As filed with the U.S. Securities and Exchange Commission on November 23, 2022
Registration No. 333-267869
Delaware | | | 7374 | | | 86-2759890 |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (IRS Employer Identification No.) |
Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ |
Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ |
| | | | Emerging growth company | | | ☒ |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 29, 2022; |
• | our Definitive Proxy Statement on Schedule 14A, filed with the SEC on April 29, 2022; |
• | our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022 filed with the SEC on May 16, 2022, August 18, 2022 and November 10, 2022, respectively; |
• | our Current Reports on Form 8-K and Form 8-K/A, as applicable, filed with the SEC (except for items 2.02 and 7.01) on January 6, 2022, February 4, 2022, February 8, 2022, March 29, 2022, April 14, 2022, April 22, 2022, May 16, 2022, May 19, 2022, June 22, 2022, July 25, 2022, August 16, 2022, August 22, 2022, September 13, 2022, September 19, 2022, October 14, 2022, November 1, 2022, November 9, 2022 and November 10, 2022; |
• | the audited financial statements of Panther Creek Power Operating LLC for the years ended December 31, 2020 and 2019, contained in our Registration Statement on Form S-1 (File No. 333-260874), filed with the SEC on November 8, 2021; and |
• | the description of our capital stock contained in our Registration Statement on Form 8-A, dated October 19, 2021 and any amendment or report filed with the SEC for the purposes of updating such description, including Exhibit 4.1 to our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed on March 29, 2022. |
• | We are not required to engage an auditor to report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act of 2002; |
• | We are not required to comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis); |
• | We are not required to submit certain executive compensation matters to stockholder advisory votes, such as “say-on-pay,” “say-on-frequency” and “say-on-golden parachutes”; and |
• | We are not required to disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the chief executive officer’s compensation to median employee compensation. |
• | the hybrid nature of our business model, which is highly dependent on the price of Bitcoin; |
• | our dependence on the level of demand and financial performance of the crypto asset industry; |
• | our ability to manage our growth, business, financial results and results of operations; |
• | uncertainty regarding our evolving business model; |
• | our ability to raise capital to fund our business growth; |
• | our ability to maintain sufficient liquidity to fund operations, growth and acquisitions; |
• | our substantial indebtedness and its effect on our results of operations and our financial condition; |
• | uncertainty regarding the outcomes of any investigations or proceedings; |
• | our ability to retain management and key personnel and the integration of new management; |
• | our ability to enter into purchase agreements, acquisitions and financing transactions; |
• | our ability to maintain our relationships with our third party brokers and our dependence on their performance; |
• | public health crises, epidemics, and pandemics such as the COVID-19 pandemic; |
• | our ability to procure crypto asset mining equipment from foreign-based suppliers; |
• | developments and changes in laws and regulations, including increased regulation of the crypto asset industry through legislative action and revised rules and standards applied by The Financial Crimes Enforcement Network under the authority of the U.S. Bank Secrecy Act and the Investment Company Act; |
• | the future acceptance and/or widespread use of, and demand for, Bitcoin and other crypto assets; |
• | our ability to respond to price fluctuations and rapidly changing technology; |
• | our ability to operate our coal refuse power generation facilities as planned; |
• | our ability to avail ourselves of tax credits for the clean-up of coal refuse piles; and |
• | legislative or regulatory changes, and liability under, or any future inability to comply with, existing or future energy regulations or requirements. |
| | | | Pro Forma Adjustments | | | | | ||||||||||||||||
| | Historical September 30, 2022 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma September 30, 2022 | |
