Company ProfilePremium

Big Digital Energy Inc.

Company Profile Analysis

Ticker: BGDE

ESOMAR 23 Corporate BadgeISO Certifications Badge
Big Digital Energy Inc. - Company showcase

Year Founded & Workforce

2020

33 Employees

Big Digital Energy Inc. logo

Big Digital Energy Inc. Employee Contacts

We don't hold contact details for this company yet — you can request them.

Request Employee Contacts

Big Digital Energy Inc. Overview

Big Digital Energy is a micro-cap, power-first digital-infrastructure operator in the middle of an activist-led reinvention. Under its former Mawson identity it built roughly 129 MW of energized capacity in the PJM market, principally at a leased site in Midland, Pennsylvania, monetized through Bitcoin-miner colocation, demand-response and power-pricing ("energy management") revenue, and residual self-mining. That model shrank sharply after the loss of a major colocation customer, collapsing from USD 84M of revenue in FY2022 to USD 39.75M in FY2025, while legacy Australian debt, Celsius-related litigation and an involuntary bankruptcy petition consumed management bandwidth. In April 2026 the Endeavor Group, a Texas/Arkansas mining-and-AI investor group, took board control by agreement, renamed the company, injected capital through related-party preferred stock, and redirected strategy toward converting powered land — notably a 50/50 Hood County, Texas campus targeting up to ~300 MW — into AI/HPC infrastructure. The equity is effectively an option on that execution.


Company's own description (paraphrased from FY2025 10-K and Q2 2026 10-Q)

The company describes itself as a technology company that designs, builds and operates digital infrastructure platforms both for enterprise customers and for its own use, spanning AI, HPC, digital assets (including Bitcoin mining) and other compute-intensive applications. It offers self-mining and colocation through a vertically integrated infrastructure model, and runs an energy management business that uses software and analytics to earn revenue by adjusting consumption to real-time grid needs. It states a strategy of prioritizing carbon-free power sources, including nuclear, and reports approximately 129 MW of current capacity at sites served by the PJM Interconnection wholesale market.

The FY2025 10-K lists four businesses: (1) Digital Colocation, (2) AI and HPC Colocation, (3) Energy Management and (4) Digital Assets Mining, plus opportunistic Equipment Sales (miners, transformers, modular data centers).

Revenue model

Revenue streamModelRecognition (per 10-Q Note 2)Share of H1 2026 revenue
Digital colocationFees for hosting third-party ASIC miners; may include upfront infrastructure fees, minimum fees, maintenance fees; energy usually passed through at fixed or variable rates; also profit-share variantsOver time, monthly, on confirmation of power usage63.9%
Energy managementPayments for curtailing load (demand response) and from a power-pricing arrangement (selling contracted fixed-price power back to the grid)Over time, principal/gross basis34.7%
Digital assets miningSelf-mining in pools; Bitcoin received as non-cash consideration and routinely liquidated (via Crypto.com)When BTC received, at fair value1.4%
AI/HPC colocationGPU hosting / AI cloud pilot; prospective lease revenue from Texas campusNot yet material (management, Q2 2026 call)~0%

The mix is therefore overwhelmingly service/infrastructure-as-a-service (colocation) plus a power-market arbitrage/ancillary stream; there is no meaningful product, licensing or software-subscription revenue.

Value-chain position and customers

The company sits in the powered-land and facility layer of the compute value chain: it secures grid interconnection and power contracts (e.g., the fixed-price power supply agreement with Dynegy, formerly Energy Harbor, at Midland through December 2026), owns modular data centers and transformers, and rents capacity to owners of compute hardware. It does not design chips or run AI workloads for its own account.

Customer concentration is extreme. The FY2025 10-K states the company had one colocation services customer contract at the time of filing and recently lost a former major colocation customer after that customer was acquired by a competitor. Since April 2026, the largest capacity user at Midland is Six Thirty AI, LLC — an affiliate owned by the company's own Executive Chair, CEO and COO — under a ~75 MW Joint Mining Agreement.

End markets: Bitcoin mining (current), PJM grid services (current), AI/HPC compute (prospective, via GPU pilot and Texas campus).

Independent characterization

Big Digital Energy is best understood as a sub-scale, legacy Bitcoin-hosting asset base being recapitalized and re-purposed by its new controlling shareholders. The economic engine today is a single large leased Pennsylvania site with below-market contracted power; the strategic thesis is that powered land and interconnects are the scarce input for AI data centers, and that the Endeavor/Six Thirty AI network (a claimed 584 MW private pipeline) can be folded into the listed vehicle. The company is loss-making, carries ~USD 30M of mostly defaulted legacy debt tied to now-liquidated Australian entities, has substantial-doubt going-concern language, and depends on related-party financing. Governance is now insider-controlled, which aligns management economically with the equity but creates material related-party conflict risk.

Strategy

Stated strategic themes (paraphrased; 2026 proxy letter, investor presentation July 2026, Q2 2026 call)

  1. Power-first infrastructure developer: Control scarce inputs — wholesale power access, grid interconnects and land — and monetize them across the highest-value use (self-mining, hosting, power sales, or AI/HPC conversion).

  2. AI/HPC conversion: Move operations away from Bitcoin mining toward AI/HPC, selectively monetizing excess capacity meanwhile.

  3. Modular, phased buildout: Capital-efficient expansion with faster time-to-power.

  4. Partnership-driven origination: Use JV partners (10NetZero) and affiliates (Six Thirty AI) to source sites and capacity.

  5. Public-platform roll-up: Use the listed vehicle to aggregate private assets; investor materials frame a roadmap to 1 GW operating and 2 GW campus scale.

  6. Carbon-free power preference: Long-stated priority for carbon-free sources including nuclear (retained in 2026 filings, although the Texas plan includes natural-gas behind-the-meter generation).

