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) August 31, 2024 May 31, 2024 ASSETS Current assets: Cash and cash equivalents $ 58,215 $ 3,339 Restricted cash 21,342 21,349 Accounts receivable 2,298 3,847 Prepaid expenses and other current assets 2,063 1,343 Current assets held for sale 192 384 Total current assets 84,110 30,262 Property and equipment, net 478,249 340,381 Operating lease right of use assets, net 147,148 153,611 Finance lease right of use assets, net 200,649 218,683 Other assets 27,576 19,930 TOTAL ASSETS $ 937,732 $ 762,867 LIABILITIES, TEMPORARY EQUITY AND STOCKHOLDERS' EQUITY Current liabilities: Accounts payable $ 140,264 $ 116,117 Accrued liabilities 26,723 26,282 Current portion of operating lease liability 22,393 21,705 Current portion of finance lease liability 112,079 107,683 Current portion of debt 6,892 10,082 Current portion of debt, at fair value 30,464 35,836 Customer deposits 13,676 13,819 Related party customer deposits — 1,549 Deferred revenue 16,867 37,674 Related party deferred revenue — 1,692 Due to customer 17,211 13,002 Other current liabilities 96 96 Total current liabilities 386,665 385,537 Long-term portion of operating lease liability 103,871 109,740 Long-term portion of finance lease liability 43,841 63,288 Long-term debt 106,227 79,472 Total liabilities 640,604 638,037 Commitments and contingencies (Note 11) Temporary equity Series E preferred stock, $ 0.001 par value, 2,000,000 shares authorized, 301,673 shares issued and outstanding at August 31, 2024, and no shares authorized, issued or outstanding at May 31, 2024 6,932 — Series F preferred stock, 0.001 par value, 53,191 shares authorized, issued and outstanding at August 31, 2024, and no shares authorized, issued or outstanding at May 31, 2024 48,350 — Stockholders' equity: Common stock, $ 0.001 par value, 300,000,000 shares authorized, 162,471,048 shares issued and 157,438,246 shares outstanding at August 31, 2024, and 144,083,944 shares issued and 139,051,142 shares outstanding at May 31, 2024 162 144 Treasury stock, 5,032,802 shares at August 31, 2024 and 5,032,802 shares at May 31, 2024, at cost ( 62 ) ( 62 ) Additional paid in capital 496,027 374,738 Accumulated deficit ( 254,281 ) ( 249,990 ) Total stockholders’ equity attributable to Applied Digital Corporation 241,846 124,830 TOTAL LIABILITIES, TEMPORARY EQUITY AND SHAREHOLDERS' EQUITY $ 937,732 $ 762,867 See accompanying notes to the unaudited 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 August 31, 2024 August 31, 2023 Revenue: Revenue $ 58,778 $ 32,139 Related party revenue 1,926 4,184 Total revenue 60,704 36,323 Costs and expenses: Cost of revenues 61,060 25,221 Selling, general and administrative (1) 14,341 16,170 Gain on classification of held for sale (2) ( 24,808 ) — Loss on abandonment of assets 628 — Loss from legal settlement — 2,300 Total costs and expenses 51,221 43,691 Operating income (loss) 9,483 ( 7,368 ) Interest expense, net (3) 7,308 2,133 Loss on change in fair value of debt 6,422 — Loss on extinguishment of related party debt — 2,353 Net loss before income tax expenses ( 4,247 ) ( 11,854 ) Income tax expense (benefit) — — Net loss ( 4,247 ) ( 11,854 ) Net loss attributable to noncontrolling interest — ( 397 ) Preferred dividends ( 44 ) — Net loss attributable to Common Stockholders $ ( 4,291 ) $ ( 11,457 ) Basic and diluted net loss per share attributable to Applied Digital Corporation $ ( 0.03 ) $ ( 0.11 ) Basic and diluted weighted average number of shares outstanding 149,009,336 100,521,673 (1) Includes related party selling, general and administrative expense of $ 0.2 million and $ 0.3 million for the three months ended August 31, 2024 and August 31, 2023, respectively. See Note 5 - Related Party Transactions for further discussion of related party transactions. (2) Includes $ 25 million received in connection with the sale of our Garden City facility. See Note 11 - Commitments and Contingencies for further discussion. (3) Includes related party interest expense of $0.7 million for the three months ended August 31, 2023. There was no related party debt outstanding during the three months ended August 31, 2024 and as such, no interest expense was incurred related to related party debt. See Note 