Exhibit
No.
|
Description
|
Press Release – Bitdeer Reported Unaudited Financial Results for the Third Quarter of 2024
|
Bitdeer Technologies Group
|
||
By:
|
/s/ Jihan Wu
|
|
Name:
|
Jihan Wu
|
|
Title:
|
Chief Executive Officer
|
|
Date: November 18, 2024 |
• |
Total revenue was US$62.0 million, compared to US$87.3 million in Q3 2023.
|
• |
Cost of revenue was US$59.2 million, compared to US$66.2 million in Q3 2023.
|
• |
Gross profit was US$2.8 million, compared to US$21.1 million in Q3 2023.
|
• |
Net loss was US$50.1 million, compared to US$1.8 million in Q3 2023.
|
• |
Adjusted EBITDA1 was negative US$8.5 million, compared to US$28.0 million in Q3 2023.
|
• |
Cash and cash equivalents were US$291.3 million as of September 30, 2024.
|
Three Months Ended Sep 30,
|
||
Metrics
|
2024
|
2023
|
Total hash rate under management (EH/s)
|
17.1
|
21.2
|
- Proprietary hash rate
|
8.6
|
8.7
|
- Self-mining
|
8.1
|
7.2
|
- Cloud Hash Rate
|
0.5
|
1.5
|
- Hosting
|
8.5
|
12.5
|
Mining machines under management
|
165,000
|
221,000
|
- Self-owned
|
87,000
|
92,000
|
- Hosted
|
78,000
|
129,000
|
Bitcoin mined (self-mining only)
|
511
|
1,085
|
Total power usage (MWh)
|
828,000
|
1,209,000
|
Average cost of electricity ($/MWh)
|
41
|
32
|
Average miner efficiency (J/TH)
|
31.4
|
32.4
|
Site / Location
|
Capacity (MW)
|
Status
|
Timing2
|
Electrical capacity
|
|||
- Rockdale, Texas
|
563
|
Online
|
Completed
|
- Knoxville, Tennessee
|
86
|
Online
|
Completed
|
- Wenatchee, Washington
|
13
|
Online
|
Completed
|
- Molde, Norway
|
84
|
Online
|
Completed
|
- Tydal, Norway
|
50
|
Online
|
Completed
|
- Gedu, Bhutan
|
100
|
Online
|
Completed
|
Total electrical capacity
|
8953
|
||
Pipeline capacity
|
|||
- Tydal, Norway Phase 1
|
40
|
In progress
|
Q4 2024
|
- Tydal, Norway Phase 2
|
135
|
In progress
|
Mid 2025
|
- Massillon, Ohio
|
221
|
In progress
|
Mid-to-late 2025
|
- Clarington, Ohio Phase 1
|
266
|
In progress
|
Q3 2025
|
- Clarington, Ohio Phase 2
|
304
|
Pending approval
|
Estimate 2026
|
- Jigmeling, Bhutan
|
500
|
In progress
|
Mid-Late 2025
|
- Rockdale, Texas
|
179
|
In planning
|
Estimate 2026
|
Total pipeline capacity
|
1,645
|
||
Total global electrical capacity
|
2,540
|
US $ in millions
|
Three Months Ended
|
||
Sep 30, 2024
|
Jun 30, 2024
|
Sep 30, 2023
|
|
Total revenue
|
62.0
|
99.2
|
87.3
|
Cost of revenue
|
(59.2)
|
(74.8)
|
(66.2)
|
Gross profit
|
2.8
|
24.4
|
21.1
|
Net loss
|
(50.1)
|
(17.7)
|
(1.8)
|
Adjusted EBITDA
|
(8.5)
|
24.9
|
28.0
|
Cash and cash equivalents
|
291.3
|
203.9
|
134.5
|
US $ in millions
|
Three Months Ended Sep 30, 2024
|
|||
Business lines
|
Self-Mining
|
Cloud Hash
Rate
|
General
Hosting
|
Membership
Hosting
|
Revenue
|
31.5
|
7.1
|
9.6
|
9.9
|
Cost of revenue
|
||||
- Electricity cost in operating mining machines
|
(21.7)
|
(0.0)
|
(7.1)
|
(5.3)
|
- Depreciation and SBC expenses
|
(9.9)
|
(2.2)
|
(1.8)
|
(1.9)
|
- Other cash costs
|
(3.1)
|
(0.7)
|
(0.9)
|
(1.0)
|
Total cost of revenue
|
(34.7)
|
(2.9)
|
(9.8)
|
(8.2)
|
Gross profit / (loss)
|
(3.2)
|
4.2
|
(0.2)
|
1.7
|
US $ in millions
|
Three Months Ended Sep 30, 2023
|
|||
Business lines
|
Self-Mining
|
Cloud Hash
Rate
|
General
Hosting
|
Membership
Hosting
|
Revenue
|
30.1
|
15.6
|
22.2
|
16.0
|
Cost of revenue
|
||||
