Please wait

Exhibit 99.136

 

NOTICE TO READER

 

During our audit of the Fiscal 2024 Financial Statements, we determined that locked tokens held by the Company were incorrectly accounted for in the Company’s September 30, 2024 financial statements.

 

The Company has re-filed is September 30, 2024 interim condensed consolidated financial statements (the “Refiled Q3 2024 FS”) to apply a discount for lack of marketability (“DLOM”) and adjust the current/non-current classification of its investments in equity investments in digital assets at fair value through profit and loss. The re-filed financial statements include the following adjustments: a) application of a DLOM to reduce total assets and equity by $102,549,835 b) reclassification of $155,051,353 of current assets to non-current assets c) increase in the three and nine months ended September 30, 2024 net loss of $3,892,283 and $102,549,835 due to the application of the DLOM.

 

These revised financial statements replace and supersede the original financial statements previously filed on SEDAR+.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

AMENDED AND RESTATED CONDENSED CONSOLIDATED INTERIM
FINANCIAL STATEMENTS

 

 

 

For the three and nine months ended September 30, 2024 and 2023

 

(expressed in Canadian dollars)

 

 

 

 

 

 

 

 

 

 

 

 

 

NOTICE OF NO AUDITOR REVIEW OF

CONDENSED CONSOLIDATED INTERIM FINANCIAL STATEMENTS

 

Under National Instrument 51-102, Part 4, subsection 4.3(3) (a), if an auditor has not performed a review of the condensed consolidated interim financial statements, they must be accompanied by a notice indicating that the interim financial statements have not been reviewed by an auditor.

 

The accompanying unaudited condensed consolidated interim financial statements of the Company have been prepared by and are the responsibility of the Company’s management.

 

The Company’s independent auditor has not performed a review of these condensed consolidated interim financial statements in accordance with standards established by the Chartered Professional Accountants of Canada (CPA Canada) for a review of interim financial statements by an entity’s auditor.

 

 

 

 

DeFi Technologies Inc.

 

Table of Contents

 

Condensed consolidated interim statements of financial position 1
   
Condensed consolidated interim statements of operations and comprehensive income (loss) 2
   
Condensed consolidated interim statements of cash flows 3
   
Condensed consolidated interim statements of changes in equity 4
   
Notes to the condensed consolidated interim financial statements 5-47

 

i

 

 

DeFi Technologies Inc.

Condensed Consolidated Interim Statements of Financial Position

(Expressed in Canadian dollars)

 

 

      September 30,
2024
   December 31,
2023
 
   Note  $   $ 
      (Restated -
see note 27)
     
Assets           
Current           
Cash and cash equivalents  3,18   20,702,196    6,727,482 
Amounts receivable  5,18   1,081,075    54,036 
Prepaid expenses  6   4,066,680    1,509,824 
Digital assets  7,18   226,655,398    188,342,579 
Digital assets loaned  7   38,660,569    270,362,684 
Digital assets staked  7   164,256,864    30,516,888 
Equity investments in digital assets, at FVTPL  25,28   119,046,980    - 
Total current assets      574,469,762    497,513,493 
Private investments, at fair value through profit and loss  4,18,21   44,351,316    43,540,534 
Digital assets  7   754,857    643,487 
Equity investments in digital assets, at FVTPL  25,28   155,051,353    - 
Equipment      748    7,679 
Intangible assets  8,9   2,432,963    3,542,888 
Goodwill  8,9   49,348,414    46,712,027 
Total assets      826,409,413    591,960,108 
Liabilities and shareholders’ equity             
Current liabilities             
Accounts payable and accrued liabilities  10,18,21   5,228,686    9,174,846 
Loans payable  11,18   13,499,000    56,210,709 
ETP holders payable  12,18   770,485,178    508,130,490 
Deferred revenue      548,262    - 
Total current liabilities      789,761,126    573,516,045 
Shareholders’ equity             
Common shares  16(b)   182,702,414    170,687,476 
Preferred shares      4,321,350    4,321,350 
Share-based payments reserves  17   41,699,333    28,631,887 
Accumulated other comprehensive income      (3,743,605)   (1,652,547)
Non-controlling interest      (380)   (4,871)
Deficit      (188,330,825)   (183,539,232)
Total equity      36,648,287    18,444,063 
Total liabilities and equity      826,409,413    591,960,108 
Nature of operations and going concern  1          
Commitments and contingencies  22          

 

Approved on behalf of the Board of Directors:

 

“Olivier Roussy Newton”   “Stefan Hascoet”
Director   Director

 

See accompanying notes to these condensed consolidated interim financial statements

 

1

 

 

DeFi Technologies Inc.

Condensed Consolidated Interim Statements of Operations and Comprehensive Income (Loss)

(Expressed in Canadian dollars)

 

 

      Three months ended September 30,   Nine months ended September 30 
      2024   2023   2024   2023 
   Note  $   $   $   $ 
      (Restated - see note 27)   (Restated - see Note 26)   (Restated - see note 27)   (Restated - see Note 26) 
Revenues                   
Realized and net change in unrealized gains and (losses) on digital assets  13   33,955,436    (11,096,160)   180,223,680    39,319,425 
Realized and net change in unrealized gains and (losses) on ETP payables  14   (56,506,455)   16,105,048    (175,665,345)   (40,424,382)
Staking and lending income      8,794,327    746,871    22,865,351    2,083,346 
Management fees      2,069,013    243,845    5,946,327    703,538 
Research revenue      261,741    -    1,102,192    - 
Node revenue      182    3,280    4,891    8,256 
Realized gain (loss) on investments  4   -    (658)   634,271    (4,683)
Unrealized gain (loss) on investments  4   2,144,9401,217         (353,478)   316,080 
Unrealized gain on equity investments  8   29,191,921    -    14,738,452    - 
Interest income      2,756    552    4,268    809 
Total revenues      19,913,861    6,003,995    49,500,609    2,002,389 
                        
Expenses                       
Operating, general and administration  15,2   6,270,895    3,246,755    39,751,013    7,118,691 
Share based payments  1   11,962,871    387,329    17,014,376    1,830,209 
Depreciation - equipment  17   1,601    3,236    6,929    9,709 
Amortization - intangibles  9   537,546    509,575    1,568,925    1,528,725 
Finance costs      783,865    1,082,576    3,450,634    2,644,105 
Transaction costs      1,989,609    164,900    3,569,813    484,619 
Foreign exchange (gain) loss      (22,650,847)   3,526,454    (15,509,641)   8,280,483 
Impairment loss  9   -    -    4,962,021    - 
Total expenses      (1,104,460)   8,920,825    54,814,070    21,896,541 
Income (loss) before other item      21,018,321    (2,916,830)   (5,313,461)   (19,894,152)
Loss on settlement of debt      -    26,389    -    (172,093)
Net income (loss) for the period      21,018,321    (2,890,441)   (5,313,461)   (20,066,245)
Other comprehensive (loss)                       
Foreign currency translation (loss)      (932,468)   (1,829,345)   (2,091,058)   (102,841)
Net income (loss) and comprehensive income (loss) for the period      20,085,853    (4,719,786)   (7,404,519)   (20,169,086)
                        
Net income (loss) attributed to:                       
Owners of the parent      21,018,244    (2,891,620)   (5,317,952)   (20,067,424)
Non-controlling interests      77    1,179    4,491    1,179 
       21,018,321    (2,890,441)   (5,313,461)   (20,066,245)
                        
Net income (loss) and comprehensive income (loss) attributed to:                       
Owners of the parent      20,085,776    (4,720,965)   (7,409,010)   (20,170,265)
Non-controlling interests      77    1,179    4,491    1,179 
       20,085,853    (4,719,786)   (7,404,519)   (20,169,086)
                        
Income (loss) per share                       
Basic      0.07    (0.01)   (0.02)   (0.09)
Diluted  24   0.06    (0.01)   (0.02)   (0.09)
                        
                        
Weighted average number of shares outstanding:                       
Basic      298,101,066    224,661,137    291,401,579    223,084,360 
Diluted  24   355,303,374    224,661,137    291,401,579    223,084,360 

 

See accompanying notes to these condensed consolidated interim financial statements

  

2

 

 

DeFi Technologies Inc.

Condensed Consolidated Interim Statements of Cash Flows

(Expressed in Canadian dollars)

 

 

      Nine months ended September 30, 
      2024   2023 
   Note  $   $ 
      (Restated - see note 27)   (Restated - See Note 25) 
Cash (used in) provided by operations:           
Net Income (loss) for the period     $(5,313,461)  $(20,066,245)
Adjustments to reconcile net (loss) income to cash (used in) operating activities:             
Share-based payments  17   17,014,376    1,830,209 
Loss on debt for shares      -    172,093 
Impairment loss  9   4,962,021    - 
Interest expense      -    2,644,105 
Interest income      -    (2,644,104)
Depreciation - equipment      6,929    9,709 
Amortization - Intangible asset  9   1,568,925    1,528,725 
Realized loss on investments, net      (634,271)   4,683 
Unrealized (gain) loss on investments, net      353,478    (316,080)
Realized and net change in unrealized (gains) and loss on digital assets  13   (180,223,680)   (39,319,425)
Realized and net change in unrealized (gains) and loss on ETP  14   175,665,345    40,424,382 
Unrealized gain on equity investments  26,28   (14,738,452)   - 
Staking and lending income      (22,865,351)   (2,083,346)
Management fees      (5,946,327)   (703,538)
Node revenue      (4,891)   (8,256)
Digital asset transaction costs      (2,725,932)   - 
Unrealized loss on foreign exchange      (987,614)   (342,028)
       (33,868,906)   (18,869,116)
Adjustment for:             
Purchase of digital assets      (347,279,352)   (88,193,590)
Disposal of digital assets      603,388,535    64,269,115 
Purchase of equity investments      (238,090,603)   - 
Purchase of investments      (1,360,400)   - 
Disposal of investments      752,230    12,407 
Change in amounts receivable      (923,514)   60,977 
Change in prepaid expenses and deposits      (2,535,408)   147,418 
Change in accounts payable and accrued liabilities      (3,948,356)   2,533,457 
Change in deferred revenue      195,036    - 
Net cash (used in) operating activities      (23,670,738)   (40,039,332)
Investing activities             
Cash received from acquisition of subsidiary      319,643    - 
Net cash provided by investing activities      319,643    - 
Financing activities             
Proceeds from ETP holders      489,877,373    150,736,395 
Payments to ETP holders      (409,290,734)   (117,547,052)
Loan Payable      -    4,260,870 
Loan repaid  11   (43,871,750)   - 
Proceeds from option exercises  17   1,051,950    - 
Proceeds from exercise of warrants  17   1,505,712    - 
NCIB  16   (2,025,315)   - 
Net cash provided by financing activities      37,247,236    37,450,213 
              
Effect of exchange rate changes on cash and cash equivalents      78,573    (172,567)
Change in cash and cash equivalents      13,974,714    (2,761,686)
Cash, beginning of year      6,727,482    4,906,165 
Cash and cash equivalents, end of period     $20,702,196   $2,144,479 

 

See accompanying notes to these condensed consolidated interim financial statements

 

3

 

 

DeFi Technologies Inc.

Condensed Consolidated Interim Statements of Changes in Equity

(Expressed in Canadian dollars)

 

 

                   Share-based payments       Accumulated             
   Number of Common Shares   Common Shares   Number of Preferred Shares   Preferred Shares   Options   Deferred Shares Unit (DSU)   Treasury  shares   Warrants   Share-based Payments Reserve   other comprehensive income   Non-controlling  interest   Deficit   Total 
Balance, December 31, 2023   276,658,208   $170,687,476    4,500,000   $4,321,350   $17,968,263   $8,040,660   $27,453   $2,595,513   $28,631,889    (1,652,548)   (4,871)   (183,539,232)   18,444,063 
Acquisition of Reflxivity   5,000,000    3,100,000    -    -    -    -    -    -    -    -    -    -    3,100,000 
Acquisition of Solana IP   7,297,090    4,962,021    -    -    -    -    -    -    -    -    -    -    4,962,021 
Warrants exercised   6,112,789    1,956,068    -    -    -    -    -    (450,356)   (450,356)   -    -    -    1,505,713 
Option exercised   2,692,500    1,907,569    -    -    (798,211)   -    -    -    (798,211)   -    -    -    1,109,359 
DSU exercised   2,107,281    1,753,984    -    -    -    (1,712,377)   -    -    (1,712,377)   -    -    (57,412)   (15,805)
Option expiry   -    -    -    -    (874,004)   -    -    -    (874,004)   -    -    874,004    - 
DSU surrendered                            (111,983)             (111,983)             70,376    (41,608)
NCIB   (1,020,000)   (1,664,704)   -    -    -    -    -    -    -    -    -    (360,609)   (2,025,313)
Share-based payments   -    -    -    -    9,158,892    7,855,483    -    -    17,014,376    -    -    -    17,014,376 
Net inome (loss) and comprehensive income (loss) for the period   -    -    -    -    -    -    -    -    -    (2,091,058)   4,491    (5,317,952)   (7,404,519)
Balance, September 30, 2024   298,847,868   $182,702,414    4,500,000   $4,321,350   $25,454,941   $14,071,783   $27,453   $2,145,157   $41,699,333   $(3,743,605)  $(380)  $(188,330,825)  $36,648,287 
                                                                  
Balance, December 31, 2022   219,010,501   $166,151,401    4,500,000   $4,321,350   $20,317,312   $6,977,106   $27,453   $588,113   $27,909,984    (2,996,218)   -    (167,477,256)   27,909,261 
Shares issued for debt settlement   13,697,095    1,449,102    -    -    -    -    -    -    -    -    -    -    1,449,102 
Warrants expired   -    -    -    -    -    -    -    (423,261)   (423,261)   -    -    423,261    - 
Options cancelled   -    -    -    -    (4,050,502)   -    -    -    (4,050,502)   -    -    4,050,502    - 
DSUs exercised   500,000    107,500    -    -    -    (107,500)   -    -    (107,500)   -    -    -    - 
Share-based payments   -    -    -    -    321,543    1,508,667    -    -    1,830,210    -    -    -    1,830,210 
Net (loss) and comprehensive (loss) for the period   -    -    -    -    -    -    -    -    -    (102,841)   1,179    (20,067,424)   (20,169,086)
Balance, September 30, 2023   233,207,596   $167,708,003    4,500,000   $4,321,350   $16,588,353   $8,378,273   $27,453   $164,852   $25,158,931   $(3,099,059)  $1,179   $(183,070,917)  $11,019,487 

 

See accompanying notes to these condensed consolidated interim financial statements

 

4

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

1.Nature of operations and going concern

 

DeFi Technologies Inc. (the “Company” or “DeFi”), is a publicly listed company incorporated in the Province of British

 

Columbia and continued under the laws of the Province of Ontario. On January 21, 2021, the Company up listed its shares to NEO Exchange (“NEO”) under the symbol of “DEFI”. DeFi is a Canadian technology company bridging the gap between traditional capital markets and decentralized finance. The Company generates revenues through the issuance of exchange traded products that synthetically track the value of a single DeFi protocol, investments in various companies and leading protocols across the decentralized finance ecosystem to build a diversified portfolio of decentralized finance assets, providing premium membership for research reports to investors and offering node management of decentralized protocols to support governance, security and transaction validation. The Company’s head office is located at 198 Davenport Road, Toronto, Ontario, Canada, M5R 1J2.

 

These condensed consolidated interim financial statements were prepared on a going concern basis of presentation, which contemplates the realization of assets and settlement of liabilities as they become due in the normal course of operations for the next fiscal year. As at September 30, 2024, the Company has a working capital deficiency of $215,291,364 (December 31, 2023 - working capital (deficiency) of $(76,002,552)), including cash of $20,702,196 (December 31, 2023 - $6,727,482) and for the nine months ended September 30, 2024 had a net income and comprehensive income of $95,145,316 (for the nine months ended September 30, 2023 – net loss and comprehensive loss of $20,169,086). The Company’s current source of operating cash flow is dependent on the success of its business model and operations and there can be no assurances that sufficient funding, including adequate financing, will be available to cover the general and administrative expenses necessary for the maintenance of a public company. Management believes its working capital will be sufficient to support activities for the next twelve months and expects to raise additional funds when required and available. There can be no assurance that funds will be available to the Company with acceptable terms or at all. These matters constitute material uncertainties that cast significant doubt about the ability of the Company to continue as a going concern.

 

These condensed consolidated interim financial statements do not reflect adjustments in the carrying value of the assets and liabilities, the reported revenues and expenses and the balance sheet classifications that would be necessary if the going concern assumption were not appropriate. These adjustments could be material.