5 - Related Party Transactions for further discussion of related party transactions. See accompanying notes to the unaudited condensed consolidated financial statements 2 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Changes in Temporary Equity and Stockholders’ Equity (Unaudited) For the Three Months ended August 31, 2024 and August 31, 2023 (In thousands, except share data) Temporary Equity Permanent Equity Series E Redeemable Preferred Stock Series F Convertible Preferred Stock Common Stock Treasury Stock Additional Paid in Capital Accumulated Deficit Stockholders’ Equity Shares Amount Shares Amount Shares Amount Shares Amount Balance, May 31, 2024 — $ — — $ — 144,083,944 $ 144 ( 5,032,802 ) $ ( 62 ) $ 374,738 $ ( 249,990 ) $ 124,830 Shares issued in offering, net of costs — — — — 6,124,218 6 — — 31,065 — 31,071 Shares issued from awards vesting — — — — 769,908 1 — — ( 1 ) — — Conversions of debt — — — — 11,392,978 11 — — 56,190 — 56,201 Issuance of Yorkville amendment shares — — — — 100,000 — — — 519 — 519 Issuance of warrants to CIM, at fair value — — — — — — — — 36,479 — 36,479 Preferred Series E Stock 301,673 6,932 — — — — — — — — — Preferred Series E Dividends — — — — — — — — — ( 44 ) ( 44 ) Preferred Series F Stock — — 53,191 48,350 — — — — — — Stock-based compensation — — — — — — — — ( 2,919 ) — ( 2,919 ) Preferred stock dividends — — — — — — — — ( 44 ) — ( 44 ) Net loss — — — — — — — — — ( 4,247 ) ( 4,247 ) Balance, August 31, 2024 301,673 $ 6,932 53,191 $ 48,350 162,471,048 $ 162 ( 5,032,802 ) $ ( 62 ) $ 496,027 $ ( 254,281 ) $ 241,846 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 7,908,528 8 — — 64,708 — 64,716 — 64,716 Issuance of common stock from stock plans 530,732 — — — — — — — — Stock-based compensation — — — — 5,641 — 5,641 — 5,641 Stock issuance costs — — — — ( 234 ) — ( 234 ) — ( 234 ) Net loss — — — — — ( 11,457 ) ( 11,457 ) ( 397 ) ( 11,854 ) Extinguishment of noncontrolling interest 1,484,267 1 — — 9,764 — 9,765 ( 9,765 ) — Balance, August 31, 2023 110,850,885 $ 110 ( 5,001,728 ) $ ( 62 ) $ 240,073 $ ( 112,173 ) $ 127,948 $ — $ 127,948 See accompanying notes to the unaudited condensed consolidated financial statements 3 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (Unaudited) (In thousands) Three Months Ended August 31, 2024 August 31, 2023 CASH FLOW FROM OPERATING ACTIVITIES Net loss $ ( 4,247 ) $ ( 11,854 ) Adjustments to reconcile net loss to net cash (used in) provided by operating activities: Depreciation and amortization 34,316 7,860 Stock-based compensation ( 2,919 ) 5,641 Lease expense 7,659 — Loss on extinguishment of debt — 2,353 Loss on legal settlement — 2,300 Amortization of debt issuance costs 2,769 235 Gain on classification of held for sale ( 24,808 ) — Loss on change in fair value of debt 6,422 — Loss on abandonment of assets 628 173 Changes in operating assets and liabilities: Accounts receivable 1,549 55 Prepaid expenses and other current assets ( 721 ) ( 205 ) Customer deposits ( 143 ) — Related party customer deposits ( 1,549 ) — Deferred revenue ( 20,807 ) 3,695 Related party deferred revenue ( 1,692 ) ( 553 ) Accounts payable ( 77,537 ) 205 Accrued liabilities 9,738 2,113 Due to customer 4,209 — Lease assets and liabilities ( 8,757 ) 39 Sales and use tax payable — ( 1,568 ) Other assets — ( 5,972 ) CASH FLOW (USED IN) PROVIDED BY OPERATING ACTIVITIES ( 75,890 ) 4,517 CASH FLOW FROM INVESTING ACTIVITIES Purchases of property and equipment and other assets ( 54,798 ) ( 32,591 ) Proceeds from satisfaction of contingency on sale of assets 25,000 — Finance lease prepayments ( 2,808 ) ( 7,560 ) Purchases of investments — ( 390 ) CASH FLOW USED IN INVESTING ACTIVITIES ( 32,606 ) ( 40,541 ) CASH FLOW FROM FINANCING ACTIVITIES Repayment of finance leases ( 26,049 ) ( 4,849 ) Borrowings of long-term debt 105,000 3,750 Borrowings of related party debt — 3,000 Repayments of long-term debt ( 5,886 ) ( 3,463 ) Repayment of related party debt — ( 39,257 ) Payment of deferred financing costs ( 8,484 ) — Proceeds from issuance of common stock, net of costs 31,590 64,482 Common stock issuance costs ( 44 ) — Proceeds from issuance of preferred stock 60,726 — Preferred stock issuance costs ( 5,444 ) — Dividends issued on preferred stock ( 44 ) — Proceeds from issuance of SAFE agreement included in long-term debt 12,000 — CASH FLOW PROVIDED BY FINANCING ACTIVITIES 163,365 23,663 NET INCREASE (DECREASE) IN CASH, CASH EQUIVALENTS, AND RESTRICTED CASH 54,869 ( 12,361 ) CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, BEGINNING OF PERIOD 31,688 43,574 CASH, CASH EQUIVALENTS, AND RESTRICTED CASH, END OF PERIOD $ 86,557 $ 31,213 See accompanying notes to the unaudited condensed consolidated financial statements 4 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (Unaudited) (In thousands) SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION Three Months Ended August 31, 2024 August 31, 2023 Interest paid $ 5,511 $ 1,839 SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES Operating right-of-use assets obtained by lease obligation $ — $ 10,272 Finance right-of-use assets obtained by lease obligation $ 13,305 $ 46,952 Property and equipment in accounts payable and accrued liabilities $ 116,440 $ 6,729 Conversion of debt to common stock $ 56,201 $ — Extinguishment of non-controlling interest $ — $ 9,765 Loss from legal settlement $ — $ 2,300 Issuance of warrants to CIM, at fair value $ 36,479 $ — See accompanying notes to the unaudited condensed consolidated financial statements 5 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements (unaudited) For the Three Months Ended August 31, 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 12 - 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 unaudited condensed consolidated balance sheet as of May 31, 2024 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, 2024 filed with the SEC on August 30, 2024. 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. Revenue Recognition The Company recognizes revenue in accordance with Accounting Standards Codification 606, Revenue from Contracts with Customers. Data Center Hosting Revenue The Company provides energized space to customers who locate their hardware within the Company’s co-hosting facility. All Data Center 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 Months Ended August 31, 2024 Segments The Company has identified three reportable segments: cloud services (“Cloud Services Business”), high-performance compute hosting (“HPC Hosting Business”), and data center hosting (“Data Center Hosting Business”). 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 Data Center Hosting Business operates data centers 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 Business operates through our wholly-owned subsidiary, Applied Digital Cloud Corporation, 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 an energized space supported by Company-provided equipment. The HPC Hosting Business designs, builds, and operates data centers which are designed to support high-compute applications using advanced and sophisticated infrastructures to provide services to customers. See Note 2 - 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, 2024, as filed with the SEC, for additional information regarding the Company’s significant accounting policies and use of estimates. Reclassifications Balance Sheet We have reclassified certain prior period amounts in our unaudited condensed consolidated balance sheets to conform to our current period presentation. Specifically, we have reclassified certain restricted cash held in long term instruments from “Restricted cash” to “Other assets”. We have also reclassified the presentations of state income tax payable to “Other current liabilities” 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 amounts in our unaudited condensed consolidated statements of operations to conform to our current period presentation. Specifically, we have reclassified certain amounts of “Selling, general and administrative” expenses to “Cost of revenues”. We have condensed the presentation of segment revenue into a single “Revenue” caption as segment disclosures are presented in Note 12 - Business Segments. These reclassifications had no impact on reported net loss, 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 $ 28.3 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. 