  7. Legacy clean-up: Resolve litigation, regain listing compliance, cut vendor costs.

Initiatives in the last 24 months

InitiativeDateDetailStatus
GPU pilot on decentralized AI networkOct 2025Framework for AI cloud provisionOngoing; supply-chain delays
ATM program (H.C. Wainwright)Oct–Dec 2025USD 9.6M, upsized by USD 40M1.69M shares sold H1 2026 at ~USD 4.43 avg (USD 7.3M net)
Six Thirty AI Joint Mining AgreementApr 2026~75 MW, 25,000 S19 XP miners, 50/50 profit shareDeployed; immaterial in Q2 2026
Rebrand to Big Digital EnergyApr 2026New name, ticker, websiteComplete
Endeavor revolver28 May 2026Up to USD 40M, 12%USD 2.5M drawn; exchanged for equity 18 Sep 2026
Vendor/cost reviewQ2 2026Review of vendor relationships, service agreements and opexOngoing; no quantified target disclosed
Series D preferred + warrant30 Jun 2026USD 15.03M gross from Six Thirty AIClosed; stockholder vote 13 Nov 2026
Hood County JV (Texas Load House)Jul 2026~USD 10M acquisition; 17→111→~300 MW pathClosed 15 Jul 2026
Northland Capital Markets engagementJul 2026Advisor on AI/HPC uses and site-level financingActive
Tensor IQ LOI11 Aug 2026Up to 17 MW; ~USD 546M/15 yrs; target Q2 2027Non-binding
USD 1B+ phased capital planJul 2026 presentationSponsor equity → structured expansion capital → project finance; USD 1.5B needed for large-scale AIAspirational
Authorized-share increaseProxy Sep 2026Common 90M→200M; preferred 1M→2MVote 13 Nov 2026

Medium-term targets and guidance

Management has not provided revenue, EPS, margin or full-year guidance (Q2 2026 call). Investor materials cite aspirational figures only: a 752 MW combined pipeline, a 1 GW/2 GW roadmap and a projected USD 350M "platform valuation" — these are not financial guidance and depend on assets largely owned by affiliates. No ESG targets with numerical milestones disclosed.

Products & Services

Because the company reports one segment, offerings are organized by business line.

Digital Colocation (Bitcoin miner hosting)

Description: Rack/container space, power, cooling, network and on-site maintenance for third-party ASIC miners at PJM-market sites.

Contract structures: (a) fee-based colocation where customer keeps mined BTC and pays hosting fees (upfront infrastructure fees, minimums, maintenance); (b) profit-sharing where mined BTC and costs are split.

Target customer: Institutional and private Bitcoin miners lacking powered sites.

Flagship arrangement (2026): Joint Mining Agreement with Six Thirty AI (April 2026) — ~25,000 Bitmain S19 XP units delivered by Six Thirty AI into ~75 MW at Midland; 50/50 profit share in which Big Digital receives all cash net proceeds while Six Thirty AI's half is paid monthly in common stock (20% of its share at 30-day VWAP) and five-year warrants struck at USD 20 (80% of its share). No capital outlay by Big Digital per management.

Earlier flagship (2025): A ~64 MW digital colocation enterprise customer agreement with an initial three-year term was announced by prior management (company social channel); counterparty and current status n/d.

Pricing: Not publicly disclosed (contract-specific; energy typically passed through).

AI and HPC Colocation / GPU Infrastructure

Description: Hosting of customer GPUs and accelerated-compute equipment; profit-share variants available.

GPU pilot (launched Oct 2025): Pilot listing on an unnamed "major, leading decentralized AI network" to build a repeatable framework for AI cloud provision; the company claims benchmark outperformance at limited scale; remains ongoing due to supply-chain delays (S-3, July 2026).

Prior-management announcement: A 20 MW AI/HPC colocation agreement "expandable to 144 MW" was publicized by Mawson in 2025 (company social channel); no associated revenue is visible in 2026 filings — status n/d.

Pricing: n/d. Revenue: not yet material (Q2 2026 call).

Hood County AI Infrastructure Campus (development)

Vehicle: Texas Load House, LLC (50/50 JV with 10NetZero).

Site: ~50 acres (30 acres acquired for ~USD 10M cash on 15 Jul 2026; option on the remainder for USD 0.6M), less than 40 miles from Dallas–Fort Worth; former nitrogen processing plant with two active 12-inch natural gas pipelines and >30,000 sq ft of existing structures (trade press).

Power: 17 MW operational; phased path to up to 111 MW grid capacity subject to ERCOT validation; behind-the-meter gas generation could take total buildout to ~300 MW (company) / 311 MW (investor materials).

Anchor prospect: Non-binding LOI (11 Aug 2026) with Tensor IQ LLC to reserve up to 17 MW gross; initial deployment of 7,748 NVIDIA GPUs targeted in service by Q2 2027; management cites ~USD 546M of revenue to the JV over an initial 15-year term. Discrepancy: the Q2 results release references NVIDIA B300 GPUs, while several call summaries cite B200; definitive agreements not yet signed.

Energy Management

Description: Proprietary financial models and software to optimize participation in PJM demand-response programs and a power-pricing arrangement; the company curtails load when grid prices spike and is compensated.

Key asset: Fixed-price PSA with Dynegy for a fixed volume at Midland through December 2026, accounted for as a Level 3 derivative asset (USD 3.45M at 30 Jun 2026).

Revenue: USD 2.61M in Q2 2026 (+120% QoQ).

Strategic note: The PSA's December 2026 expiry is a key monitorable for this stream.

Digital Assets Mining (self-mining)

Description: Company-owned ASIC fleet in Pennsylvania mining Bitcoin through pools; BTC liquidated regularly.

Status: The 10-K acknowledges the fleet "has not been materially renewed for a number of years" (paraphrase: fleet aging); gross miner cost USD 77.4M is largely depreciated (2-year useful life). Revenue fell to USD 0.03M in Q2 2026.