 

International conflict and other geopolitical tensions and events, including war, military action, terrorism, trade disputes, and international responses thereto have historically led to, and may in the future lead to, uncertainty or volatility in global commodity and financial markets and supply chains. Russia’s invasion of Ukraine has led to sanctions being levied against Russia by the international community and may result in additional sanctions or other international action and the escalation of war between Israel and Hamas in Gaza, any of which may have a destabilizing effect on commodity prices, supply chains, and global economies more broadly. Volatility in digital asset prices and supply chain disruptions may adversely affect the Corporation’s business, financial condition, financing options, and results of operations. The extent and duration of the current Russia-Ukraine conflict or the Israel and Hamas conflict in Gaza and related international action cannot be accurately predicted at this time and the effects of such conflict may magnify the impact of the other risks, including those relating to digital asset price volatility and global financial conditions. The situation is rapidly changing and unforeseeable impacts, including on shareholders of the Corporation, and third parties with which the Corporation relies on or transacts, may materialize and may have an adverse effect on the Corporation’s business, results of operation, and financial condition.

 

5

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

2.Material accounting policy information

 

(a)Statement of compliance

 

These condensed consolidated interim financial statements of the Company were prepared in accordance with

 

International Financial Reporting Standards (“IFRS”), as issued by the International Accounting Standards Board (“IASB) applicable to the preparation of interim financial statements, including IAS 34 – Interim Financial Reporting. These condensed consolidated interim financial statements should be read in conjunction with the annual audited consolidated financial statements for the years ended December 31, 2023 and 2022, which was prepared in accordance with IFRS as issued by the IASB. These condensed consolidated interim financial statements of the Company were approved for issue by the Board of Directors on April 14, 2025.

 

(b)Basis of consolidation

 

Subsidiaries consist of entities over which the Company is exposed to, or has rights to, variable returns as well as the ability to affect these returns through the power to direct the relevant activities of the entity. Subsidiaries are fully consolidated from the date control is transferred to the Company and are deconsolidated from the date control ceases. The condensed consolidated interim financial statements include all the assets, liabilities, revenues, expenses and cash flows of the Company and its subsidiary after eliminating inter-entity balances and transactions.

 

These condensed consolidated interim financial statements comprise the financial statements of the Company and its wholly owned subsidiaries Electrum Streaming Inc. (“ESI”), DeFi Capital Inc. (“DeFi Capital”), DeFi Holdings (Bermuda) Ltd. (“DeFi Bermuda”), Reflexivity LLC, Valour Inc., DeFi Europe AG, and Valour Digital Securities Limited. All material intercompany transactions and balances between the Company and its subsidiary have been eliminated on consolidation.

 

Intercompany balances and any unrealized gains and losses or income and expenses arising from intercompany transactions are eliminated in preparing the condensed consolidated interim financial statements.

 

(c)Basis of preparation and functional currency

 

These condensed consolidated interim financial statements have been prepared on a historical cost basis except for certain financial instruments and investments that have been measured at fair value. In addition, these condensed consolidated interim financial statements have been prepared using the accrual basis of accounting except for cash flow information.

 

Foreign currency transactions are recorded at the exchange rate as at the date of the transaction. At each statement of financial position date, monetary assets and liabilities in foreign currencies other than the functional currency are translated using the year end foreign exchange rate. Non-monetary assets and liabilities that are measured at fair value in a foreign currency are translated into the functional currency at the exchange rate when the fair value was determined. Non-monetary assets and liabilities in foreign currencies other than the functional currency are translated using the historical rate. All gains and losses on translation of these foreign currency transactions and balances are included in the profit and loss. The functional currency for DeFi, DeFi Capital, and ESI is the Canadian dollar, and the functional currency for DeFi Bermuda, Reflexivity LLC, Valour Inc., DeFi Europe AG, and Valour Digital Securities Limited is US Dollars.

 

The results and financial position of foreign operations (none of which has the currency of a hyperinflationary economy) that have a functional currency different from the presentation currency are translated into the presentation currency as follows:

 

assets and liabilities for each balance sheet presented are translated at the closing rate at the date of that balance sheet,

 

income and expenses for each statement of loss and comprehensive loss are translated at average exchange rates (unless this is not a reasonable approximation of the cumulative effect of the rates prevailing on the transaction dates, in which case income and expenses are translated at the dates of the transactions), and

 

all resulting exchange differences are recognized in other comprehensive loss.

 

6

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

2.Material accounting policy information (continued)

 

(c)Basis of preparation and functional currency (continued)

 

On consolidation, exchange differences arising from the translation of any net investment in foreign entities and of borrowings are recognized in other comprehensive loss. When a foreign operation is sold or any borrowings forming part of the net investment are repaid, the associated exchange differences are reclassified to profit or loss, as part of the gain or loss on sale.

 

Goodwill and fair value adjustments arising on the acquisition of a foreign operation are treated as assets and liabilities of the foreign operation and translated at the closing rate.

 

(d)Change in accounting policy

 

During the year ended December 31, 2023, the Company changed its accounting policy regarding the treatment for when the Company sells a portion of its digital asset holdings or when there’s redemptions of its ETP payables. The Company has adopted first in, first out (“FIFO”) to identify the units sold and determine the cost basis to use. As a result, for nine months ended September 30, 2023, realized gains (loss) on digital assets (decreased) increased by $(22,209,592) and unrealized gains (loss) increased (decreased) by $22,209,592. As a result, for the nine months ended September 30, 2023, realized gains (loss) on ETP payables (decreased) increased by $(39,544,917) and unrealized gains (loss) increased (decreased) by $39,544,917.

 

There were no changes to the condensed consolidated interim statements of financial position, condensed consolidated interim statements of operations and comprehensive (loss) or condensed consolidated interim statements of cash flow.

 

(e)Equity investments in digital assets at fair value through profit and loss (“FVTPL”)

 

Investments in equity instruments at fair value through profit or loss - Included in investments in equity instruments at fair value through profit or loss are investments in a US private company (LLC), and a U.S. Limited Liability Partnership via a Cayman Island domiciled feeder Limited Liability Partnership.

 

Management accounted for such investments at fair value to profit or loss under IFRS 9, because the Company does not exercise significant influence over the investee. The Company does not have any contractual right to appoint any representative to the investee’s board of directors. In addition, the Company does not have any participation in policymaking processes and does not have any material transactions with the investee. The fair value of investments in investment funds which are not quoted in an active market is determined by using net asset value as determined by the investment fund’s administrator and include a discount for lack of marketability (“DLOM”). Management deems the net asset value to be the fair value after considering key factors such as the liquidity of the investment fund or its underlying investments, any restrictions on redemptions and basis of accounting.

 

The Company classifies equity investments it intends to sell within twelve months as current and those where the expectation is to hold for periods longer than a year as non-current. These are included in Level 3 disclosed in Note 18.

 

(f)Significant accounting judgements, estimates and assumptions

 

The preparation of these condensed consolidated interim financial statements in conformity with IFRS requires management to make judgments, estimates and assumptions that affect the reported amounts of assets, liabilities and disclosure of contingent assets and liabilities at the date of the condensed consolidated interim financial statements and reported amounts of revenues and expenses during the reporting period. Such estimates and assumptions are continuously evaluated and are based on management’s experience and other factors, including expectations of future events that are believed to be reasonable under the circumstances. Actual outcomes can differ from these estimates. The impacts of such estimates are pervasive throughout the condensed consolidated interim financial statements and may require accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the period in which the estimate is revised, and the revision affects both current and future periods.

 

7

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

2.Material accounting policy information (continued)

 

(f)Significant accounting judgements, estimates and assumptions (continued)

 

Information about critical judgments and estimates in applying accounting policies that have the most significant effect on the amounts recognized in the condensed consolidated interim financial statements are as follows:

 

(i)Accounting for digital assets

 

Among its digital asset holdings, only USDC was classified by the Company as a financial asset. The rest of its digital assets were classified following the IFRS Interpretations Committee (the “Committee”) published its agenda decision on Holdings of Cryptocurrencies in June 2019. The Committee concluded that IAS 2 – Inventories applies to cryptocurrencies when they are held for sale in the ordinary course of business, otherwise an entity should apply IAS 38 - Intangible Assets to holdings of cryptocurrencies. The Company has assessed that it acts in a capacity as a commodity broker trader as defined in IAS 2 - Inventories, in characterizing certain of its holdings as inventory, or more specifically, digital assets. If assets held by commodity broker-traders are principally acquired for the purpose of selling in the near future and generating a profit from fluctuations in price or broker-traders’ margin, such assets are accounted for as inventory, and changes in fair value less costs to sell are recognized in profit or loss. Digital currencies consist of cryptocurrency denominated assets (see Note 7) and are included in current and long-term assets. Digital currencies are carried at their fair value determined by the spot rate less costs to sell. The cost to sell digital assets is nominal. The digital currency market is still a new market and is highly volatile; historical prices are not necessarily indicative of future value; a significant change in the market prices for digital currencies would have a significant impact on the Company’s earnings and financial position. Fair value is determined by taking the mid-point price at 17:30 CET digital asset exchanges consistent with the final terms for each exchange traded product

 

(“ETP”). The primary digital asset exchanges used to value digital assets are Kraken, Bitfinex, Binance, Coinbase and Bitstamp. Where digital assets held do not have pricing on these exchanges, other exchanges would be used. On all material coins, Kraken, Bitfinex, Coinbase and Bitstamp were used. Fair value for Mobilecoin, Shyft, Blocto, Maps, Oxygen, Boba Network, Saffron.finance, Clover, Sovryn, Wilder World, Pyth and Volmex is determined by taking the last closing price for the day (UTC time) from www.coinmarketcap.com. The Company revalues its digital assets quarterly.

 

(ii)Accounting for ETP holder payables

 

Financial liabilities at fair value through profit or loss held includes ETP holders payable. Liabilities arising in connection with ETPs issued by the Company referencing the performance of digital assets are measured at fair value through profit or loss. Their fair value is a function of the unadjusted quoted price of the digital asset underlying the ETP, less any accumulated management fees. The fair value basis is consistent with the measurement of the underlying digital assets which are measured at fair value. The Company elected not to designate this as a hedging instrument. The ETPS are actively traded on the Nordic Growth Market (“NGM”) and Germany Borse Frankfurt Zertifikate AG.

 

(iii)Fair value of financial derivatives

 

Investments in options and warrants which are not traded on a recognized securities exchange do not have a readily available market value. Valuation technique such as Black Scholes model is used to value these instruments. Refer to Notes 4 and 18 for further details.

 

(iv)Fair value of investment in securities not quoted in an active market or private company investments

 

Where the fair values of financial assets and financial liabilities recorded on the statement of financial position cannot be derived from active markets, they are determined using a variety of valuation techniques. The inputs to these models are derived from observable market data where possible, but where observable market data are not available, judgment is required to establish fair values. Refer to Notes 18, 24, and 25 for further details .

 

8

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

2.Material accounting policy information (continued)

 

(f)Significant accounting judgements, estimates and assumptions (continued)

 

(v)Share-based payments

 

The Company uses the Black-Scholes option pricing model to fair value options in order to calculate share-based compensation expense. The Black-Scholes model involves six key inputs to determine the fair value of an option: risk-free interest rate, exercise price, market price of the Company’s shares at date of issue, expected dividend yield, expected life, and expected volatility. Certain of the inputs are estimates which involve considerable judgment and are, or could be, affected by significant factors that are out of the Company’s control. The Company is also required to estimate the future forfeiture rate of options based on historical information in its calculation of share-based compensation expense.

 

(vi)Business combinations and goodwill

 

Judgment is used in determining whether an acquisition is a business combination or an asset acquisition. In a business combination, all identifiable assets and liabilities acquired are recorded at their fair values. In determining the allocation of the purchase price in a business combination, including any acquisition related contingent consideration, estimates including market based and appraisal values are used. The contingent consideration is measured at its acquisition-date fair value and included as part of the consideration transferred in a business combination. Contingent consideration that is classified as equity is not remeasured at subsequent reporting dates and its subsequent settlement is accounted for within equity. Goodwill is assessed for impairment annually.

 

(vii)Estimated useful lives and impairment considerations

 

Amortization of intangible assets is dependent upon estimates of useful lives, which are determined through the exercise of judgment. The assessment of impairment of these assets is dependent upon estimates of recoverable amounts that consider factors such as economic and market conditions and the useful lives of assets.

 

(viii)Impairment of non-financial assets

 

The Company’s non-financial assets include prepaid expenses, digital assets excluding USDC, equipment and right of use assets, intangibles and goodwill. Impairment of these non-financial assets exists when the carrying value of an asset exceeds its recoverable amount, which is the higher of its fair value less costs to sell and its value in use. These calculations are based on available data, other observable inputs and projections of cash flows, all of which are subject to estimates and assumptions. See Note 9 for the discussion regarding impairment of the Company’s non-financial assets.

 

(ix)Functional currency

 

The functional currency of the Company has been assessed by management based on consideration of the currency and economic factors that mainly influence the Company’s digital currencies, production and operating costs, financing and related transactions. Specifically, the Company considers the currencies in which digital currencies are most commonly denominated and the currencies in which expenses are settled, by each entity, as well as the currency in which each entity receives or raises financing. Changes to these factors may have an impact on the judgment applied in the determination of the Company’s functional currency.

 

(x)Assessment of transaction as an asset purchase or business combination

 

Assessment of a transaction as an asset purchase or a business combination requires judgements to be made at the date of acquisition in relation to determining whether the acquiree meets the definition of a business. The three elements of a business include inputs, processes and outputs. When the acquiree does not have outputs, it may still meet the definition of a business if its processes are substantive which includes assessment of whether the process is critical and whether the inputs acquired include both an organized workforce and inputs that the organized workforce could convert into outputs.

 

9

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

2.Material accounting policy information (continued)

 

(f)Significant accounting judgements, estimates and assumptions (continued)

 

(xi)Control

 

Significant judgment is involved in the determination whether the Company controls under IFRS 10. The Company is deemed to control an investee when it demonstrates: power over the investee, exposure, or rights to variable returns from its involvement with the investee and has the ability to use its power over the investee to affect the amount of the investor’s returns. There is judgement required to determine whether these criterions are met. The Company determined it controlled Valour Digital Securities Limited through its role as arranger.

 

(xii)Accounting for digital assets held as collateral

 

The Company has provided digital assets as collateral for loans provided by digital asset liquidity provider. These digital assets held as collateral are included with digital assets and valued at fair value consistent with the Company’s accounting policy for its digital assets. See note 2(e)(i).

 

(xiii)Valuation of Equity investments at FVTPL

 

Significant judgement is required in the determination of the fair value of the Company’s investments in Equity investments (collectively the “Funds”) in digital asset at FVTPL given the lock up periods applied to the digital cryptocurrencies owned by the Funds. The Company assesses the discount for lack of marketability applied by the Fund managers for reasonableness in their calculated net asset values. The Fund managers calculate the discount for lack of marketability (“DLOM”) using an option pricing model.

 

3.Cash and cash equivalents

 

   30-Sep-24   31-Dec-23 
Cash at banks  $5,905,973   $306,920 
Cash at brokers   13,348,952    6,417,725 
Cash at digital currency exchanges   1,447,271    2,837 
   $20,702,196   $6,727,482 

 

4.Investments, at fair value through profit and loss

 

At September 30, 2024, the Company’s investment portfolio consisted of ten private investments for a total estimated fair value of $44,351,316 (December 31, 2023 – nine private investments for a total estimated fair value of 43,540,534).

 

During the three and nine months ended September 30, 2024, the Company had a realized gain of $Nil and $634,271 and an unrealized gain/ (loss) of $2,144,940 and $(353,478) (September 30, 2023 – realized (loss) of ($658) and $(4,683) and an unrealized gain of $1,217 and $316,080) on private and public investments.

 

10

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

4.Investments, at fair value through profit and loss (continued)

 

Private Investments

 

At September 30, 2024, the Company’s ten private investments had a total fair value of $44,351,316.

 

Private Issuer  Note  Security description  Cost   Estimated Fair Value   %
of FV
 
3iQ Corp.     61,712 common shares  $86,319   $409,861         1.0%
Amina Bank AG  (i)  3,906,250 non-voting shares   34,498,750    40,090,000    90.4%
Brazil Potash Corp.  (i)  404,200 common shares   1,998,668    1,697,640    3.8%
Earnity Inc.     85,142 preferred shares   130,946    -    0.0%
Luxor Technology Corporation     201,633 preferred shares   630,505    675,017    1.5%
Neuronomics AG     724 common shares   128,898    128,898    0.3%
SDK:meta, LLC     1,000,000 units   3,420,000    -    0.0%
Skolem Technologies Ltd.     16,354 preferred shares   177,488    -    0.0%
VolMEX Labs Corporation     Rights to certain preferred shares and warrants   37,809    -    0.0%
ZKP Corporation  (i)  370,370 common shares   1,385,800    1,349,900    3.0%
Total private investments        $42,495,183   $44,351,316    100.0%

 

(i) Investments in related party entities  

 

At December 31, 2023, the Company’s nine private investments had a total fair value of $43,540,534.

