
Applied Digital Reports Fiscal Fourth Quarter And Full Year 2024 Results
APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Consolidated Balance Sheets (Unaudited) (In thousands, except share and par value data) | |||||||
May 31, 2024 | May 31, 2023 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 3,339 | $ | 28,999 | |||
Restricted cash | 21,349 | 14,575 | |||||
Accounts receivable | 3,847 | 82 | |||||
Prepaid expenses and other current assets | 1,343 | 2,012 | |||||
Current assets held for sale | 384 | - | |||||
Total current assets | 30,262 | 45,668 | |||||
Property and equipment, net | 340,381 | 198,151 | |||||
Operating lease right of use assets, net | 153,611 | 1,290 | |||||
Finance lease right of use assets, net | 218,683 | 14,303 | |||||
Other assets | 19,930 | 4,545 | |||||
TOTAL ASSETS | $ | 762,867 | $ | 263,957 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | $ | 116,117 | $ | 6,446 | |||
Accrued liabilities | 26,282 | 9,960 | |||||
Current portion of operating lease liability | 21,705 | 320 | |||||
Current portion of finance lease liability | 107,683 | 5,722 | |||||
Current portion of debt | 10,082 | 7,950 | |||||
Current portion of debt, at fair value | 35,836 | - | |||||
Customer deposits | 13,819 | 32,560 | |||||
Related party customer deposits | 1,549 | 3,810 | |||||
Deferred revenue | 37,674 | 47,168 | |||||
Related party deferred revenue | 1,692 | 1,524 | |||||
Due to customer | 13,002 | - | |||||
Other current liabilities | 96 | - | |||||
Total current liabilities | 385,537 | 115,460 | |||||
Long-term portion of operating lease liability | 109,740 | 1,005 | |||||
Long-term portion of finance lease liability | 63,288 | 8,334 | |||||
Long-term debt | 79,472 | 33,222 | |||||
Long-term related party loan | - | 35,257 | |||||
Other long-term related party liabilities | - | 1,000 | |||||
Total liabilities | 638,037 | 194,278 | |||||
Commitments and contingencies | |||||||
Stockholders' equity: | |||||||
Common stock, $0.001 par value, 166,666,667 shares authorized, 144,083,944 shares issued and 139,051,142 shares outstanding at May 31, 2024, and 100,927,358 shares issued and 95,925,630 shares outstanding at May 31, 2023 | 144 | 101 | |||||
Treasury stock, 5,032,802 shares at May 31, 2024 and 5,001,728 shares at May 31, 2023, at cost | (62 | ) | (62 | ) | |||
Additional paid in capital | 374,738 | 160,194 | |||||
Accumulated deficit | (249,990 | ) | (100,716 | ) | |||
Total stockholders' equity attributable to Applied Digital Corporation | 124,830 | 59,517 | |||||
Noncontrolling interest | - | 10,162 | |||||
Total stockholders' equity including noncontrolling interest | 124,830 | 69,679 | |||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY | $ | 762,867 | $ | 263,957 |
APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Consolidated Statements of Operations (Unaudited) (In thousands, except per share data) | ||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||
May 31, 2024 | May 31, 2023 | May 31, 2024 | May 31, 2023 | |||||||||||||
(Unaudited) | (Unaudited) | |||||||||||||||
Revenue: | ||||||||||||||||
Revenue | $ | 39,821 | $ | 17,844 | $ | 150,814 | $ | 40,984 | ||||||||
Related party revenue | 3,878 | 4,193 | 14,761 | 14,408 | ||||||||||||
Total revenue | 43,699 | 22,037 | 165,575 | 55,392 | ||||||||||||
Costs and expenses: | ||||||||||||||||
Cost of revenues | 46,289 | 15,909 | 148,340 | 44,388 | ||||||||||||
Selling, general and administrative (1) | 31,318 | 12,298 | 98,461 | 55,059 | ||||||||||||
Loss on classification as held for sale | (6,306 | ) | - | 15,417 | - | |||||||||||
Loss from legal settlement | - | - | 2,380 | - | ||||||||||||
Total costs and expenses | 71,301 | 28,207 | 264,598 | 99,447 | ||||||||||||
Operating loss | (27,602 | ) | (6,170 | ) | (99,023 | ) | (44,055 | ) | ||||||||
Interest expense, net (2) | 18,303 | 919 | 26,832 | $ | 1,980 | |||||||||||
