2023 | 2023 | ||
$’000 | Original | Movement | Restated |
Net cash generated from | |||
(used in) operating activities | 3,831 | (51,787) | (47,956) |
Net cash (used in) generated | |||
from investing activities | (1,062) | 51,866 | 50,804 |
Loss before taxation | (35,033) | 396 | (34,637) |
Change in GBP | Effect on profit | |
rate | before tax | |
$’000 | ||
2024 | +/-10% | +/- 2 |
2023 | +/-10% | +/-74 |
Change in CAD | Effect on profit | |
rate | before tax | |
$’000 | ||
2024 | +/-10% | +/- 172 |
2023 | +/-10% | +/-365 |
Increase/decrease | Effect | |
in basis points | on profit | |
before | ||
tax | ||
$’000 | ||
2024 | +/-180 | +/-15 |
2023 | +/-180 | +/-464 |
Less than 1 | Between 1 | Between 2 | Over 5 years | |
year | and 2 years | and 5 years | ||
At 31 December 2024 ($’000) | ||||
Loans | 439 | 418 | - | - |
Issued debt – bonds | - | - | 39,304 | - |
At December 2023 ($’000) | ||||
Loans | 14,320 | 9,830 | 197 | - |
Issued debt – bonds | - | - | 38,170 | - |
Effective date for annual | ||
Standard or Interpretation | Description | accounting period |
beginning on or after | ||
IFRS 18 | Presentation and Disclosure in Financial Statements | 1-Jan-27 |
Amendments to the Classification and Measurement of | ||
IFRS 7/9 | Financial Instruments. Contracts referencing Nature- | |
(amendments) | dependent Electricity | 1-Jan-26 |
IFRS 7 | Disclosures - Gain or Loss on Derecognition, Credit | |
(amendments) | Risk, | 1-Jan-26 |
IFRS 10 | Determination of a ‘de-facto agent;’ | 1-Jan-26 |
(amendments) | ||
IIFRS 9 | Derecognition of Lease Liabilities | 1-Jan-26 |
2024 | 2023 | |
Administrative expenses | $’000 | $’000 |
Salary and other employee related costs | 4,517 | 6,430 |
Restructuring and transaction related costs | 2,363 | 4,969 |
Insurance | 1,416 | 2,128 |
Depreciation and amortisation | 738 | 1,473 |
Legal, professional and regulatory fees | 753 | 1,431 |
Indirect taxes | 962 | 994 |
Property tax | 558 | 919 |
Consulting fees | 276 | 533 |
Repairs and maintenance | 50 | 455 |
Audit fees | 326 | 341 |
Office general expenses | 708 | 349 |
Public relations and associated activities | 246 | 255 |
Travel | 80 | 226 |
Carbon credits | - | 129 |
Foreign exchange | (458) | (1,683) |
Total administrative expenses | 12,535 | 18,949 |
Finance costs – interest on borrowings and bond | 6,810 | 11,556 |
Total finance costs | 6,810 | 11,556 |
2024 | 2023 | |
$’000 | $’000 | |
In relation to statutory audit services | 326 | 341 |
Total auditor’s remuneration | 326 | 341 |
2024 | 2023 | |
Number | Number | |
Directors and employees | 25 | 30 |
2024 | 2023 | |
$’000 | $’000 | |
Wages and salaries | 4,267 | 6,017 |
Social security costs | 141 | 250 |
Pension costs | 109 | 163 |
Share based payments | 3,759 | 3,892 |
8,276 | 10,322 |
2024 | 2023 | |
$’000 | $’000 | |
Director’s remuneration for qualifying services | 818 | 591 |
Severance | - | 765 |
Share based payments | 1,247 | 916 |
Total remuneration for directors and key management | 2,065 | 2,272 |
2024 | 2023 | |
Net loss for the period attributable to ordinary equity holders from continuing | ||
operations ($’000) | (55,102) | (34,637) |
Weighted average number of ordinary shares in issue (‘000) | 607,879 | 503,917 |
Basic and diluted loss per share for continuing operations (cents) | (0.09) | (0.07) |
Current tax: | 2024 | 2023 |
$’000 | $’000 | |
Current tax expense | 340 | - |
Total current tax | 340 | - |
Deferred tax: | 2024 | 2023 |
$’000 | $’000 | |
Origination and reversal of temporary differences | - | - |