 

Private Issuer  Note  Security description  Cost   Estimated Fair Value   %
of FV
 
3iQ Corp.     187,007 common shares  $261,605   $1,216,890    2.8%
Brazil Potash Corp.  (i)  404,200 common shares   1,998,668    2,138,380    4.9%
Earnity Inc.     85,142 preferred shares   130,946    -    0.0%
Luxor Technology Corporation     201,633 preferred shares   630,505    661,366    1.5%
Neuronomics AG     724 common shares   128,898    128,898    0.3%
SDK:meta, LLC     1,000,000 units   3,420,000    -    0.0%
Amina Bank AG (formerly SEBA Bank AG)  (i)  3,906,250 non-voting shares   34,498,750    39,395,000    90.5%
Skolem Technologies Ltd.     16,354 preferred shares   177,488    -    0.0%
VolMEX Labs Corporation     Rights to certain preferred shares and warrants   37,809    -    0.0%
Total private investments        $41,284,669   $43,540,534    100.0%

 

5.Amounts receivable

 

   30-Sep-24   31-Dec-23 
Other receivables  $1,081,075   $54,036 

 

6. Prepaid expenses            

 

   30-Sep-24   31-Dec-23 
Prepaid insurance  $65,498   $42,335 
Prepaid expenses   4,001,182    1,467,489 
   $4,066,680   $1,509,824 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked

 

As at September 30, 2024, the Company’s digital assets consisted of the below digital currencies, with a fair value of $430,327,688 (December 31, 2023 - $489,865,638). Digital currencies are recorded at their fair value on the date they are acquired and are revalued to their current market value at each reporting date. Fair value is determined by taking the mid-point price at 17:30 CET from Kraken, Bitfinex, Binance, Coinbase and other exchanges consistent with the final terms for each ETP. Fair value for Mobilecoin, Shyft, Blocto, Maps, Oxygen, Boba Network, Saffron.finance, Clover, Sovryn, Wilder World, Pyth and Volmex is determined by taking the last closing price for the day (UTC time) from www.coinmarketcap.com.

 

11

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked (continued)

 

The Company’s holdings of digital assets consist of the following:

 

   September 30,
2024
       December 31, 2023     
   Quantity   $   Quantity   $ 
Binance Coin   1,948.6266    1,514,391    236.4452    97,710 
Bitcoin   2,721.5599    211,173,493    2,271.3329    108,983,280 
Ethereum   21,914.1061    77,140,001    21,537.4066    65,956,320 
EthereumPoW   0.2000    1    0.2000    1 
Cardano   64,517,806.7026    33,286,706    54,210,783.1700    43,306,306 
Polkadot   2,282,295.1010    14,074,031    1,666,147.7880    18,371,365 
Solana   193,805.63    48,236,887    1,682,112.49    235,733,109 
Shyft   4,879,446.3958    49,122    4,539,407.2792    78,314 
Uniswap   378,293.1647    3,918,585    296,352.0602    2,932,687 
USDC        688         673 
USDT        4,714,736         111,856 
Litecoin   -    -    17.3931    1,719 
Doge   413,726.4335    66,795    220,474.3947    26,652 
Cosmos   32,429.79    212,649.90    11,700.0000    171,497 
Avalanche   63,420.9992    2,420,600    248,151.6644    13,148,105 
Matic   15,724.8867    8,544    0.0003    - 
Ripple   9,316,964.1025    7,844,255    76,029.7317    62,737 
Enjin   88,747.8806    20,582    432,342.3671    223,237 
Tron   152,413.2883    32,919    118,490.5094    16,581 
Terra Luna   204,635.1265    -    202,302.5360    - 
Shiba Inu   2,489,300,000.0000    60,486    -    - 
ICP   1,146,727.9192    14,186,408    -    - 
Core   3,163,216.1559    4,498,045           
AAVE   1.5265    323    -    - 
LINK   57,113.7798    932,996    -    - 
TON   209,740.0000    1,652,901    -    - 
NEAR   381,853.2000    2,773,143    -    - 
AVA   1,000.0000    683    -    - 
HARB   9,420,895.2800    752,862    -    - 
Current   2,586,246,842    429,572,831    63,728,357    489,222,151 
Blocto   272,913.4228    1,009    264,559.703    10,503 
Boba Network   250,000.0000    -    250,000.00    - 
Clover   480,000.0000    20,473    450,000.00    19,831 
Maps   285,713.0000    -    285,713.000    - 
Mobilecoin   2,855.5045    -    2,855.5045    - 
Oxygen   400,000.0000    -    400,000.000    - 
Pyth   2,500,000.0000    635,402    2,500,000.00    503,669 
Saffron.finance   86.2100    2,695    86.21    2,619 
Sovryn   15,458.9500    13,107    15,458.95    12,863 
Wilder World   148,810.0000    82,171    148,810.00    94,002 
Volmex Labs   2,925,878.0000    -    2,925,878.0000    - 
Long-Term        754,857         643,487 
Total Digital Assets        430,327,688         489,865,638 
Current Digital Assets                    
Digital assets        226,655,398         188,342,579 
Digital assets loaned        38,660,569         270,362,684 
Digital assets staked        164,256,864         30,516,888 
Total Current Digital Assets        429,572,831         489,222,151 
Non-Current Digital Assets                    
Digital Assets        754,857         643,487 
Total Non-Current Digital Assets        754,857         643,487 
Total Digital Assets        430,327,688         489,865,638 

 

12

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked (continued)

 

The continuity of digital assets for the nine months ended September 30, 2024 and year ended December 31, 2023:

 

   September 30,
2024
   December 31,
2023
 
Opening balance  $489,865,638   $104,202,085 
Digital assets acquired   347,279,352    318,355,007 
Digital assets disposed   (603,388,535)   (244,656,544)
Digital assets earned from staking, lending and fees   22,870,243    3,554,587 
Realized gain (loss) on digital assets   295,685,477    (1,017,247)
Net change in unrealized gains and losses on digital assets   (115,461,797)   324,976,115 
Foreign exchange gain (loss)   (6,522,690)   (15,548,363)
   $430,327,688   $489,865,638 
Current Digital Assets          
Digital assets   226,655,398    188,342,579 
Digital assets loaned   38,660,569    270,362,684 
Digital assets staked   164,256,864    30,516,888 
Total Current Digital Assets  $429,572,831   $489,222,151 
Non-Current Digital Assets          
Digital Assets   754,857    643,487 
Total Non-Current Digital Assets  $754,857   $643,487 
Total Digital Assets  $430,327,688   $489,865,638 

 

Digital assets held by counterparty for the nine months ended September 30, 2024 and year ended December 31, 2023 is the following:

  

   September 30,
2024
   December 31,
2023
 
Counterparty A  $74,437,399   $421,687,911 
Counterparty B   16,000    30,592,947 
Counterparty C   2,143,013    2,775,287 
Counterparty D   61,071    11,785,440 
Counterparty E   9,225,537    8,633,491 
Counterparty F   24,670,756    837,948 
Counterparty G   -    8,840,988 
Counterparty H   14,024,130    - 
Counterparty K   27,205,958    - 
Counterparty L   6,757,201    - 
Counterparty M   5,344,060    - 
Other   1,955,208    248,294 
Self custody   264,487,356    4,463,332 
Total  $430,327,688   $489,865,638 
Current Digital Assets          
Digital assets   226,655,398    188,342,579 
Digital assets loaned   38,660,569    270,362,684 
Digital assets staked   164,256,864    30,516,888 
Total Current Digital Assets  $429,572,831   $489,222,151 
Non-Current Digital Assets          
Digital Assets   754,857    643,487 
Total Non-Current Digital Assets  $754,857   $643,487 
Total Digital Assets  $430,327,688   $489,865,638 

 

13

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked (continued)

 

As of September 30, 2024, digital assets held by lenders as collateral consisted of the following:

 

   Number of coins     
   on loan   Fair Value 
Bitcoin   380.0000   $9,225,537 
Ethereum   1,845.0000    6,520,191 
Total   2,225.0000   $15,745,728 

 

As at September 30, 2024, the 380 Bitcoin held by Genesis Global Capital LLC (“Genesis”) as collateral against a loan has been written down to $9,225,537 (US$6,834,237), the fair value of the loan and interest held with Genesis.

 

As of December 31, 2023, digital assets held by lenders as collateral consisted of the following:

 

   Number of coins     
   on loan   Fair Value 
Bitcoin   1,158.2614    46,860,266 
Ethereum   9,263.7800    28,369,770 
Total   10,422.0414   $75,230,036 

 

As at December 31, 2023, the 475 Bitcoin held by Genesis as collateral against a loan has been written down to $8,690,623 (US$6,570,862), the fair value of the loan and interest held with Genesis.

 

In the normal course of business, the Company enters into open-ended lending arrangements with certain financial institutions, whereby the Company loans certain fiat and digital assets in exchange for interest income. The Company can demand the repayment of the loans and accrued interest at any time. The digital assets on loan are included in digital assets balances above.

 

Digital Assets loaned

 

As of September 30, 2024, the Company has on loan select digital assets to borrowers at annual rates ranging from approximately 2.3% to 5.5% and accrue interest on a monthly basis. The digital assets on loan are measured at fair value through profit and loss.

 

As of December 31, 2023, the Company has on loan select digital assets to borrowers at annual rates ranging from approximately 2.4% to 9.7% and accrue interest on a monthly basis. The digital assets on loan are measured at fair value through profit and loss.

 

As of September 30, 2024, digital assets on loan consisted of the following:

 

   Number of
coins
on loan
   Fair Value   Fair Value Share 
Digital assets on loan:            
Ethereum   10,500.0000    37,106,780    96%
Uniswap   150,000.0000    1,553,789    4%
Total   160,500.0000   $38,660,569    100%

 

As of December 31, 2023, digital assets on loan consisted of the following:

 

   Number of
coins
on loan
   Fair Value   Fair Value
Share
 
Digital on loan:               
Ethereum   7,000.0000    21,437,084    8%
Cardano   8,500,000.0000    6,790,228    3%
Polkdot   1,373,835.0000    15,148,250    6%
Solana   1,572,441.0000    220,363,625    82%
Avalanche   125,009.0000    6,623,496    2%
Total   11,578,285.0000   $270,362,684    100%

 

14

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked (continued)

 

As of September 30, 2024, the digital assets on loan by significant borrowing counterparty is as follow:

 

   Interest rates  Number of coins
on loan
   Fair Value 
Digital assets on loan:           
Counterparty A  2.3% to 3.85%   156,500.0000    24,524,653 
Counterparty F  3.25% to 5.50%   4,000.0000    14,135,916 
Total      160,500.0000   $38,660,569 

 

As of December 31, 2023, the digital assets on loan by significant borrowing counterparty is as follow:

 

   Interest rates  Number of
coins
on loan
   Fair Value 
Digital on loan:           
Counterparty A  2.4% to 9.7%   11,578,285.0000    270,362,684 
Total      11,578,285.0000   $270,362,684 

 

As of September 30, 2024, digital assets on loan were concentrated with counterparties as follows:

 

   Geography  September 30,
2024
 
Digital assets on loan:       
Counterparty A  Cayman Islands   63%
Counterparty F  UAE   37%
Total      100%

 

As of December 31, 2023, digital assets on loan were concentrated with counterparties as follows:

 

   Geography  December 31, 2023 
Digital on loan:       
Counterparty A  Cayman Islands   100%
Total      100%

 

The Company’s digital assets on loan are exposed to credit risk. The Company limits its credit risk by placing its digital assets on loan with high credit quality financial institutions that have sufficient capital to meet their obligations as they come due and on which the Company has performed internal due diligence procedures. The Company’s due diligence procedures may include, but are not limited to, review of the financial position of the borrower, review of the internal control practices and procedures of the borrower, review of market information, and monitoring the Company’s risk exposure thresholds. As of September 30, 2024 and December 31, 2023, the Company does not expect a material loss on any of its digital assets on loan. While the Company intends to only transact with counterparties that it believes to be creditworthy, there can be no assurance that a counterparty will not default and that the Company will not sustain a material loss on a transaction as a result.

 

Digital Assets Staked

 

As of September 30, 2024, the Company has staked select digital assets to borrowers at annual rates ranging from approximately 2.82% to 9.86% and accrue rewards as they are earned. The digital assets staked are measured at fair value through profit and loss.

 

As of December 31, 2023, the Company has staked select digital assets to borrowers at annual rates ranging from approximately 3.15% and accrue rewards as they are earned. The digital assets staked are measured at fair value through profit and loss.

  

15

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked (continued)

 

As of September 30, 2024, digital assets staked consisted of the following:

 

   Number of coins
staked
   Fair Value   Fair Value
Share
 
Digital assets on staked:            
Bitcoin   1,608.0000    138,661,553    84%
Cardano   30,991.6807    15,990    0%
Core   2,734,997.0010    3,889,124    2%
Polkadot   1,868,880.9000    11,524,666    7%
Solana   48,149.8681    10,165,532    6%
Total   4,684,627.4498   $164,256,864    100%

 

As of December 31, 2023, digital assets staked consisted of the following:

 

   Number of
coins
staked
   Fair Value   Fair Value Share 
Digital on staked:            
Cardano   38,201,004.7950    30,516,888    100%
Total   38,201,004.7950   $30,516,888    100%

 

As of September 30, 2024, the digital assets staked by significant borrowing counterparty is as follow:

 

   Interest rates  Number of coins
staked
   Fair Value   Fair Value Share 
Digital on staked:               
Counterparty B  2.82%   30,991.6807    15,990    0%
Self custody  6.47% to 9.12%   4,653,635.7691    164,240,874    100%
Total      4,684,627.4498   $164,256,864    100%

 

As of December 31, 2023, the digital assets staked by significant borrowing counterparty is as follow:

 

   Interest rates   Number of
coins
staked
   Fair Value 
Digital on staked:            
Counterparty B   3.15%    38,201,004.7950    30,516,888 
Total        38,201,004.7950   $30,516,888 

 

As of September 30, 2024, digital assets staked were concentrated with counterparties as follows:

 

   Geography  September 30,
2024
 
Digital on staked:       
Counterparty B  Switzerland   0%
Self custody  Switzerland   100%
Total      100%

 

As of December 31, 2023, digital assets staked were concentrated with counterparties as follows:

 

   Geography  December 31,
2023
 
Digital on staked:       
Counterparty B  Switzerland   100%
Total      100%

 

16

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

7.Digital Assets, Digital Assets Loaned, and Digital Assets Staked (continued)

 

The Company’s digital assets staked are exposed to market risk, liquidity risk, lockup duration risk, loss or theft of assets and return duration risk. The Company places allocation limits by counterparty and only deals with high credit quality financial institutions that are believed to have sufficient capital to meet their obligations as they come due and on which the Company has performed internal due diligence procedures. The Company’s due diligence procedures may include, but are not limited to, review of the financial position of the counterparty, review of the internal control practices and procedures of the counterparty, review of market information, and monitoring the Company’s risk exposure thresholds. As of September 30, 2024 and December 31, 2023, the Company does not expect a material loss on any of its digital assets staked. While the Company intends to only transact with counterparties that it believes to meets the Company staking policy criteria, there can be no assurance that a counterparty will not default and that the Company will not sustain a material loss on a transaction as a result.

 

8.Acquisition of Reflexivity

 

On February 6, 2024, the Company acquired 100% interest in Reflexivity LLC (“Reflexivity”) by issuing 5,000,000 common shares. Reflexivity is a private company incorporated in the United States that operates a premier private research firm that specializes in producing cutting-edge research reports for the cryptocurrency industry.

 

Details of the consideration for acquisition, net assets acquired and goodwill are as follows:

 

Purchase price consider paid:    
Fair value of shares issued  $3,100,000 
Fair value of shares issued  $3,100,000 

 

Fair value of assets and liabilities assumed:

Cash  $319,643 
Amounts receivable   18,131 
Prepaid expenses   21,448 
Client relationships   315,000 
Brand Name   66,000 
Technology   78,000 
Accounts payable   (1,383)
Deferred revenue   (353,226)
   $463,613 
Goodwill   2,636,387 
Total net assets aquired  $3,100,000 

 

The goodwill acquired as part of the Reflexivity acquisition is made up of assembled workforce and implied goodwill related to Reflexivity’s management and staff experiences and Reflexivity’s reputation in the industry. It will not be deductible for tax purposes.

 

17

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

9.Intangibles and goodwill

 

Cost  Client
relationships
   Technology   Brand Name   Total 
                 
Balance, December 31, 2023 and 2022  $-   $-   $42,789,968   $42,789,968 
                     
Acquisition of Reflexivty LLC   315,000    78,000    66,000    459,000 
Acquisition of Solana IP   -    4,962,021    -    4,962,021 
                     
Balance, September 30, 2024  $315,000   $5,040,021   $42,855,968   $48,210,989 

 

Accumulated Amortization          Brand Name   Total 
                 
Balance, December 31, 2022  $-   $-   $(37,208,780)  $(37,208,780)
Amortization   -    -    (2,038,300)   (2,038,300)
Balance, December 31, 2023  $-   $-   $(39,247,080)  $(39,247,080)
Amortization   (21,000)   (10,400)   (1,537,525)   (1,568,925)
Impairment loss   -    (4,962,021)   -    (4,962,021)
Balance, September 30, 2024  $(21,000)  $(4,972,421)  $(40,784,605)  $(45,778,026)
Balance, December 31, 2023  $-   $-   $3,542,888   $3,542,888 
Balance, Septmeber 30, 2024  $294,000   $67,600   $2,071,363   $2,432,963 

 

On February 9, 2024, the Company acquired intellectual property by issuing 7,297,090 common shares of the Company. The intellectual property acquired encompasses a suite of sophisticated features, including advanced liquidity provisioning, innovative trading strategies and technologies, along with the distribution, management and analytics of decentralized financial data. These elements are tailored to support the Solana-focused trading desk operated by the Company. At the time of acquisition, the intangible assets were in an early stage of research and development, with significant uncertainties surrounding its future market demand, sales price and production costs, and as such, on February 9, 2024, the Company recognized an impairment loss of $4,962,021.