- Electricity cost in operating mining machines
|
(15.2)
|
(3.5)
|
(9.6)
|
(9.3)
|
- Depreciation and SBC expenses
|
(9.0)
|
(4.7)
|
(3.1)
|
(2.2)
|
- Other cash costs
|
(2.3)
|
(1.3)
|
(1.8)
|
(1.3)
|
Total cost of revenue
|
(26.5)
|
(9.5)
|
(14.5)
|
(12.8)
|
Gross profit
|
3.6
|
6.1
|
7.7
|
3.2
|
• |
Total revenue was US$62.0 million vs. US$87.3 million.
|
• |
Self-mining revenue was US$31.5 million vs. US$30.1 million, primarily due to the increase in the average self-mining hashrate for the quarter by 27.9% to 7.8 EH/s from 6.1 EH/s last year and
higher year-over-year Bitcoin prices, offset by effect of the April 2024 halving and higher global network hashrate.
|
• |
Cloud Hash Rate revenue was US$7.1 million vs. US$15.6 million. The decline was primarily due to expiration of long-term Cloud Hashrate contracts and
subsequent reallocation of machines to Self-mining, and the decrease in electricity subscription due to lower margins for customers caused by the April 2024 Halving.
|
• |
General Hosting revenue was US$9.6 million vs. US$22.2 million. The decline was primarily due to the conversion of 100 MW of hosting capacity to hydro-cooling capacity for self-mining and
certain hosting customers removing older and less efficient rigs following the April 2024 Halving as a result of reduced mining economics.
|
• |
• |
Cost of revenue was US$59.2 million vs US$66.2 million. The decrease was primarily driven by lower mining rigs depreciation from becoming fully depreciated and the decrease of power usage along
with the reduced hosted mining rigs.
|
• |
Gross profit was US$2.8 million vs. US$21.1 million.
|
• |
Gross margin was 4.5% vs. 24.2%.
|
• |
The sum of the operating expenses below was US$42.9 million vs. US$27.3 million.
|
• |
Selling expenses were US$2.2 million vs. US$1.9 million, primarily due to increased marketing expenses.
|
• |
General and administrative expenses were US$15.8 million vs. US$16.8 million, primarily due to decreases in share-based compensation, partially offset by an increase in staff costs to general and administrative personnel.
|
• |
Research and development expenses were US$24.8 million vs. US$8.5 million, primarily due to a US$13.4 million one-off incremental development expense related to the SEAL02 chip, higher R&D compensation costs and amortization
expenses of intangible assets relating to the acquisition of FreeChain.
|
• |
In Q3 2024, we recorded US$14.7 million other net loss primarily due to the non-cash expense of fair value change of derivative liabilities, which are the US$28.8 million of loss on fair value change for the convertible note issued,
partially offset by the US$14.3 million of gain on fair value change for Tether warrants.
|
• |
Net loss was US$50.1 million vs. US$1.8 million.
|
• |
Adjusted loss was US$26.2 million vs. adjusted profit of US$10.5 million. The change was primarily due to the year-over-year revenue decline, lower gross profit margins and higher operating expenses as described above.
|
• |
Adjusted EBITDA was negative US$8.5 million vs. US$28.0 million. The decrease was primarily due to the year-over-year revenue decline, lower gross profit margins and higher operating expenses as described above.
|
• |
Net cash used for operating activities was US$90.7 million.