CURRENT ASSETS | | | | | | | | | | | | | | | | | ||||||||
Cash | | | $16,723,511 | | | $— | | | $— | | | $— | | | $— | | | $21,624,991 | | | (a), (c) | | | $38,348,502 |
Digital currencies | | | 2,186,704 | | | — | | | — | | | — | | | — | | | — | | | | | 2,186,704 | |
Digital currencies restricted | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Accounts receivable | | | 775,038 | | | — | | | — | | | — | | | — | | | — | | | | | 775,038 | |
Due from related party | | | 58,735 | | | — | | | — | | | — | | | — | | | — | | | | | 58,735 | |
Prepaid insurance | | | 980,180 | | | — | | | — | | | — | | | — | | | — | | | | | 980,180 | |
Inventory | | | 3,316,716 | | | — | | | — | | | — | | | — | | | — | | | | | 3,316,716 | |
Assets held for sale | | | 39,008,651 | | | (39,008,651) | | | — | | | — | | | — | | | — | | | (e) | | | — |
Other current assets | | | 1,527,938 | | | — | | | — | | | — | | | — | | | — | | | | | 1,527,938 | |
Total Current Assets | | | 64,577,473 | | | (39,008,651) | | | — | | | — | | | — | | | 21,624,991 | | | | | 47,193,813 | |
EQUIPMENT DEPOSITS | | | 24,385,876 | | | — | | | — | | | — | | | — | | | — | | | (d) | | | 24,385,876 |
PROPERTY, PLANT AND EQUIPMENT, NET | | | 182,869,685 | | | — | | | — | | | — | | | — | | | — | | | (e) | | | 182,869,685 |
LAND | | | 1,748,439 | | | — | | | — | | | — | | | — | | | — | | | | | 1,748,439 | |
ROAD BOND | | | 211,958 | | | — | | | — | | | — | | | — | | | — | | | | | 211,958 | |
SECURITY DEPOSITS | | | 348,888 | | | — | | | — | | | — | | | — | | | — | | | | | 348,888 | |
TOTAL ASSETS | | | $274,142,319 | | | $(39,008,651) | | | $— | | | $— | | | $— | | | $21,624,991 | | | | | $256,758,659 | |
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | ||||||||
Current portion of long-term debt-net of discounts/issuance fees | | | $90,298,367 | | | $(39,008,651) | | | $— | | | $— | | | $— | | | $(9,607,342) | | | (f), (g), (h) | | | $41,682,284 |
Financed insurance premiums | | | 307,385 | | | — | | | — | | | — | | | — | | | — | | | | | 307,385 | |
Forward sale contract | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Accounts payable | | | 28,491,137 | | | — | | | — | | | — | | | — | | | | | (b), (i) | | | 28,491,137 | |
Due to related parties | | | 2,212,145 | | | — | | | — | | | — | | | — | | | — | | | | | 2,212,145 | |
Accrued liabilities | | | 7,385,258 | | | — | | | — | | | — | | | — | | | — | | | (j), (k) | | | 7,385,258 |
Total Current Liabilities | | | 128,694,292 | | | (39,008,651) | | | — | | | — | | | — | | | (9,607,342) | | | | | 80,078,209 | |
LONG-TERM LIABILITIES | | | | | | | | | | | | | | | | | ||||||||
Asset retirement obligation | | | 992,201 | | | — | | | — | | | — | | | — | | | — | | | | | 992,201 | |
Contract liabilities | | | 132,093 | | | — | | | — | | | — | | | — | | | — | | | | | 132,093 | |
Paycheck Protection Program Loan | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Warrant liabilities | | | 5,056,065 | | | — | | | — | | | — | | | — | | | — | | | | | 5,056,065 | |
Long-term debt-net of discounts/issuance fees | | | 7,607,240 | | | — | | | — | | | — | | | — | | | 31,232,423 | | | (h) | | | 38,839,663 |
Total Long-Term Liabilities | | | 13,787,599 | | | — | | | — | | | — | | | — | | | 31,232,423 | | | | | 45,020,022 | |
Total Liabilities | | | 142,481,891 | | | (39,008,651) | | | — | | | — | | | — | | | (21,624,991) | | | | | 125,098,231 | |
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | | | | | ||||||||
REDEEMABLE COMMON STOCK | | | | | | | | | | | | | | | | | ||||||||
Common Stock - Class V, $0.0001 par value; 34,560,000 shares authorized and 27,057,600 shares issued and outstanding | | | 29,433,528 | | | — | | | — | | | — | | | — | | | — | | | | | 29,433,528 | |
Total redeemable common stock | | | 29,433,528 | | | — | | | — | | | — | | | — | | | — | | | | | 29,433,528 |
| | | | Pro Forma Adjustments | | | | | ||||||||||||||||
| | Historical September 30, 2022 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma September 30, 2022 | |
STOCKHOLDERS’ EQUITY / (DEFICIT) | | | | | | | | | | | | | | | | | ||||||||
Non-controlling Series A redeemable and convertible preferred stock, $0.0001 par value, aggregate liquidation value $5,000,000; 1,152,000 shares issued and outstanding | | | 34,140,047 | | | — | | | — | | | — | | | — | | | — | | | | | 34,140,047 | |