 

10. Accounts payable and accrued liabilities

 

   30-Sep-24   31-Dec-23 
Corporate payables  $5,145,113   $4,443,937 
Digital asset liquidity provider   -    4,402,557 
Related party payable (Note 21)   83,573    328,352 
   $5,228,686   $9,174,846 

 

18

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

11.Loans payable

 

On January 14, 2022 and January 17, 2022, the Company entered into various loans with a digital asset liquidity provider totaling $46,235,200 (US$37,000,000). On April 4, 2022, the Company entered into a loan with a second digital asset provider for US$5,500,000. In April 2022, the Company partially repaid of one of the loans of US$3,500,000, while the remainder of these loans have since been renewed and continue to be outstanding. The Company has spread the loans among three different digital asset liquidity providers to reduce single entity concentration and be able to obtain more competitive rates. During the nine months ended September 30, 2024, the Company repaid loans of US$29,500,000. As of September 30, 2024, the loan principal of $13,499,000 (US$10,000,000) (December 31, 2023 - $52,242,700 (US$39,500,000)) was outstanding. The loans terms are open to 90 days and have interest rates ranging from 7.25% and 10.5% The extended loans are secured with 380 BTC and 1845 ETH. Subsequent to September 30, 2024, the Company repaid loans of US$4,000,000.

 

One of Company’s digital asset liquidity provider loans payable is held with Genesis. On January 20, 2023, Genesis declared bankruptcy and currently is not allowing withdrawals and not extending new loans. On March 15, 2023, the Court ruled that the Genesis debtors may not sell, buy, trade in crypto assets without prior consent by the creditors. The Court also allowed for the payment of some service providers required for upholding the operations but nothing beyond that. The Company’s loan with Genesis is an open term loan. The Genesis loan and interest payable is US$6,834,237 and secured with 380 BTC. See Note 7.

 

On March 23, 2023, the Company entered into a loan agreement with an institutional investment firm that specializes in long-term asset backed financing for secured loan of $4,101,300 (US$3,000,001). The loan is secured by 158.2614 BTC. The Company paid a 1% origination fee to the lender. The principal is due eighteen months from the closing date. Interest payments of US$24,375 are due quarterly with the first payment due on June 23, 2023. During the nine months ended September 30, 2024, the Company repaid the loan of US$3,000,001. As of September 30, 2024, the loan principal of $Nil (US$Nil) (December 31, 2023 - $3,967,801 (US$3,000,001)) was outstanding.

 

19

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted) 

 

 

12.ETP holders payable

 

The fair market value of the Company’s ETPs as at September 30, 2024 and December 31, 2023 were as follows:

 

   September 30,
2024
  December 31,
2023
 
   $  $ 
Valour Bitcoin Zero EUR  21,953,027   13,325,026 
Valour Bitcoin Zero SEK  188,916,086   113,727,037 
Valour Ethereum Zero EUR  1,983,736   1,426,174 
Valour Ethereum Zero SEK  73,338,141   64,723,237 
Valour Polkadot EUR  99,867   217,017 
Valour Polkadot SEK  13,414,687   18,056,128 
Valour Cardano EUR  151,484   105,209 
Valour Cardano SEK  32,799,516   43,131,123 
Valour Uniswap EUR  169,241   132,960 
Valour Uniswap SEK  3,736,079   2,780,982 
Valour Binance EUR  28,702   1,560 
Valour Binance SEK  1,053,403   - 
Valour Solana EUR  8,589,657   4,215,658 
Valour Solana SEK  368,007,937   232,410,677 
Valour Cosmos EUR  204,252   159,572 
Valour Digital Asset Basket 10 EUR  6,045   301,427 
Valour Digital Asset Basket 10 SEK  446,910   42,770 
Valour Bitcoin Carbon Neutral EUR  15,243   5,288 
Valour Avalanche EUR  394,859   137,447 
Valour Avalanche SEK  21,110,994   13,034,136 
Valour Enjin EUR  20,485   197,061 
Valour Ripple SEK  7,712,016   - 
Valour Toncoin SEK  1,588,793   - 
Valour Chainlink SEK  912,023   - 
Valour ICP SEK  2,264,477   - 
Valour Bitcoin Staking SEK  3,585,114   - 
Valour Hedera SEK  486,979   - 
Valour Hedera EUR  247,273   - 
Valour CORE SEK  574,755   - 
Valour BTC Staking EUR  14,419   - 
Valour Short BTC SEK  46,146   - 
Valour Near SEK  2,591,387   - 
Valour Bitcoin Physical Carbon Neutral USD  724,479   - 
Valour Ethereum Physical Staking USD  347,457   - 
Valour Physcial Carbon Neutral USD  11,901,502   - 
Valour BCIX STOXX USD  1,048,006   - 
   770,485,178   508,130,490 

 

20

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

12.ETP holders payable (continued)

 

The Company’s ETP certificates are unsecured and trade on the Nordic Growth Market “(NGM”) and / or Germany Borse

 

Frankfurt Zertifikate AG. ETPs issued by the Company referencing the performance of digital assets are measured at fair value through profit or loss. Their fair value is a function of the unadjusted quoted price of the digital asset underlying the ETP, less any accumulated management fees. The fair value basis is consistent with the measurement of the underlying digital assets which are measured at fair value. The Company’s policy is always to hedge 100% of the market risk by holding the underlying digital asset. Hedging is done continuously and in direct correspondence to the issuance of certificates to investors.

 

13.Realized and net change in unrealized gains and (losses) on digital assets

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2023   2024   2023 
Realized gains / (loss) on digital assets  $13,135,608   $(7,785,437)  $295,685,477   $(33,532,327)
Unrealized gains / (loss) on digital assets   20,819,828    (3,310,723)   (115,461,797)   72,851,752 
   $33,955,436   $(11,096,160)  $180,223,680   $39,319,425 

 

14.Realized and net change in unrealized gains and (losses) on ETP payables

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2023   2024   2023 
Realized gains / (loss) on ETPs  $(88,901,867)  $(9,467,523)  $(223,139,926)  $27,245,938 
Unrealized gains / (loss) on ETPs   32,395,412    25,572,571    47,474,581    (83,775,368)
   $(56,506,455)  $16,105,048   $(175,665,345)  $(56,529,430)

 

15.Expenses by nature

 

   Three months ended
September 30,
   Nine months ended
September 30
 
   2024   2023   2024   2023 
Management and consulting fees  $724,000   $1,576,590   $31,009,078   $3,861,814 
Travel and promotion   3,694,667    218,322    5,299,163    457,938 
General and administrative   1,604,251    247,180    2,065,157    1,099,834 
Accounting and legal   207,782    1,177,471    1,214,825    1,548,065 
Regulatory and transfer agent   40,195    27,192    162,790    151,040 
   $6,270,895   $3,246,755   $39,751,013   $7,118,691 

 

16.Share Capital

 

a)As at September 30, 2024 and December 31, 2023, the Company is authorized to issue:

 

I.Unlimited number of common shares with no par value;

 

II.20,000,000 preferred shares, 9% cumulative dividends, non-voting, non-participating, non-redeemable, non-retractable, and non-convertible by the holder. The preferred shares are redeemable by the Company in certain circumstances.

 

21

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

16.Share Capital (continued)

 

b)Issued and outstanding shares

 

   Number of
Common Shares
   Amount 
Balance, December 31, 2022   219,010,501   $166,151,401 
Private placement financings   11,812,500    1,117,145 
Shares issued for debt settlement   13,697,095    1,449,102 
Warrant allocation        (243,330)
Options exercised   575,000    181,585 
DSU exercised   757,500    317,150 
Issued on convertible debt   30,000,000    1,585,524 
Shares issued on acquisition of investment   805,612    128,898 
Balance, December 31, 2023   276,658,208   $170,687,476 
Acquisition of Refelxivty LLC (see Note 8)   5,000,000    3,100,000 
Acquisiton of Solana IP (see Note 9)   7,297,090    4,962,021 
DSU exercised   2,107,281    1,753,984 
Options exercised   2,692,500    1,907,569 
Warrant exercised   6,112,789    1,956,069 
NCIB   (1,020,000)   (1,664,705)
Balance, September 30, 2024   298,847,868   $182,702,414 

 

During the year ended December 31, 2023, the Company issued 13,697,095 common shares at an issue price of $0.11 per share to settle existing debt with consultants and management resulting in a loss on settlement of debt in the amount of $172,093. Officers of the Company received 4,377,139 common shares to settle $413,868 of outstanding payables.

 

On October 24, 2023, the Company issued convertible debt in exchange for $3,000,000, the notes mature two years from issuance and accrue interest at 8% per annum. Upon conversion or at the maturity of the note the notes were convertible for an equal number of common shares and share purchase warrants, of the Company with an exercise price of $0.20. An officer of the Company subscribed for $361,250 convertible debt.

 

On November 6, 2023, the conversion option was exercised resulting in the issuance of 30,000,000 common shares of the Company and 30,000,000 warrants, each warrant entitles the holder to acquire one additional common share of the Company at an exercise price of $0.20 for a period of 60 months following the closing date. At the issue date, the fair value of the warrants was estimated at $0.10 using the Black Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility based on the Company’s historical volatility of 151.9%; risk-free interest rate of 3.87% and an expected life of 5 years. As a result of the conversion option, an officer of the Company received 3,612,500 common shares and 3,612,500 warrants for his convertible debenture.

 

On November 6, 2023, the Company issued 805,612 common shares of the Company in exchange for a $128,898 investment in Neuronomics AG. The shares were valued based on the closing price of the Company’s stock at the date of the exchange. An officer of the Company received 402,808 common shares in exchange for 362 shares of Neuromomics AG.

 

On November 22, 2023, the Company closed a non-brokered private placement financing and issued 11,812,500 units for gross proceeds of $1,890,000 at a price of $0.16 per unit, each unit consists of one common shares of the company and one warrant, each warrant entitles the holder to acquire one additional common share of the Company at an exercise price of $0.23 for a period of 24 months following the closing date. An officer of the Company subscribed 3,125,000 units for $335,167. At the issue date, the fair value of the warrants was estimated at $0.16 using the Black Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility based on the Company’s historical volatility of 139.6%; risk-free interest rate of 4.40% and an expected life of 2 years.

 

22

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

16.Share Capital (continued)

 

b)Issued and outstanding shares (continued)

 

On June 11, 2024, under the terms of the NCIB, the Company may, if considered advisable, purchase its common shares in open market transactions through the facilities of the exchange and/or other Canadian alternative trading platforms, not to exceed up to 10 per cent of the public float for the common shares as of June 3, 2024, or 26,996,392 common shares, purchased in aggregate. The price that the company will pay for the common shares shall be the prevailing market price at the time of purchase and all purchased common shares will be cancelled by the company. In accordance with exchange rules, daily purchases (other than pursuant to a block purchase exception) on the exchange under the NCIB cannot exceed 25 per cent of the average daily trading volume on the exchange, as measured from Dec. 1, 2023, to May 31, 2024. The NCIB shall commence on June 10, 2024, and run through June 9, 2025, or on such earlier date as the NCIB is complete.

 

During the nine months ended September 30, average price of $1.99 (December 31, 2023 –

 

2024, the Company purchased and cancelled 1,020,000 shares at an purchased and cancelled no shares).

 

17.Share-based payments reserves

 

Stock options, DSUs and Warrants

 

   Options   DSU   Warrants     
       Weighted                   Weighted         
       average                   average         
   Number of   exercise   Value of   Number of   Value of   Number of   exercise   Value of     
   Options   prices   options   DSU   DSU   warrants   prices   warrants   Total Value 
December 31, 2022   17,777,500   $1.27    20,344,765    6,370,000   $6,977,106    16,740,486   $0.20   $588,113   $27,909,984 
Granted   8,900,000    0.10    875,928    4,359,286    2,044,291    41,812,500    0.21    2,430,661    5,350,880 
Exercised   (575,000)   0.15    (86,710)   (757,500)   (317,150)   -    -    -    (403,860)
Expired / cancelled   (2,697,500)   1.11    (3,138,269)   (327,500)   (663,587)   (12,684,560)   0.03    (423,261)   (4,225,117)
December 31, 2023   23,405,000   $0.85   $17,995,714    9,644,286   $8,040,660    45,868,426   $0.30   $2,595,513   $28,631,887 
Granted   8,679,687    1.06    9,158,892    8,264,007    7,855,483    -    -    -    17,014,376 
Exercised   (2,692,500)   0.30    (798,211)   (2,107,281)   (1,712,377)   (6,112,789)   0.07    (450,356)   (2,960,944)
Expired / cancelled   (450,000)   1.94    (874,002)   (1,000,000)   (111,983)   -    -         (985,985)
September 30, 2024   28,942,187   $0.85   $25,482,393    14,801,012   $14,071,783    39,755,637   $0.21   $2,145,157   $41,699,333 

 

Stock option plan

 

The Company has an ownership-based compensation scheme for executives and employees. In accordance with the terms of the plan, as approved by shareholders at a previous annual general meeting, officers, directors and consultants of the Company may be granted options to purchase common shares with the exercise prices determined at the time of grant. The Company has adopted a Floating Stock Option Plan (the “Plan”), whereby the number of common shares reserved for issuance under the Plan is equivalent of up to 10% of the issued and outstanding shares of the Company from time to time.

 

Each employee share option converts into one common share of the Company on exercise. No amounts are paid or payable by the recipient on receipt of the option. The options carry neither rights to dividends nor voting rights. Options may be exercised at any time from the date of vesting to the date of their expiry.

 

On March 12, 2024, the Company granted 125,000 stock options to a consultant of Company to purchase common shares of the Company for the price of $0.69 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $79,575 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 149.1%; risk-free interest rate of 3.71%; and an expected average life of 5 years.

 

23

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

17.Share-based payments reserves (continued)

 

Stock option plan (continued)

 

On April 23, 2024, the Company granted 250,000 stock options to a consultant of Company to purchase common shares of the Company for the price of $0.77 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $163,325 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 154.3%; risk-free interest rate of 3.79%; and an expected average life of 5 years.

 

On May 1, 2024, the Company granted 250,000 stock options to a consultant of Company to purchase common shares of the Company for the price of $0.77 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $172,950 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 154.3%; risk-free interest rate of 3.63%; and an expected average life of 5 years.

 

On May 21, 2024, the Company granted 200,000 stock options to a consultant of Company to purchase common shares of the Company for the price of $1.03 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $190,380 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 154.3%; risk-free interest rate of 3.79%; and an expected average life of 5 years.

 

On June 4, 2024, the Company granted 4,000,000 stock options to two companies (together “Valour Holdco”) controlled by an employee of Valour to purchase common shares of the Company for the price of $1.26 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $4,658,000 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 154.5%; risk-free interest rate of 4.08%; and an expected average life of 5 years.

 

On July 29, 2024, the Company granted 3,667,187 stock options to a company controlled by a Valour Holdco to purchase common shares of the Company for the price of $2.17 for a period of five years from the date of grant. The options shall vest (a) on December 31, 2024 and (b) upon Valour Holdco having entered into a contract with an employee or consultant of the Corporation or its subsidiaries to transfer the underlying shares subject to the option, subject to performance hurdles. These options have an estimated grant date fair value of $8,142,000 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 156.0%; risk-free interest rate of 3.20%; and an expected average life of 5 years.

 

On July 13, 2023, the Company granted 1,000,000 stock options to a consultant of Company to purchase common shares of the Company for the price of $0.115 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $105,000 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 154.3%; risk-free interest rate of 3.47%; and an expected average life of 5 years.

 

On November 24, 2023, the Company granted 2,650,000 stock options to a consultant and directors of the Company to purchase common shares of the Company for the price of $0.29 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $731,400 using the Black -Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 151.7%; risk -free interest rate of 3.83%; and an expected average life of 5 years. Directors of the received 2,500,000 options.

 

On December 4, 2023, the Company granted 4,500,000 stock options to an officer of the Company to purchase common shares of the Company for the price of $0.45 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $2,162,700 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 151.9%; risk-free interest rate of 3.54%; and an expected average life of 5 years.

 

24

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

17.Share-based payments reserves (continued)

 

Stock option plan (continued)

 

On December 11, 2023, the Company granted 750,000 stock options to a consult and directors of the Company to purchase common shares of the Company for the price of $0.52 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $192,525 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 69.6%; risk-free interest rate of 3.53%; and an expected average life of 5 years. Directors of the received 500,000 options.