Total deferred tax liability | - | - |
Total tax | 340 | - |
2024 | 2023 | |
$’000 | $’000 | |
Profit (loss) before taxation | (54,762) | (34,637) |
Expected tax charge (recovery) based on a weighted average of | ||
25% (2023 - 25%) (UK, US and Canada) | (13,690) | (8,669) |
Effect of expenses not deductible in determining taxable profit | (1,839) | 851 |
Temporary differences | 9,936 | 5,841 |
Other tax adjustments | 224 | 18 |
Capital gains tax | 449 | - |
Unutilised tax losses carried forward | 5,260 | 1,959 |
Taxation charge in the financial statements | 340 | - |
Non-current Assets | 2023 |
$’000 | |
Tangible Fixed Assets | 2,725 |
Right of use assets | 536 |
Assets held for sale | 3,261 |
Non-current liabilities | 2023 |
$’000 | |
Mortgage Payable | 1,532 |
Lease Liability | 558 |
Liabilities held for sale | 2,090 |
Non-current | 2024 | 2023 |
Group | $’000 | $’000 |
At 1 January | 400 | 414 |
Foreign exchange movement | - | - |
Additions | - | - |
Fair value through profit or loss | - | - |
Disposals | (100) | (14) |
Closing balance | 300 | 400 |
2024 | 2023 | |
$’000 | $’000 | |
Opening balance | - | 2,863 |
Share of loss | - | (716) |
Foreign exchange movement | - | 89 |
Write off of investment | - | (2,236) |
Closing balance | - | - |
Name of entity | Address of the registered | % of ownership | Nature of | Measurement |
office | interest | relationship | method | |
Emergent | Hill Dickinson LLP, 8th Floor | 19.50% | Refer below | Equity |
Entertainment PLC | The Broadgate Tower, 20 | |||
Previously Pluto | Primrose | |||
Digital plc) | Street, London, United | |||
Kingdom, EC2A 2EW |
Group | Goodwill | Digital | 2024 |
assets | Total | ||
$’000 | $’000 | $’000 | |
Cost | |||
At 1 January 2024 | 112 | 5,329 | 5,441 |
Foreign exchange movements | - | (60) | (60) |
Digital Assets Mined | - | - | - |
Disposals | (77) | (130) | (207) |
At 31 December 2024 | 35 | 5,139 | 5,174 |
Amortisation and impairment | |||
At 1 January 2024 | - | 4,553 | 4,553 |
Foreign exchange movement | - | (28) | (28) |
Fair value movement | - | - | - |
Impairment | - | 473 | 473 |
Amortisation charged during the period | - | - | - |
At 31 December 2024 | - | 4,998 | 4,998 |
Balance at 31 December 2024 | 35 | 141 | 176 |
Group | Goodwill | Digital | Website | 2023 |
assets | Total | |||
$’000 | $’000 | $’000 | $’000 | |
Cost | ||||
At 1 January 2023 | 96 | 5,722 | 873 | 6,691 |
Foreign Exchange Movements | 16 | 334 | 19 | 369 |
Disposals | - | (727) | - | (727) |
At 31 December 2023 | 112 | 5,329 | 892 | 6,333 |
Amortisation and impairment | ||||
At 1 January 2023 | - | 3,809 | 779 | 4,588 |
Foreign exchange movement | - | 91 | 1 | 92 |
Fair value movement | - | 654 | - | 654 |
Amortisation charged during the period | - | - | 112 | 112 |
At 31 December 2023 | - | 4,553 | 892 | 5,445 |
Balance at 31 December 2023 | 112 | 776 | - | 888 |
Crypto asset name | Coins / tokens | Fair value |
$’000 | ||
Polkadot – DOT | 182 | 1 |
Ethereum – ETH | 211 | 1 |
USDC (stable coin – fixed to USD) | 31,710 | 32 |
Other tokens, NFTs and other digital assets | N/A | 107 |
As at 31 December 2024 | 141 |
Crypto asset name | Coins / tokens | Fair value |
$’000 | ||
Polkadot – DOT | 16,554 | 135 |
Ethereum – ETH | 4 | 10 |
USDC (stable coin – fixed to USD) | 31,713 | 55 |
Other tokens, NFTs and other digital assets | N/A | 576 |
As at 31 December 2023 | 776 |
Mining | Data | |||
Group | Machines | Centres | Equipment | Total |
$’000 | $’000 | $’000 | $’000 | |