Equipment Sales

Description: Opportunistic sales of surplus miners, transformers and modular data centers. No recent material sales disclosed.

Financial Narrative

Source: Form 10-K filings FY2021–FY2025 as aggregated from SEC XBRL (FY2021–FY2023 rounded to USD M); FY2024–FY2025 per FY2025 10-K and preliminary results 8-K (6 Feb 2026).

Income statement: notes and sources

Notes: FY2024 and FY2025 EPS per FY2025 10-K. FY2021–FY2023 split-adjusted EPS from a third-party aggregator (roic.ai); FY2023 as-reported EPS was −3.86 pre-November-2025 split (×20 = −77.2), a minor discrepancy versus the aggregator's −74.77, possibly due to restatement or share-count basis. EBITDA excludes SBC addback and is not a company-reported figure; company-reported adjusted EBITDA for Q2 2026 was −4.4M.

Margins and growth (derived)

Revenue CAGR FY2021–FY2025: approximately −2.5% p.a. (derived, from USD 44M to USD 39.75M); FY2022 peak-to-FY2025: −22% p.a.

Balance sheet

Goodwill/intangibles: none reported in balance-sheet line items reviewed.

Latest interim balance sheet (30 Jun 2026, Q2 2026 10-Q): total assets USD 59.7M; cash USD 16.3M; receivables USD 9.4M; prepaid USD 7.0M; PP&E USD 20.3M; derivative asset USD 3.5M; trade payables USD 14.9M (down from USD 32.1M at year-end after settlements); current debt USD 30.05M; total liabilities USD 47.3M; equity USD 12.4M (from −3.1M at 31 Dec 2025); negative working capital USD 13.7M.

Debt composition at 30 Jun 2026 (all current; 10-Q Note 7):

Net debt at 30 Jun 2026 (derived, excl. leases): USD 13.8M; pro forma post-revolver exchange ≈ USD 11.3M.

Cash flow

H1 2026 (10-Q): OCF −USD 20.5M (driven by USD 7.0M reduction in payables and settlement cash outflows); capex USD 0.05M; financing +USD 23.5M (Series D USD 14.0M net; ATM USD 7.2M; revolver USD 2.5M).

Ratios (derived)

ROE and debt/equity are not meaningful for FY2024–FY2025 (negative equity). ROIC: not meaningful (negative NOPAT throughout). Net debt/EBITDA: not meaningful (negative EBITDA except FY2022). Cash conversion cycle: not computable (no inventory; payables distorted by disputed liabilities).

Quarterly trajectory

Q3 2025 derived from FY less other quarters; Q4 2025 per TradingView (company preliminary estimate was −15.8M). Q1 2026 net income was positive only because of USD 10.2M of legal-settlement gains (Ionic settlement plus a customer dispute).

Commentary on trends, inflections and drivers

FY2021–FY2022 (build-out): Following the reverse acquisition, Mawson raised ~USD 110M in FY2021 financing and invested ~USD 128M (largely miners and modular data centers). Revenue nearly doubled to USD 84M in FY2022 as self-mining and Celsius hosting scaled, but a USD 63M depreciation charge on two-year-life miners produced a USD 44M operating loss even with positive EBITDA. The FY2022 crypto winter and the July 2022 Celsius bankruptcy marked the inflection: the company sold its Georgia site to CleanSpark, repaid USD 28M of loans, and lost a key customer's receivables.

FY2023 (contraction): Revenue halved to ~USD 44M; gross margin compressed to 34% as power costs rose relative to hashprice; a USD 7.2M derivative fair-value loss and income-tax charges deepened the loss to USD 60M. Australian subsidiaries entered administration late in the year.

FY2024 (pivot to hosting and energy management): Revenue recovered 35% to USD 59.3M as hosting and demand-response revenue grew, but a USD 12.4M deconsolidation loss and USD 14M of SBC (including a USD 20.3M total CEO pay package in 2024) produced a USD 46M loss and pushed equity negative.

FY2025 (customer loss and litigation): Revenue fell 33% to USD 39.75M as the major colocation customer exited (Q4 2025 revenue only USD 3.2M). D&A dropped to USD 5.6M as the fleet became fully depreciated, which narrowed the operating loss to USD 19M. Cash rose to USD 13.3M only because of USD 15M of ATM proceeds.

2026 (recapitalization): Under new control, equity was restored to USD 12.4M through the Series D, ATM sales and settlement gains; payables were cut sharply; but the run-rate revenue base (~USD 22–25M annualized on Q2 2026) and SG&A of ~USD 6M per quarter imply continuing cash burn absent new contracts.

Unlock Company Financials

Unlock this company profile to view its financial data.

View Subscription Plans

Financial Detail

Group Entities

EntityRole (analyst characterization)

Cosmos Infrastructure LLC

Equipment-holding / infrastructure entity

Luna Squares LLC

Colocation counterparty (Celsius agreement); obligor on Celsius note

Luna Squares Repairs LLC

Miner repair services

Luna Squares Property LLC

Property-holding entity (Sharon, PA lease plaintiff)

Mawson Midland LLC

Midland, PA site

Mawson Bellefonte LLC

Bellefonte, PA site (Blockware dispute)

Mawson Hosting LLC

Hosting contracts

Mawson Ohio LLC

Ohio site

Mawson Mining LLC

Self-mining

Mawson Capital LLC

Financing entity

Texas Load House, LLC

50/50 JV with 10NetZero (Hood County, TX); company is sole manager while its loan to 10NetZero is outstanding

Revenue stream (USD Mn)

Revenue stream (USD Mn)Q1 2025Q2 2025Q1 2026Q2 2026

Digital colocation

10.433.663.513.51

Energy management

3.065.131.192.61

Digital assets mining

0.320.740.120.03

Total revenue

13.819.534.826.15

Revenue stream (USD Mn) (Half-Yearly)

