Applied Digital Corp. 10-Q

Item 1. Financial Statements APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Balance Sheets (Unaudited) (In thousands, except share and par value data) February 29, 2024 May 31, 2023 ASSETS Current assets: Cash and cash equivalents $ 4,435 $ 28,999 Restricted cash 29,545 14,575 Accounts receivable 225 82 Prepaid expenses and other current assets 6,127 2,012 Current assets held for sale 65,369 — Total current assets 105,701 45,668 Property and equipment, net 211,172 195,593 Operating lease right of use assets, net 95,429 1,290 Finance lease right of use assets, net 189,627 14,303 Other assets 41,239 7,103 TOTAL ASSETS $ 643,168 $ 263,957 LIABILITIES AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 93,918 $ 6,446 Accrued liabilities 27,545 9,960 Current portion of operating lease liability 13,023 320 Current portion of finance lease liability 86,438 5,722 Current portion of debt 19,329 7,950 Customer deposits 32,410 32,560 Related party customer deposits 3,810 3,810 Deferred revenue 63,121 47,168 Related party deferred revenue 1,287 1,524 Current liabilities held for sale 8,279 — Total current liabilities 349,160 115,460 Long-term portion of operating lease liability 69,260 1,005 Long-term portion of finance lease liability 63,803 8,334 Long-term debt 24,845 33,222 Long-term related party loan 17,612 35,257 Other long-term related party liabilities — 1,000 Total liabilities 524,680 194,278 Commitments and contingencies Stockholders' equity: Common stock, $ 0.001 par value, 166,666,667 shares authorized, 127,486,937 shares issued and 122,417,839 shares outstanding at February 29, 2024, and 100,927,358 shares issued and 95,925,630 shares outstanding at May 31, 2023 127 101 Treasury stock, 5,069,098 shares at February 29, 2024 and 5,001,728 shares at May 31, 2023, at cost ( 62 ) ( 62 ) Additional paid in capital 303,963 160,194 Accumulated deficit ( 185,540 ) ( 100,716 ) Total stockholders’ equity attributable to Applied Digital Corporation 118,488 59,517 Noncontrolling interest — 10,162 Total stockholders' equity including noncontrolling interest 118,488 69,679 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 643,168 $ 263,957 See accompanying notes to the condensed consolidated financial statements 1 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Operations (Unaudited) (In thousands, except share and per share data) Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Revenue: Revenue $ 40,284 $ 10,054 $ 110,993 $ 23,139 Related party revenue 3,064 4,036 10,883 10,215 Total revenue 43,348 14,090 121,876 33,354 Costs and expenses: Cost of revenues (1) 47,061 10,533 102,051 28,450 Selling, general and administrative (2) 30,386 10,546 67,142 42,779 Loss on classification as held for sale 21,723 — 21,723 — Loss from legal settlement — — 2,380 — Total costs and expenses 99,170 21,079 193,296 71,229 Operating loss ( 55,822 ) ( 6,989 ) ( 71,420 ) ( 37,875 ) Interest expense, net (3) 4,404 352 8,836 1,061 Loss on change in fair value of related party debt 2,612 — 2,612 — Loss on extinguishment of debt (4) — — 2,353 94 Net loss before income tax expenses ( 62,838 ) ( 7,341 ) ( 85,221 ) ( 39,030 ) Income tax benefit — — — ( 280 ) Net loss ( 62,838 ) ( 7,341 ) ( 85,221 ) ( 38,750 ) Net loss attributable to noncontrolling interest — ( 316 ) ( 397 ) ( 577 ) Net loss attributable to Applied Digital Corporation $ ( 62,838 ) $ ( 7,025 ) $ ( 84,824 ) $ ( 38,173 ) Basic and diluted net loss per share attributable to Applied Digital Corporation $ ( 0.52 ) $ ( 0.07 ) $ ( 0.77 ) $ ( 0.41 ) Basic and diluted weighted average number of shares outstanding 121,426,622 94,119,944 110,500,556 93,545,687 (1) Includes cost of revenues attributable to related party revenues of $ 2.5 million and $ 3.1 million for the three months ended February 29, 2024 and February 28, 2023, respectively, and $ 6.6 million and $ 8.8 million for the nine months ended February 29, 2024 and February 28, 2023, respectively. (2) Includes related party selling, general and administrative expense of $ 0.1 million and $ 0.5 million for the three and nine months ended February 29, 2024, respectively. There was no related party selling, general and administrative expense incurred during the three and nine months ended February 28, 2023. (3) Includes related party interest expense of $ 0.2 million and $ 0.8 million for the three months ended and nine months ended February 29, 2024, respectively. There was no related party debt issued during three and nine months ended February 28, 2023 and as such, no interest expense was incurred related to related party debt. (4) Amounts included in the nine months ended February 29, 2024 are related to the extinguishment of related party debt. See Note 5 - Related Party Transactions for further discussion of related party transactions. See accompanying notes to the condensed consolidated financial statements 2 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Changes in Stockholders’ Equity For the Three Months ended February 29, 2024 and February 28, 2023 (In thousands, except share data) (Unaudited) Common Stock Treasury Stock Additional Paid in Capital Accumulated Deficit Stockholders’ Equity Noncontrolling interest Total Equity Shares Amount Shares Amount Balance, November 30, 2023 122,734,060 $ 123 ( 5,001,728 ) $ ( 62 ) $ 278,299 $ ( 122,702 ) $ 155,658 $ — $ 155,658 Shares issued in offering, net of costs 4,158,243 4 — — 23,076 — 23,080 — 23,080 Shares issued from awards vesting 594,634 — — — — — — — — Tax payments for restricted stock upon vesting — — — — ( 606 ) — ( 606 ) — ( 606 ) Share cancellations — — ( 67,370 ) — — — — — — Stock-based compensation — — — — 3,194 — 3,194 — 3,194 Net loss — — — — — ( 62,838 ) ( 62,838 ) — ( 62,838 ) Balance, February 29, 2024 127,486,937 $ 127 ( 5,069,098 ) $ ( 62 ) $ 303,963 $ ( 185,540 ) $ 118,488 $ — $ 118,488 Common Stock Treasury Stock Additional Paid in Capital Accumulated Deficit Stockholders’ Equity Noncontrolling interest Total Equity Shares Amount Shares Amount Balance, November 30, 2022 98,948,082 $ 99 ( 5,001,728 ) $ ( 62 ) $ 150,690 $ ( 87,218 ) $ 63,509 $ 8,461 $ 71,970 Shares issued from awards vesting 523,046 1 — — ( 1 ) — — — — Tax payments for restricted stock upon vesting — — — — ( 114 ) — ( 114 ) — ( 114 ) Stock-based compensation — — — — 4,480 — 4,480 — 4,480 Capital contribution to noncontrolling interest — — — — — — — 2,400 2,400 Net loss — — — — — ( 7,025 ) ( 7,025 ) ( 316 ) ( 7,341 ) Balance, February 28, 2023 99,471,128 $ 100 ( 5,001,728 ) $ ( 62 ) $ 155,055 $ ( 94,243 ) $ 60,850 $ 10,545 $ 71,395 See accompanying notes to the condensed consolidated financial statements 3 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Changes in Stockholders’ Equity For the Nine Months Ended February 29, 2024 and February 28, 2023 (In thousands, except share data) (Unaudited) Common Stock Treasury Stock Additional Paid in Capital Accumulated Deficit Stockholders’ Equity Noncontrolling interest Total Equity Shares Amount Shares Amount Balance, May 31, 2023 100,927,358 $ 101 $ ( 5,001,728 ) $ ( 62 ) $ 160,194 $ ( 100,716 ) $ 59,517 $ 10,162 $ 69,679 Shares issued in offering, net of costs 18,945,841 20 — — 120,982 — 121,002 — 121,002 Shares issued from awards vesting 6,129,471 5 — — ( 5 ) — — — — Tax payments for restricted stock upon vesting — — — — ( 606 ) — ( 606 ) — ( 606 ) Share cancellations — — ( 67,370 ) — — — — — — Stock-based compensation — — — — 13,634 — 13,634 — 13,634 Net loss — — — — — ( 84,824 ) ( 84,824 ) ( 397 ) ( 85,221 ) Extinguishment of noncontrolling interest 1,484,267 1 — — 9,764 — 9,765 ( 9,765 ) — Balance, February 29, 2024 127,486,937 $ 127 ( 5,069,098 ) $ ( 62 ) $ 303,963 $ ( 185,540 ) $ 118,488 $ — $ 118,488 Common Stock Treasury Stock Additional Paid in Capital Accumulated Deficit Stockholders’ Equity Noncontrolling interest Total Equity Shares Amount Shares Amount Balance, May 31, 2022 97,837,703 $ 98 ( 36,296 ) $ ( 62 ) $ 128,293 $ ( 56,070 ) $ 72,259 $ 6,976 $ 79,235 Shares issued from awards vesting 1,633,425 2 — — ( 2 ) — — — — Tax payments for restricted stock upon vesting — — — — ( 114 ) — ( 114 ) — ( 114 ) Stock-based compensation — — — — 26,878 — 26,878 — 26,878 Capital contribution to noncontrolling interest — — — — — — — 4,146 4,146 Common stock forfeited — — ( 4,965,432 ) — — — — — — Net loss — — — — — ( 38,173 ) ( 38,173 ) ( 577 ) ( 38,750 ) Balance, February 28, 2023 99,471,128 $ 100 ( 5,001,728 ) $ ( 62 ) $ 155,055 $ ( 94,243 ) $ 60,850 $ 10,545 $ 71,395 See accompanying notes to the condensed consolidated financial statements 4 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (Unaudited) (In thousands) Nine Months Ended February 29, 2024 February 28, 2023 CASH FLOW FROM OPERATING ACTIVITIES Net loss $ ( 85,221 ) $ ( 38,750 ) Adjustments to reconcile net loss to net cash provided by operating activities: Depreciation and amortization 12,899 2,580 Stock-based compensation 13,634 26,878 Lease expense 41,473 2,296 Deferred income taxes — ( 280 ) Loss on extinguishment of debt 2,353 94 Amortization of debt issuance costs 498 — Loss on classification as held for sale 21,723 — Loss on change in fair value of related party debt 2,612 — Changes in operating assets and liabilities: Accounts receivable ( 143 ) 145 Prepaid expenses and other current assets ( 4,115 ) ( 266 ) Customer deposits ( 150 ) 24,584 Related party customer deposits — 2,262 Deferred revenue 15,953 42,261 Related party deferred revenue ( 237 ) 1,481 Accounts payable 55,464 ( 10,019 ) Accrued liabilities 8,191 1,562 Lease assets and liabilities ( 35,675 ) ( 580 ) Other assets ( 1,363 ) ( 104 ) CASH FLOW PROVIDED BY OPERATING ACTIVITIES 47,896 54,144 CASH FLOW FROM INVESTING ACTIVITIES Purchases of property and equipment and other assets ( 86,996 ) ( 96,214 ) Finance lease prepayments ( 35,132 ) — Purchases of investments ( 390 ) ( 100 ) CASH FLOW USED IN INVESTING ACTIVITIES ( 122,518 ) ( 96,314 ) CASH FLOW FROM FINANCING ACTIVITIES Repayment of finance leases ( 27,527 ) ( 1,635 ) Borrowings of long-term debt 8,422 25,567 Borrowings of related party debt 23,000 — Repayments of long-term debt ( 6,763 ) ( 8,839 ) Repayment of related party debt ( 45,500 ) — Payment of deferred financing costs — ( 333 ) Tax payments for restricted stock upon vesting ( 606 ) ( 114 ) Noncontrolling interest contributions — 4,146 Proceeds from issuance of common stock, net of costs 121,002 — CASH FLOW PROVIDED BY FINANCING ACTIVITIES 72,028 18,792 NET DECREASE IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH ( 2,594 ) ( 23,378 ) CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD 43,574 46,299 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD $ 40,980 $ 22,921 SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Interest paid $ 9,121 $ 1,118 SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES Operating right-of-use assets obtained by lease obligation $ 95,018 $ — Finance right-of-use assets obtained by lease obligation $ 219,268 $ 8,693 Property and equipment in accounts payable and accrued liabilities $ 41,100 $ 9,384 Extinguishment of non-controlling interest $ 9,765 $ — See accompanying notes to the condensed consolidated financial statements 5 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements (unaudited) For the Three and Nine Months Ended February 29, 2024 1. Business and Organization Applied Digital Corporation (the “Company”), is a designer, builder, and operator of digital infrastructure providing cost-competitive solutions to customers. The Company has three reportable segments. Financial information for each segment is contained in Note 11 - Business Segments. 2. Basis of Presentation and Significant Accounting Policies Principles of Consolidation The accompanying interim unaudited condensed consolidated financial statements have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission (the "SEC"), including the instructions to Form 10-Q and Article 10 of Regulation S-X. Certain information and footnote disclosures normally included in the Company's annual consolidated financial statements on Form 10-K have been condensed or omitted. The condensed consolidated balance sheet as of May 31, 2023 has been derived from the audited consolidated financial statements as of that date, but does not include all disclosures required for audited annual financial statements. In the Company’s opinion, all necessary adjustments have been made for the fair presentation of the results of the interim periods presented. The results of operations for such interim periods are not necessarily indicative of the results to be expected for the full year. For further information, please refer to and read these interim unaudited condensed consolidated financial statements in conjunction with the Company's audited consolidated financial statements included in the Company's Annual Report on Form 10-K for the fiscal year ended May 31, 2023 filed with the SEC on August 2, 2023. Significant Accounting Policies and Use of Estimates Use of Estimates The preparation of the unaudited condensed consolidated financial statements is in conformity with accounting principles generally accepted in the United States of America (“GAAP”). GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the balance sheet and the reported amounts of revenue and expenses during the reporting periods. Actual results could differ significantly from those estimates. The most significant accounting estimates inherent in the preparation of the Company’s financial statements include estimates of the valuation allowance associated with the Company’s deferred tax assets. Revenue Recognition The Company recognizes revenue in accordance with Accounting Standards Codification 606, Revenue from Contracts with Customers. Datacenter Hosting Revenue The Company provides energized space to customers who locate their hardware within the Company’s co-hosting