Loss on change in fair value of debt | 4,789 | - | 7,401 | - | ||||||||||||
Loss on change in fair value of related party debt | 13,812 | - | 13,812 | - | ||||||||||||
Loss on extinguishment of debt (3) | 154 | - | 2,507 | 94 | ||||||||||||
Net loss before income tax expenses | (64,660 | ) | (7,089 | ) | (149,575 | ) | (46,129 | ) | ||||||||
Income tax expense (benefit) | 96 | (242 | ) | 96 | (523 | ) | ||||||||||
Net loss | (64,756 | ) | (6,847 | ) | (149,671 | ) | (45,606 | ) | ||||||||
Net loss attributable to noncontrolling interest | - | (383 | ) | (397 | ) | (960 | ) | |||||||||
Net loss attributable to Applied Digital Corporation | $ | (64,756 | ) | $ | (6,464 | ) | $ | (149,274 | ) | $ | (44,646 | ) | ||||
Basic and diluted net loss per share attributable to Applied Digital Corporation | $ | (0.52 | ) | $ | (0.07 | ) | $ | (1.31 | ) | $ | (0.48 | ) | ||||
Basic and diluted weighted average number of shares outstanding | 124,666,579 | 94,119,944 | 114,061,414 | 93,545,687 | ||||||||||||
(1) Includes related party selling, general and administrative expense of $0.1 million and $0.1 million for the three months ended May 31, 2024 and May 31, 2023, respectively, and $0.6 million and $0.1 million for the fiscal years ended May 31, 2024 and May 31, 2023, respectively.
(2) Includes related party interest expense of $0.2 million and $0.1 million for the three months ended May 31, 2024 and May 31, 2023, respectively, and $5.3 million and $0.1 million for the fiscal years ended May 31, 2024 and May 31, 2023, respectively.
(3) Amounts included in the fiscal year ended May 31, 2024 are related to the extinguishment of related party debt.
APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Consolidated Statements of Cash Flows (In thousands) (Unaudited) | |||||||
Fiscal Year Ended | |||||||
May 31, 2024 | May 31, 2023 | ||||||
CASH FLOW FROM OPERATING ACTIVITIES | |||||||
Net loss | $ | (149,671 | ) | $ | (45,606 | ) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | |||||||
Depreciation and amortization | 79,360 | 7,614 | |||||
Stock-based compensation | 17,362 | 32,072 | |||||
Lease expense | 13,944 | - | |||||
Deferred income taxes | - | (540 | ) | ||||
Loss on extinguishment of debt | 2,507 | 94 | |||||
Loss on legal settlement | 2,380 | - | |||||
Amortization of debt issuance costs | 2,002 | 410 | |||||
Loss on classification as held for sale | 15,417 | - | |||||
Loss on change in fair value of debt | 7,401 | - | |||||
Loss on change in fair value of related party debt | 13,812 | - | |||||
Changes in operating assets and liabilities: | |||||||
Accounts receivable | (3,765 | ) | 145 | ||||
Prepaid expenses and other current assets | 899 | (766 | ) | ||||
Other assets | 327 | 364 | |||||
Accounts payable | 41,840 | (13,750 | ) | ||||
Accrued liabilities | 21,601 | 7,485 | |||||
Due to customer | 13,002 | - | |||||
Lease assets and liabilities | (47,479 | ) | (446 | ) | |||
Customer deposits | (8,770 | ) | 24,584 | ||||
Related party customer deposits | (2,261 | ) | 2,261 | ||||
Deferred revenue | (9,494 | ) | 44,245 | ||||
Related party deferred revenue | 168 | 569 | |||||
CASH FLOW PROVIDED BY OPERATING ACTIVITIES | 10,582 | 58,735 | |||||
CASH FLOW FROM INVESTING ACTIVITIES | |||||||
Purchases of property and equipment and other assets | (141,809 | ) | (131,278 | ) | |||
Proceeds from sale of investment securities | - | - | |||||
Proceeds from sale of assets | 19,852 | - | |||||
Finance lease prepayments | (50,089 | ) | - | ||||
Purchases of investments | (390 | ) | (810 | ) | |||
CASH FLOW USED IN INVESTING ACTIVITIES | (172,436 | ) | (132,088 | ) | |||
CASH FLOW FROM FINANCING ACTIVITIES | |||||||
Repayment of finance leases | (59,967 | ) | (3,353 | ) | |||
Borrowings of long-term debt | 116,554 | 45,650 | |||||
Borrowings of related party debt | 28,000 | 36,500 | |||||
Repayment of long-term debt | (21,714 | ) | (10,032 | ) | |||
Repayment of related party debt | (45,500 | ) | - | ||||