Common Stock - Class A, $0.0001 par value; 685,440,000 shares authorized and 23,063,813 shares issued and outstanding | | | 2,307 | | | — | | | — | | | — | | | — | | | — | | | (l), (m) | | | 2,307 |
Accumulated deficits | | | (211,325,844) | | | — | | | — | | | — | | | — | | | — | | | | | (211,325,844) | |
Additional paid-in capital | | | 279,410,390 | | | — | | | — | | | — | | | — | | | — | | | (l) | | | 279,410,390 |
Stockholders’ equity / (deficit) | | | 102,226,900 | | | — | | | — | | | — | | | — | | | — | | | | | 102,226,900 | |
Total | | | 131,660,428 | | | — | | | — | | | — | | | — | | | — | | | | | 131,660,428 | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY / (DEFICIT) | | | $274,142,319 | | | $(39,008,651) | | | $— | | | $— | | | $— | | | $21,624,991 | | | | | $256,758,659 |
| | Historical Nine Months Ended September 30, 2022 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma Nine Months Ended September 30, 2022 | |
OPERATING REVENUES | | | | | | | | | | | | | | | | | ||||||||
Cryptocurrency mining | | | $50,715,424 | | | (19,062,900) | | | — | | | — | | | — | | | — | | | (n) | | | $31,652,524 |
Energy | | | 26,946,549 | | | 6,901,126 | | | — | | | — | | | — | | | — | | | (o) | | | 33,847,675 |
Capacity | | | 4,591,038 | | | — | | | — | | | — | | | — | | | — | | | | | 4,591,038 | |
Cryptocurrency hosting | | | 282,327 | | | — | | | — | | | — | | | — | | | — | | | | | 282,327 | |
Other | | | 91,941 | | | — | | | — | | | — | | | — | | | — | | | | | 91,941 | |
Total operating revenues | | | 82,627,279 | | | (12,161,774) | | | — | | | — | | | — | | | — | | | | | 70,465,505 | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | ||||||||
Fuel | | | 26,485,096 | | | — | | | — | | | — | | | — | | | — | | | | | 26,485,096 | |
Operations and maintenance | | | 47,449,177 | | | — | | | — | | | — | | | — | | | — | | | (p) | | | 47,449,177 |
General and administrative | | | 32,848,291 | | | — | | | — | | | — | | | — | | | — | | | (q) | | | 32,848,291 |
Impairments of digital currencies | | | 8,176,868 | | | (2,163,063) | | | — | | | — | | | — | | | — | | | (r) | | | 6,013,805 |
Impairments of equipment deposits | | | 12,228,742 | | | — | | | — | | | — | | | — | | | — | | | | | 12,228,742 | |
Impairments of miner assets | | | 16,600,000 | | | — | | | — | | | — | | | — | | | — | | | | | 16,600,000 | |
Realized gain on sale of digital currencies | | | (936,506) | | | — | | | — | | | — | | | — | | | — | | | | | (936,506) | |
Loss on disposal of fixed assets | | | 2,231,540 | | | — | | | — | | | — | | | — | | | — | | | | | 2,231,540 | |
Realized loss on sale of miner assets | | | 8,012,248 | | | — | | | — | | | — | | | — | | | — | | | | | 8,012,248 | |
Depreciation and amortization | | | 37,234,126 | | | — | | | — | | | — | | | — | | | — | | | | | 37,234,126 | |
Total operating expenses | | | 190,329,582 | | | (2,163,063) | | | — | | | — | | | — | | | — | | | | | 188,166,519 | |
NET OPERATING LOSS | | | (107,702,303) | | | (9,998,711) | | | — | | | — | | | — | | | — | | | | | (117,701,014) | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | ||||||||
Interest expense | | | (10,813,302) | | | 2,239,640 | | | — | | | — | | | — | | | (889,067) | | | (t), (w) | | | (9,462,729) |
Loss on debt extinguishment | | | (28,697,021) | | | — | | | — | | | — | | | — | | | — | | | (v) | | | (28,697,021) |
Impairment on assets held for sale | | | (4,159,004) | | | — | | | — | | | — | | | — | | | — | | | (v) | | | (4,159,004) |
Gain on extinguishment of PPP loan | | | 841,670 | | | — | | | — | | | — | | | — | | | — | | | | | 841,670 | |
Changes in fair value of warrant liabilities | | | 1,302,065 | | | — | | | — | | | — | | | — | | | — | | | | | 1,302,065 | |
Realized gain on sale of derivative contract | | | 90,953 | | | — | | | — | | | — | | | — | | | — | | | | | 90,953 | |
Changes in fair value of forward sale derivative | | | 3,435,639 | | | — | | | — | | | — | | | — | | | — | | | | | 3,435,639 | |
Changes in fair value of convertible note | | | (2,167,500) | | | — | | | — | | | — | | | — | | | — | | | | | (2,167,500) | |
Waste coal credits | | | 53,443 | | | — | | | — | | | — | | | — | | | — | | | | | 53,443 | |
Other | | | 50,000 | | | — | | | — | | | — | | | — | | | — | | | | | 50,000 | |
Total other income / (expense) | | | (40,063,057) | | | 2,239,640 | | | — | | | — | | | — | | | (889,067) | | | | | (38,712,484) | |