facility. All Datacenter hosting performance obligations are achieved simultaneously by providing the hosting environment for the customers’ operations. Customers pay a fixed rate to the Company in exchange for a managed hosting environment supported by customer-provided equipment. Revenue is recognized based on the contractual fixed rate, net of any credits for non-performance, over the term of the agreements. Any ancillary revenue for other services is generally recognized at a point in time when the services are complete. Customer contracts include advance payment terms. All advanced service payments are recorded as deferred revenue and are recognized as revenue once the related service is provided. Cloud Services Revenue The Company also provides managed cloud infrastructure services to customers, such as artificial intelligence and machine learning developers, to help develop their advanced products. Customers pay a fixed rate to the Company in exchange for managed cloud services supported by Company-provided equipment. Revenues are recognized based on the fixed rate, net of any credits for non-performance, over the term of the agreements. 6 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 Fair Value Measurements Fair value is defined as an exit price, representing the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. As such, fair value is a market-based measurement that is determined based on assumptions that market participants would use in pricing an asset or a liability. Assets and liabilities are classified using a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair value as follows: • Level 1: Quoted prices in active markets for identical assets or liabilities. • Level 2: Observable inputs other than Level 1 prices, for similar assets or liabilities that are directly or indirectly observable in the marketplace. • Level 3: Unobservable inputs which are supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant judgment or estimation. The fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Assets and liabilities measured at fair value are classified in their entirety based on the lowest level of input that is significant to the fair value measurement. The Company will update its assumptions each reporting period based on new developments and will calculate fair value based on the revised assumptions, as applicable. See Note 8 - Fair Value Measurements for further discussion of the Company’s fair value measurements. Segments The Company has identified three reportable segments: cloud services (“Cloud services”), high-performance compute hosting (“HPC hosting”), and datacenter hosting (“Datacenter hosting”). The Company’s chief operating decision-maker evaluates performance, makes operating decisions and allocates resources on both a consolidated basis and on the basis of these three reportable segments. Intercompany transactions between segments are excluded for management reporting purposes. The Datacenter hosting segment operates datacenters to provide energized space to crypto mining customers. Customer-owned hardware is installed in the Company’s facilities and the Company provides operational and maintenance services for a fixed fee. The Cloud services segment operates through our Sai Computing brand and provides cloud services to customers, such as artificial intelligence and machine learning developers, to develop their advanced products. Customers pay a fixed rate to the Company in exchange for a managed hosting environment supported by Company-provided equipment. The HPC hosting segment designs, builds, and operates datacenters which are designed to support high-compute applications using advanced and sophisticated infrastructures to provide services to customers. See Note 3 - Basis of Presentation and Significant Accounting Policies to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year ended May 31, 2023, as filed with the SEC, for additional information regarding the Company’s significant accounting policies and use of estimates. Assets Held For Sale The Company generally considers assets to be held for sale when the following criteria are met: (i) management commits to a plan to sell the property, (ii) the property is available for sale immediately, (iii) management has initiated an active program to locate a buyer or buyers and other actions required to complete the plan to sell the disposal group, (iv) the sale of the property within one year is considered probable, (iv) the property is actively being marketed for sale at a price that is reasonable in relation to its current fair value and (vi) significant changes to the plan to sell are not expected. Property classified as held for sale is no longer depreciated and is reported at the lower of its carrying value or its estimated fair value less estimated costs to sell in accordance with ASC 360, Property, Plant and Equipment - Impairment or Disposal of Long-Lived Assets . 7 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 Reclassifications Balance Sheet We have reclassified certain prior period amounts in our condensed consolidated balance sheets to conform to our current period presentation. Specifically, we have reclassified “Accounts payable and accrued expenses” to separate captions of “Accounts payable” and “Accrued expenses.” We have also reclassified the presentations of restricted cash from “Prepaid expenses and other current assets” to its own caption of “Restricted cash” and security deposits from “Prepaid expenses and other current assets” to “Other assets.” Finally, we have condensed “Sales and use tax payable” into “Accrued expenses.” Income Statement We have reclassified certain prior period revenue amounts from “Revenue” to “Related party revenue” and have reclassified interest income from “Selling, general and administrative” expense to “Interest expense, net” in our condensed consolidated statement of operations to conform to our current period presentation. These reclassifications had no impact on reported net income, cash flows, or total assets and liabilities. Cash, Cash Equivalents, and Restricted Cash The Company has restricted cash related to its letters of credit totaling $ 36.5 million, which is held in money market funds. The Company is required to keep these balances in separate accounts for the duration of the letter of credit agreements, which have terms of up to two years . These letters of credit were issued in lieu of security deposits. The Company considers the money market funds to be Level 1 which the Company believes approximates fair value. Cash, cash equivalents, and restricted cash within the consolidated balance sheets that are included in the consolidated statements of cash flows as of February 29, 2024 and May 31, 2023 were as follows (in thousands): February 29, 2024 May 31, 2023 Cash and cash equivalents $ 4,435 $ 28,999 Restricted cash 29,545 14,575 Restricted cash included in other assets 7,000 — Total cash, cash