Cost | ||||
At 1 January 2024 | 168,150 | 6,280 | 4,034 | 178,464 |
Foreign exchange movement | - | (336) | (604) | (940) |
Additions | 3 | - | - | 3 |
Disposal of subsidiary | - | (5,254) | - | (5,254) |
Transfers between classes | 1,591 | - | (1,591) | - |
Disposals | (1,337) | - | - | (1,337) |
At 31 December 2024 | 168,407 | 690 | 1,839 | 170,936 |
Depreciation and impairment | ||||
At 1 January 2024 | (116,992) | (1,537) | (206) | (118,735) |
Foreign exchange movement | 211 | 847 | 219 | 1,277 |
Depreciation charged | (14,171) | - | (738) | (14,909) |
Impairment in asset | (31,498) | - | - | (31,498) |
At 30 December 2024 | (162,450) | (690) | (725) | (163,865) |
Carrying amount | ||||
At 1 January 2024 | 51,158 | 4,743 | 3,828 | 59,729 |
At 31 December 2024 | 5,957 | - | 1,114 | 7,071 |
Group | Mining Machinery | Data Centres | Equipment | Total |
$’000 | $’000 | $’000 | $’000 | |
Cost | ||||
At 1 January 2023 | 162,839 | 8,700 | 5,414 | 176,953 |
Foreign Exchange Movement | 108 | 517 | 569 | 1,195 |
Additions | 5,203 | - | 27 | 5,230 |
Transfer to Assets held for sale | - | (2,937) | (1,976) | (4,913) |
At 31 December 2023 | 168,150 | 6,280 | 4,034 | 178,464 |
Depreciation and impairment | ||||
At 1 January 2023 | (97,481) | (1,924) | (31) | (99,437) |
Foreign exchange movement | - | (38) | (43) | (81) |
Depreciation charged during the period | (18,656) | (359) | (1,000) | (20,015) |
Impairment in asset | (855) | - | - | (855) |
Transfer to Assets held for sale | - | 784 | 868 | 1,652 |
At 31 December 2023 | (116,992) | (1,537) | (206) | (118,736) |
Carrying amount | ||||
At 1 January 2023 | 65,358 | 6,776 | 5,383 | 77,516 |
At 31 December 2023 | 51,158 | 4,743 | 3,828 | 59,728 |
Group 2024 | Group 2023 | |
$’000 | $’000 | |
Trade and other receivables | 140 | 1,131 |
Prepayments | 628 | 1,355 |
Other taxation and social security | 2,311 | 1,349 |
Total trade and other receivables | 3,079 | 3,835 |
Group | 2024 | 2023 |
$’000 | $’000 | |
At 1 January | 385 | 443 |
Foreign Exchange Movement | - | 24 |
Crypto assets purchased and received | - | - |
Crypto assets mined | 47,017 | 50,558 |
Total additions | 47,017 | 50,582 |
Disposals | ||
Transferred to/from intangible assets | - |
Crypto assets sold | (47,302) | (51,378) |
Total disposals | (47,302) | (51,378) |
Fair value movements | ||
Gain/(loss) on crypto asset sales | (94) | 738 |
Movements on crypto assets held at the year end | - | - |
Total fair value movements | (94) | 738 |
At 31 December | 6 | 385 |
Group | 2023 | 2022 |
$’000 | $’000 | |
At 1 January | 443 | 108,956 |
Foreign Exchange Movement | 24 | 833 |
Crypto assets purchased and received | - | 264 |
Crypto assets mined | 50,558 | 60,172 |
Total additions | 50,582 | 61,269 |
Disposals | ||
Transferred to/from intangible assets | 420 | |
Crypto assets sold | (51,378) | (114,646) |
Total disposals | (51,378) | (114,226) |
Fair value movements | ||
Gain/(loss) on crypto asset sales | 738 | (55,410) |
Movements on crypto assets held at the year end | - | (145) |
Total fair value movements | 738 | (55,555) |
At 31 December | 385 | 443 |
2024 | 2023 | |
Stock options | 1,981 | 3,332 |
Restricted stock units | 1,778 | 560 |
3,759 | 3,892 |
Number of options | Weighted average | |
and warrants ‘000 | exercise price £ | |
At 1 January 2024 | 11,028 | 0.83 |
Granted | 57,800 | 0.11 |
Exercised | - | - |
Lapsed | (5,279) | 0.95 |
Outstanding at 31 December 2024 | 63,549 | 0.17 |
Exercisable at 31 December 2024 | 5,429 | 0.73 |