Revenue stream (USD Mn)H1 2025H1 2026

Digital colocation

14.097.02

Energy management

8.203.80

Digital assets mining

1.060.15

Total revenue

23.3510.97

Stream % of total revenue (%)

Stream % of total revenue (%)H1 2025H1 2026

Digital colocation (%)

60.363.9

Energy management (%)

35.134.7

Digital assets mining (%)

4.61.4

Income Statement and Per-Share Data

MetricFY2021FY2022FY2023FY2024FY2025

Revenue (USD Mn)

44844459.2739.75

Cost of revenues excl. depreciation (USD Mn)

9.948293922

Gross profit (USD Mn)

3437152017

SG&A (USD Mn)

1626191823

Stock-based compensation (USD Mn)

223.011149.0

Depreciation & amortization (USD Mn)

146338185.6

Operating income (USD Mn)

-43-44-60-31-19

EBITDA, derived = operating income + D&A (USD Mn)

-2919-22-13-13.4

Interest expense (USD Mn)

——3.03.13.4

Loss/gain on deconsolidation (USD Mn)

——9.5-12.40

Pre-tax income (USD Mn)

-45-54-53-45-24

Net income attributable to common (USD Mn)

-45-53-60.4-46.1-23.7

EPS basic and diluted, split-adjusted (USD)

-95.83-83.12-74.77-51.75-20.11

Dividends per share (USD)

00000

Weighted avg shares, post-2025-split basis (M)

———0.91.2

Margin Analysis (%)

MetricFY2021FY2022FY2023FY2024FY2025

Revenue growth YoY (%)

—91-4835-33

Gross margin (%)

7744343443

Operating margin (%)

-98-52-136-52-48

EBITDA margin, derived (%)

-6623-50-22-34

Net margin (%)

-102-63-137-78-60

Balance Sheet

MetricFY2021FY2022FY2023FY2024FY2025

Total assets (USD Mn)

145133856157.4

Cash & equivalents (USD Mn)

5.50.94.56.113.3

PP&E net (USD Mn)

7791582822.6

Trade & other receivables (USD Mn)

5.61012159.6

Total current assets (USD Mn)

1120202627.5

Total current liabilities (USD Mn)

2036536258.8

Short-term debt / current loans (USD Mn)

—24192125.2

Long-term debt (USD Mn)

—0000

Total liabilities (USD Mn)

3157546560.6

Stockholders' equity (USD Mn)

1157729-3.2-3.1

Goodwill & intangibles (USD Mn)

00000

Working capital, derived (USD Mn)

-9-16-33-36-31.3

Net debt excl. leases, derived (USD Mn)

—23.114.514.911.9

Accumulated deficit (USD Mn)

-71-122-183-229-252.5

Capital Instruments

InstrumentBalance incl. interest (USD Mn)RateStatus

Marshall Loan (guarantee of MIG No.1 facility)

14.1

12% + 500bp default

Matured Feb 2024; no payments since May 2023; collateral (5,372 miners, 8 MDCs) held by receivers

Celsius Promissory Note (Luna Squares)

11.3

12% + 200bp default

Matured Aug 2023; consent judgment Nov 2025; negotiations ongoing

Endeavor Revolver (related party, USD 40M limit)

2.5

12% fixed, on demand

Exchanged for 442,899 shares on 18 Sep 2026

W Capital Loan (AUD 2.8M)

1.9

12% + 800bp default

Expired Mar 2023; W Capital itself in insolvency since Oct 2025

Convertible note accrued interest

0.2—

Subject to Australian judgment (May 2024)

Total

30.05

—

Pro forma ≈ 27.6 after revolver exchange

Cash Flow

MetricFY2021FY2022FY2023FY2024FY2025

Operating cash flow (USD Mn)

2314-2.53.6-6.9

Capital expenditures (USD Mn)

——5.42.00.1

Net cash from investing (USD Mn)

-128-3311-1.1-0.1

Free cash flow, derived = OCF − capex (USD Mn)

——-7.91.6-7.0

Proceeds from common share issuance (USD Mn)

—6.76.2015

Loan repayments (USD Mn)

—28120.50

Net cash from financing (USD Mn)

11014-4.6-0.814

Dividends paid (USD Mn)

00000

Buybacks (USD Mn)

00000

Returns & Leverage Ratios (%) and Financial Ratios (x)

RatioFY2021FY2022FY2023FY2024FY2025

ROE (%)

-39-69-208——

ROA (%)

-31-40-71-76-41

Current ratio (x)

0.550.560.380.420.47

Debt to equity (x)

—0.310.66——

Asset turnover (x)

0.300.630.520.970.69

Interest coverage, EBIT/interest (x)

——-20-10-5.6

Income Statement

MetricQ1 2025Q2 2025Q3 2025Q4 2025Q1 2026Q2 2026

Revenue (USD Mn)

13.819.5313.173.234.826.15

Net income (USD Mn)

-0.31-8.020.32-15.650.61-7.38

Region revenue share (%)

Region revenue share (%)FY2025H1 2026

United States (%)

100100

Australia (%)

00

Share Price History

DatePrice / metricSource

31 Dec 2025

Close 4.21

PRE 14A

1 May 2026

~5.20 intraday

YCharts

4 Jun 2026

Close 7.64; YTD +81.5%; 1-yr +40.3%; 3-yr +85.8% (as shown by Yahoo Finance)

Yahoo Finance

17 Aug 2026

~7.43; market cap ~39.6M; 52-week range 4.35–11.69 (Benzinga)

Benzinga

4 Sep 2026

Close 6.87 (≈ +63% YTD, derived)