equivalents, and restricted cash $ 40,980 $ 43,574 3. Property and Equipment Property and equipment consisted of the following as of February 29, 2024, and May 31, 2023 (in thousands): Estimated Useful Life February 29, 2024 May 31, 2023 Networking equipment, electrical equipment, and software 5 years $ 31,003 $ 21,173 Electric generation and transformers 15 years 5,983 4,655 Land and building Building 39 years 103,624 63,350 Land 6,205 2,152 Land improvements 15 years 1,380 1,293 Leasehold improvements 3 years - 7 years 468 — Construction in progress 67,297 106,226 Other equipment and fixtures 5 years - 7 years 6,781 1,684 Total cost of property and equipment 222,741 200,533 Accumulated depreciation ( 11,569 ) ( 4,940 ) Property and equipment, net $ 211,172 $ 195,593 8 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 Depreciation expense totaled $ 7.9 million and $ 12.9 million for the three and nine months ended February 29, 2024 and $ 0.9 million and $ 2.6 million for the three and nine months ended February 28, 2023. During the three months ended February 29, 2024, the Company recognized $ 2.8 million of accelerated depreciation expense related to the abandonment of certain transformers and $ 1.4 million of accelerated amortization on the related right of use assets. These expenses relate primarily to transformers at the Company’s Ellendale datacenter hosting facility that required additional repairs and upgrades. The accelerated expense amount is presented within Cost of revenues in the accompanying Condensed Consolidated Statements of Operations. 4. Revenue from Contracts with Customers Below is a summary of the Company’s revenue concentration by major customers for the three and nine months ended February 29, 2024 and February 28, 2023, respectively. Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Customer A 68 % — % 69 % — % Customer B — % 26 % — % 23 % Customer C — % 26 % — % 31 % Customer D — % 16 % — % 17 % Customer E — % 13 % — % 14 % Customer F — % 13 % — % 13 % Customer G 10 % — % — % — % Deferred Revenue Changes in the Company's deferred revenue balances for the nine months ended February 29, 2024 and February 28, 2023, respectively, are shown in the following table (in thousands): Nine Months Ended February 29, 2024 February 28, 2023 Balance, beginning of period $ 48,692 $ 3,877 Advance billings 129,044 76,961 Revenue recognized ( 121,875 ) ( 33,354 ) Other adjustments 8,547 135 Less: Related party balances ( 1,287 ) ( 2,435 ) Balance, end of period $ 63,121 $ 45,184 Customer Deposits Changes in the Company's customer deposits balances for the nine months ended February 29, 2024 and February 28, 2023, respectively, are shown in the following table (in thousands): Nine Months Ended February 29, 2024 February 28, 2023 Balance, beginning of period $ 36,370 $ 9,524 Customer deposits received 8,397 26,980 Other adjustments ( 8,547 ) ( 135 ) Less: Related party balances ( 3,810 ) ( 3,810 ) Balance, end of period $ 32,410 $ 32,559 9 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 5. Related Party Transactions Related Party Revenue The following table illustrates related party revenue for the three and nine months ended February 29, 2024 and February 28, 2023 (in thousands): Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Customer D* $ 1,662 $ 2,250 $ 5,980 $ 5,690 Customer E** $ 1,402 $ 1,786 $ 4,903 $ 4,525 * Customer D is a subsidiary of an entity which is deemed to beneficially own over 5 % of the Company's outstanding common stock ** Customer E is 60 % owned by an individual who is deemed to beneficially own over 5 % of the Company's outstanding common stock The following table illustrates related party deferred revenue and deposits balances as of February 29, 2024 and May 31, 2023 (in thousands): Customer D balances as of Customer E balances as of February 29, 2024 May 31, 2023 February 29, 2024 May 31, 2023 Deferred revenue $ 895 $ 1,474 $ 392 $ 50 Customer Deposits $ 2,450 $ 2,450 $ 1,360 $ 1,360 Related Party Sublease Income The Company receives sublease income from B. Riley Asset Management, which is also a wholly-owned subsidiary of B. Riley Financial, Inc. As previously disclosed, the Company’s Chairman and Chief Executive Officer, served as the President of B. Riley Asset Management, and effective February 5, 2024, resigned from that position. Sublease income is included in selling, general and administrative expenses in our condensed consolidated statements of operations. The following table illustrates related party sublease income for the three and nine months ended February 29, 2024 and February 28, 2023 (in thousands): Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Sublease Income $ 23 $ 23 $ 70 $ 81 B. Riley Loan During the nine months ended February 29, 2024, the Company borrowed an additional $ 8.0 million and early repaid the total outstanding balance of $ 44.5 million. Interest expense and deferred issuance cost amortization associated with the loan was $ 0.7 million for the nine months ended February 29, 2024. The Company recognized a $ 2.4 million loss on debt extinguishment associated with the early repayment of the outstanding balance for the nine months ended February 29, 2024. On February 5, 2024, the Company entered into a Termination of Loan and Security letter with B. Riley Commercial Capital, LLC and B. Riley Securities, Inc. which terminated the Loan and Security Agreement dated as of May 23, 2023, as amended, among the parties. At the time of the Termination Letter, all principal, interest and fees under the Loan and Security Agreement had been paid in full. No early termination penalty was paid in connection with the Termination of Loan and Security letter. 10 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 AI Bridge Loan On January 30, 2024, the Company issued an Unsecured Promissory Note (the “AI Bridge Loan”) payable to AI Bridge Funding LLC (the “Lender”), providing for an unsecured loan in the aggregate principal amount of up to $ 20.0 million, of which $ 15.0 million was available immediately and funded upon the execution of the AI Bridge Loan. The obligation of the Lender to advance the remaining $ 5.0 million shall be in the Lender’s sole discretion. The AI Bridge Loan will mature on January 30, 2026 and bears interest at a rate of 12.5 % per annum. Additionally, upon the receipt by the Company or any of its subsidiaries of any cash proceeds from either the incurrence of any indebtedness (other than the AI Bridge Loan) or the issuance of any equity interests in the Company, which net proceeds total more than $ 35.0 million, the Company shall apply such net proceeds toward the prepayment of the outstanding principal of the AI Bridge Loan. Pursuant to the terms of the AI Bridge Loan, the Company is obligated to pay to the Lender a repayment fee in an amount sufficient for the Lender to receive an aggregate amount equal to 1.25 x the aggregate principal amount funded as loans