Payment of deferred financing costs | (320 | ) | (567 | ) | |||
Payment of related party deferred financing costs | - | (1,548 | ) | ||||
Proceeds from issuance of common stock, net of costs | 130,849 | - | |||||
Common stock issuance costs | (284 | ) | - | ||||
Tax payments for restricted stock upon vesting | (861 | ) | (168 | ) | |||
Noncontrolling interest contributions | - | 4,146 | |||||
CASH FLOW PROVIDED BY FINANCING ACTIVITIES | 146,757 | 70,628 | |||||
NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH | (15,097 | ) | (2,725 | ) | |||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD | 43,574 | 46,299 | |||||
CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD | $ | 28,477 | $ | 43,574 |
APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Consolidated Statements of Cash Flows (In thousands) (Unaudited) continued | |||||||
Fiscal Year Ended | |||||||
May 31, 2024 | May 31, 2023 | ||||||
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | |||||||
Interest paid | $ | 13,275 | $ | 1,118 | |||
Income taxes paid | $ | 5 | $ | - | |||
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES | |||||||
Operating right-of-use assets obtained by lease obligation | $ | 159,197 | $ | - | |||
Finance right-of-use assets obtained by lease obligation | $ | 277,203 | $ | 8,693 | |||
Property and equipment in accounts payable and accrued liabilities | $ | 85,019 | $ | 9,384 | |||
Extinguishment of non-controlling interest | $ | 9,765 | $ | - |
APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Measures (Unaudited) (In thousands, except percentage data) | ||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||
$ in thousands | May 31, 2024 | May 31, 2023 | May 31, 2024 | May 31, 2023 | ||||||||||||
Adjusted operating loss | ||||||||||||||||
Operating loss (GAAP) | $ | (27,602 | ) | $ | (6,244 | ) | $ | (99,023 | ) | $ | (44,055 | ) | ||||
Stock-based compensation | 3,597 | 5,195 | 17,108 | 32,072 | ||||||||||||
Non-recurring repair expenses (a) | 645 | - | 1,224 | - | ||||||||||||
Diligence, acquisition, disposition and integration expenses (b) | 1,652 | 727 | 5,838 | 2,164 | ||||||||||||
Litigation expenses (c) | 929 | - | 1,589 | - | ||||||||||||
Research and development expenses (d) | 50 | - | 169 | 893 | ||||||||||||
Loss on classification as held for sale | (6,306 | ) | - | 15,417 | - | |||||||||||
Accelerated depreciation and amortization (e) | 88 | - | 4,307 | - | ||||||||||||
Loss on legal settlement | - | - | 2,380 | - | ||||||||||||
Other non-recurring expenses (f) | - | 615 | - | 1,606 | ||||||||||||
Adjusted operating loss (Non-GAAP) | $ | (26,947 | ) | $ | 293 | $ | (50,991 | ) | $ | (7,320 | ) | |||||
Adjusted operating margin | (62 | )% | 1 | % | (31 | )% | (13 | )% | ||||||||
Adjusted net loss attributable to Applied Digital Corporation | ||||||||||||||||
Net loss attributable to Applied Digital Corporation (GAAP) | $ | (64,756 | ) | $ | (6,464 | ) | $ | (149,274 | ) | $ | (44,646 | ) | ||||
Stock-based compensation | 3,597 | 5,195 | 17,108 | 32,072 | ||||||||||||
Non-recurring repair expenses (a) | 645 | - | 1,224 | - | ||||||||||||
Diligence, acquisition, disposition and integration expenses (b) | 1,652 | 727 | 5,838 | 2,164 | ||||||||||||
Litigation costs (c) | 929 | - | 1,589 | - | ||||||||||||
Research and development expenses (d) | 50 | - | 169 | 893 | ||||||||||||
Loss on classification as held for sale | (6,306 | ) | - | 15,417 | - | |||||||||||
Accelerated depreciation and amortization (e) | 88 | - | 4,307 | - | ||||||||||||
Loss on change in fair value of debt | 4,789 | - | 7,401 | - | ||||||||||||
Loss on change in fair value of related party debt | 8,116 | - | 8,116 | - | ||||||||||||
Loss on change in fair value of warrants issued to related parties | 5,696 | - | 5,696 | - | ||||||||||||
Loss on extinguishment of debt | 154 | - | 2,507 | 94 | ||||||||||||
Loss on legal settlement | - | - | 2,380 | - | ||||||||||||