Benzinga

10 Sep 2026

VWAP 6.345

PRE 14A

52-week range

1.70–40.00 (Yahoo/StockAnalysis; includes split-adjusted 2025 levels) — conflicts with Benzinga's 4.35–11.69 window

Multiple

5-year

Max drawdown ~99.9% (YCharts); TSR index 15.25 at end-2025 on proxy pay-vs-performance basis

YCharts; PRE 14A

Valuation Snapshot

MultipleValueBasis

Market cap (USD Mn)

~39

5.72M × 6.87

Enterprise value (USD Mn)

~53

  • debt 30.05 − cash 16.29 (pre-revolver exchange; excludes Series D)

EV / Sales TTM (x)

~1.9

TTM revenue 27.37M

P/B (x)

~3.2

Equity 12.44M

Capital Markets

ItemDetail

Dividends

None ever paid; none expected (losses, preferred senior)

Buybacks

None authorized

Series D preferred

16,700 sh; USD 16.7M stated value; 5% cumulative dividend (18% on triggering event); convertible from 30 Aug 2026 at 95% of lowest 5-day VWAP, floor USD 1.80; monthly conversion cap (greater of 10% of monthly dollar volume or USD 2.0M); 19.99% exchange cap pending vote; redeemable at 105%

Warrants

926,748 at USD 10.81 (exp. 30 Jun 2031); total warrants outstanding 1,150,794 (30 Jun 2026)

Equity plan

2024 Omnibus Plan; 389,276 shares available (31 Dec 2025); +1,000,000 proposed

Authorized shares

90M common / 1M preferred → proposed 200M / 2M

Reverse splits

1:10 (Aug 2021); 1:6 (Feb 2023); 1:20 (Nov 2025)

Credit ratings

None (Moody's, S&P, Fitch — not rated)

Debt Maturity Profile

Maturity bucket (USD Mn)Matured / on demand202620272028+

Loans (USD Mn)

30.05000

Operating lease payments (USD Mn)

00.801.430.50

Analyst Conclusions

Management guidance and consensus

No quantitative guidance has been issued. There is no sell-side coverage or consensus. Management's qualitative framing: Q2 2026 represented a strategic "reset"; near-term focus on filling Midland capacity, closing definitive agreements with Tensor IQ, and arranging site-level financing for Hood County with a Q2 2027 in-service target for the first 17 MW.

Bull case

  1. Powered land is the scarce asset. With 129 MW energized in PJM and a live 17 MW Texas site expandable to ~300 MW, BGDE controls inputs that AI developers struggle to obtain; at a ~USD 53M EV the market ascribes little value to the Texas option.

  2. Contracted AI revenue could rerate the equity. If the Tensor IQ LOI converts at the cited ~USD 546M over 15 years (~USD 36M/yr to the JV, half attributable), BGDE's share alone would rival its entire TTM revenue (USD 27.4M).

  3. Aligned, capital-providing control group. Insiders own ~50% diluted, have invested over USD 25M in equity and credit, converted their loan to stock, and terminated the poison pill — incentives skew toward equity value creation.

Bear case

  1. Core business is shrinking and loss-making. Revenue fell 53% in H1 2026; Q2 2026 net loss USD 7.4M with gross margin only 26%; the Midland PSA that underpins power economics expires in December 2026.

  2. Dilution and related-party extraction. Variable-priced Series D (floor USD 1.80), payment of Six Thirty AI's profit share in shares and warrants, an upsized ATM and a proposed 200M authorized share count could transfer value from minority holders to the control group and its lender.

  3. Funding gap and legacy liabilities. A USD 1B+ ambition sits atop USD 16.3M of cash, ~USD 27.6M of defaulted debt, going-concern doubt and a 12-month Nasdaq equity monitor; the AI anchor is non-binding.

Catalysts and monitorables (next 12 months)

Catalyst / monitorableExpected timingWhy it matters
2026 Annual Meeting votes (Series D >20%, authorized shares, equity plan)13 Nov 2026Determines dilution capacity
Q3 2026 results~mid-Nov 2026First full quarter of Six Thirty AI deployment; cash burn
Tensor IQ definitive agreements and GPU financingH2 2026 – H1 2027Converts LOI into contracted revenue
Hood County ERCOT validation and project finance2026–2027Unlocks 111 MW path
Midland PSA expiry / replacement power contractDec 2026Power cost and energy-management economics
Celsius settlement / Marshall collateral saleOngoingCould remove ~USD 25M of legacy debt
Nasdaq USD 5M equity test each quarterThrough Q1–Q2 2027Listing continuity
Any contribution of Six Thirty AI assets to BGDEUnscheduledScale vs. related-party valuation risk
FY2026 10-K going-concern assessmentMar 2027Liquidity signal

Analyst verdict

Big Digital Energy is not a conventional operating company to be valued on earnings; it is a recapitalized shell of energized infrastructure whose value depends on whether a new, insider control group can convert powered land into contracted AI/HPC revenue before legacy liabilities and cash burn overwhelm it. The historical record under the Mawson name is poor: revenue has fallen from USD 84M in FY2022 to a USD 25M annualized run-rate, the company has lost money every year since listing, accumulated a USD 259M deficit, and spent much of 2023–2025 litigating with Australian creditors, Celsius and its own former CEO.

The April 2026 change of control is a genuine inflection. The Endeavor group has moved quickly — cleaning up settlements, restoring positive equity, regaining Nasdaq compliance, terminating the rights plan and acquiring a strategically attractive Texas site with live power and gas access. Insiders own roughly half the company on a diluted basis and have put their own capital at risk. At an enterprise value near USD 53M, investors are paying modestly for 129 MW of energized PJM capacity and a 17-to-300 MW Texas option.