7 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 Cash, cash equivalents, and restricted cash within the unaudited condensed consolidated balance sheets that are included in the unaudited condensed consolidated statements of cash flows as of August 31, 2024 and May 31, 2024 were as follows (in thousands): August 31, 2024 May 31, 2024 Cash and cash equivalents $ 58,215 $ 3,339 Restricted cash 21,342 21,349 Restricted cash included in other assets 7,000 7,000 Total cash, cash equivalents, and restricted cash $ 86,557 $ 31,688 Liquidity As noted above, the Company had a working capital deficit of $ 302.6 million which raises substantial doubt about the Company's ability to continue as a going concern. Based on an analysis of subsequent events which are disclosed in "Note 14 - Subsequent Events", the Company believes that substantial doubt to continue as a going concern has been alleviated. Therefore, the Company has sufficient liquidity to meet its obligations as they become due for at least twelve months from the date these financial statements were issued. Preferred Stock The Company applied the guidance in ASC 480-10-S99-3A, SEC Staff Announcement: Classification and Measurement of Redeemable Securities and classified the Series E Preferred Stock (as defined below) and the Series F Convertible Preferred Stock as temporary equity in the temporary equity section of the unaudited condensed consolidated balance sheets on August 31, 2024. The Series E Preferred Stock is recorded outside of stockholders’ equity because under the terms thereof, there are optional redemption features, which may require redemption arising from events outside the control of the Company. The Series F Convertible Preferred Stock is recorded outside of stockholders’ equity because under the terms thereof, the redemption right is at a fixed price of the stated value and a fixed date of December 31, 2024 through January 10, 2025. See further discussion in Note 8 - Temporary Equity. 3. Property and Equipment Property and equipment consisted of the following as of August 31, 2024 and May 31, 2024 (in thousands): Estimated Useful Life August 31, 2024 May 31, 2024 Networking equipment, electrical equipment, and software 5 years $ 32,632 $ 32,517 Electric generation and transformers 15 years 9,933 9,933 Land and building Building 39 years 108,294 103,990 Land 19,037 6,205 Land improvements 15 years 1,380 1,380 Leasehold improvements 3 years - 7 years 1,090 1,051 Construction in progress 313,557 190,162 Other equipment and fixtures 5 years - 7 years 9,713 9,552 Total cost of property and equipment 495,636 354,790 Accumulated depreciation ( 17,387 ) ( 14,409 ) Property and equipment, net $ 478,249 $ 340,381 Depreciation expense totaled $ 3.0 million and $ 2.2 million for the three months ended August 31, 2024 and 2023, respectively. 8 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 4. Revenue from Contracts with Customers Below is a summary of the Company’s revenue concentration by major customers for the three months ended August 31, 2024 and August 31, 2023, respectively. Three Months Ended August 31, 2024 August 31, 2023 Customer A 48 % 68 % Customer B — % 10 % Customer G 16 % — % Deferred Revenue Changes in the Company's deferred revenue balances for the three months ended August 31, 2024 and August 31, 2023, respectively, are shown in the following table (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Balance, beginning of period $ 39,366 $ 48,692 Advance billings 44,317 39,465 Revenue recognized ( 60,448 ) ( 36,323 ) Other adjustments ( 6,368 ) — Less: Related party balances — ( 971 ) Balance, end of period $ 16,867 $ 50,863 Customer Deposits Changes in the Company's customer deposits balances for the three months ended August 31, 2024 and August 31, 2023, respectively, are shown in the following table (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Balance, beginning of period $ 15,367 $ 36,370 Customer deposits received 2,849 — Customer deposits refunded ( 1,549 ) — Customer deposits applied ( 2,991 ) — Less: Related party balances — ( 3,811 ) Balance, end of period $ 13,676 $ 32,559 5. Related Party Transactions Related Party Revenue The following table illustrates related party revenue for the three months ended August 31, 2024 and August 31, 2023 (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Customer