NET LOSS | | | $(147,765,360) | | | (7,759,071) | | | — | | | — | | | — | | | $(889,067) | | | | | $(156,413,498) | |
NET LOSS - attributable to non-controlling interest | | | $(86,435,347) | | | $(4,538,669) | | | — | | | — | | | — | | | $(520,060) | | | | | $(91,949,076) | |
NET LOSS - Stronghold Digital Mining, Inc. | | | $(61,330,013) | | | $(3,220,402) | | | | | | | — | | | $(369,007) | | | | | $(64,919,422) | |||
NET LOSS attributable to Class A Common Shares | | | | | | | | | | | | | | | | | ||||||||
Basic | | | $(2.82) | | | | | | | | | | | | | | | $(2.52) | ||||||
Diluted | | | $(2.82) | | | | | | | | | | | | | | | $(2.52) | ||||||
Class A Common Shares Outstanding | | | | | | | | | | | | | | | | | ||||||||
Basic | | | 21,772,057 | | | — | | | — | | | — | | | — | | | 4,000,000 | | | | | 25,772,057 | |
Diluted | | | 21,772,057 | | | — | | | — | | | — | | | — | | | 4,000,000 | | | | | 25,772,057 |
| | Historical Year Ended December 31, 2021 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | Panther Creek Acquisition | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma Year Ended December 31, 2021 | |
OPERATING REVENUES | | | | | | | | | | | | | | | | | | | |||||||||
Cryptocurrency mining | | | $12,494,581 | | | (4,202,268) | | | — | | | — | | | — | | | — | | | — | | | (n) | | | $8,292,313 |
Energy | | | 11,870,817 | | | 946,288 | | | — | | | — | | | — | | | 3,174,344 | | | — | | | (o), (v) | | | 15,991,449 |
Capacity | | | 4,238,921 | | | — | | | — | | | — | | | — | | | 2,731,428 | | | — | | | (v) | | | 6,970,349 |
Cryptocurrency hosting | | | 2,297,489 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 2,297,489 | |
Other | | | 13,329 | | | — | | | — | | | — | | | — | | | 91,384 | | | — | | | (v) | | | 104,713 |
Total operating revenues | | | 30,915,137 | | | (3,255,980) | | | — | | | — | | | — | | | 5,997,156 | | | — | | | | | 33,656,313 | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | |||||||||
Fuel | | | 13,190,828 | | | — | | | — | | | — | | | — | | | 1,380,026 | | | — | | | (v) | | | 14,570,854 |
Operations and maintenance | | | 15,492,763 | | | — | | | — | | | — | | | — | | | 6,987,030 | | | — | | | (v) | | | 22,479,793 |
General and administrative | | | 14,955,626 | | | — | | | — | | | — | | | — | | | (1,211,665) | | | — | | | (v) | | | 13,743,961 |
Impairments of digital currencies | | | 1,870,274 | | | (388,322) | | | — | | | — | | | — | | | — | | | — | | | (r) | | | 1,481,952 |
Depreciation and amortization | | | 7,607,721 | | | (244,992) | | | — | | | — | | | — | | | 342,364 | | | — | | | (s), (v) | | | 7,705,093 |
Total operating expenses | | | 53,117,212 | | | (633,314) | | | — | | | — | | | — | | | 7,497,755 | | | — | | | | | 59,981,653 | |
NET OPERATING LOSS | | | (22,202,075) | | | (2,622,666) | | | — | | | — | | | — | | | (1,500,599) | | | — | | | | | (26,325,340) | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | |||||||||
Interest expense | | | (4,622,655) | | | 1,605,786 | | | — | | | — | | | — | | | (130) | | | 158,536 | | | (t), (v), (w) | | | (2,858,463) |
Loss on debt extinguishment | | | — | | | (19,489,871) | | | — | | | — | | | — | | | — | | | — | | | (u) | | | (19,489,871) |
Impairment on assets held for sale | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Gain on extinguishment of PPP loan | | | 638,800 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 638,800 | |
Realized gain on sale of digital currencies | | | 149,858 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 149,858 | |
Changes in fair value of warrant liabilities | | | (1,143,809) | | | — | | | — | | | — | | | — | | | — | | | — | | | | | (1,143,809) | |
Changes in fair value of forward sale derivative | | | (116,488) | | | — | | | — | | | — | | | — | | | — | | | — | | | | | (116,488) | |
Waste coal credits | | | 47,752 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 47,752 | |
Other | | | (6,712) | | | — | | | — | | | — | | | — | | | 276,401 | | | — | | | (v) | | | 269,689 |
Total other income / (expense) | | | (5,053,254) | | | (17,884,085) | | | — | | | — | | | — | | | 276,271 | | | 158,536 | | | | | (22,502,532) | |
NET LOSS | | | $(27,255,329) | | | (20,506,751) | | | — | | | — | | | — | | | (1,224,328) | | | 158,536 | | | | | $(48,827,872) | |