Against this, nearly every source of future value is either non-binding (Tensor IQ), unfunded (the USD 1B+ plan), affiliate-owned (the 584 MW Six Thirty AI pipeline) or time-limited (the Midland power contract). Governance has shifted from entrenchment risk to related-party risk: the controlling group is simultaneously the largest capacity user, a lender, the preferred-stock holder and a recipient of share-settled profit share, and the variable-priced Series D is structurally dilutive.

The appropriate characterization is a high-risk, binary special situation. The investment case hinges on three verifiable events over the next 12 months: a definitive, financed AI lease at Hood County; resolution of the ~USD 25M Celsius/Marshall legacy debt; and replacement of the Midland PSA on economic terms. Absent progress on all three, continued dilution and going-concern pressure are the base case.

Unlock Company Financials

Unlock this company profile to view its financial data.

View Subscription Plans

Executive Leadership

Executive Leadership Team

NameTitleSinceAgePrior rolesEducation

Joshua A. Kilgore

Executive Chair

6 Apr 2026

45

Founder/Principal, Endeavor Blockchain LLC (2021–); Partner, Six Thirty AI (Jul 2025–); Co-founder ExcelHealth Group (2021–); Principal, Kilgore Property Management (2015–)

BSBA, University of Arkansas

Phillip Stanley

Chief Executive Officer; Director

6 Apr 2026

45

CEO/Managing Member, PM Squared LLC (financial advisory, 2019–); Series 7 and 66 licenses

BA Corporate Communications, Texas A&M

Cody R. Smith

Chief Operating Officer; Director

6 Apr 2026

43

Founder/CEO Arrowhead Technologies (cybersecurity, 2007–Jul 2025, acquired); partner Six Thirty AI; oil and gas mineral/working-interest owner

Bachelor's in Technical Management, DeVry University

William Regan

Chief Financial Officer

17 Jan 2025 (Deputy CFO 2024)

68

CFO Everything Blockchain (2021–24); VP Corporate Controller Rentech; Controller DTS Digital Cinema, Digital Insight; VP/Controller/Treasurer National Golf Properties

BBA Accounting, Cal Poly Pomona; CPA (inactive)

Kaliste Saloom

General Counsel & Corporate Secretary

GC since 1 Jul 2024; joined Nov 2023; Interim CEO 3 Jun 2025 – 6 Apr 2026

67

GC Kin Capital Partners (2022–23); GC/VP Energy & Technology Corp (2018–22); attorney at Cambridge Industries and ViaSat

JD Tulane; BS Computer Science, Univ. of Southwestern Louisiana

Board of Directors

DirectorRoleIndependentCommittees

Joshua A. Kilgore

Executive Chair

No

—

Phillip Stanley

CEO, Director

No

—

Cody R. Smith

COO, Director

No

—

K. Rodger Davis

Director

Yes

Audit (Chair; audit committee financial expert); Compensation; Nominating

Lisa R. Hough

Director

Yes

Compensation (Chair); Audit; Nominating

Kyle B. Danges

Director

Yes

Nominating & Governance (Chair); Compensation

Daniel J. Morrison

Director

Yes

Audit; Nominating

Directors' Remuneration

ExecutiveYearSalary (USD)Bonus (USD)Stock awards (USD)Option awards (USD)Other (USD)Total (USD)

Rahul Mewawalla (former CEO, terminated for cause 8 Jul 2025)

2025645,2880646,2910173,9761,465,555

Rahul Mewawalla

2024825,0002,578,12514,836,4302,023,500020,263,055

Kaliste Saloom (Interim CEO / GC)

2025306,692100,000257,79500664,487

William Regan (CFO)

2025290,273100,000308,50900698,782

William "Sandy" Harrison (former CFO)

202521,154062,300026,701110,155

Board & Management Changes

DateChangeContext

17 Jan 2025

CFO Harrison departs; Regan appointed CFO

Planned succession

3 Apr 2025

Director Michael Hughes resigns

—

2–3 Jun 2025

CEO Mewawalla placed on leave; Saloom Interim CEO

Board investigation

8 Jul 2025

Mewawalla terminated for cause

Company alleges breach of fiduciary duty and fraud; Delaware suit dismissed without prejudice 1 Jun 2026; Mewawalla's Washington State retaliation suit pending

15 Oct 2025

Director Greg Martin does not stand for re-election

2025 AGM

6 Apr 2026

Costello, Soles, Schellenger resign; Endeavor slate appointed

Cooperation Agreement after consent solicitation

Major Shareholders

HolderShares beneficially owned%

Endeavor Group (aggregate, incl. 663,604 Series D conversion shares)

2,452,84038.4

Joshua A. Kilgore (incl. Endeavor Blockchain 1,650,000 sh)

2,313,60436.3

Cody R. Smith

768,60412.0

Phillip Stanley

689,84010.8

Rahul Mewawalla (former CEO)

168,1542.9

Kaliste Saloom

41,932

<1

William "Sandy" Harrison

39,626

<1

William Regan

37,052

<1

Daniel J. Morrison

3,021

<1

Kyle B. Danges

3,000

<1

K. Rodger Davis

1,800

<1

Lisa R. Hough

1,000

<1

Directors & executive officers as group (9)

2,540,64550.2

Competitive Landscape

Key Competitors

CompetitorPrimary overlapRelative positioning vs BGDE

Core Scientific

Colocation; AI/HPC conversion (large hyperscaler leases)

Orders of magnitude larger; proven AI lease model

Applied Digital

Purpose-built AI/HPC campuses; Bitcoin hosting

Leading AI pivot; large contracted leases

Cipher Mining

Self-mining; AI/HPC leasing in Texas

Large Texas power portfolio

TeraWulf

Mining; HPC hosting; low-carbon power

Similar "clean power" narrative at much larger scale

Hut 8

Mining, hosting, power infrastructure

Diversified energy-infrastructure platform

Riot Platforms

Texas self-mining; power credits

Major ERCOT demand-response player

MARA Holdings

Self-mining; owned sites

Largest U.S. listed miner

CleanSpark

Self-mining; bought BGDE's former Georgia site

Former counterparty

Bitfarms, Bitdeer, HIVE, BitFuFu

Mining / hosting / HPC

Larger global peers

Ionic Digital

Successor to Celsius Mining

Former customer-turned-litigant

Small caps (Soluna, Greenidge, Sphere 3D, LM Funding) — analyst addition

Hosting / power-site monetization

—

Competitor Detail

MetricBGDE

Latest FY revenue (USD Mn)