|
• |
Net cash generated from investing activities was US$10.2 million including the proceeds from disposal of cryptocurrencies of US$39.9 million received from the principal businesses.
|
• |
Net cash generated from financing activities was US$168.1 million, primarily driven by the proceeds from our convertible note issuance in August.
|
• |
Capital expenditures for PPE, intangible assets and mining machines were US$30.1 million vs. US$13.8 million, primarily driven by the construction in Jigmeling, Tydal, and Hydro-cooling
conversion in Texas.
|
• |
As of September 30, 2024, the Company held US$291.3 million in cash and cash equivalents, US$39.7 million in cryptocurrencies and US$92.7 million in borrowing.
|
BITDEER GROUP UNAUDITED CONSOLIDATED STATEMENTS OF FINANCIAL POSITION
|
||||||||
As of Sep 30,
|
As of Dec 31,
|
|||||||
(US $ in thousands)
|
2024
|
2023
|
||||||
ASSETS
|
||||||||
Cash and cash equivalents
|
291,314
|
144,729
|
||||||
Cryptocurrencies
|
39,700
|
15,371
|
||||||
Trade receivables
|
8,800
|
17,277
|
||||||
Amounts due from a related party
|
15,868
|
187
|
||||||
Prepayments and other assets
|
68,791
|
97,087
|
||||||
Inventories
|
68,633
|
346
|
||||||
Financial assets at fair value through profit or loss
|
41,566
|
37,775
|
||||||
Restricted cash
|
9,144
|
9,538
|
||||||
Mining machines
|
52,062
|
63,477
|
||||||
Right-of-use assets
|
65,797
|
58,626
|
||||||
Property, plant and equipment
|
221,233
|
154,860
|
||||||
Investment properties
|
33,009
|
34,346
|
||||||
Intangible assets[1]
|
89,401
|
4,777
|
||||||
Goodwill[1]
|
35,818
|
-
|
||||||
Deferred tax assets
|
5,297
|
991
|
||||||
TOTAL ASSETS
|
1,046,433
|
639,387
|
||||||
LIABILITIES
|
||||||||
Trade payables
|
36,881
|
32,484
|
||||||
Other payables and accruals
|
34,798
|
32,151
|
||||||
Amounts due to a related party
|
6,202
|
33
|
||||||
Income tax payables
|
3,050
|
3,367
|
||||||
Derivative liabilities
|
144,378
|
-
|
||||||
Deferred revenue
|
111,382
|
144,337
|
||||||
Borrowings
|
92,693
|
22,618
|
||||||
Lease liabilities
|
78,728
|
70,211
|
||||||
Deferred tax liabilities
|
17,575
|
1,620
|
||||||
TOTAL LIABILITIES
|
525,687
|
306,821
|
||||||
NET ASSETS
|
520,746
|
332,566
|
||||||
EQUITY
|
||||||||
Share capital
|
*
|
*
|
||||||
Treasury shares
|
(926
|
)
|
(2,604
|
)
|
||||
Accumulated deficit
|
(117,087
|
)
|
(49,853
|
)
|
||||
Reserves
|
638,759
|
385,023
|
||||||
TOTAL EQUITY
|
520,746
|
332,566
|
BITDEER GROUP UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
||||||||||||||||
Three months ended Sep 30,
|
Nine months ended Sep 30,
|
|||||||||||||||
(US $ in thousands)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Revenue[2]
|
62,029
|
87,303
|
280,764
|
253,706
|
||||||||||||
Cost of revenue
|
(59,264
|
)
|
(66,187
|
)
|
(219,463
|
)
|
(202,941
|
)
|
||||||||
Gross profit
|
2,765
|
21,116
|
61,301
|
50,765
|
||||||||||||
Selling expenses
|
(2,229
|
)
|
(1,926
|
)
|
(6,092
|
)
|
(6,241
|
)
|
||||||||
General and administrative expenses
|
(15,828
|
)
|