NET LOSS - attributable to predecessor (1/1-3/31) | | | $(238,948) | | | — | | | — | | | — | | | — | | | — | | | — | | | | | (238,948) | |
NET LOSS - attributable to non-controlling interest | | | $(15,803,234) | | | (11,995,426) | | | — | | | — | | | — | | | (716,171) | | | 92,736 | | | | | (28,422,095) | |
NET LOSS - Stronghold Digital Mining, Inc. | | | $(11,213,147) | | | (8,511,325) | | | — | | | — | | | — | | | (508,157) | | | 65,800 | | | | | $(20,166,829) | |
NET LOSS attributable to Class A Common Shares | | | | | | | | | | | | | | | | | | | |||||||||
Basic | | | $(2.03) | | | | | | | | | | | | | | | | | $(0.94) | |||||||
Diluted | | | $(2.03) | | | | | | | | | | | | | | | | | $(0.94) | |||||||
Class A Common Shares Outstanding | | | | | | | | | | | | | | | | | | | |||||||||
Basic | | | 5,518,752 | | | — | | | 6,318,000 | | | 5,602,409 | | | — | | | — | | | 4,000,000 | | | | | 21,439,161 | |
Diluted | | | 5,518,752 | | | — | | | 6,318,000 | | | 5,602,409 | | | — | | | — | | | 4,000,000 | | | | | 21,439,161 |
a) | The as reported September 30, 2022, balance sheet reflects the net proceeds of approximately $9.0 million, after deducting offering expenses, received from the sale of Securities Purchase Agreements with the September PIPE Purchasers from the September PIPE. |
b) | The as reported September 30, 2022, balance sheet reflects the payable of $4.5 million to Northern Data pursuant to the terms of the Northern Data Settlement Agreement. |
c) | Reflects the net proceeds of $21.6 million in relation to the WhiteHawk Delayed Draw Facility. |
d) | The as reported September 30, 2022, balance sheet reflects the elimination of equipment deposits of approximately $32.6 million from the Asset Purchase Agreement on cryptocurrency machines the Company had not yet taken delivery of, which were included in the cryptocurrency machines pledged as collateral in the transaction. There is no impact to the Company’s operating revenues and expenses for the removal of these cryptocurrency machines as they have not yet been revenue generating for the Company. |
e) | The as reported September 30, 2022, balance sheet reflects the elimination of approximately $53.5 million of cryptocurrency machines under the Asset Purchase Agreement. The Company had received and placed in service at various times during the nine months ended September 30, 2022 and the year ended December 31, 2021. Components of the Company’s property, plant and equipment, net impacted were as follows: |
| | September 30, 2022 | |
Cryptocurrency machines & powering supplies | | | $(61,487,092) |
Accumulated depreciation and amortization | | | 7,989,172 |
Net impact | | | $(53,497,920) |
f) | Reflects the reduction to outstanding long-term debt under the Asset Purchase Agreement resulting from the forgiveness, reduction and release of all principal, interest, and fees owed under the NYDIG Debt. Components of the reduction to the long-term debt were as follows, which as of September 30, 2022 were classified as Assets held for sale: |
| | September 30, 2022 | |
Arctos/NYDIG Financing Agreement (loan #3) with a term of 24 months | | | 3,432,262 |
Arctos/NYDIG Financing Agreement (loan #4) with a term of 24 months | | | 4,792,062 |
Second NYDIG Financing Agreement (schedule #2) with a term of 24 months | | | 16,734,327 |
Second NYDIG Financing Agreement (schedule #3) with a term of 24 months | | | 14,050,000 |
Net pro forma impact | | | $39,008,651 |
Current portion of long-term debt-net of discounts/issuance fees | | | $39,008,651 |
Long-term debt-net of discounts/issuance fees | | | $— |
g) | The as reported September 30, 2022, balance sheet reflects the reduction to outstanding long-term debt resulting from the amendment to the terms of the May 2022 Notes such that an aggregate of $11.25 million of the outstanding principal under the May 2022 Notes was exchanged for the Amended May 2022 Warrants. |
h) | Reflects a change in the classification of the WhiteHawk outstanding long-term debt between current liabilities of approximately $9.6 million and long-term liabilities of approximately $31.2 million after giving effect to the terms and Delayed Draw Facility set forth in the WhiteHawk Refinancing Agreement. |
i) | The as reported September 30, 2022, balance sheet reflects the remaining payments to be made that were mutually agreed upon in the Northern Data Settlement Agreement. The Company will pay $1.0 million to Northern Data not later than October 31, 2022, and $1.0 million to Northern Date not later than November 30, 2022 |