39.75 (FY2025)

Revenue growth latest FY (%)

-33

Gross margin latest FY (%)

43

Energized capacity (MW)

~129 (+17 TX JV)

Recent Developments

--

Company Snapshot

$39.8M

Revenue

33

Employees

2020

Founded

Pennsylvania, US

Headquarters

SWOT Analysis

Strengths

  • Energized capacity in place: ~129 MW in PJM plus 17 MW live in Texas (Q2 2026 10-Q; 8-K July 2026).
  • Low power cost: average USD 41.4/MWh across sites (July 2026 investor presentation); fixed-price Dynegy PSA at Midland valued as a USD 3.45M derivative asset (30 Jun 2026).
  • Energy-management capability: USD 2.61M Q2 2026 energy-management revenue, +120% QoQ (10-Q).
  • Insider capital commitment: USD 15.03M Series D and USD 2.5M revolver funded by the management group; revolver converted to equity (PRE 14A).
  • Balance-sheet repair: equity moved from −USD 3.1M to +USD 12.4M in six months; trade payables cut from USD 32.1M to USD 14.9M (10-Q).
  • Legacy overhangs receding: involuntary petition dismissed (Nov 2025); Ionic (USD 15.1M claim settled for USD 5.1M) and CleanSpark disputes settled (10-Q).

Weaknesses

  • Shrinking revenue: USD 84M (FY2022) → USD 39.75M (FY2025) → USD 10.97M in H1 2026 (−53% YoY) (10-K/10-Q).
  • Persistent losses: net loss every year FY2021–FY2025; accumulated deficit USD 259.2M (30 Jun 2026).
  • Going-concern doubt: substantial doubt disclosed; negative working capital USD 13.7M (10-Q).
  • Defaulted debt: USD 25.6M of Marshall, Celsius and W Capital obligations past maturity with default interest (10-Q Note 7).
  • Customer concentration: one colocation customer contract at 10-K filing; largest current user is a related party (10-K; PRE 14A).
  • Aged fleet / thin team: miner fleet "not materially renewed for a number of years"; 33 employees (FY2025 10-K).

Opportunities

  • Hood County campus: path from 17 MW to 111 MW grid and ~300 MW total (8-K July 2026).
  • Tensor IQ anchor: up to 17 MW and ~USD 546M over 15 years if definitive agreements close (press release Aug 2026).
  • Affiliate pipeline: 584 MW controlled by Six Thirty AI could be contributed or acquired (investor presentation).
  • Litigation recoveries: adversary proceeding for damages against involuntary petitioners; claims against W Capital estate (10-Q Note 8).
  • Debt extinguishment: Marshall loan expected to be offset by receivers' sale of collateral miners/MDCs (10-Q Note 8).
  • Site-level project finance: Northland engagement to unlock non-dilutive capital (8-K July 2026).

Threats

  • Dilution: Series D converts at 95% of lowest 5-day VWAP with a USD 1.80 floor; 926,748 warrants; ATM capacity; authorized common to rise to 200M (PRE 14A).
  • Related-party conflicts: Six Thirty AI is counterparty to capacity, financing and preferred equity; payments to it in stock and USD 20 warrants (PRE 14A).
  • Power-contract roll-off: Midland PSA expires December 2026 (10-Q).
  • Listing risk: must hold USD 5M equity each quarter through mid-2027 (Nasdaq notice).
  • Litigation residue: Celsius consent judgment being domesticated; Blockware, Vertua and Mewawalla matters pending (10-Q; PRE 14A).
  • Execution/funding gap: USD 1B+ plan versus USD 16.3M cash (30 Jun 2026).

Unlock Company Financials

Unlock this company profile to view its financial data.