Number of options | Weighted average | |
and warrants ‘000 | exercise price £ | |
At 1 January 2023 | 18,698 | 0.78 |
Granted | 659 | 0.13 |
Exercised | - | - |
Lapsed | (8,329) | 0.67 |
Outstanding at 31 December 2023 | 11,028 | 0.83 |
Exercisable at 31 December 2023 | 7,904 | 0.89 |
2024 | 2023 | |
Grant date share price £ | 0.115 | 0.14 |
Exercise price £ | 0.1125 | 0.13 |
Volatility | 113% | 187% |
Life | 5 years | 10 years |
Risk free rate | 3.90% | 3.40% |
Dividend yield | 0% | 0% |
2024 | |||
Number of | Weighted Average Grant Date | Weighted Average Remaining | |
Awards | Price £ | Vesting | |
Period (months) | |||
Outstanding at beginning of | |||
period | 6,999,817 | 0.12 | |
Granted during the period | 7,273,995 | 0.15 | |
Vested during the period | (3,162,982) | 0.12 | |
Forfeited during the period | (2,021,671) | 0.14 | |
Outstanding at the end of period | 9,089,159 | 0.13 | 22 |
2023 |
Number of | Weighted Average Grant Date | Weighted Average Remaining | |
Awards | Price £ | Vesting | |
Period (months) | |||
Outstanding at beginning of | |||
period | - | - | |
Granted during the period | 12,041,192 | 0.13 | |
Vested during the period | (3,617,136) | 0.13 | |
Forfeited during the period | (1,424,239) | 0.13 | |
Outstanding at the end of period | 6,999,817 | 0.12 | 28 |
2024 | |||
Number of | Weighted Average Grant Date | Weighted Average Remaining | |
Awards | Price £ | Vesting | |
Period (months) | |||
Outstanding at beginning of the | |||
period | 2,850,000 | 1.15 | |
Vested during the period | (237,500) | - | |
Forfeited during the period | - | - | |
Outstanding at the end of period | 2,612,500 | 1.15 | 35 |
2023 | |||
Number of | Weighted Average Grant Date | Weighted Average Remaining | |
Awards | Price $ | Vesting | |
Period (months) | |||
Outstanding at beginning of the | |||
period | - | - | |
Granted during the period | 2,850,000 | 1.15 | |
Vested during the period | - | - | |
Forfeited during the period | - | - | |
Outstanding at the end of the period | 2,850,000 | 1.15 | 35 |
As at 31 December | As at 31 December | |
2024 | 2023 | |
$’000 | $’000 | |
Ordinary share capital | ||
Issued and fully paid | ||
536,963,471 Ordinary Shares of $0.001 each | ||
Issued in the period | 712 | 634 |
177,911,882 Ordinary Shares of $0.001 each | 226 | 78 |
714,875,853 Ordinary Shares of $0.001 each | 938 | 712 |
Share premium | ||
At beginning of the period | 209,779 | 202,103 |
Issued in the period | 22,478 | 7,676 |
Issue costs | - | - |
At the end of period | 232,257 | 209,779 |
Reserve | Description |
Ordinary Shares | Represents the nominal value of equity shares |
Share Premium | Amount subscribed for share capital in excess of |
nominal value | |
Share based payment reserve | Represents the fair value of options and warrants |
granted less amounts transferred on exercise | |
Currency translation reserve | Cumulative effects of translation of opening balances |
on non-monetary assets between subsidiaries | |
functional currencies (Canadian dollars and Uk Sterling) | |
and Group presentational currency (US Dollars). | |
RSU/PSU reserve | Represents the fair value of restricted/performance |
stock units expensed less amounts transferred on | |
vesting | |
Other comprehensive income of equity accounted | The other comprehensive income of any associates is |
associates | recognised in this reserve |
Cumulative net gains and losses and other transactions | |
Accumulated surplus | with equity holders not recognised elsewhere. |
Group 2024 | Group 2023 | |