by the Lender to the Company. As of February 29, 2024, the total outstanding balance under the AI Bridge Loan was $ 15.0 million. The Company has elected to recognize the entire note at fair value under ASC 815, Derivatives and Hedging . During the three and nine months ended February 29, 2024, the Company recognized a $ 2.6 million loss on change in fair value of debt associated with such election which is included in our condensed consolidated statements of operations. See Note 8 - Fair Value Measurements for further discussion on the Company’s fair value considerations. Affiliates of the Lender are both an investor in B. Riley Financial, Inc. and also an investment management client of B. Riley Asset Management. As previously disclosed, the Company’s Chairman and Chief Executive Officer, served as the President of B. Riley Asset Management, and effective February 5, 2024, resigned from that position. Other Related Party Transactions During the three and nine months ended February 29, 2024, the Company paid construction and consulting costs of $ 44.4 thousand and $ 0.3 million, respectively, to a company owned by a family member of the Company’s Chief Financial Officer. During the three and nine months ended February 29, 2024, the Company paid software license fees of $ 0.1 million and $ 0.2 million, respectively, to a company whose chairman is also a member of the Company’s Board of Directors. During the three and nine months ended February 29, 2024, the Company paid $ 23 thousand in consulting fees to a Board of Director member for sales consulting work. The Company did not make any payments to these related parties during the three and nine months ended February 28, 2023. 6. Debt Long-term debt consisted of the following components (in thousands): Interest Rate Maturity Date February 29, 2024 May 31, 2023 Starion term loan 6.50 % July 25, 2027 $ 10,730 $ 12,786 Vantage Garden City loan 6.15 % April 26, 2028 12,757 10,074 Starion Ellendale loan 7.48 % February 3, 2028 17,079 19,728 Vantage transformer loan 6.50 % February 8, 2029 3,660 — Other long-term debt 373 354 Deferred financing costs, net of amortization ( 425 ) ( 1,770 ) Less: Current portion of term loan ( 19,329 ) ( 7,950 ) Long-term debt, net $ 24,845 $ 33,222 11 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 Remaining Principal Payments Below is a summary of the remaining principal payments due over the life of the term loans as of February 29, 2024 (in thousands): Remainder of FY24 $ 14,429 FY25 6,946 FY26 8,555 FY27 9,172 FY28 5,492 Thereafter 5 Total $ 44,599 Letters of Credit As of February 29, 2024, the Company had letters of credit totaling $ 36.5 million. The Company has restricted cash related to its letters of credit and is required to keep these balances in separate accounts for the duration of the letter of credit agreements. The Company presents all restricted cash amounts with letter of credit term of 12 months or less within the Restricted Cash caption within current assets and any amounts with a related letter of credit term of over 12 months in Other Assets. Vantage Garden City Loan During the third quarter of fiscal year 2024, the Company approved plans to sell its Garden City facility. In accordance with the original loan agreement, the sale of the Garden City facility will cause the associated loan to become immediately callable by the lender as those assets were pledged as collateral for the loan. As such, the Company has reclassified the outstanding balance on the loan of $ 12.8 million to Current portion of long-term debt on its condensed consolidated balance sheets as of February 29, 2024. Cornerstone Bank Loan On February 28, 2024, APLD GPU-01, LLC, a wholly-owned subsidiary of the Company, entered into a Loan Agreement with Cornerstone Bank and the Company as Guarantor (the “Cornerstone Bank Loan”). The Cornerstone Bank Loan provides for a term loan in the principal amount of $ 16.0 million with a maturity date of March 1, 2029. The Cornerstone Bank Loan contains customary covenants, representations, warranties and events of default. The Cornerstone Bank Loan provides for an interest rate of 8.59 % per annum. The proceeds of the Cornerstone Bank Loan will be used to finance, in part, existing improvements to real property. As of February 29, 2024, the Company had not received funding from the Cornerstone Bank Loan and accordingly, no amounts have been included in the tables above. Vantage Transformer Loan On February 8, 2024, APLD ELN-02 LLC, a wholly-owned subsidiary of the Company, entered into a Loan Agreement with Vantage Bank and the Company as Guarantor (the “Vantage Transformer Loan”). The Vantage Transformer Loan provides for a term loan in the principal amount of $ 3.7 million with a maturity date of February 8, 2029. The Loan Agreement contains customary covenants, representations, warranties and events of default. The Vantage Transformer Loan provides for an interest rate of 6.50 % per annum. The proceeds of the Vantage Transformer Loan were used to fund a transformer for its HPC location in Ellendale. As of February 29, 2024, there was $ 3.7 million outstanding on the loan. 7. Stockholders' Equity Equity Plans On October 9, 2021, the Company’s Board of Directors approved two equity incentive plans, which the Company’s stockholders approved on January 20, 2022. The two plans consist of the 2022 Incentive Plan, previously referred to in the Company’s SEC filings as the 2021 Incentive Plan (the “Incentive Plan”), which provides for grants of various equity awards to the Company’s employees and consultants, and the 2022 Non-Employee Director Stock Plan previously referred to in the Company’s SEC filings as the 2021 Non-Employee Director Stock Plan (the “Director Plan” and, together with 12 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 the Incentive Plan, the “Plans”), which provides for grants of restricted stock to non-employee directors and for deferral of cash and stock compensation if such deferral provisions are activated at a future date. As of February 29, 2024, the Company had issued awards for approximately 15.1 million shares of common stock of the Company under the plans. During the three and nine months ended February 29, 2024 the Company recognized $ 3.2 million and $ 13.6 million in stock-based compensation, respectively. Restricted Stock Awards The following is a summary of the activity and balances for unvested restricted stock awards granted for the nine months ended February 29, 2024: Number of Shares Weighted Average Grant Date Fair Value Per Share Outstanding as of May 31, 2023 380,955 $ 2.22 Granted 315,265 4.94 Vested ( 391,416 ) 2.30 Forfeited ( 67,370 ) 4.75 Outstanding as of February 29, 2024 237,434 $ 4.98 As of February 29, 2024, total remaining expense to be recognized related to these awards was $ 1.0 million and the weighted average remaining recognition period for the unvested awards was 1.4 years. Restricted