j) | The as reported September 30, 2022, balance sheet reflects an accrual of approximately $2.1 million for transaction costs associated with the Asset Purchase Agreement. |
k) | The as reported September 30, 2022, balance sheet reflects the elimination of an accrued liability of approximately $2.6 million associated with the Hosting Services Agreement with Northern Data that was settled pursuant to the terms of the Settlement Agreement with Northern Data. |
l) | As reflected in the September 30, 2022 balance sheet the Amendment to the May PIPE Notes, in exchange for eliminating $11.25 million of outstanding principal, the Company agreed to an amended and restated warrant agreement in which the strike price of the aggregate 6,318,000 May 2022 Warrants was reduced from $2.50 to $0.01 resulting in warrants being considered penny warrants. |
m) | In the September PIPE, the Company issued a total of 2,876,759 shares of Class A common stock at a purchase price of $1.60 or $1.66 to the September PIPE Purchasers. Armistice also purchased Pre-Funded Warrants to purchase 2,725,650 shares of Class A common stock at a purchase price of $1.60 per Pre-Funded Warrant. The as reported September 30, 2022, balance sheet reflects the issuance of the Class A common stock to the September PIPE Purchasers. The amount recorded to Class A common stock was based on the par value per share with the remaining $9.0 million recorded as additional paid-in capital. |
n) | Represents the elimination of approximately $19.1 million and $4.2 million of cryptocurrency mining revenues during the nine months ended September 30, 2022 and year ended December 31, 2021, respectively, for the disposition of the APA Collateral assets under the Asset Purchase Agreement. |
o) | Represents energy revenues of approximately $6.9 million and $1.0 million that would have been recognized during the nine months ended September 30, 2022 and year ended December 31, 2021, respectively, from the sale of available energy through PJM Interconnection that would not have been consumed by the cryptocurrency machines sold in the transaction. When the Company has available energy, the Company has agreed to routinely sell the available energy in the wholesale generation market in the PJM Interconnection as a market participant. The adjustment was derived from the energy volume expected to be available each month and the average energy price each month. |
p) | The as reported nine months ended September 30, 2022, statement of operations reflects the elimination of approximately $2.6 million recognized as operations and maintenance expense associated with a revenue share due to Northern Data under the Hosting Services Agreement, which was eliminated pursuant to the terms of the Settlement Agreement with Northern Data. |
q) | The as reported nine months ended September 30, 2022, statement of operations reflects the recognition of approximately $2.1 million of transaction costs associated with the Asset Purchase Agreement. |
r) | Reflects the elimination of approximately $2.2 million and $0.4 million during the nine months ended September 30, 2022 and year ended December 31, 2021, respectively, of an impairment of digital |
s) | Represents the elimination of approximately $0.2 million of depreciation expense for the cryptocurrency machines sold in the Asset Purchase Agreement that the Company had in service at various times during the year ended December 31, 2021. |
t) | Reflects a reduction to interest expense of approximately $2.2 million and $1.6 million during the nine months ended September 30, 2022 and year ended December 31, 2021, respectively, associated with the forgiveness, reduction and release of all principal, interest, and fees owed on the NYDIG Debt under the terms of the Asset Purchase Agreement. |
u) | Represents the loss on debt extinguishment of approximately $19.5 million recognized during the year ended December 31, 2021, from the Asset Purchase Agreement after giving effect to the elimination of the equipment deposits, cryptocurrency machines, and associated long-term debt. |
v) | Reflects the operating revenues and expenses of Panther Creek from January 1, 2021 through November 1, 2021. The Company completed the Panther Creek Acquisition on November 2, 2021. |
