | | | | | | |
– Trade and other payables
|
| | | | 16,105,765 | | | | | | 548,293 | | |
– Short term loans
|
| | | | 15,383,111 | | | | | | 115,924 | | |
– Long term loans
|
| | | | 4,032,364 | | | | | | — | | |
– Lease liabilities
|
| | | | 5,645,239 | | | | | | 7,409,387 | | |
Measured at fair value through income or loss
|
| | | | 9,025,857 | | | | | | — | | |
Total carrying amount of financial liabilities
|
| | | | 50,192,336 | | | | | | 8,073,604 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets
|
| |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
Financial assets at fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
– Equity holdings
|
| | | | — | | | | | | — | | | | | | 1,630,736 | | | | | | 1,630,736 | | |
– Digital assets
|
| | | | — | | | | | | 31,896,437 | | | | | | — | | | | | | 31,896,437 | | |
Total at 30 June 2021
|
| | | | — | | | | | | 31,896,437 | | | | | | 1,630,736 | | | | | | 33,527,173 | | |
Liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Financial liabilities at fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
– Deferred contingent consideration
|
| | | | — | | | | | | — | | | | | | 9,025,857 | | | | | | 9,025,857 | | |
Total at 30 June 2021
|
| | | | — | | | | | | — | | | | | | 9,025,857 | | | | | | 9,025,857 | | |
|
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Assets
|
| |
£
|
| |
£
|
| |
£
|
| |
£
|
| ||||||||||||
Financial assets at fair value through profit or loss | | | | | | | | | | | | | | | | | | | | | | | | | |
– Equity holdings
|
| | | | — | | | | | | — | | | | | | 1,393,303 | | | | | | 1,393,303 | | |
– Digital assets
|
| | | | — | | | | | | 4,637,438 | | | | | | — | | | | | | 4,637,438 | | |
Total at 31 December 2020
|
| | | | — | | | | | | 4,637,438 | | | | | | 1,393,303 | | | | | | 6,030,741 | | |
Exhibit No.
|
| |
Description
|
|
1.1 | | | | |
3.1* | | | | |
3.2 | | | | |
4.1 | | | | |
4.2 | | | | |
5.1* | | | | |
10.1* | | | | |
10.2* | | | | |
10.3* | | | | |
10.4* | | |
[Reserved]
|
|
10.5* | | | | |
10.6* | | | | |
10.7* | | | | |
10.8*† | | | | |
10.9* | | | | |
10.10* | | | | |
21.1* | | | | |
23.1 | | | | |
23.2* | | | | |
24.1* | | | |
|
Name
|
| |
Title
|
|
|
/s/ Peter Wall
Peter Wall
|
| |
Chief Executive Officer and Interim Chairman of the Board
(Principal Executive Officer) |
|
|
/s/ Alex Appleton
Alex Appleton
|
| |
Chief Financial Officer and Member of the Board
(Principal Financial Officer and Principal Accounting Officer) |
|
|
/s/ Matthew Shaw
Matthew Shaw
|
| |
Member of the Board
|
|
|
/s/ Sarah Gow
Sarah Gow
|
| |
Member of the Board
|
|
|
/s/ Colleen Sullivan
Colleen Sullivan
|
| |
Member of the Board
|
|
|
/s/ Maria Perrella
Maria Perrella
|
| |
Member of the Board
|
|