 

On December 11, 2023, the Company granted 750,000 stock options to a consult and directors of the Company to purchase common shares of the Company for the price of $0.52 for a period of five years from the date of grant. The options shall vest in four equal instalments every three months such that all options shall fully vests on the date that is 12 months from the date of grant. These options have an estimated grant date fair value of $308,700 using the Black-Scholes option pricing model with the following assumptions: expected dividend yield of 0%; expected volatility of 153.1%; risk-free interest rate of 3.53%; and an expected average life of 5 years. Directors of the received 500,000 options.

 

The Company recorded $9,158,892 of share-based payments during the nine months ended September 30, 2024 (nine months ended September 30, 2023 - $321,541).

 

The following share-based payment arrangements were in existence at September 30, 2024:

 

Number
outstanding
   Number exercisable   Grant
date
  Expiry
date
  Exercise
price
   Fair value at grant date   Grant date share price   Expected volatility   Expected life
(yrs)
   Expected
dividend yield
   Risk-free
interest
rate
 
 480,000    480,000   16-Nov-20  16-Nov-25  $0.09    38,016   $0.09    138.70%   5    0%   0.46%
 1,000,000    1,000,000   22-Mar-21  22-Mar-26  $1.58    1,906,500   $2.12    145.70%   5    0%   0.99%
 2,070,000    2,070,000   09-Apr-21  09-Apr-26  $1.58    3,309,102   $1.78    145.20%   5    0%   0.95%
 2,800,000    2,800,000   18-May-21  18-May-26  $1.22    3,150,560   $1.25    145.60%   5    0%   0.95%
 1,000,000    1,000,000   18-May-21  18-May-26  $1.22    1,125,200   $1.25    145.60%   5    0%   0.95%
 1,950,000    1,950,000   25-May-21  25-May-26  $1.11    1,944,540   $1.11    145.50%   5    0%   0.86%
 1,150,000    1,150,000   13-Aug-21  13-Aug-26  $1.58    1,461,305   $1.43    143.70%   5    0%   0.84%
 250,000    250,000   21-Sep-21  21-Sep-26  $1.70    380,375   $1.70    144.00%   5    0%   0.85%
 250,000    250,000   13-Oct-21  13-Oct-26  $2.10    470,375   $2.10    144.00%   5    0%   1.27%
 500,000    500,000   09-Nov-21  09-Nov-26  $3.92    1,758,050   $3.92    144.30%   5    0%   1.37%
 250,000    250,000   31-Dec-21  31-Dec-26  $3.11    698,525   $3.11    145.00%   5    0%   1.25%
 500,000    500,000   09-May-22  09-May-27  $2.00    591,950   $1.34    146.00%   5    0%   2.76%
 500,000    500,000   20-May-22  20-May-27  $1.00    334,300   $0.75    146.80%   5    0%   2.70%
 500,000    500,000   17-Oct-22  17-Oct-27  $0.17    75,350   $0.17    149.50%   5    0%   3.60%
 1,000,000    500,000   13-Jul-23  13-Jul-28  $0.115    105,000   $0.12    149.10%   5    0%   3.71%
 1,500,000    1,500,000   24-Nov-23  24-Nov-28  $0.29    414,000   $0.29    151.70%   5    0%   3.83%
 4,500,000    3,375,000   04-Dec-23  04-Dec-28  $0.45    2,162,700   $0.45    151.90%   5    0%   3.54%
 250,000    187,500   11-Dec-23  11-Dec-28  $0.52    102,900   $0.52    153.10%   5    0%   3.53%
 125,000    125,000   12-Mar-24  12-Mar-29  $0.69    79,575   $0.69    154.30%   5    0%   3.47%
 250,000    62,500   23-Apr-24  23-Apr-29  $0.77    163,325   $0.77    154.30%   5    0%   3.79%
 250,000    62,500   01-May-24  01-May-29  $0.77    172,950   $0.77    154.30%   5    0%   3.63%
 200,000    50,000   21-May-24  21-May-29  $1.03    190,380   $1.03    154.30%   5    0%   3.79%
 4,000,000    1,000,000   04-Jun-24  04-Jun-29  $1.26    4,658,000   $1.26    154.50%   5    0%   4.08%
 3,667,187    -   29-Jul-24  29-Jul-29  $2.17    8,141,522   $2.39    156.00%   5    0%   3.20%
 28,942,187    20,062,500               33,434,500                          

 

The weighted average remaining contractual life of the options exercisable at September 30, 2024 was 3.24 years (December 31, 2023 – 3.46 years).

  

25

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

17.Share-based payments reserves (continued)

 

Warrants

 

As at September 30, 2024, the Company had share purchase warrants outstanding as follows:

 

   Number
outstanding &
exercisable
   Grant date  Expiry
date
  Exercise
price
   Fair value
at grant
date
   Grant date share price   Expected
volatility
   Expected life (yrs)   Expected
dividend
yield
   Risk-free
interest
rate
 
Warrants   2,505,637   14-Nov-22  14-Nov-24  $0.30    259,931   $0.17    152.7%  2    0%   3.87%
Warrants   125,000   14-Nov-22  14-Nov-24  $0.30    13,244   $0.17    152.7%  2    0%   3.87%
Warrants   30,000,000   06-Nov-23  06-Nov-28  $0.20    1,414,476   $0.17    151.9%  5    0%   3.87%
Warrants   7,125,000   22-Nov-23  22-Nov-25  $0.23    466,168   $0.33    139.6%  2    0%   4,40%
Warrant issue costs                   (8,661)                        
    39,755,637               2,145,157                         

 

Deferred Share Units Plan (DSUs)

 

On August 15, 2021, the Company adopted the DSUs plan. Eligible participants of the DSU Plan include any director, officer, employee or consultant of the Company. The Board fixes the vesting terms it deems appropriate when granting DSUs. The number of DSUs that may be granted under the DSU Plan may not exceed 5% of the total issued and outstanding Common Shares at the time of grant.

 

On May 21, 2024, the Company granted 1,000,000 DSUs to an employee of Valour. These DSUs have a grant day fair value of $1,185,000 and vest immediately.

 

On May 21, 2024, the Company granted 1,500,000 DSUs to a consultant of the Company. These DSUs have a grant day fair value of $1,777,500 and vest in six months from the grant day.

 

On May 21, 2024, the Company granted 200,000 DSUs to a consultant of the Company. These DSUs have a grant day fair value of $237,000 and vest in four equal installments every six months, with the first instalment vesting on the date that is six months from the grant day.

 

On July 29, 2024, the Company granted 4,439,007 DSUs to Valour Holdco. These DSUs have a grant day fair value of $10,609,000 and vest (a) on December 31, 2024 and (b) upon Valour Holdco thereof having entered into a contract with an employee or consultant of the Corporation or its subsidiaries to transfer the underlying shares subject to the option, subject to performance hurdles.

 

On September 24, 2024, the Company granted 1,125,000 DSUs to officers and consultants of the Company. These DSUs have a grant day fair value of $3,319,000 and vest in four equal installments every six months, with the first instalment vesting on the date that is three months from the grant day.

 

On February 1, 2023, the Company granted 500,000 DSUs to a consultant of the Company. These DSUs have a grant day fair value of $107,500 and vest in four equal installments every six months, with the first instalment vesting on the date that is six months from the grant day.

 

On February 1, 2023, the Company granted 500,000 DSUs to a consultant of the Company. These DSUs have a grant day fair value of $107,500 and vest immediately.

 

On July 13, 2023, the Company granted 1,000,000 DSUs to a consultant of the Company. These DSUs have a grant day fair value of $145,000 and vest in four equal installments every six months, with the first instalment vesting on the date that is six months from the grant day.

 

On November 24, 2023, the Company granted 1,434,286 DSUs to consultants of the Company. These DSUs have a grant day fair value of $277,500 and vest immediately.

 

On November 24, 2023, the Company granted 925,000 DSUs to officers and consultants of the Company. These DSUs have a grant day fair value of $145,000 and vest in four equal installments every six months, with the first instalment vesting on the date that is six months from the grant day. Officers of the Company received 400,000 DSUs.

 

26

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

17.Share-based payments reserves (continued)

 

Deferred Share Units Plan (DSUs) (continued)

 

The Company recorded $7,855,483 in share-based compensation during the nine months ended September 30, 2024 (nine months ended September 30, 2023 - $1,508,668).

 

18.Financial instruments

 

Financial assets and financial liabilities as at September 30, 2024 and December 31, 2023 are as follows:

 

   Asset / (liabilities)   Assets / (liabilities) at fair     
   at amortized cost   value through profit/(loss)   Total 
December 31, 2023            
Cash  $6,727,482   $-   $6,727,482 
Amounts receivable   54,036    -    54,036 
Private investments   -    43,540,534    43,540,534 
USDC   -    673    673 
Accounts payable and accrued liabilities   (9,174,846)   -    (9,174,846)
Loan payable   (56,210,709)   -    (56,210,709)
ETP holders payable   -    (508,130,490)   (508,130,490)
September 30, 2024               
Cash  $20,702,196   $-   $20,702,196 
Amounts receivable   1,081,075    -    1,081,075 
Private investments   -    44,351,316    44,351,316 
USDC   -    688    688 
Equity investments   -    274,098,333    274,098,333 
Accounts payable and  accrued liabilities   (5,228,686)   -    (5,228,686)
Loan payable   (13,499,000)   -    (13,499,000)
ETP holders payable   -    (770,485,178)   (770,485,178)

 

The Company’s financial instruments are exposed to several risks, including market, liquidity, credit and currency risks. There have been no significant changes in the risks, objectives, policies and procedures from the previous year. A discussion of the Company’s use of financial instruments and their associated risks is provided below:

 

Credit risk

 

Credit risk arises from the non-performance by counterparties of contractual financial obligations. The Company’s primary counterparty related to its cash carries an investment grade rating as assessed by external rating agencies. The Company maintains all or substantially all of its cash with a major financial institution domiciled in Canada, the United States and Europe. Deposits held with this institution may exceed the amount of insurance provided on such deposits.

 

Regulatory Risks

 

As cryptocurrencies have grown in both popularity and market size, governments around the world have reacted differently to cryptocurrencies with certain governments deeming them illegal while others have allowed their use and trade. Ongoing and future regulatory actions may alter, perhaps to a materially adverse extent, the ability of the Company to continue to operate. The effect of any future regulatory change on the DeFi ecosystem or any cryptocurrency, project or protocol that the Company may hold is impossible to predict, but such change could be substantial and adverse to the space as a whole, as well as potentially to the Company. Governments may, in the future, restrict or prohibit the acquisition, use or redemption of cryptocurrencies. Ownership of, holding or trading in cryptocurrencies may then be considered illegal and subject to sanction. Governments may also take regulatory action that may increase the cost and/or subject cryptocurrency mining companies to additional regulation.

 

27

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Custodian Risks

 

The Company uses multiple custodians (or third-party “wallet providers”) to hold digital assets for its DeFi Ventures business line as well as for digital assets underlying Valour Cayman ETPs. Such custodians may or may not be subject to regulation by U.S. state or federal or non-U.S. governmental agencies or other regulatory or self-regulatory organizations. The Company could have a high concentration of its digital assets in one location or with one custodian, which may be prone to losses arising out of hacking, loss of passwords, compromised access credentials, malware or cyberattacks. Custodians may not indemnify us against any losses of digital assets. Digital assets held by certain custodians may be transferred into “cold storage” or “deep storage,” in which case there could be a delay in retrieving such digital assets. The Company may also incur costs related to the third-party custody and storage of its digital assets. Any security breach, incurred cost or loss of digital assets associated with the use of a custodian could materially and adversely affect our trading execution, the value of our and the value of any investment in our common shares. Furthermore, there is, and is likely to continue to be, uncertainty as to how U.S. and non-U.S. laws will be applied with respect to custody of cryptocurrencies and other digital assets held on behalf of clients. For example, U.S.-regulated investment advisers may be required to keep client “funds and securities” with a “qualified custodian”; there remain numerous questions about how to interpret and apply this rule, and how to identify a “qualified custodian” of, digital assets, which are obviously kept in a different way from the traditional securities with respect to which such rules were written. The uncertainty and potential difficulties associated with this question and related questions could materially and adversely affect our ability to continuously develop and launch our business lines. The Company may also incur costs related to the third-party custody and storage of its digital assets. Any security breach, incurred cost or loss of digital assets associated with the use of a custodian could materially and adversely affect the execution of hedging ETPs, the value of the Company’s assets and the value of any investment in the Common Shares.

 

Liquidity risk

 

Liquidity risk is the risk that the Company will not have sufficient cash resources to meet its financial obligations as they come due. The Company’s liquidity and operating results may be adversely affected if the Company’s access to the capital markets is hindered, whether as a result of a downturn in stock market conditions generally or related to matters specific to the Company, or if the value of the Company’s investments declines, resulting in losses upon disposition. In addition, some of the investments the Company holds are lightly traded public corporations or not publicly traded and may not be easily liquidated. The Company generates cash flow from proceeds from the disposition of its investments and digital assets. There can be no assurances that sufficient funding, including adequate financing, will be available to cover the general and administrative expenses necessary for the maintenance of a public company. All of the Company’s assets, liabilities and obligations are due within one to three years.

 

The Company manages liquidity risk by maintaining adequate cash balances and liquid investments and digital assets. The Company continuously monitors and reviews both actual and forecasted cash flows, and also matches the maturity profile of financial and non-financial assets and liabilities. As at September 30, 2024, the Company had current assets of $574,469,762 (December 31, 2023 - $497,513,493) to settle current liabilities of $789,761,126 (December 31, 2023 - $573,516,045).

 

28

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Liquidity risk (continued)

 

The following table shows the Company’s source of liquidity by assets / (liabilities) as at September 30, 2024 and December 31, 2023:

 

September 30, 2024
   Total   Less than 1 year   1-3 years 
Cash  $20,702,196   $20,702,196   $- 
Amounts receivable   1,081,075    1,081,075    - 
Prepaid expenses   4,066,680    4,066,680    - 
Digital assets   430,327,688    429,572,831    754,857 
Private investments   44,351,316    -    44,351,316 
Equity investments in digital assets   274,098,333    119,046,980    155,051,353 
Accounts payable and accrued liabilities   (5,228,686)   (5,228,686)   - 
Loans payable   (13,499,000)   (13,499,000)   - 
ETP holders payable   (770,485,178)   (770,485,178)   - 
Total assets / (liabilities) - June 30, 2024  $(14,585,576)  $(214,743,102)  $200,157,526 

 

December 31, 2023
   Total   Less than 1 year   1-3 years 
Cash   6,727,482   $6,727,482   $- 
Amounts receivable   54,036    54,036    - 
Prepaid expenses   1,509,824    1,509,824    - 
Digital assets   489,865,638    489,222,151    643,487 
Private investments   43,540,534    -    43,540,534 
Accounts payable and accrued liabilities   (9,174,846)   (9,174,846)   - 
Loan payable   (56,210,709)   (56,210,709)   - 
ETP holders payable   (508,130,490)   (508,130,490)   - 
Total assets / (liabilities) - December 31, 2023  $(31,818,531)  $(76,002,552)  $44,184,021 

 

Digital assets included in the table above are non-financial assets except USDC. For the purposes of liquidity risk analysis, these non-financial assets were included as they are mainly utilized to pay off any redemptions related to ETP holders payable, a financial liability. The lent and staked digital assets fall under the “less than 1 year” bucket.

 

Market risk

 

Market risk is the risk that the fair value of, or future cash flows from, the Company’s financial instruments will significantly fluctuate because of changes in market prices.

 

(a)Price and concentration risk

 

The Company is exposed to market risk in trading its investments and unfavourable market conditions could result in dispositions of investments at less than favorable prices. In addition, most of the Company’s investments are in the technology and resource sector. At September 30, 2024, two investments made up approximately 4.5% (December 31, 2023 – two investments of 7.0%) of the total assets of the Company.

 

For the nine months ended September 30, 2024, a 10% decrease (increase) in the closing price of this these two positions would result in an estimated increase (decrease) in net loss of $4.2 million, or $0.01 per share.

 

For the year ended December 31, 2023, a 10% decrease (increase) in the closing price of this these two positions would result in an estimated increase (decrease) in net loss of $4.2 million, or $0.02 per share.

 

29

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Market risk (continued)

 

(b)Interest rate risk

 

The Company’s cash is subject to interest rate cash flow risk as it carries variable rates of interest. The Company’s interest rate risk management policy is to purchase highly liquid investments with a term to maturity of one year or less on the date of purchase. Based on cash balances on hand at September 30, 2024, a 1% change in interest rates could result in approximately $207,000 change in net loss.

 

(c)Currency risk

 

Currency risk is the risk that the fair value of, or future cash flows from, the Company’s financial instruments will fluctua te because of changes in foreign exchange rates. The Company’s operations are exposed to foreign exchange fluctuations, which could have a significant adverse effect on its results of operations from time to time. The Company’s foreign currency risk arises primarily with respect to United States dollar, Euro, Swiss Franc, Swedish Krona and British Pound. Fluctuations in the exchange rates between this currency and the Canadian dollar could have a material effect on the Company’s business, financial condition and results of operations. The Company does not engage in any hedging activity to mitigate this risk. The Company reduces its currency risk by maintaining minimal cash balances held in foreign currency.