w) | Reflects an increase to interest expense of approximately $0.9 million during the nine months ended September 30, 2022 and a reduction to interest expense of approximately $0.2 million during the year ended December 31, 2021 on the WhiteHawk outstanding long-term debt after giving effect to the interest terms included in the WhiteHawk Refinancing Agreement. |
| | Nine Months Ended September 30, 2022 | |
Numerator | | | |
Net loss | | | $(156,413,498) |
Less: net loss attributable to non-controlling interest | | | (91,494,076) |
Net loss attributable to Class A common shareholders | | | $(64,919,422) |
Denominator | | | |
Weighted average shares of Class A common shares outstanding | | | 25,772,057 |
Pro forma basic and diluted net loss per share | | | $(2.52) |
| | Year Ended December 31, 2021 | |
Numerator | | | |
Net loss | | | $(48,827,872) |
Less: net loss attributable to predecessor (1/1-3/31) | | | (238,948) |
Less: net loss attributable to non-controlling interest | | | (28,422,095) |
Net loss attributable to Class A common shareholders | | | $(20,166,892) |
Denominator | | | |
Weighted average shares of Class A common shares outstanding | | | 21,439,161 |
Pro forma basic and diluted net loss per share | | | $(0.94) |
| | Shares Beneficially Owned Prior to the Offering(1) | | | Number of Shares Being Offered(1) | | | Shares Beneficially Owned After the Offering(1) | |||||||||||||
| | Class A Common Stock | | | Cumulative Voting Power | | | Class A Common Stock | | | Class A Common Stock | | | Cumulative Voting Power | |||||||
Name of Selling Stockholder | | | Number | | | %(1) | | | %(1) | | | Number | | | Number | | | % | | | % |
Armistice Capital Master Fund Ltd.(2) | | | 10,000,000 | | | 27.6% | | | 15.8% | | | 10,000,000 | | | — | | | —% | | | —% |
* | Indicates beneficial ownership of less than 1%. |
(1) | Assumes that the outstanding Armistice Warrants and the Pre-Funded Warrants will be exercised in full, without regard to any limitations, including any beneficial ownership limitations, on the exercise of the Armistice Warrants and the Pre-Funded Warrants. Under the terms of the Armistice Warrants and the Pre-Funded Warrants, a selling stockholder may not exercise the Armistice Warrants and the Pre-Funded Warrants to the extent such exercise would cause such selling stockholder, together with its affiliates and attribution parties, to beneficially own a number of shares of common stock which would exceed 4.99% and 9.99%, respectively, of our then outstanding Class A common stock following such exercise, excluding for purposes of such determination shares of Class A common stock issuable upon the exercise of such Armistice Warrants and the Pre-Funded Warrants which have not been exercised. |
(2) | Consists of (i) 2,274,350 shares of Class A common stock that have been issued to the selling stockholder, (ii) 2,725,650 shares of Class A common stock that are issuable upon the exercise of the Pre-Funded Warrants acquired by the selling stockholder, and (iii) 5,000,000 shares of Class A common stock that are issuable upon the exercise of the Armistice Warrants acquired by the selling stockholder. Such securities are directly held by Armistice Capital Master Fund Ltd., a Cayman Islands exempted company (the “Master Fund”), and may be deemed to be indirectly beneficially owned by: (i) Armistice Capital, LLC (“Armistice Capital”), as the investment manager of the Master Fund; and (ii) Steven Boyd, as the Managing Member of Armistice Capital. Armistice Capital and Steven Boyd disclaim beneficial ownership of the securities except to the extent of their respective pecuniary interests therein. The business address of the Master Fund is c/o Armistice Capital, LLC, 510 Madison Ave, 7th Floor, New York, NY 10022. |
• | the transaction is approved by the Board before the date the interested shareholder attained that status; |
• | upon consummation of the transaction that resulted in the shareholder becoming an interested shareholder, the interested shareholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction commenced; or |
• | on or after such time the business combination is approved by the Board and authorized at a meeting of stockholders by at least two-thirds of the outstanding voting stock that is not owned by the interested shareholder. |