Other non-recurring expenses (f) | - | 615 | - | 1,511 | ||||||||||||
Adjusted net loss attributable to Applied Digital Corporation (Non-GAAP) | $ | (45,346 | ) | $ | 73 | $ | (77,522 | ) | $ | (7,912 | ) | |||||
Adjusted net loss attributable to Applied Digital Corporation per diluted share (Non-GAAP) | $ | (0.36 | ) | $ | - | $ | (0.68 | ) | $ | (0.08 | ) | |||||
APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Reconciliation of GAAP to Non-GAAP Measures (Unaudited) continued (In thousands, except percentage data) | ||||||||||||||||
Three Months Ended | Fiscal Year Ended | |||||||||||||||
$ in thousands | May 31, 2024 | May 31, 2023 | May 31, 2024 | May 31, 2023 | ||||||||||||
EBITDA and Adjusted EBITDA | ||||||||||||||||
Net loss attributable to Applied Digital Corporation (GAAP) | $ | (64,756 | ) | $ | (6,464 | ) | $ | (149,274 | ) | $ | (44,646 | ) | ||||
Interest expense, net | 18,303 | 919 | 26,832 | 1,980 | ||||||||||||
Income tax expense (benefit) | 96 | (242 | ) | 96 | (523 | ) | ||||||||||
Depreciation and amortization (e) | 31,696 | 2,636 | 79,360 | 7,267 | ||||||||||||
EBITDA (Non-GAAP) | (14,661 | ) | (3,151 | ) | (42,986 | ) | (35,922 | ) | ||||||||
Stock-based compensation | 3,597 | 5,195 | 17,108 | 32,072 | ||||||||||||
Non-recurring repair expenses (a) | 645 | - | 1,224 | - | ||||||||||||
Diligence, acquisition, disposition and integration expenses (b) | 1,652 | 727 | 5,838 | 2,164 | ||||||||||||
Litigation expenses (c) | 929 | - | 1,589 | - | ||||||||||||
Research and development expenses (d) | 50 | - | 169 | 893 | ||||||||||||
Loss on classification as held for sale | (6,306 | ) | - | 15,417 | - | |||||||||||
Loss on change in fair value of debt | 4,789 | - | 7,401 | - | ||||||||||||
Loss on change in fair value of related party debt | 8,116 | - | 8,116 | - | ||||||||||||
Loss on change in fair value of warrants issued to related parties | 5,696 | - | 5,696 | - | ||||||||||||
Loss on extinguishment of debt | 154 | - | 2,507 | 94 | ||||||||||||
Loss on legal settlement | - | - | 2,380 | - | ||||||||||||
Other non-recurring expenses (f) | 133 | 615 | - | 1,511 | ||||||||||||
Adjusted EBITDA (Non-GAAP) | $ | 4,794 | $ | 3,386 | $ | 24,459 | $ | 812 | ||||||||
(a) Represents costs incurred in the repair and replacement of equipment at the Company's Ellendale data center hosting facility as a result of the previously disclosed power outage.
(b) Represents legal, accounting and consulting costs incurred in association with certain discrete transactions and projects.
(c) Represents non-recurring litigation expense associated with the Company's defense of class action lawsuits and legal fees related to matters with certain former employees. The Company does not expect to incur these expenses on a regular basis.
(d) Represents specific non-recurring research and development activities related to the Company's business expansion that the Company does not expect to incur on a regular basis.
(e) Represents the acceleration of expense related to transformers that were abandoned by the Company due to operational failure or other reasons. Depreciation and amortization in this amount is included in Depreciation and Amortization expense within the Company's calculation of EBITDA, and therefore is not added back as a management adjustment in the Company's calculation Adjusted EBITDA.
(f) Represents expenses that are not representative of the Company's expected ongoing costs and is presented for comparative purposes only.


Legal Disclaimer:
MENAFN provides the information “as is” without warranty of any kind. We do not accept any responsibility or liability for the accuracy, content, images, videos, licenses, completeness, legality, or reliability of the information contained in this article. If you have any complaints or copyright issues related to this article, kindly contact the provider above.
Comments
No comment