$’000 | $’000 | |
Trade payables | 1,663 | 2,336 |
Accruals and other payables | 3,619 | 7,153 |
Other taxation and social security | 2,902 | 1,686 |
Total trade and other creditors | 8,184 | 11,175 |
Non-current liabilities | As at 31 December | As at 31 December |
2024 | 2023 | |
$’000 | $’000 | |
Issued debt – bond (a) | 39,304 | 38,170 |
Galaxy loan (b) | - | 9,230 |
Mortgage – Quebec facility (c) | - | 797 |
Total | 39,304 | 48,197 |
Current liabilities | ||
Galaxy loan (b) | - | 13,444 |
Mortgage- Quebec facility (c) | 837 | 600 |
Other Loans | 20 | 276 |
Total | 857 | 14,320 |
Group 2024 | Group 2023 | |
$’000 | $’000 | |
Carrying amount of financial assets | ||
Measured at amortised cost | ||
- Trade and other receivables | 141 | 1,131 |
- Cash and cash equivalents | 8,626 | 7,443 |
Measured at fair value through profit or loss | 300 | 400 |
Total carrying amount of financial assets | 9,067 | 8,974 |
Carrying amount of financial liabilities | ||
Measured at amortised cost | ||
- Trade and other payables | 8,184 | 7,501 |
- Short term loans | 20 | 280 |
- Long term loans | 837 | 25,599 |
- Issued debt – bonds | 39,304 | 38,170 |
carrying amount of financial liabilities | 48,345 | 71,550 |
Level 1 | Level 2 | Level 3 | Total | |
Assets | $’000 | $’000 | $’000 | $’000 |
Financial assets at fair value through | ||||
profit or loss | ||||
- Equity holdings | - | - | 300 | 300 |
- Digital assets | - | 6 | - | 6 |
Total at 31 December 2024 | - | 6 | 300 | 306 |
Level 1 | Level 2 | Level 3 | Total | |
Assets | $’000 | $’000 | $’000 | $’000 |
Financial assets at fair value | ||||
through profit or loss | ||||
- Equity holdings | - | - | 400 | 400 |
- Digital assets | - | 385 | - | 385 |
Total at 31 December 2023 | - | 385 | 400 | 785 |
As at December | As at | As at January | ||
31st | December 31st | 1st | ||
2024 | 2023 | 2023 | ||
Note | $’000 | $’000 | $’000 | |
ASSETS | ||||
Non-current assets | ||||
Investment at fair value through profit or loss | 4 | - | 100 | 100 |
Investments in Associate | - | - | 2,863 | |
Investments in Subsidiary | 5 | 11,164 | 43,983 | 65,000 |
Tangible Fixed Assets | 131 | 739 | 2,195 | |
Total non-current assets | 11,295 | 44,822 | 70,158 | |
Current assets | ||||
Trade and Other Receivables | 2 | 94 | 521 | - |
Prepaids | 2 | 488 | 573 | 1,080 |
Cash and cash equivalents | 5 | 776 | 705 | 139 |
Intercompany | 2 | - | 11,174 | 10,336 |
Total Current Assets | 1,358 | 12,973 | 11,555 | |
Total assets | 12,653 | 57,795 | 81,713 | |
EQUITY AND LIABILITIES | ||||
Equity | ||||
Share Capital | (938) | (712) | (634) | |
Share Premium | (232,257) | (209,779) | (202,103) | |
Share based payment reserve | (15,162) | (12,166) | (8,528) | |
Foreign Currency Translation Reserve | 28,616 | 28,944 | 26,934 | |
Accumulated (surplus)/deficit | 252,421 | 178,315 | 146,547 | |
Total equity | 32,680 | (15,398) | (37,784) | |
Current liabilities | ||||
Trade and other payables | 3 | (2,122) | (3,977) | (6,120) |
Intercompany | (3,907) | - | - | |
Loan | - | (250) | - | |
Total current liabilities | (6,029) | (4,227) | (6,120) | |
Non-current liabilities | ||||
Issued Debt | (39,304) | (38,170) | (37,809) | |
Total liabilities | (45,333) | (42,397) | (43,929) | |
Total equity and liabilities | (12,653) | (57,795) | (81,713) |
Currency | ||||||
Translation | Share based | Accumulated | ||||
Share Capital | Share Premium | Reserve | payment reserve | surplus/ (deficit) | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2024 | 712 | 209,779 | (28,944) | 12,166 | (178,315) | 15,398 |