Stock Units The following is a summary of the activity and balances for unvested restricted stock units granted for the nine months ended February 29, 2024: Number of Shares Weighted Average Grant Date Fair Value Per Share Outstanding as of May 31, 2023 12,465,935 $ 2.53 Granted 2,278,400 6.81 Vested ( 5,920,463 ) 2.68 Forfeited ( 314,575 ) 2.49 Outstanding as of February 29, 2024 8,509,297 $ 3.62 As of February 29, 2024, total remaining expense to be recognized related to these awards was $ 29.6 million and the weighted average remaining recognition period for the unvested awards was 2.0 years. Public Offering During the nine months ended February 29, 2024, the Company completed sales of common stock under an "at the market" sale agreement pursuant to which the Company could sell up to $ 125 million in aggregate proceeds of common stock. The Company sold approximately 18.9 million shares for net proceeds of approximately $ 121.0 million in total. Commission and legal fees related to the issuance were $ 0.7 million and $ 4.0 million for the three and nine months ended February 29, 2024, respectively. Extinguishment of Noncontrolling Interest On August 31, 2023, pursuant to the joint venture agreement, the minority partner in 1.21 Gigawatts LLC exercised the option to exchange their interest in the joint venture for approximately 1.5 million shares, or a value of $ 9.8 million, of the Company’s common stock. The Company is now the sole member of 1.21 Gigawatts LLC and will report all activity as attributable to the Company in future periods. 13 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 8. Fair Value Measurements The carrying values of cash and cash equivalents, restricted cash and restricted cash equivalents, accounts receivable and accounts payable approximate fair value due to their short-term nature. The majority of the Company’s non-financial instruments, which include lease assets and property and equipment, are not required to be carried at fair value on a recurring basis. However, if certain triggering events occur, a non-financial instrument is required to be evaluated for impairment. If the Company determines that the non-financial instrument is impaired, the Company would be required to write down the non-financial instrument to its fair value. No such triggering events were identified during the three and nine months ended February 29, 2024. The Company’s debt outstanding under the AI Bridge Loan (See Note 5 - Related Party Transactions for further discussion) contains an accelerated redemption feature and the Company has elected to measure the entire note at fair value. The Company has not elected to measure its other existing long-term debt instruments at fair value. The Company engaged a third party valuation specialist to assist management in its determination of the fair value of the AI Bridge Loan. Changes in the fair value of debt are disclosed in loss on change in fair value of debt on the condensed consolidated statements of operations. Fair value of debt is determined on a recurring basis, which results are summarized as follows (in thousands): February 29, 2024 Debt instrument Fair Value Hierarchy Outstanding Principal Fair Value AI Bridge Loan Level 3 $ 15,000 $ 17,612 The fair value of the AI Bridge Loan was estimated using a discounted cash flow method applied to the remaining quarterly payments using a credit-adjusted discount rate calculated based on a risk-free rate derived from the U.S. yield curve for a similar term plus a credit risk adjustment derived from an estimated credit rating of CCC and above and which ranged from 5.31 % to 5.71 %. The resulting fair value represents a Level 3 fair value measurement. 9. Leases The Company enters into leases for equipment, office space and land. The Company’s lease agreements do not contain any material residual value guarantees or material restrictive covenants. The Company presents operating and finance right of use assets and liabilities separately on the balance sheet as their own captions, with the liabilities split between current and long-term, respectively. Components of lease expense were as follows (in thousands): Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Operating lease cost: Operating lease expense $ 5,203 $ 82 $ 8,174 $ 246 Short-term lease expense 12 118 52 341 Total operating lease cost 5,215 200 8,226 587 Finance lease expense: Amortization of right-of-use assets (1) 18,350 1,017 34,840 2,051 Interest on lease liabilities 3,253 224 5,994 516 Total finance lease cost 21,603 1,241 40,834 2,567 Variable lease cost 48 — 125 — Sublease Income ( 23 ) ( 23 ) ( 70 ) ( 81 ) Total net lease cost $ 26,843 $ 1,418 $ 49,115 $ 3,073 (1) Amortization of right-of-use assets is included within cost of revenues and selling, general and administrative expense in the condensed consolidated statements of operations. 14 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 The following table represents the Company’s future minimum lease payments as of February 29, 2024: Operating Leases Finance Leases Total Remainder of FY24 $ 4,574 $ 24,119 $ 28,693 FY25 18,833 96,099 114,932 FY26 19,514 45,220 64,734 FY27 19,868 14 19,882 FY28 20,290 1 20,291 Thereafter 16,029 — 16,029 Total lease payments 99,108 165,453 264,561 Less: imputed interest ( 16,825 ) ( 15,212 ) ( 32,037 ) Total lease liabilities 82,283 150,241 232,524 Less: Current portion of lease liability ( 13,023 ) ( 86,438 ) ( 99,461 ) Long-term portion of lease liability $ 69,260 $ 63,803 $ 133,063 Supplemental cash flow and other information related to leases is as follows: Nine Months Ended February 29, 2024 February 28, 2023 Weighted-average years remaining (in years): Finance leases 2.5 years 28.6 years Operating leases 5.3 years 3.9 years Weighted-average discount rate: Finance leases 10.7 % 8.0 % Operating leases 7.6 % 12.5 % The Company has entered into leases which are executed but not yet commenced with total minimum payments of approximately $ 120.7 million. The payments are for various leases with terms ranging from 2 years to 6.7 years. 