D* $ 992 $ 2,332 Customer E** $ 678 $ 1,852 * Customer D is a subsidiary of an entity which, during the first fiscal quarter of 2024, was deemed to beneficially own over 5 % of the Company's outstanding common stock. As of July 25, 2024, the controlling individual of the entity filed a 9 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 Schedule 13G to report the fact that as of the date thereof, the entity has ceased to be a beneficial owner of more than 5 % of such class of securities. ** Customer E is 60 % owned by an individual who, during the first fiscal quarter of 2024, was deemed to beneficially own over 5 % of the Company's outstanding common stock. As of July 25, 2024, the individual filed a Schedule 13G to report the fact that as of the date thereof, the individual has ceased to be a beneficial owner of more than 5 % of such class of securities. The following table illustrates related party deferred revenue and deposits balances as of August 31, 2024 and May 31, 2024 (in thousands): Customer D balances as of Customer E balances as of August 31, 2024 May 31, 2024 August 31, 2024 May 31, 2024 Deferred revenue $ — $ 993 $ — $ 699 Customer deposits $ — $ 895 $ — $ 654 Related Party Sublease Income The Company received 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 unaudited condensed consolidated statements of operations. The following table illustrates related party sublease income for the three months ended August 31, 2024 and August 31, 2023 (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Sublease Income $ — $ 23 Other Related Party Transactions Related party transactions included within selling, general, and administrative expense on the unaudited condensed consolidated statement of operations include the following: • construction and consulting costs of $ 0.1 million during the three months ended August 31, 2023 were incurred with a company owned by a family member of the Company’s Chief Financial Officer. There were no transactions with this related party during the three months ended August 31, 2024. • software license fees of $ 0.1 million and $ 48 thousand, during the three months ended August 31, 2024 and August 31, 2023, respectively, were incurred with a company whose chairman is also a member of the Company’s Board of Directors. • salaries, wages, benefits, and stock-based compensation expense of $ 0.1 million and $ 0.1 million during the three months ended August 31, 2024 and August 31, 2023, respectively, were incurred for six employees that are family members of the Company’s Chief Executive Officer. 10 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 6. Debt Long-term debt consisted of the following components (in thousands): Interest Rate Maturity Date August 31, 2024 May 31, 2024 CIM Promissory Loan (1) 12 % June 2027 105,000 — Starion Ellendale Loan (2) 7.48 % February 2028 15,214 16,145 Vantage Transformer Loan 6.50 % February 2029 — 3,609 Cornerstone Bank Loan (3) 8.59 % March 2029 14,923 15,576 Yorkville Convertible Debt — % April and June 2025 — 80,243 Starion Term Loan (4) 6.50 % July 2027 9,298 10,021 Other long-term debt (5) 12,285 297 Deferred financing costs, net of amortization ( 43,601 ) ( 501 ) Less: Current portion of debt ( 6,892 ) ( 45,918 ) Long-term debt, net $ 106,227 $ 79,472 (1) Pursuant to a parent guarantee, the CIM Promissory Loan is guaranteed by the Company, and is secured by a continuing security interest in substantially all of its respective assets except for Excluded Assets (as defined in the Guarantee and Collateral Agreement). (2) The Starion Ellendale Loan is guaranteed by APLD ELN-01 LLC, a wholly-owned subsidiary of the Company, and is secured by the Ellendale facility, a security interest in substantially all of the assets of APLD ELN-01 LLC, and a security interest in the form of a collateral assignment of the Company’s rights and interests in all master hosting agreements related to the Ellendale Facility. (3) The Cornerstone Bank Loan is guaranteed by APLD GPU-01, LLC, a wholly-owned subsidiary of the Company, and is secured by a security interest in multiple Terms of Service Agreements for HPC based systems related to AI Cloud Computing Services, which are to be serviced at the Jamestown hosting