Total comprehensive income for the period: | ||||||
Loss for the period | - | - | - | - | (74,106) | (74,106) |
Other comprehensive income | - | - | 328 | - | - | 328 |
Total comprehensive income for the period | - | - | 328 | - | (74,106) | (73,778) |
Transactions with equity owners: | ||||||
Share capital issued | 220 | 21,635 | - | - | - | 21,855 |
Share based payments charge | - | - | - | 3,845 | - | 3,845 |
Share RSUs vested | 6 | 843 | - | (849) | - | - |
Total transactions with equity owners | 226 | 22,478 | - | 2,996 | - | 25,700 |
Balance at 31 December 2024 | 938 | 232,257 | (28,616) | 15,162 | (252,421) | (32,680) |
Currency | Share based | Accumulated | ||||
Translation | payment | surplus/ | ||||
Share Capital | Share Premium | Reserve | reserve | (deficit) | Total | |
$’000 | $’000 | $’000 | $’000 | $’000 | $’000 | |
Balance at 1 January 2023 | 634 | 202,103 | (26,935) | 8,528 | (146,794) | 37,536 |
Total comprehensive income for the period: | ||||||
Loss for the period | - | - | - | - | (31,521) | (31,521) |
Other comprehensive income | - | - | (2,009) | - | - | (2,009) |
Total comprehensive income for the period | - | - | (2,009) | - | (31,521) | (33,530) |
Transactions with equity owners: | ||||||
Share capital issued | 78 | 7,676 | - | - | - | 7,754 |
Share based payments charge | - | - | - | 3,892 | - | 3,892 |
Share RSUs vested | - | - | - | (254) | - | (254) |
Total transactions with equity owners | 78 | 7,676 | - | 3,638 | - | 11,392 |
Balance at 31 December 2023 | 712 | 209,779 | (28,944) | 12,166 | (178,315) | 15,398 |
Year ended | Year ended | ||
December | December | ||
2024 | 2023 | ||
Note | $’000 | $’000 | |
Cash flows from operating activities | |||
Loss before tax | (74,106) | (14,901) | |
Adjustments for: | |||
Share of loss from associate | - | 716 | |
Loss/Gain on sale of Investment | (567) | - | |
Foreign exchange movements | (100) | (1,877) | |
Finance cost | 4,094 | 4,888 | |
Write off of investments | - | 22,764 | |
Intercompany provision | 33,829 | - | |
Impairment of assets | 553 | 83 | |
Share based payment expense | 1,794 | 3,874 | |
Impairment of investment | 5 | 32,819 | - |
Working capital changes: | |||
(Increase)/decrease in trade and other receivables | 2 | 512 | 1,803 |
Increase/(decrease) in trade and other payables | 3 | (1,233) | (2,079) |
Net cash generated from operating activities | (2,405) | 15,271 | |
Investing activities | |||
Proceed from sale of assets | 45 | - | |
(Increase)/decrease in loan to subsidiary | (15,675) | (17,863) | |
Net cash used in investing activities | (15,630) | (17,863) | |
Financing activities | |||
Loan proceeds | 1,110 | 811 | |
Repayment of loan | (1,360) | (561) | |
Loan repayments Interest paid | (3,534) | (4,602) | |
Proceeds from shares issued – net of issue costs | 21,855 | 7,518 | |
Net cash (used in) generated from financing activities | 18,071 | 3,166 | |
Net (decrease) increase in cash and cash equivalents | 36 | 574 | |
Effect of foreign exchange on cash and cash equivalents | 35 | 139 | |
Cash and cash equivalents at beginning of period | 705 | (8) | |
Cash and cash equivalents at end of period | 776 | 705 |
Year ended | Year | ||
Company - net debt reconciliation | 31 December | ended | |
2024 | 31 December | ||
2023 | |||
$’000 | $’000 | ||
Non-current loans and borrowings | 3 | (39,304) | (38,170) |
Cash and cash equivalents | 776 | 705 | |
Total net (debt) / asset | (38,527) | (37,465) |