 

As at September 30, 2024 and December 31, 2023, the Company had the following financial and non-financial assets and liabilities, (amounts posted in Canadian dollars) denominated in foreign currencies:

 

September 30, 2024
   United States   British   Swiss   Euro   SEK 
Cash  $1,884,374   $1,159   $5,410,389   $1,444,020   $11,040,311 
Receivables   148,883    -    8,668    -    - 
Private investments   2,563,676    -    40,090,000    -    - 
Prepaid expenses   40,762    -    63,372    -    - 
Digital assets   430,327,688    -    -    -    - 
Equity investment   274,098,333                     
Accounts payable and accrued liabilities   (1,149,420)   (79,964)   (307,995)   (22,614)   134 
Loan payable   (13,499,000)   -    -    -    - 
ETP holders payable   (770,485,178)   -    -    -    - 
Deferred revenue   (548,262)   -    -    -    - 
Net assets (liabilities)  $(76,618,144)  $(78,805)  $45,264,434   $1,421,406   $11,040,177 

 

December 31, 2023
   United States   British   Swiss   European 
   Dollars   Pound   Franc   Euro 
Cash  $6,668,518   $-   $-   $- 
Receivables   47,159    -    -    - 
Private investments   4,016,636    -    39,395,000    - 
Prepaid investment   1,509,824    -    -    - 
Digital assets   489,865,637    -    -    - 
Accounts payable and accrued liabilities   (3,080,229)   (74,466)   (101,828)   (21,939)
Loan payable   (56,210,709)               
ETP holders payable   (508,130,490)   -    -    - 
Net assets (liabilities)  $(65,313,654)  $(74,466)  $39,293,172   $(21,939)

 

A 10% increase (decrease) in the value of the Canadian dollar against all foreign currencies in which the Company held financial instruments as of September 30, 2024 would result in an estimated increase (decrease) in net income of approximately $8,357,900 (December 31, 2023 - $2,601,500).

 

30

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Market risk (continued)

 

(d)Digital currency risk factors: Perception, Evolution, Validation and Valuation

 

A digital currency does not represent an intrinsic value or a form of credit. Its value is a function of the perspective of the participants within the marketplace for that digital currency. The price of the digital currency fluctuates as a result of supply and demand pressures that accumulate in the market for it.

 

Having a finite supply (in the case of many but not all digital currencies), the more people who want to own that digital currency, the more the market price increases and vice-versa.

 

The most common means of determining the value of a digital currency is through one or more cryptocurrency exchanges where that digital currency is traded. Such exchanges publicly disclose the “times and sales” of the various listed pairs. As the marketplace for digital currencies evolves, the process for assessing value will become increasingly sophisticated.

 

(e)Fair value of financial instruments

 

The Company has determined the carrying values of its financial instruments as follows:

 

i.The carrying values of cash, amounts receivable, accounts payable and accrued liabilities approximate their fair values due to the short-term nature of these instruments.

 

ii.Public and private investments are carried at amounts in accordance with the Company’s accounting policies as set out in Note 2 in the Company’s December 31, 2023 financial statements.

 

iii.Digital assets classified as financial assets relate to USDC which is measured at fair value.

 

The following table illustrates the classification and hierarchy of the Company’s financial instruments, measured at fair value in the statements of financial position as at September 30, 2024 and December 31, 2023.

 

Investments, fair value  (Quoted Market   price)   (Valuation technique -observable   market Inputs)   (Valuation   technique - non-observable   market inputs)   Total 
Privately traded invesments  $            -   $-   $44,351,316   $44,351,316 
Equtiy investments   -    -    274,098,333    274,098,333 
Digital assets   -    688    -    688 
September 30, 2024  $-   $688   $318,449,649   $318,450,337 
Privately traded invesments  $-   $-   $43,540,534   $43,540,534 
Digital assets   -    673    -    673 
December 31, 2023  $-   $673   $43,540,534   $43,541,207 

 

31

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Market risk (continued)

 

(e)Fair value of financial instruments (continued)

 

Level 2 Hierarchy

 

The following table presents the changes in fair value measurements of financial instruments classified as Level 2 during the periods ended September 30, 2024 and December 31, 2023. These financial instruments are measured at fair value utilizing non-observable market inputs. The net realized losses and net unrealized gains are recognized in the statements of loss.

 

   September 30,   December 31, 
Investments, fair value for the period ended  2024   2023 
Balance, beginning of period  $      673   $          1,586 
Acquired (disposal)   15    (913)
Balance, end of period  $688   $673 

 

Level 3 Hierarchy

 

The following table presents the changes in fair value measurements of financial instruments classified as Level 3 during the periods ended September 30, 2024 and December 31, 2023. These financial instruments are measured at fair value utilizing non-observable market inputs. The net realized losses and net unrealized gains are recognized in the statements of loss.

 

   September 30,   December 31, 
Investments, fair value for the period ended  2024   2023 
Balance, beginning of period  $43,540,534   $30,015,445 
Purchases   239,451,003    128,898 
Disposal   (830,411)   - 
Transferred out   (3,698,577)   - 
Realized gain (loss)   634,271    - 
Unrealized gain/(loss)   39,352,829    13,396,191 
Balance, end of period  $318,449,649   $43,540,534 

 

Within Level 3, the Company includes private company investments that are not quoted on an exchange. The key assumptions used in the valuation of these instruments include (but are not limited to) the value at which a recent financing was done by the investee, company-specific information, trends in general market conditions and the share performance of comparable publicly traded companies.

 

As valuations of investments for which market quotations are not readily available, are inherently uncertain, may fluctuate within short periods of time and are based on estimates, determination of fair value may differ materially from the values that would have resulted if a ready market existed for the investments. Given the size of the private investment portfolio, such changes may have a significant impact on the Company’s financial condition or operating results.

 

The following table presents the fair value, categorized by key valuation techniques and the unobservable inputs used within Level 3 as at September 30, 2024 and December 31, 2023.

 

32

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Market risk (continued)

 

(e)Fair value of financial instruments (continued)

 

             Range of
          Significant  significant
       Valuation  unobservable  unobservable
Description  Fair vaue   technique  input(s)  input(s)
3iQ Corp.  $409,861   Recent financing  Marketability of shares  0% discount
Brazil Potash Corp.   1,697,640   Recent financing  Marketability of shares  0% discount
Earnity   -   Recent financing  Marketability of shares  0% discount
Luxor Technology Corporation   675,017   Recent financing  Marketability of shares  0% discount
Neuronomics AG   128,898   Recent financing  Marketability of shares  0% discount
SDK:meta, LLC   -   Recent financing  Marketability of shares  0% discount
Amina Bank   40,090,000   Market approach  Marketability of shares  0% discount
Skolem Technologies Ltd.   -   Recent financing  Marketability of shares  0% discount
VolMEX Labs Corporation   -   Recent financing  Marketability of shares  0% discount
ZKP Corporation   1,349,900   Recent financing  Marketability of shares  0% discount
Equity investments in digital   274,098,333   Recent financing  Discount for lack of marketability  27.3% discount
September 30, 2024  $318,449,649          
3iQ Corp.  $1,216,890   Recent financing  Marketability of shares  0% discount
Brazil Potash Corp.   2,138,380   Recent financing  Marketability of shares  0% discount
Earnity   -   Recent financing  Marketability of shares  0% discount
Luxor Technology Corporation   661,366   Recent financing  Marketability of shares  0% discount
SEBA Bank AG   39,395,000   Market approach  Marketability of shares  0% discount
Neuronomics AG   128,898   Recent financing  Marketability of shares  0% discount
SDK:meta, LLC   -   Recent financing  Marketability of shares  0% discount
Skolem Technologies Ltd.   -   Recent financing  Marketability of shares  0% discount
VolMEX Labs Corporation   -   Recent financing  Marketability of shares  0% discount
December 31, 2023  $43,540,534          

 

3iQ Corp. (“3iQ”)

 

On March 31, 2020, the Company acquired 187,007 common shares of 3iQ as part of the Company’s acquisition of Valour. As at September 30, 2024, the valuation of 3iQ was based on the recent transaction which is indicative of being the fair market value. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024, a +/- 10% change in the fair value of 3iQ will result in a corresponding +/- $40,986 (December 31, 2023 - $121,689) change in the carrying amount.

 

Amina Bank AG (“Amina”)

 

On January 14, 2022, the Company invested $34,498,750 to acquire 3,906,250 non-votes shares of Amina. As at September 30, 2024, the valuation of Amina was based on a market approach which is indicative of being the fair market value. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024, a +/- 10% change in the fair value of Amina will result in a corresponding +/- $4,009,000 (December 31, 2023 +/- $3,939,500) change in the carrying amount.

 

Brazil Potash Corp. (“BPC”)

 

On September 11, 2020, the Company received 404,200 common shares of BPC as consideration of selling the Company’s Royalties to a non-arms length party of the Company. As at September 30, 2024, the valuation of BPC was based on BPC weighted average of comparable public market stock prices of $4.20 per share, which is indicative of being the fair market value. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024, a +/- 10% change in the fair value of BPC will result in a corresponding +/- $169,764 (December 31, 2023 - $213,828) change in the carrying amount.

 

33

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

18.Financial instruments (continued)

 

Market risk (continued)

 

(e)Fair value of financial instruments (continued)

 

Earnity Inc. (“Earnity”)

 

On April 13, 2021, the Company subscribed US$40,000 ($50,076) to acquire certain rights to certain future equity of Earnity. As at September 30, 2024, the valuation of Earnity was determined to be nil based on Earnity ceasing operations. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly. As at September 30, 2024, a +/- 10% change in the fair value of Earnity will result in a corresponding +/- $nil (December 31, 2023 - $nil) change in the carrying amount.

 

Luxor Technology Corporation (“LTC”)

 

On December 29, 2020, the Company subscribed US$100,000 ($128,060) to acquire certain rights to the preferred shares of LTC. The transaction was closed on February 15, 2021. On May 11, 2021, the Company subscribed additional rights of US$62,500 ($75,787). As at September 30, 2024, the valuation of LTC was based on the December 2021 financing which is indicative of being the fair market value. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024. a +/- 10% change in the fair value of LTC will result in a corresponding +/- $67,502 (December 31, 2023 - $66,137) change in the carrying amount.

 

SDK:Meta LLC

 

On June 3, 2021, the Company entered into a share exchange agreement with SDK exchanging 1,000,000 membership units of SDK with 3,000,000 shares of the Company valuing the investment at $3,420,000. During 2022, the Company impaired its investment in SDK:Meta LLC as they were unsuccessful in raising additional funds to continue to advance the company. As at September 30, 2024, the valuation of SDK:Meta LLC was $nil (December 31, 2023 - $nil). Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly. As at September 30, 2024, a +/- 10% change in the fair value of SDK:Meta LLC will result in a corresponding +/- $nil (December 31, 2023 - $nil) change in the carrying amount.

 

Skolem Technologies Ltd. (“STL”)

 

On December 29, 2020, the Company invested US$20,000 ($25,612) to acquire certain rights to the preferred shares of STL. On October 29, 2021, the Company rights were converted into 16,354 series A preferred shares. As at September 30, 2024, the valuation of STL was determined to be nil based on STL ceasing operations. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024, a +/- 10% change in the fair value of STL will result in a corresponding +/- $nil (December 31, 2023 - $nil) change in the carrying amount.

 

VolMEX Labs Corporation (“VLC”)

 

On February 23, 2021, the Company invested US$30,000 ($37,809) to acquire certain rights to the preferred shares of VLC. As at September 30, 2024, the valuation of VLC was nil. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024, a +/- 10% change in the fair value of VLC will result in a corresponding +/- nil (December 31, 2023 - $nil) change in the carrying amount.

 

ZKP Corporation (“ZKP”)

 

On August 2, 2024, the Company invested US$1,000,000 ($1,385,800) to acquire shares of ZKP. As at September 30, 2024, the valuation of ZKP was based on the recent financing price. Management has determined that there are no reasonably possible alternative assumptions that would change the fair value significantly as at September 30, 2024. As at September 30, 2024, a +/- 10% change in the fair value of ZXP will result in a corresponding +/- $134,990 change in the carrying amount.

 

Equity Investments in Digital Assets at FVTPL (“Equity Investments”)

 

During Q2 2024, the Company invested $238,090,603 (US$173,814,136) to acquire interest in two entities set up to hold SOL and AVAX acquired from a bankrupt estate. Management used the net asset values as determined by the entities managers and applied a 25% discount for lack of marketability. As at September 30, 2024, a +/- 10% change in the fair value of the Equity Investments will result in a corresponding +/- $27,409,833 change in the carrying amount.

 

34

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

19.Digital asset risk

 

(a)Digital currency risk factors: Risks due to the technical design of cryptocurrencies

 

The source code of many digital currencies, such as Bitcoin, is public and may be downloaded and viewed by anyone. As with all code, there may be a bug in the respective code which is yet to be found and repaired and can ultimately jeopardize the integrity and security of one or more of these networks.

 

Should miners for reasons yet unknown cease to register completed transactions within blocks which have been detached from the block chain, the confidence in the protocol and network will be reduced, which will reduce the value of the digital currency associated with that protocol, and the ETP payable balances that are valued with reference to the respective digital asset.

 

Protocols for most digital assets or cryptocurrencies are public open-source software, they could be particularly vulnerable to hacker attacks, which could be damaging for the digital currency market and may be the cause for investors to choose other currencies or assets to invest in.

 

(b)Digital currency risk factors: Ownership, Wallets

 

Rather than the actual cryptocurrency (which are “stored” on the blockchain), a cryptocurrency wallet stores the information necessary to transact the cryptocurrency. Those digital credentials are needed so one can access and spend the underlying digital assets. Some use public-key cryptography in which two cryptographic keys, one public and one private, are generated and stored in a wallet. There are several types of wallets:

 

-Hardware wallets are USB-like hardware devices with a small screen built specifically for handling private keys and public keys/addresses.

 

-Paper wallets are simply paper printouts of private and public addresses.

 

-Desktop wallets are installable software programs/apps downloaded from the internet that hold your private and public keys/addresses.

 

-Mobile wallets are wallets installed on a mobile device and are thus always available and connected to the internet.

 

-Web wallets are hot wallets that are always connected to the internet that can be stored in a browser or can be “hosted” by third party providers such as an exchange.

 

(c)Digital currency risk factors: Political, regulatory risk and technology in the market of digital currencies

 

The legal status of digital currencies, inter alia Bitcoin varies between different countries. The lack of consensus concerning the regulation of digital currencies and how such currencies shall be handled tax wise causes insecurity regarding their legal status. As all digital currencies remain largely unregulated assets, there is a risk that politics and future regulations may negatively impact the market of digital currencies and companies operating in such market. It is impossible to estimate how politics and future regulations may affect the market. However, future regulations and changes in the legal status of the digital currencies is a political risk which may affect the price development of the tracked digital currencies.

 

The perception (and the extent to which it is held) that there is significant usage of the digital assets in connection with criminal or other illicit purposes, could materially influence the development and regulation of digital assets (potentially by curtailing the same).

 

As technological change occurs, the security threats to the Company’s cryptocurrencies, DeFi protocol tokens and other digital assets will likely adapt and previously unknown threats may emerge. The Company’s ability to adopt technology in response to changing security needs or trends may pose a challenge to the safekeeping of the Company’s cryptocurrencies, DeFi protocol tokens and other digital assets. To the extent that the Company is unable to identify and mitigate or stop new security threats, the Company’s cryptocurrencies, DeFi protocol tokens and other digital assets may be subject to theft, loss, destruction or other attack.

  

35

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

20.Capital management

 

The Company considers its capital to consist of share capital, share based payments reserves and deficit. The Company’s objectives when managing capital are:

 

a)to allow the Company to respond to changes in economic and/or marketplace conditions by maintaining the Company’s ability to purchase new investments;

 

b)to give shareholders sustained growth in value by increasing shareholders’ equity; while

 

c)taking a conservative approach towards financial leverage and management of financial risks.

 

The Company’s management reviews its capital structure on an on-going basis and makes adjustments to it in light of changes in economic conditions and the risk characteristics of its underlying investments. The Company’s current capital is composed of its shareholders’ equity and, to-date, has adjusted or maintained its level of capital by:

 

a)raising capital through equity financings; and

 

b)realizing proceeds from the disposition of its investments

 

The Company is not subject to any capital requirements imposed by a lending institution or regulatory body, other than the NEO Exchange which requires one of the following to be met: (i) shareholders equity of at least $2.5 million, (ii) net income from continuing operations of at least $375,000, (iii) market value of listed securities of at least $25 million, or (iv) assets and revenues of at least $25 million. There were no changes to the Company’s capital management during the nine months ended September 30, 2024.