• | establish advance notice procedures with regard to shareholder proposals relating to the nomination of candidates for election as directors or new business to be brought before meetings of our stockholders. These procedures provide that notice of shareholder proposals must be timely given in writing to our corporate secretary prior to the meeting at which the action is to be taken. Generally, to be timely, notice must be received at our principal executive offices not less than 90 days nor more than 120 days prior to the first anniversary date of the annual meeting for the preceding year. Our amended and restated bylaws specify the requirements as to form and content of all stockholders’ notices. These requirements may preclude stockholders from bringing matters before the stockholders at an annual or special meeting; |
• | provide that the authorized number of directors may be changed only by resolution of the Board, unless the amended and restated certificate of incorporation fixes the number of directors, in which case, a change in the number of directors shall be made only by amendment of the certificate of incorporation; |
• | provide that our amended and restated certificate of incorporation may only be amended by the affirmative vote of the holders of at least 50% of our then outstanding of stock in the Company entitled to voted thereon, voting together as a single class; |
• | provide that all vacancies, including newly created directorships, may, except as otherwise required by law, be filled by the affirmative vote of a majority of directors then in office, even if less than a quorum; |
• | provide that prior to the date on which Q Power and its affiliates no longer beneficially owns 40% or more of the combined outstanding shares of Class A common stock and Class V common stock (the “Trigger Date”), any action required or permitted to be taken at any annual meeting or special meeting of the stockholders of the Company may be taken without a meeting, without prior notice and without a vote of stockholders, if a consent or consents in writing, setting forth the action so taken, is or are signed by the holders of outstanding stock having not less than the minimum number of votes that would be necessary to authorize or take such action at a meeting at which all shares entitled to vote thereon were present and voted. On and after the Trigger Date, subject to the rights of holders of any series of preferred stock with respect to such series of preferred stock, any action required or permitted to be taken by our stockholders must be taken at a duly held annual or special meeting of stockholders and may not be taken by any consent in writing; |
• | provide that the affirmative vote of the holders of at least 66 2/3% of the outstanding shares of common stock entitled to vote generally in the election of directors, acting at a meeting of the stockholders or by written consent (if permitted), subject to the rights of the holders of any series of preferred stock, shall be required to remove any or all of the directors from office, and such removal may be with or without “cause”; |
• | provide that special meetings of our stockholders may only be called by the chief executive officer, the chairman of the board (or any co-chairman), or by a majority of the board; |
• | provide that our bylaws can be amended by the Board or stockholders of 66 2/3% of the voting power of the then-outstanding shares of stock entitled to vote thereon; and |
• | prohibit cumulative voting for the election of directors, unless otherwise provided in the amended and restated certificate of incorporation. |
• | any derivative action or proceeding brought on our behalf; |
• | any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers, employees or agents to us or our stockholders; |
• | any action asserting a claim against us or any director or officer or other employee of ours arising pursuant to any provision of the DGCL, our second amended and restated certificate of incorporation or our bylaws; or |
• | any action asserting a claim against us or any director or officer or other employee of ours that is governed by the internal affairs doctrine, in each such case subject to such Court of Chancery having personal jurisdiction over the indispensable parties named as defendants therein. |