(16,849
|
)
|
(46,649
|
)
|
(49,320
|
)
|
||||||||
Research and development expenses
|
(24,836
|
)
|
(8,501
|
)
|
(54,048
|
)
|
(21,228
|
)
|
||||||||
Listing fee
|
-
|
-
|
-
|
(33,151
|
)
|
|||||||||||
Other operating income
|
1,220
|
818
|
4,397
|
718
|
||||||||||||
Other net gain / (loss)
|
(14,681
|
)
|
862
|
(27,701
|
)
|
2,470
|
||||||||||
Loss from operations
|
(53,589
|
)
|
(4,480
|
)
|
(68,792
|
)
|
(55,987
|
)
|
||||||||
Finance income / (expenses)
|
(231
|
)
|
1,224
|
(124
|
)
|
97
|
||||||||||
Loss before taxation
|
(53,820
|
)
|
(3,256
|
)
|
(68,916
|
)
|
(55,890
|
)
|
||||||||
Income tax benefit
|
3,723
|
1,458
|
1,682
|
4,265
|
||||||||||||
Loss for the periods
|
(50,097
|
)
|
(1,798
|
)
|
(67,234
|
)
|
(51,625
|
)
|
||||||||
Other comprehensive loss
|
||||||||||||||||
Loss for the periods
|
(50,097
|
)
|
(1,798
|
)
|
(67,234
|
)
|
(51,625
|
)
|
||||||||
Other comprehensive income / (loss) for the periods
|
||||||||||||||||
Item that may be reclassified to profit or loss
|
||||||||||||||||
- Exchange differences on translation of financial statements
|
(30
|
)
|
8
|
16
|
17
|
|||||||||||
Other comprehensive income / (loss) for the periods, net of tax
|
(30
|
)
|
8
|
16
|
17
|
|||||||||||
Total comprehensive loss for the periods
|
(50,127
|
)
|
(1,790
|
)
|
(67,218
|
)
|
(51,608
|
)
|
||||||||
Loss per share (Basic and diluted)
|
(0.35
|
)
|
(0.02
|
)
|
(0.52
|
)
|
(0.47
|
)
|
||||||||
Weighted average number of shares outstanding (thousands) (Basic and diluted)
|
143,769
|
111,284
|
128,437
|
110,303
|
BITDEER GROUP UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
|
||||||||||||||||
Three months ended
Sep 30,
|
Nine months ended
Sep 30,
|
|||||||||||||||
(US $ in thousands)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Cash flows from operating activities
|
||||||||||||||||
Cash used in operating activities
|
(90,164
|
)
|
(48,303
|
)
|
(291,538
|
)
|
(206,905
|
)
|
||||||||
Interest paid on leases
|
(895
|
)
|
(647
|
)
|
(2,571
|
)
|
(1,946
|
)
|
||||||||
Interest paid on borrowings
|
(806
|
)
|
(34
|
)
|
(1,736
|
)
|
(1,241
|
)
|
||||||||
Interest received
|
1,927
|
1,465
|
5,462
|
5,539
|
||||||||||||
Income tax paid
|
(782
|
)
|
(58
|
)
|
(6,632
|
)
|
(153
|
)
|
||||||||
Net cash used in operating activities
|
(90,720
|
)
|
(47,577
|
)
|
(297,015
|
)
|
(204,706
|
)
|
||||||||
Cash flows from investing activities
|
||||||||||||||||
Purchase of property, plant and equipment, investment properties and intangible assets
|
(29,922
|
)
|
(13,371
|
)
|
(76,870
|
)
|
(37,980
|
)
|
||||||||
Purchase of mining machines
|
(227
|
)
|
(424
|
)
|
(1,965
|
)
|
(62,934
|
)
|
||||||||
Purchase of financial assets at fair value through profit or loss, net of refund received
|
173
|
(3,000
|
)
|
(2,351
|
)
|
(4,400
|
)
|
|||||||||
Proceeds from disposal of financial assets at fair value through profit or loss
|
-
|
-
|
-
|
31,111
|
||||||||||||
Lending to a third party
|
-
|
-
|
-
|
(62
|
)
|
|||||||||||
Proceeds from disposal of property, plant and equipment