 

21.Related party disclosures

 

a)The condensed consolidated interim financial statements include the financial statements of the Company and its subsidiaries and its respective ownership listed below:

 

   % equity interest 
DeFi Capital Inc.   100 
DeFi Holdings (Bermuda) Ltd.   100 
Electrum Streaming Inc.   100 
Reflexivity LLC   100 
Valour Inc.   100 
DeFi Europe AG   100 
Valour Digital Securities Limited   0 

 

b)Compensation of key management personnel of the Company

 

In accordance with IAS 24, key management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of the Company directly or indirectly, including any directors (executive and non-executive) of the Company. The remuneration of directors and key executives is determined by the remuneration committee having regard to the performance of individuals and market trends. The remuneration of directors and other members of key management personnel during the three and nine months ended September 30, 2024 and 2023 were as follows:

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2023   2024   2023 
Short-term benefits  $330,006   $161,664   $990,018   $694,232 
Shared-based payments   904,545    67,498    2,810,286    264,829 
   $1,234,551   $229,162   $3,800,304   $959,061 

  

36

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

21.Related party disclosures (continued)

 

As at September 30, 2024, the Company had $82,655 (December 31, 2023 - $147,485) owing to its current key management, and $394,274 (December 31, 2023 - $314,136) owing to its former key management. Such amounts are unsecured, non-interest bearing, with no fixed terms of payment or “due on demand”.

 

c)During the three and nine months ended September 30, 2024 and 2023, the Company entered into the following transactions in the ordinary course of business with related parties that are not subsidiaries of the Company.

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2023   2024   2023 
2227929 Ontario Inc.  $30,000   $30,000   $90,000   $90,000 
   $30,000   $30,000   $90,000   $90,000 

 

The Company shares office space with other companies who may have common officers and directors. The costs associated with the use of this space, including the provision of office equipment and supplies, are administered by 2227929 Ontario Inc. to whom the Company pays a fee. As at September 30, 2024, the Company had a payable balance of $327,700 (December 31, 2023 - $226,000) with 2227929 Ontario Inc. to cover shared expenses. The amounts outstanding are unsecured with no fixed terms of repayment. Fred Leigh, a former director and former officer of the Company, is also a director of 2227929 Ontario Inc.

 

As at September 30, 2024, the Company incurred $24,599 (September 30, 2023 - $102,546) in legal fees to a firm in which a director of the Company is a partner. Included in accounts payable and accrued liabilities were legal expenses of $918 (December 31, 2023 – $165,868) incurred in the ordinary course of business at a law firm where a director of the company is a Partner.

 

During the nine months ended September 30, 2024, Valour purchased 1,320,130 USDT for EUR 1,213,237 from a former director of Valour.

 

During the nine months ended September 30, 2023, the Company paid Valour Holdco US$20,000,000 related to DeFi Alpha trading profits.

 

During the year ended December 31, 2023, Officers of the Company received 4,377,139 common shares to settle $413,868 of outstanding payables.

 

During the year ended December 31, 2023, the Company also issued 2,724,941 common shares of the Company to former key management at an issue price of $0.11 per share to settle existing debt of $231,620 resulting in a loss on settlement of debt in the amount of $68,124.

 

Included in accounts payable and accrued liabilities were expenses of GBP 44,228 ($79,964) (December 31, 2023 - $74,466) expenses owed to Vik Pathak, a former director and officer of the Company.

 

See Note 17.

 

The Company has a diversified base of investors. To the Company’s knowledge, no one holds more than 10% of the Company’s shares on a basic share and partially diluted share basis as at September 30, 2024.

 

Valour Inc. holds 4,000,000 common shares of the Company.

 

37

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

21.Related party disclosures (continued)

 

d)The Company’s directors and officers may have investments in and hold management and/or director and officer positions in some of the investments that the Company holds. The following is a list of total investments and the nature of the relationship of the Company’s directors or officers with the investment as of September 30, 2024 and December 31, 2023.

 

      Estimated 
Investment  Nature of relationship to invesment  Fair value 
Brazil Potash Corp.*  Officer (Ryan Ptolemy) of Investee  $1,697,640 
Aminna Bank AG *  Former Director (Olivier Roussy Newton) of investee   40,090,000 
ZKP*  Director (Olivier Roussy Newton) of investee   1,349,900 
Total investment - September 30, 2024     $43,137,540 

 

*Private companies

 

Investment  Nature of relationship to invesment  Estimated
Fair value
 
Brazil Potash Corp.*  Officer (Ryan Ptolemy) of Investee  $2,138,380 
Aminna Bank AG (formerlt SEBA Bank AG)*  Former Director (Olivier Roussy Newton) of investee   39,395,000 
Total investment - December 31, 2023     $41,533,380 

 

*Private companies

 

22.Commitments and contingencies

 

The Company is party to certain management contracts. These contracts require that additional payments of up to approximately $2,312,000 be made upon the occurrence of certain events such as a change of control. As a triggering event has not taken place, the contingent payments have not been reflected in these condensed consolidated interim financial statements. Minimum commitments remaining under these contracts were approximately $974,000, all due within one year.

 

The Company is, from time to time, involved in various claims and legal proceedings. The Company cannot reasonably predict the likelihood or outcome of these activities. The Company does not believe that adverse decisions in any ending or threatened proceedings related to any matter, or any amount which may be required to be paid by reasons thereof, will have a material effect on the financial condition or future results of operations.

 

23.Operating segments

 

Geographical information

 

The Company operates in Canada where its head office is located and in the Untied States, Bermuda and Cayman

 

Islands where its operating business are located. Cayman Islands operates the Company’s ETPs business line which involves issuing ETPs, hedging against the underlying digital asset, lending and staking of digital assets and management fees earned on the ETPs. Bermuda operates the Company’s Venture portfolio and node business lines. The United States operates the Company’s research firm. Information about the Company’s assets by geographical location is detailed below.

 

September 30, 2024  Canada   United States   Bermuda   Cayman Islands   Total 
Cash   188,806    443,358    -    20,070,032    20,702,196 
Amounts receivable   -    131,745    -    949,330    1,081,075 
Prepaid expenses   1,709,592    40,762    -    2,316,326    4,066,680 
Equity investments   -    -    -    274,098,333    274,098,333 
Digital Assets   635,402    -    168,578    429,523,708    430,327,688 
Property, plant and equipment   -    -    -    748    748 
Other non-current assets   94,372,932    -    -    1,759,761    96,132,692 
Total assets   96,906,732    615,865    168,578    728,718,238    826,409,413 

 

38

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

23.Operating segments (continued)

 

December 31, 2023  Canada   Bermuda   Cayman
Islands
   Total 
Cash   59,069    -    6,668,412    6,727,481 
Amounts receivable   6,878    -    47,159    54,037 
Public investments   -    -    -    - 
Prepaid expenses   77,521    -    1,432,303    1,509,824 
Digital Assets   503,669    218,131    489,143,837    489,865,637 
Property, plant and equipment   -    5,073    2,606    7,679 
Other non-current assets   92,578,559    -    1,216,890    93,795,449 
Total assets   93,225,696    223,204    498,511,207    591,960,107 

 

Information about the Company’s revenues and expenses by subsidiary are detailed below:

 

For the nine months ended September 30, 2024  DeFi   Reflexivity   DeFi Bermuda   Defi Alpha   Valour Inc.   Total 
Realized and net change in unrealized gains and (losses) on digital assets   131,733    14,050    (59,430)   132,121,555    48,015,772    180,223,680 
Realized and net change in unrealized gains and (losses) on ETP   -    -    -    -    (175,665,345)   (175,665,345)
Staking and lending income   -    -    61    -    22,865,290    22,865,351 
Management fees   -    -    -    -    5,946,327    5,946,327 
Research revenue   -    1,102,192    -    -    -    1,102,192 
Node revenue   -    -    4,891    -    -    4,891 
Realized (loss) on investments, net   -    -    -    -    634,271    634,271 
Unrealized (loss) on investments, net   267,912    -    -    -    (621,390)   (353,478)
Unrealized gain on equity investments   -    -    -    -    14,738,452    14,738,452 
Interest income   4,268    -    -    -    -    4,268 
Total revenue   403,913    1,116,242    (54,477)   132,121,555    (84,086,623)   49,500,610 
Expenses                              
Operating, general and administration   5,720,821    963,411    12,631    27,172,254    5,881,896    39,751,013 
Share based payments   17,014,376    -    -    -    -    17,014,376 
Depreciation - property, plant and equipment   -    -    5,073    -    1,856    6,929 
Amortization - intangibles   1,568,925    -    -    -    -    1,568,925 
Finance costs   0    -    -    -    3,450,634    3,450,634 
Transaction costs   21,632    -    -    857,048    2,691,133    3,569,813 
Foreign exchange (gain) loss   27,223    -    -    -    (15,151,268)   (15,509,641)
Impairment loss   4,962,021    -    -    -    -    4,962,021 
Total expenses   29,314,998    963,411    17,704    28,029,302    (3,125,749)   54,814,070 
Income (loss) before other item   (28,911,086)   152,831    (72,181)   104,092,253    (80,960,875)   (5,313,461)
Other comprehensive income (loss)                              
Foreign currency translation (loss) gain   -    (1,184)   4,226    -    (2,094,100)   (2,091,058)
Net (loss) income and comprehensive (loss) income for the period   (28,911,086)   151,647    (67,954)   104,092,253    (83,054,975)   (7,404,519)

 

39

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

23.Operating segments (continued)

 

For the nine months ended September 30, 2023  DeFi   DeFi
Bermuda
   Valour Inc.   Total 
Realized and net change in unrealized gains and (losses) on digital assets   -    (19,184)   39,338,609    39,319,425 
Realized and net change in unrealized gains and (losses) on ETP payables   -    -    (40,424,382)   (40,424,382)
Realized (loss) of derivative asset   -    -    -    - 
Staking and lending income   -    162    2,083,184    2,083,346 
Management fees   -    -    703,538    703,538 
Node revenue   -    8,256    -    8,256 
Realized (loss) on investments, net   -    -    (4,683)   (4,683)
Unrealized (loss) on investments, net   292,092    -    23,988    316,080 
Interest income   809    -    -    809 
Total revenue   292,901    (10,766)   1,720,254    2,002,389 
Expenses                    
Operating, general and administration   2,434,496    30,321    4,653,874    7,118,691 
Share based payments   1,830,209    -    -    1,830,209 
Depreciation - property, plant and equipment   -    7,852    1,856    9,709 
Amortization - intangibles   1,528,725    -    -    1,528,725 
Finance costs        -    2,644,105    2,644,105 
Transaction costs   -    -    484,619    484,619 
Foreign exchange (gain) loss   (13,346)   -    8,293,829    8,280,483 
Impairment loss   -    -    -    - 
Income (loss) before other item   (5,487,183)   (48,939)   (14,358,029)   (19,894,152)
Loss on settlement of debt   (172,093)             (172,093)
Income (loss) before other item   (5,659,276)   (48,939)   (14,358,029)   (20,066,245)
Other comprehensive loss                    
Foreign currency translation (loss) gain   -    (399)   (102,442)   (102,841)
Net (loss) income and comprehensive (loss) income for the period   (5,659,276)   (49,338)   (14,460,471)   (20,169,086)

 

24.Earning per share

 

The following table presents the calculation of basic and fully diluted earnings per common share for the three and nine months ended September 30, 2024:

 

   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2023   2024   2023 
Numerator:                
Net (loss) income  $21,018,321   $(2,890,441)  $(5,313,461)  $(20,066,245)
Denominator:                    
Weighted average number of common shares - basic   298,101,066    224,661,137    291,401,579    223,084,360 
Weighted average effect of dilutive warrants*   36,195,371    -    -    - 
Weighted average effect of dilutive options*   14,495,186    -    -    - 
Weighted average effect of dilutive DSUs*   6,511,751    -    -    - 
Weighted average number of common shares - diluted   355,303,374    224,661,137    291,401,579    223,084,360 
                     
Basic earnings per share  $0.07   $(0.01)  $(0.02)  $(0.09)
Diluted earnings per share  $0.06   $(0.01)  $(0.02)  $(0.09)

 

*Maximum dilution if all warrants, options and DSUs were exercised would be 83,498,836

 

40

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

25.Investments in equity instruments at fair value through profit and loss

 

   Current   Long Term   Total 
   Quantity   Amount   Quantity   Amount   Quantity   Amount 
Fund A - Solana (SOL)   207,027.0014   $31,863,721    258,409.1579   $39,771,998    465,436.1593   $71,635,719 
Fund A - Avalance (AVAX)   107,474.4900   $2,990,447    823,971.1100   $22,926,755    931,445.6000   $25,917,202 
    314,501.4914   $34,854,168    1,082,380.2679   $62,698,753    1,396,881.7593   $97,552,921 
Fund B - Solana (SOL)   547,022.9000   $84,192,812    600,039.2000   $92,352,600    1,147,062.1000   $176,545,412 
Total       $119,046,980        $155,051,353        $274,098,333 

 

Fund A

 

During the nine months ended September 30, 2024, the Company through a subsidiary, invested US$61,741,683 in three tranches of a private investment fund designed to acquire Solana and Avalanche tokens from a bankrupt company. The Company’s investment represents the acquisition of 491,249 Solana at US$105 per Solana and 931,446 Avalanche at US$11 per Avalanche.

 

The Solana acquired by the Company is locked and staked, earning staking rewards during the lock period. Staking rewards will accrue while Solana is locked and will become distributable on the same unlocking schedule as the Solana. The Solana will be released in monthly increments from January 2025 through January 2028.

 

The Avalanche acquired by the Company is locked and staked, earning staking rewards during the lock period. Staking rewards will accrue while Avalanche is locked and will become distributable on the same unlocking schedule as the Avalanche. The Avalanche will be released in weekly increments July 10, 2025 and continuing through July 1, 2027.

 

The investments in the investment fund were initially recognized based on the latest available net asset value as determined by the investment fund’s administrator less an applicable DLOM. The values of the investments were remeasured based on quarterly valuation reports provided by the investment fund administrator less an applicable DLOM.

 

Fund B

 

During the nine months ended September 30, 2024, the Company invested through a subsidiary, US$112,072,458 in two tranches of a private investment fund designed to acquire Solana tokens from a bankrupt company.

 

The Company’s investment represents the acquisition of 1,123,360 Solana at US$100 per Solana. The Solana acquired by the Company is locked and staked, earning staking rewards during the lock period. Staking rewards will accrue while Soltana is locked and will become distributable on the same unlocking schedule as the Solana. Approximately 25 % of the Soltana will be released in March 2025, while the remaining 75% of the Solana will be released linearly monthly until January 2028.

 

The investments in the investment fund were initially recognized based on the latest available net asset value as determined by the investment fund’s administrator less an applicable DLOM. The values of the investments were remeasured based on quarterly valuation reports provided by the investment fund administrator less an applicable DLOM.

 

26.Unrealized gains on investments in equity instruments at fair value through profit and loss

 
   Three months ended
September 30,
   Nine months ended
September 30,
 
   2024   2023   2024   2023 
Unrealized gain on equity investment   29,191,921                   -    14,738,452                 - 
   $29,191,921   $-   $14,738,452   $- 

 

41

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

27.Restatement of financial results as at and for the three and nine months ended September 30, 2023

 

The Company has restated its September 30, 2023 consolidated statement of financial position, consolidated statement of operations and comprehensive loss and consolidated statement of cash flow to correct material errors and omissions in its prior filing. The following tables present the impact of the restatement adjustments on the Company’s previously issued consolidated financial statements for the three and nine months ended September 30, 2023:

 

a.To impair the digital assets held at Genesis to its recoverable amount of $8,780,131 (US$6,525,067).

 

b.To revalue the fair value of SEBA Bank AG to $25,969,500.