facility. (4) The Starion Term Loan is guaranteed by APLD Hosting, LLC, a wholly-owned subsidiary of the Company, and is secured by the Jamestown hosting facility, a security interest in substantially all of the assets of APLD Hosting LLC, and interests in all master hosting agreements related to the Jamestown hosting facility. (5) Inclusive in this number is $ 12.0 million of proceeds from the issuance of two SAFE agreements which were accounted for as liabilities. See further discussion below. Remaining Principal Payments Below is a summary of the remaining principal payments due over the life of the term loans as of August 31, 2024 (in thousands): Remainder of FY25 $ 7,296 FY26 10,454 FY27 11,134 FY28 112,659 FY29 3,176 Thereafter (1) 12,000 Total $ 156,719 (1) Represents $ 12.0 million of proceeds from the issuance of two SAFE agreements which were accounted for as liabilities. See further discussion below. Letters of Credit As of August 31, 2024, the Company had letters of credit totaling $ 28.3 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 11 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 agreements. The Company presents all restricted cash amounts with letter of credit terms of 12 months or less within the Restricted Cash caption within current assets and any amounts with related letter of credit terms of over 12 months in Other Assets. Yorkville Convertible Debt During the fiscal year ended May 31, 2024, the Company entered into two prepaid advance agreements with YA II PN, LTD. (“YA Fund”) for promissory notes totaling $92.1 million (“YA Notes”). The YA Notes are convertible into shares of the Company’s common stock. During the three months ended August 31, 2024, $ 48 million of the YA notes were converted into approximately 11.4 million shares of common stock. See “Note 14 - Subsequent Events” for discussion about conversions subsequent to August 31, 2024. The Company has elected to present the Yorkville Convertible Debt at fair value on the unaudited condensed consolidated balance sheets (see "Note 9 - Fair Value Measurements" for further discussion). CIM Arrangement & Warrants During the three months ended August 31, 2024, APLD Holdings 2 LLC (the “Borrower”), a subsidiary of the Company, entered into a promissory note (the “CIM Promissory Note”) with CIM APLD Lender Holdings, LLC, a Delaware limited liability company (the “Lender”). The CIM Promissory Note provides for borrowings up to $ 125 million and includes an accordion feature that allows for up to an additional $ 75 million of borrowings. As of August 31, 2024, the total balance outstanding under the CIM Promissory Note was $ 105 million. Pursuant to the CIM Promissory Note, the Company issued warrants to purchase up to 9,265,366 shares of Common Stock (the “CIM Warrants”). The CIM Warrants were issuable in two tranches for the purchase of up to 6,300,449 Common Shares (the “Initial Warrants”) and 2,964,917 Common Shares (the “Additional Warrants”), respectively. The Initial Warrants were issued June 17, 2024 and the Additional Warrants were issued August 11, 2024. The CIM Warrants are exercisable upon issuance and have a five-year term. The CIM Warrants have an exercise price of $ 4.8005 per share, which exercise price may be paid in cash, by net settlement or by a combination of cash and net settlement but must be exercised by net settlement if no registration covering the exercise of the Warrants remains effective. The CIM Warrants were measured at fair value using a Black-Scholes Option Pricing model. Inherent in pricing models are assumptions related to expected share-price volatility, expected life, risk-free interest rate and dividend yield, which are considered Level 3 inputs. The estimated fair value of the CIM Warrants was based on the following significant inputs: Initial Warrants Additional Warrants Warrant issue date June 17, 2024 August 11, 2024 Contractual term 5 years 5 years Volatility 105 % 110 % Risk-free rate 4.25 % 3.76 % Dividend yield — % — % The fair value of the Initial Warrants and Additional Warrants was $ 4.36 and $ 3.04 per warrant, respectively. The total fair value of the CIM Warrants was $ 36.5 million and was recorded in the unaudited condensed consolidated statement of