View Subscription Plans

Key Developments

DateEventSignificance
3 Apr 2025Director Michael Hughes resignsBoard turnover begins
15 May 2025Q1 2025 results: revenue USD 13.81MLast quarter before major customer loss
2–3 Jun 2025CEO placed on leave; Saloom Interim CEOLeadership crisis
8 Jul 2025CEO Mewawalla terminated for cause; Chancery suit filedLitigation with former CEO
11 Aug 2025Bankruptcy court sanctions involuntary petitioners; USD 1.5M bond orderedTurning point in creditor fight
14 Aug 2025Q2 2025 results: revenue USD 9.53M, net loss USD 8.0MRevenue deterioration
25 Aug 2025Marshall moves to dismiss involuntary petitionCreditor retreat
7 Oct 2025Celsius petitions to confirm arbitration awardLegacy liability crystallizes
15 Oct 20252025 Annual MeetingBoard refreshed (Martin departs)
16 Oct 2025USD 9.6M ATM with H.C. WainwrightDilutive funding
Oct 2025GPU pilot launchedFirst AI step
20 Oct 2025Petitioning creditor W Capital enters Australian insolvencyWeakens creditor claims
4 Nov 2025Involuntary bankruptcy petition dismissed (order signed)Removes existential overhang
10 Nov 2025Consent judgment and forbearance with CelsiusTime to negotiate
14 Nov 2025Q3 2025 results: revenue USD 13.17M, small profitTemporary rebound
20 Nov 20251-for-20 reverse splitBid-price cure
11 Dec 2025ATM upsized by USD 40MAdditional dilution capacity
16/22 Dec 2025Nasdaq bid-price and MVLS compliance regainedListing stabilized
29 Dec 2025Adversary proceeding vs petitioning creditorsPotential recovery
20 Jan 2026Company sues Endeavor GroupDefense against activist
22 Jan 2026Endeavor public letter seeking leadership changeActivism escalates
23 & 29 Jan 2026Customer dispute and Ionic settlements (Ionic: USD 15.1M claim settled for USD 5.1M)USD 10.2M settlement gains
6 Feb 2026Preliminary FY2025: revenue ~USD 39.8M, net loss ~USD 23.8MRevenue down 33%
2 Mar 2026Suit vs Endeavor dismissedActivist path cleared
6 Mar 2026Celsius announces voluntary dismissal of arbitration claimsPartial relief
16 Mar 2026Endeavor consent solicitation (48.0% stake)Control contest
31 Mar 2026FY2025 10-K filed with going-concern doubtLiquidity warning
4–6 Apr 2026Cooperation Agreement; full board turnoverChange of control
Apr 2026~75 MW Joint Mining Agreement with Six Thirty AIRelated-party capacity fill
17 Apr 2026Nasdaq stockholders' equity deficiency noticeListing risk
24 Apr 2026Renamed Big Digital Energy; ticker BGDERebrand
14 May 2026Q1 2026 results: revenue USD 4.82M; net income USD 0.6M (settlement-driven)Trough revenue
28 May 2026USD 40M related-party revolverInsider liquidity backstop
1 Jun 2026Arbitrator dismisses Mawson counterclaims vs Celsius; Mewawalla Delaware action dismissed without prejudiceLegal setbacks
8 Jun 2026Rights plan terminatedGovernance normalization
17 Jun 2026Nasdaq equity compliance regained (USD 5M monitor for 12 months)Listing secured conditionally
30 Jun 2026USD 15.03M Series D to Six Thirty AIRecapitalization
6 Jul 2026Investor presentation: 752 MW pipeline, USD 1B+ planStrategic narrative
15–20 Jul 2026Hood County, TX site closed via JV; Northland engaged; registration statement filedAI pivot made tangible
24 Jul 2026CleanSpark litigation settled (confidential, dismissal with prejudice)Legacy clean-up
11 Aug 2026Tensor IQ LOI (17 MW, ~USD 546M/15 yrs)First AI anchor prospect
12 Aug 2026Q2 2026 results: revenue USD 6.15M (+28% QoQ), net loss USD 7.4MSequential improvement
30 Aug 2026Series D becomes convertibleDilution window opens
18 Sep 2026Revolver exchanged for 442,899 sharesDeleveraging via equity
25 Sep 2026PRE 14A filed for 13 Nov 2026 Annual MeetingCapital-structure votes

Financial Performance

Explore key financial metrics, segmented revenue, balance sheet health, and performance trends.

Revenue

5 charts
Income Statement: Revenue & Gross Profit: Revenue fell from USD 44 Mn in FY2021 to USD 39.8 Mn in FY2025.
Big Digital Energy Inc. — Income Statement: Revenue & Gross Profit
Series (USD Mn)FY2021FY2022FY2023FY2024FY2025
Revenue44844459.339.8
Cost of revenues excl. depreciation9.948293922
Gross profit3437152017

Unlock Company Financials

Unlock this company profile to view its financial data.

View Subscription Plans

Sources

Sources

  1. Big Digital Energy, Form 10-Q for quarter ended 30 Jun 2026— Financials, debt, litigation, going concern, Series D, revolver, PSA (sec.gov)
  2. Mawson Infrastructure Group, Form 10-K FY2025 (filed 31 Mar 2026)— Business description, employees, risk factors, competitors, reverse split (sec.gov)
  3. Big Digital Energy, PRE 14A (filed 25 Sep 2026)— Governance, compensation, ownership, related-party transactions, meeting proposals (sec.gov)
  4. edgar.tools company page (XBRL multi-year financials)— FY2021–FY2025 statements; auditor (app.edgar.tools)
  5. Big Digital Energy 424B3 prospectus (2026)— Cooperation Agreement; Nasdaq notice (sec.gov)
  6. Big Digital Energy S-3 (July 2026)— GPU pilot; Joint Mining Agreement (sec.gov)
  7. 8-K Ex. 99.1, Hood County completion (20 Jul 2026)— Texas site details; Northland engagement (sec.gov)
  8. 8-K Ex. 99.1, investor presentation (July 2026)— 752 MW pipeline; USD 41.4/MWh (sec.gov)
  9. Q2 2026 results release (via Finviz/GreenStockNews)— Q2 KPIs; Tensor IQ GPU count (finviz.com)
  10. Tensor IQ LOI release (11 Aug 2026)— LOI terms (itiger.com)
  11. The Energy Mag (20 Jul 2026)— Purchase price, JV loan terms (theenergymag.com)
  12. DatacenterDynamics— Six Thirty AI private sites (datacenterdynamics.com)
  13. Blockspace Media— Site characteristics; Midland lease size (blockspace.media)
  14. Q2 2026 earnings call coverage — and — Call commentary: thestockobserver.com · quartr.com
  15. Mawson FY2021 10-K and 2021 DEFM14C · Reverse acquisition history
  16. Mawson FY2022 10-K financial report— 2021/2023 reverse splits (sec.gov)
  17. Preliminary FY2025 results (Feb 2026)— FY2025 preliminary figures (barchart.com)
  18. Market data: Yahoo Finance, Benzinga, StockAnalysis, YCharts, TradingView, roic.ai, Seeking Alpha, CSIMarket, bitcoinminingstock.io — Prices, identifiers, split-adjusted EPS, third-party rankings

Unlock Company Contacts

Connect with Key Decision-Makers

Access verified employee contacts and decision-maker information from this company to support your sales, lead generation, and business development efforts.