 

Condensed Consolidated Interim Statements of Financial Position

(Expressed in Canadian dollars)

 

      September 30,
2023
       September 30,
2023
 
   Note  $       $ 
      As previousliy reported   Restatement   As restated 
Assets               
Current               
Cash and cash equivalents  16   2,144,478    -    2,144,478 
Amounts receivable  4,16   6,125    -    6,125 
Public investments, at fair value through profit and loss  3,16   -    -    - 
Prepaid expenses  5   417,276    -    417,276 
Digital assets  6,16   104,613,517    (8,780,131)   95,833,386 
Digital assets loaned  6   60,877,229    -    60,877,229 
Digital assets staked  6   13,175,343    -    13,175,343 
Total current assets      181,233,968    (8,780,131)   172,453,837 
                   
Private investments, at fair value through profit and loss  3,16,19   41,307,894    (10,995,500)   30,312,394 
Digital assets  6   43,920    -    43,920 
Equipment      10,917    -    10,917 
Right of use assets      -    -    - 
Intangible assets  7   4,052,463    -    4,052,463 
Goodwill      46,712,027    -    46,712,027 
Total assets      273,361,189    (19,775,631)   253,585,558 
Liabilities and shareholders’ equity                  
Current liabilities                  
Accounts payable and accrued liabilities  8,16,19   6,699,498    -    6,699,498 
Loans payable  9,16   56,718,091    -    56,718,091 
ETP holders payable  10,16   179,148,481    -    179,148,481 
Total current liabilities      242,566,070    -    242,566,070 
Non-current liabilities                  
Lease liabilities      -    -    - 
Total liabilities      242,566,070    -    242,566,070 
Shareholders’ equity                  
Common shares  14(b)(c)   167,708,003    -    167,708,003 
Preferred shares      4,321,350    -    4,321,350 
Share-based payments reserves  15   25,158,931    -    25,158,931 
Accumulated other comprehensive income      (3,099,059)   -    (3,099,059)
Non-controlling interest      1,179    -    1,179 
Deficit      (163,295,286)   (19,775,631)   (183,070,917)
Total equity      30,795,119    (19,775,631)   11,019,488 
Total liabilities and equity      273,361,189    (19,775,631)   253,585,558 

 

42

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

27.Restatement of financial results as at and for the three and nine months ended September 30, 2023 (continued)

 

Condensed Consolidated Interim Statements of Operations and Comprehensive (Loss)

(Expressed in Canadian dollars)

 

      Three months ended September 30,   Nine months ended September 30,     
      2023       2023   2023       2023 
   Note  $   $   $   $   $   $ 
      reported   Restatement   As restated   As previousliy reported   Restatement   As restated 
Revenues                           
Realized and net change in unrealized gains and (losses) on digital assets  11   (13,186,005)   2,089,845    (11,096,160)   45,666,208    (6,346,783)   39,319,425 
Realized and net change in unrealized gains and (losses) on ETP payables  12   16,105,048    -    16,105,048    (40,424,382)   -    (40,424,382)
Realized and unrealized (loss) on derivative assets      -    -    -    -    -    - 
Staking and lending income      746,871    -    746,871    2,083,346    -    2,083,346 
Management fees      243,845    -    243,845    703,538    -    703,538 
Node revenue      3,280    -    3,280    8,256    -    8,256 
Realized (loss) on investments, net  3   (658)   -    (658)   (4,683)   -    (4,683)
Unrealized gain (loss) on investments, net  3   (2,493,106)   2,494,324    1,217    (2,178,244)   2,494,324    316,080 
Interest income      552    -    552    809    -    809 
Total revenues      1,419,826    4,584,169    6,003,995    5,854,848    (3,852,459)   2,002,389 
Expenses                                 
Operating, general and administration  13,19   3,246,755    -    3,246,755    7,118,691    -    7,118,691 
Share based payments  15   387,329    -    387,329    1,830,209    -    1,830,209 
Depreciation - property, plant and equipment      3,236    -    3,236    9,709    -    9,709 
Depreciation - right of use assets      -    -    -    -    -    - 
Amortization - intangibles  7   509,575    -    509,575    1,528,725    -    1,528,725 
Finance costs      1,082,576    -    1,082,576    2,644,105    -    2,644,105 
Transaction costs      164,900    -    164,900    484,619    -    484,619 
Foreign exchange loss      3,526,454    -    3,526,454    8,280,483    -    8,280,483 
Total expenses      8,920,825    -    8,920,825    21,896,541    -    21,896,541 
Income (loss) before other item      (7,500,999)   4,584,169    (2,916,830)   (16,041,693)   (3,852,459)   (19,894,152)
Loss on settlement of debt      26,389    -    26,389    (172,093)   -    (172,093)
Net (loss) for the period      (7,474,610)   4,584,169    (2,890,441)   (16,213,786)   (3,852,459)   (20,066,245)
Other comprehensive loss                                 
Foreign currency translation gain (loss)      (1,829,345)   -    (1,829,345)   (102,841)   -    (102,841)
Net (loss) and comprehensive income (loss) for the period      (9,303,955)   4,584,169    (4,719,786)   (16,316,627)   (3,852,459)   (20,169,086)
Net (loss) attributed to:                                 
Owners of the parent      (7,475,789)   4,584,169    (2,891,620)   (16,214,965)   (3,852,459)   (20,067,424)
Non-controlling interests      1,179         1,179    1,179         1,179 
       (7,474,610)   4,584,169    (2,890,441)   (16,213,786)   (3,852,459)   (20,066,245)
Other comprehensive (loss) attributed to:                                 
Owners of the parent      (9,305,134)   4,584,169    (4,720,965)   (16,317,806)   (3,852,459)   (20,170,265)
Non-controlling interests      1,179         1,179    1,179         1,179 
       (9,303,955)   4,584,169    (4,719,786)   (16,316,627)   (3,852,459)   (20,169,086)
(Loss) per share                                 
Basic      (0.03)        (0.01)   (0.07)        (0.09)
Diluted      (0.03)        (0.01)   (0.07)        (0.09)
                                  
Weighted average number of shares outstanding:                                 
Basic      224,661,137         224,661,137    223,084,360         223,084,360 
Diluted      224,661,137         224,661,137    223,084,360         223,084,360 

 

43

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

27.Restatement of financial results as at and for the three and nine months ended September 30, 2023 (continued)

 

Condensed Consolidated Interim Statements of Cash Flows

(Expressed in Canadian dollars)

 

           Nine months ended
September 30,
 
       2023       2022 
   Note   $   $   $ 
       As previousliy reported   Restatement   As restated 
Cash (used in) provided by operations:                
Net (loss) for the period      $(16,213,786)  $(3,852,459)  $(20,066,245)
Adjustments to reconcile net (loss) income to cash (used in) operating activities:                   
Share-based payments  15    1,830,209    -    1,830,209 
Loss on debt for shares       172,093    -    172,093 
Interest expense  9    2,644,105    -    2,644,105 
Interest paid       (2,644,105)   -    (2,644,105)
Depreciation - Property, plant & equipment       9,709    -    9,709 
Depreciation - right of use assets       -    -    - 
Amortization - Intangible asset  7    1,528,725    -    1,528,725 
Realized loss on investments, net       4,683    -    4,683 
Unrealized loss (gain) on investments, net       2,178,244    (2,494,324)   (316,080)
Realized and net change in unrealized (gains) and loss on digital assets  11    (45,666,208)   6,346,783    (39,319,425)
Realized and net change in unrealized (gains) and loss on ETP  12    40,424,382    -    40,424,382 
Realized and unrealized loss of derivative assets       -    -    - 
Staking and lending income       (2,083,346)   -    (2,083,346)
Node revenue       (8,256)   -    (8,256)
Management fees       (703,538)   -    (703,538)
Unrealized loss (gain) on foreign exchange       (342,028)   -    (342,028)
        (18,869,117)   -    (18,869,117)
Adjustment for:                   
Purchase of digital assets       (88,193,590)   -    (88,193,590)
Disposal of digital assets       64,269,115    -    64,269,115 
Purchase of investments       -    -    - 
Disposal of investments       12,407    -    12,407 
Change in amounts receivable       60,977    -    60,977 
Change in prepaid expenses and deposits       147,418    -    147,418 
Change in accounts payable and accrued liabilities       2,533,457    -    2,533,457 
Net cash (used in) operating activities       (40,039,333)        (40,039,333)
Financing activities                   
Proceeds from ETP holders       150,736,395    -    150,736,395 
Payments to ETP holders       (117,547,052)   -    (117,547,052)
Loan Payable       4,260,870    -    4,260,870 
Proceeds from exercise of warrants  15    -    -    - 
Proceeds from exercise of options  15    -    -    - 
Shares repurchased pursuant to NCIB       -    -    - 
Net cash provided by financing activities       37,450,213         37,450,213 
                    
Effect of exchange rate changes on cash and cash equivalents       (172,567)   -    (172,567)
Change in cash and cash equivalents       (2,761,687)   -    (2,761,687)
Cash, beginning of period       4,906,165    -    4,906,165 
Cash and cash equivalents, end of period      $2,144,478   $-   $2,144,478 

  

44

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

28.Restatement of financial results as at and for the three and nine months ended September 30, 2024

 

The Company has restated its September 30, 2024 condensed consolidated interim statement of financial position, condensed consolidated interim statement of operations and comprehensive loss and condensed consolidated interim statement of cash flow to correct material errors and omissions in its prior filing. The following tables present the impact of the restatement adjustments on the Company’s previously issued condensed consolidated interim financial statements for the three and nine months ended September 30, 2024:

 

a.To reclassify current equity investments of $119,046,980 and long-term locked equity investments of $155,051,353 from current digital assets

 

b.To reclassify $1356,571,616 of unrealized gains from digital assets to unrealized gains from equity investments

 

c.To record DLOM of $102,549,835 for equity investments

 

Condensed Consolidated Interim Statements of Financial

Position (Expressed in Canadian dollars)

 

   September 30,
2024
       September 30,
2024
 
   $       $ 
   As previousliy reported   Restatement   As restated 
Assets            
Current            
Cash and cash equivalents   20,702,196         20,702,196 
Amounts receivable   1,081,075         1,081,075 
Prepaid expenses   4,066,680         4,066,680 
Digital assets   227,317,209    (661,811)   226,655,398 
Digital assets loaned   38,660,569         38,660,569 
Digital assets staked   540,243,221    (375,986,357)   164,256,864 
Equity investments, at fair value through profit and loss, staked   -    119,046,980    119,046,980 
Total current assets   832,070,950    257,601,188    574,469,762 
Private investments, at fair value through profit and loss   44,351,316         44,351,316 
Digital assets   754,857         754,857 
Equity investments, at fair value through profit and loss, staked   -    155,051,353    155,051,353 
Equipment   748         748 
Intangible assets   2,432,963         2,432,963 
Goodwill   49,348,414         49,348,414 
Total assets   928,959,248    102,549,835    826,409,413 
Liabilities and shareholders’ equity               
Current liabilities               
Accounts payable and accrued liabilities   5,228,686         5,228,686 
Loans payable   13,499,000         13,499,000 
ETP holders payable   770,485,178         770,485,178 
Deferred revenue   548,262         548,262 
Total current liabilities   789,761,126    -    789,761,126 
Shareholders’ equity               
Common shares   182,702,414         182,702,414 
Preferred shares   4,321,350         4,321,350 
Share-based payments reserves   41,699,333         41,699,333 
Accumulated other comprehensive income   (3,743,605)        (3,743,605)
Non-controlling interest   (380)        (380)
Deficit   (85,780,990)   (102,549,835)   (188,330,825)
Total equity   139,198,122    102,549,835    36,648,287 
Total liabilities and equity   928,959,248    102,549,835    826,409,413 

 

45

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

28.Restatement of financial results as at and for the three and nine months ended September 30, 2024 (continued)

 

Condensed Consolidated Interim Statements of Operations and Comprehensive (Loss)

(Expressed in Canadian dollars)

 

   Three months ended September 30,   Nine months ended September 30, 
   2024       2024   2024       2024 
   $   $   $   $   $   $ 
   As previousliy reported   Restatement   As restated   As previousliy reported   Restatement   As restated 
Revenues                        
Realized and net change in unrealized gains and (losses) on digital assets   52,301,189    (48,475,250)   3,825,939    282,773,515    (136,571,616)   146,201,899 
Realized and net change in unrealized gains and (losses) on ETP payables   (41,382,409)        (41,382,409)   (160,541,299)        (160,541,299)
Staking and lending income   8,794,328         8,794,328    22,865,352         22,865,352 
Management fees   2,069,013         2,069,013    5,946,327         5,946,327 
Research revenue   261,741         261,741    1,102,192         1,102,192 
Node revenue   182         182    4,891         4,891 
Realized (loss) on investments, net   -         -    634,271         634,271 
Unrealized gain (loss) on investments, net   2,144,940         2,144,940    (353,478)        (353,478)
Unrealized gain on equity investments   -    48,475,250    48,475,250    -    34,021,781    34,021,781 
Interest income   2,756         2,756    4,268         4,268 
Total revenues   24,191,741    -    24,191,741    152,436,040    (102,549,835)   49,886,205 
Expenses                              
Operating, general and administration   6,270,895         6,270,895    39,751,013         39,751,013 
Share based payments   11,962,871         11,962,871    17,014,376         17,014,376 
Depreciation - equipment   1,601         1,601    6,929         6,929 
Depreciation - right of use assets   -         -    -         - 
Amortization - intangibles   537,546         537,546    1,568,925         1,568,925 
Finance costs   783,865         783,865    3,450,634         3,450,634 
Transaction costs   1,989,609         1,989,609    3,569,813         3,569,813 
Foreign exchange (gain) loss   (22,265,251)        (22,265,251)   (15,124,045)        (15,124,045)
Impairment loss   -         -    4,962,021         4,962,021 
Total expenses   (718,864)   --    718,864    55,199,666    -    55,199,666 
Net (loss) for the period   24,910,605    -    24,910,605    97,236,374    (102,549,835)   (5,313,461)
Other comprehensive loss                              
Foreign currency translation gain (loss)   (932,469)        (932,469)   (2,091,058)        (2,091,058)
Net (loss) and comprehensive income (loss) for the period   23,978,136    -    23,978,136    95,145,316    (102,549,835)   (7,404,519)
Net (loss) attributed to:                              
Owners of the parent   24,910,528         24,910,528    97,231,883         97,231,883 
Non-controlling interests   77         77    4,491         4,491 
    24,910,605    -    24,910,605    97,236,374    -    97,236,374 
                               
Net (loss) and comprehensive income (loss) attributed to:                              
Owners of the parent   23,978,059         23,978,059    95,140,825         95,140,825 
Non-controlling interests   77         77    4,491         4,491 
    23,978,136    -    23,978,136    95,145,316    -    95,145,316 
                               
(Loss) per share                              
Basic   0.08         0.08    0.33         (0.02)
Diluted   0.07         0.07    0.33         (0.02)
                               
Weighted average number of shares outstanding:                              
Basic   298,101,066         298,101,066    291,401,579         291,401,579 
Diluted   355,303,374         355,303,374    291,401,579         291,401,579 

 

See accompanying notes to these condensed consolidated interim financial statements

 

46

 

 

DeFi Technologies Inc.

Notes to the condensed consolidated interim financial statements

For the three and nine months ended September 30, 2024 and 2023

(Expressed in Canadian dollars unless otherwise noted)

 

 

28.Restatement of financial results as at and for the three and nine months ended September 30, 2024 (continued)

 

Condensed Consolidated Interim Statements of Cash Flows

(Expressed in Canadian dollars)

 

   Nine months ended September 30, 
   2024       2024 
   $   $   $ 
   As previousliy reported   Restatement   As restated 
Cash (used in) provided by operations:            
Net (loss) for the period  $97,236,374   $(102,549,835)  $(5,313,461)
Adjustments to reconcile net (loss) income to cash (used in)               
operating activities:               
Share-based payments   17,014,376         17,014,376 
Loss on debt for shares   -         - 
Impairment loss   4,962,021         4,962,021 
Interest expense   -         - 
Interest income   -         - 
Depreciation - equipment   6,929         6,929 
Amortization - Intangible asset   1,568,925         1,568,925 
Realized loss on investments, net   (634,271)        (634,271)
Unrealized (gain) loss on investments, net   353,478         353,478 
Realized and net change in unrealized (gains) and loss on digital assets   (282,773,515)   136,571,616    (146,201,899)
Realized and net change in unrealized (gains) and loss on ETP   160,541,299         160,541,299 
Unrealized gains on equity investments   -    (34,021,781)   (34,021,781)
Staking and lending income   (22,865,352)        (22,865,352)
Management fees   (5,946,327)        (5,946,327)
Node revenue   (4,891)        (4,891)
Digital asset transaction costs   (2,725,932)        (2,725,932)
Unrealized loss (gain) on foreign exchange   (602,018)        (602,018)
    (33,868,906)   -    (33,868,906)
Adjustment for:               
Purchase of digital assets   (585,369,955)   238,090,603    (347,279,352)
Disposal of digital assets   603,388,535         603,388,535 
Purchase of equity investments   -    (238,090,603)   (238,090,603)
Purchase of investments   (1,360,400)        (1,360,400)
Disposal of investments   752,230         752,230 
Change in amounts receivable   (923,514)        (923,514)
Change in prepaid expenses and deposits   (2,535,408)        (2,535,408)
Change in accounts payable and accrued liabilities   (3,948,356)        (3,948,356)
Change in deferred revenue   195,036         195,036 
Net cash (used in) operating activities   (23,670,738)   -    (23,670,738)
Investing activities               
Cash received from acquisition of subsidiary   319,643         319,643 
    319,643    -    319,643 
Financing activities               
Proceeds from ETP holders   489,877,373         489,877,373 
Payments to ETP holders   (409,290,734)        (409,290,734)
Loan payable   -         - 
Loan repayment   (43,871,750)        (43,871,750)
Proceeds from exercise of options   1,051,950         1,051,950 
Proceeds from exercise of warrants   1,505,712         1,505,712 
NCIB   (2,025,315)        (2,025,315)
Net cash provided by financing activities   37,247,236    -    37,247,236 
Effect of exchange rate changes on cash and cash equivalents   78,573    -    78,573 
Change in cash and cash equivalents   13,974,714    -    13,974,714 
Cash, beginning of period   6,727,482    -    6,727,482 
Cash and cash equivalents, end of period  $20,702,196   $-   $20,702,196 

 

47