|
-
|
-
|
244
|
29
|
||||||||||||
Proceeds from disposal of cryptocurrencies
|
39,929
|
76,805
|
209,653
|
202,045
|
||||||||||||
Cash paid for business acquisitions, net of cash acquired
|
226
|
-
|
(6,051
|
)
|
-
|
|||||||||||
Net cash generated from investing activities
|
10,179
|
60,010
|
122,660
|
127,809
|
||||||||||||
Cash flows from financing activities
|
||||||||||||||||
Capital element of lease rentals paid
|
(562
|
)
|
(1,376
|
)
|
(3,136
|
)
|
(4,008
|
)
|
||||||||
Net payment related to Business Combination
|
-
|
(11
|
)
|
-
|
(7,662
|
)
|
||||||||||
Repayments of borrowings
|
(5,000
|
)
|
(7,000
|
)
|
(5,000
|
)
|
(7,000
|
)
|
||||||||
Proceeds from issuance of shares for exercise of share rewards
|
154
|
-
|
758
|
-
|
||||||||||||
Proceeds from issuance of ordinary shares and warrants, net of transaction costs
|
7,795
|
-
|
163,190
|
-
|
||||||||||||
Acquisition of treasury shares
|
(617
|
)
|
(109
|
)
|
(617
|
)
|
(109
|
)
|
||||||||
Proceeds from convertible senior notes, net of transaction costs
|
166,297
|
-
|
166,297
|
-
|
||||||||||||
Net cash generated from / (used in) financing activities
|
168,067
|
(8,496
|
)
|
321,492
|
(18,779
|
)
|
||||||||||
Net increase / (decrease) in cash and cash equivalents
|
87,526
|
3,937
|
147,137
|
(95,676
|
)
|
|||||||||||
Cash and cash equivalents at the beginning of the period
|
203,882
|
130,203
|
144,729
|
231,362
|
||||||||||||
Effect of movements in exchange rates on cash and cash equivalents held
|
(94
|
)
|
372
|
(552
|
)
|
(1,174
|
)
|
|||||||||
Cash and cash equivalents at the end of the period
|
291,314
|
134,512
|
291,314
|
134,512
|
BITDEER GROUP NON-IFRS ADJUSTED EBITDA AND ADJUSTED PROFIT / (LOSS) RECONCILIATION
|
||||||||||||||||
Three months ended Sep 30,
|
Nine months ended Sep 30,
|
|||||||||||||||
(US $ in thousands)
|
2024
|
2023
|
2024
|
2023
|
||||||||||||
Adjusted EBITDA
|
||||||||||||||||
Loss for the periods
|
(50,097
|
)
|
(1,798
|
)
|
(67,234
|
)
|
(51,625
|
)
|
||||||||
Add:
|
||||||||||||||||
Depreciation and amortization
|
19,489
|
19,664
|
55,980
|
55,887
|
||||||||||||
Income tax benefit
|
(3,723
|
)
|
(1,458
|
)
|
(1,682
|
)
|
(4,265
|
)
|
||||||||
Interest income / (expenses), net
|
1,938
|
(734
|
)
|
1,321
|
(2,119
|
)
|
||||||||||
Listing fee
|
-
|
-
|
-
|
33,151
|
||||||||||||
Change in fair value of derivative liabilities
|
14,436
|
-
|
28,666
|
-
|
||||||||||||
Share-based payment expenses
|
9,414
|
12,319
|
25,310
|
34,166
|
||||||||||||
Total of Adjusted EBITDA
|
(8,543
|
)
|
27,993
|
42,361
|
65,195
|
|||||||||||
Adjusted Profit / (loss)
|
||||||||||||||||
Loss for the periods
|
(50,097
|
)
|
(1,798
|
)
|
(67,234
|
)
|
(51,625
|
)
|
||||||||
Add:
|
||||||||||||||||
Listing fee
|
-
|
-
|
-
|
33,151
|
||||||||||||
Change in fair value of derivative liabilities
|
14,436
|
-
|
28,666
|
-
|
||||||||||||
Share-based payment expenses
|
9,414
|
12,319
|
25,310
|
34,166
|
||||||||||||
Total of Adjusted Profit / (loss)
|
(26,247
|
)
|
10,521
|
(13,258
|
)
|
15,692
|