10. Commitments and Contingencies Commitments Energy Contracts The Company has a minimum commitment of approximately $ 82.2 million related to the energy services agreement for its Jamestown, North Dakota co-hosting facility with a remaining term of approximately 2.9 years as of February 29, 2024. Construction Contracts The Company routinely engages with construction vendors for the construction of our facilities. These engagements are governed by contracts containing standard terms and conditions, including certain milestones that obligate the Company to pay as work is completed. In the event of termination of any of these contracts by the Company, the Company would be liable for all work that has been completed or in process, plus any applicable fees. The Company generally has the right to cancel these open purchase orders prior to delivery or terminate the contracts without cause. Claims and Litigation From time to time, the Company may be involved in litigation relating to claims arising out of operations in the normal course of business. The Company, Wes Cummins, the Company's Chief Executive Officer, and David Rench, the Company's Chief Financial Officer, have been named as defendants in a putative securities class action lawsuit in the matter styled, McConnell v. 15 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 Applied Digital Corporation, et al. , Case No. 3:23-cv-1805, filed in August 2023 in the U.S. District Court for the Northern District of Texas (the “Securities Lawsuit”). Specifically, the complaint asserts claims pursuant to Section 10(b) of the Securities and Exchange Act of 1934 based on allegedly false or misleading statements regarding the company’s business, operations, and compliance policies, including claims that the Company overstated the profitability of its datacenter hosting business and its ability to successfully transition into a low-cost cloud services provider and that the Company’s board of directors was not “independent” within the meaning of NASDAQ listing rules. The case is in an early stage, and the Court has not appointed a lead plaintiff nor has any class been certified. The Company has not yet responded to the complaint and no response is currently due. On November 15, 2023, a derivative action was filed in the matter styled, Weich v. Cummins, et al. , Case No. A-23-881629-C in the District Court of Clark County, Nevada. The Weich complaint names as defendants certain members of the Company’s Board of Directors and its Chief Executive Officer Wesley Cummins and purports to name chief Financial Officer David Rench as a defendant. The complaint asserts claims for breaches of fiduciary duties, unjust enrichment, and corporate waste against the individual defendants largely based on the same fact allegations as the Securities Lawsuit. On February 27, 2024, the plaintiff filed an amended complaint, asserting the same causes of action against the same defendants as the original complaint. The deadline to file or otherwise respond the amended complaint is April 12, 2024. The Company is unable to estimate a range of loss, if any, that could result were there to be an adverse final decision in this action. If an unfavorable action were to occur, it is possible that the impact could be material to the Company’s results of operations in the period(s) in which any such outcome becomes probable and estimable. As of February 29, 2024, there were no other pending or threatened lawsuits that could reasonably be expected to have a material effect on the results of the Company’s consolidated operations. There are also no legal proceedings in which any of the Company’s management or affiliates is an adverse party or has a material interest adverse to the Company’s interest. Settlement of Potential Claim During the second quarter of fiscal year 2024, the Company entered into a settlement agreement with respect to employment-related claims by a former executive. The terms of the settlement included payment to the claimant of $ 2.3 million, which is included in loss on legal settlement on our condensed consolidated statements of operations. 11. Business Segments Revenue by segment (excluding HPC hosting as that segment has no revenue) was as follows (in thousands): Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Datacenter hosting segment $ 37,795 $ 14,090 $ 109,720 $ 33,354 Cloud services segment 5,553 — 12,156 — Total revenue $ 43,348 $ 14,090 $ 121,876 $ 33,354 16 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 Segment profit (loss) and a reconciliation to net loss before income tax expenses is as follows (in thousands): Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Segment loss: Datacenter hosting segment (1) $ ( 24,443 ) $ ( 3,117 ) $ ( 4,647 ) $ ( 18,218 ) Cloud services segment ( 21,565 ) ( 741 ) ( 40,694 ) ( 741 ) HPC hosting segment ( 1,445 ) ( 18 ) ( 3,106 ) ( 18 ) Total segment loss ( 47,453 ) ( 3,876 ) ( 48,447 ) ( 18,977 ) Other (2) ( 8,369 ) ( 3,113 ) ( 22,973 ) ( 18,898 ) Operating loss (55,822) (6,989) (71,420) (37,875) Interest expense, net 4,404 352 8,836 1,061 Loss on change in fair value of related party debt 2,612 — 2,612 — Loss on debt extinguishment — — 2,353 94 Net loss before income tax expenses $ ( 62,838 ) $ ( 7,341 ) $ ( 85,221 ) $ ( 39,030 ) (1) The three and nine months ended February 29, 2024 includes $ 21.7 million loss on held for sale classification related to the sale of the Garden City facility, as well as $ 2.8 million of accelerated depreciation and $ 1.4 million of accelerated amortization related to damaged transformers at the Company’s Ellendale facility that have been rendered obsolete. See Note 13 - Assets Held for Sale and Note 3 - Property and Equipment, respectively, for further discussion of these events. (2) Other includes corporate related items not allocated to reportable segments. We also provide the following additional segment disclosures (in thousands): Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Depreciation and amortization: Datacenter hosting segment $ 9,162 $ 1,904 $ 16,902 $ 4,596 Cloud services segment 16,534 13 29,824 13 HPC hosting segment 407 1 717 1 Other (1) 102 8 221 20 Total depreciation and amortization (2) $ 26,205 $ 1,926 $ 47,664 $ 4,630 (1) Other includes corporate related items not allocated to reportable segments. (2) Includes amortization of the finance lease right-of-use assets. Information on segment assets and a reconciliation to consolidated assets are as follows (in thousands): February 29, 2024 May 31, 2023 Datacenter hosting segment $ 218,698 $ 224,447 Cloud services segment 297,561 3,127 HPC hosting segment 103,896 10,949 Total segment assets 620,155 238,523 Other (1) 23,013 25,434 Total assets $ 643,168 $ 263,957 (1) Other includes corporate related items not allocated to reportable segments. 17 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 12. Earnings Per Share Basic net income (loss) per share (“EPS”) of common stock is computed by dividing a company’s net earnings (loss) by the weighted average number of shares of common stock outstanding during the period. Diluted EPS reflects the potential dilution that could occur if the securities or other contracts to issue common stock were exercised or converted into common stock or resulted in the issuance of common stock that then shared in the earnings of the entity. Potentially dilutive securities are excluded from the computation of diluted net loss per share as their inclusion would be anti-dilutive. The table below shows the calculation for earnings per share: Three Months Ended Nine Months Ended February 29, 2024 February 28, 2023 February 29, 2024 February 28, 2023 Net loss $ ( 62,838 ) $ ( 7,341 ) $ ( 85,221 ) $ ( 38,750 ) Net loss attributable to noncontrolling interest — ( 316 ) ( 397 ) ( 577 ) Net loss attributable to Applied Digital Corporation $ ( 62,838 ) $ ( 7,025 ) $ ( 84,824 ) $ ( 38,173 ) Basic and diluted net loss per share attributable to Applied Digital Corporation $ ( 0.52 ) $ ( 0.07 ) $ ( 0.77 ) $ ( 0.41 ) Basic and diluted weighted average number of shares outstanding 121,426,622 94,119,944 110,500,556 93,545,687 13. Assets Held for Sale During the third quarter of fiscal 2024, the Company’s board approved plans to sell its Garden City facility. As such, the Company determined that the Garden City datacenter hosting facility met the “held for sale” classification as of February 29, 2024. On March 14, 2024, the Company entered into an agreement to sell the facility for a total potential cash consideration of $ 87.3 million (the “Cash Purchase Price”). As part of the agreement, the Company can earn additional consideration if it is able to assist the buyer in achieving regulatory approval for additional megawatt energization for the Garden City datacenter hosting facility within 120 days after the transaction closing (the “Contingent Amount”). As such, the associated property, equipment, and lease assets and liabilities have been classified as “held for sale” and the Company recorded a charge of $ 21.7 million in loss on held for sale classification on its condensed consolidated statements of operations for the three and nine months ended February 29, 2024 to record the asset group at its fair value less costs to sell. The Company has determined that this disposal did not qualify as a discontinued operation as the sale of the Garden City Facility was determined to not be a strategic shift as it does not represent a change in services provided or a change to the Company’s customer base. Assets and liabilities held for sale as of February 29, 2024 are as follows: Assets held for sale Property and equipment, net $ 57,260 Finance lease right of use assets 8,109 Total assets held for sale $ 65,369 Liabilities held for sale Current portion of finance lease liability $ 3,657 Long-term portion of finance lease liability 4,622 Total liabilities held for sale $ 8,279 The Company has calculated the loss on assets held for sale as of February 29, 2024 based on the purchase price agreed upon with Marathon on March 14, 2024. The Company notes that the purchase agreement contains a $ 34.0 million 18 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 “holdover” amount that is conditionally owed to the Company if additional energy capacity at the facility receives regulatory approval within 120 days of closing. For purposes of applying the fair value as of February 29, 2024, the Company did not consider achievement of this approval probable, and therefore has not considered any of the holdover amount when calculating the implied purchase price and fair value. Further, the Company notes that Marathon will release approximately $ 10.0 million of deferred revenue held by the Company in conjunction with the closing of the agreement. The Company also notes that Marathon will receive all assets related to the facility but is only assuming the ground lease liabilities, and the remaining $ 5.1 million of equipment lease liabilities are the responsibility of the Company to pay off at closing. Accordingly, the Company has excluded these lease liabilities in its calculation of fair value below. See below for the Company’s calculation of the implied transaction price and fair value and the resulting loss on the classification of assets as held for sale (in thousands): Assets held for sale Maximum Purchase Price $ 87,329 Less: Conditional Amount ( 34,000 ) Cash Consideration 53,329 Lease Liabilities Assumed 3,207 Deferred Revenue Released 9,971 Implied Fair Value 66,507 Less: Estimated Costs to Sell ( 1,200 ) Total fair value less costs to sell $ 65,307 Loss calculation Carrying value of assets held for sale $ 87,030 Less: Fair value less costs to sell 65,307 Loss on classification of held for sale $ 21,723 14. Subsequent Events Cornerstone Bank Loan Funding On March 1, 2024, the Company received funding under the Cornerstone Bank Loan. The funding, net of issuance fees, totaled $ 15.7 million. See Note 6 - Debt for further discussion of the Cornerstone Bank Loan. AI Bridge Loan Subsequent to the quarter ended February 29, 2024, the Company borrowed the remaining $ 5 million in funds available under the existing AI Bridge Loan. This additional borrowing brings the total outstanding under the AI Bridge loan to $ 20.0 million. On March 27, 2024, concurrent with the Yorkville Promissory Notes, the Company and the Lender entered into a Waiver, Consent and Amendment with respect to certain provisions of the AI Bridge Loan as set forth above (the “Amendment and Waiver”). Pursuant to the terms and conditions of the Amendment and Waiver, (i) the Lender agreed to waive the prepayment obligations of the Company that otherwise would have been triggered upon closing of the PPA and Promissory Notes described below, and (ii) the Company’s obligations with respect to the repayment fee due to the Lender were amended so that upon repayment the Lender would receive an aggregate amount equal to 1.30 x the aggregate principal amount funded as loans by the Lender to the Company in accordance with the terms and provisions of the AI Bridge Loan. Sale of Garden City Facility On March 14, 2024, APLD – Rattlesnake Den I LLC, a Delaware limited liability company and a subsidiary of the Company, entered into a purchase and sale agreement with Mara Garden City LLC, a Delaware limited liability company 19 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three and Nine Months Ended February 29, 2024 and a subsidiary of Marathon Digital Holdings, Inc., pursuant to which Rattlesnake Den I LLC agreed to sell to Mara Garden City LLC its datacenter facility located in Garden City, Texas (the “Garden City Transaction”). The Garden City Transaction closed on April 1, 2024. Yorkville Convertible Notes On March 27, 2024, the Company entered into a Prepaid Advance Agreement (the “PPA”) with YA II PN, LTD., a Cayman Islands exempt limited partnership (the “Investor”). In accordance with the terms of the PPA, the Investor has agreed to advance up to $ 50.0 million to the Company pursuant to two convertible unsecured promissory notes (the “Promissory Notes”). The Company issued the first Promissory Note on March 27, 2024, in the principal amount of $ 40.0 million, in consideration of a cash payment from the Investor of approximately $ 38.0 million, representing a five percent original issue discount. The second Promissory Note will be issued in the principal amount of $ 10.0 million, less a five percent original issue discount, within two trading days after a resale registration statement relating to the shares of common stock underlying the Promissory Notes is declared effective. The Promissory Notes are convertible into shares of the Company’s common stock, which have a par value of $ 0.001 per share. 20 Table of Contents