stockholders' equity. The Company deferred the recognition of the fair value of the Initial and Additional Warrants as a reduction in the net carrying amount of the CIM Promissory Note and subsequently will amortize this balance in interest expense using the effective interest rate method. Yorkville Amendment In connection with the CIM Promissory Note, the Company also entered into a Consent, Waiver and First Amendment to Prepaid Advance Agreements (the “Consent”) with YA Fund. In exchange for giving its consent to the transaction with the CIM Lender, the Company agreed to issue an aggregate of 100,000 shares of common stock to YA Fund and to conditionally lower the floor price from $ 3.00 to $ 2.00 so long as the daily Volume Weighted Average Price (“VWAP”) is 12 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 less than $ 3.00 per share of common stock for five out of seven trading days. The Company further agreed to deliver a security agreement whereby its subsidiary, Applied Digital Cloud Corporation, would grant a springing lien on substantially all of its assets subject to customary carve-outs to secure the YA notes issued in favor of YA Fund. Pursuant to the Consent, YA Fund also consented to future project-level financing at the HPC Ellendale facility. In addition, pursuant to the terms of the Consent, certain provisions of the March PPA and the May PPA were amended. Upon issuance of the 100,000 shares, the Company recorded the value of the shares at their grant date fair value as an increase in the loss on change in fair value of debt caption on the unaudited condensed consolidated statements of operations. SAFE During the three months ended August 31, 2024, Applied Digital Cloud Corporation (“ADCC”), a wholly-owned subsidiary of the Company, entered into two SAFE agreements totaling $ 12.0 million with an investor (the “Investor”). Under the terms of the SAFE agreements, the Investor has the right to certain shares of ADCC’s preferred stock. If an equity financing transaction occurs before the termination of the SAFE agreements, the SAFE agreements will automatically convert into the number of shares of preferred stock equal to the purchase amount divided by the discount price, which will be the lowest price per share of the preferred stock sold in the equity financing transaction multiplied by the discount rate (90%). If there is a liquidity event before the termination of the SAFE agreements, the Investor will automatically be entitled to receive a portion of proceeds, due and payable to the Investor immediately prior to, or concurrent with, the occurrence of such liquidity event, equal to the greater of (i) the purchase amount or (ii) the amount payable on the number of shares of common stock equal to the purchase amount divided by the liquidity price (the price per share equal to the fair market value of the common stock at the time of the liquidity event, as determined by reference to the purchase price payable in connection with such liquidity event, multiplied by the discount rate). If there is a dissolution event before the termination of the SAFE agreements, the Investor will automatically be entitled to receive a portion of proceeds equal to the purchase amount, due and payable to the Investor immediately prior to the occurrence of the dissolution event. In a liquidity or dissolution event, the SAFE agreements are intended to operate like standard non-participating preferred stock. The Investor’s right to receive the purchase amount is junior to payments for outstanding indebtedness and creditor claims, on par with payments for other SAFE agreements and preferred stock, and senior to payments for common stock. The SAFE agreements will automatically terminate immediately following the earliest to occur of: (i) the issuance of capital stock to the Investor pursuant to the automatic conversion of the SAFE agreements; or (ii) the payment, or setting aside for payment, of amounts due the Investor. The Investor shall have the right, but not the obligation, to purchase up to its Pro Rata Share (the ratio of (i) the purchase amount of the SAFE agreements to (ii) the aggregate purchase amounts of all SAFE agreements issued by ADCC prior to the equity financing transaction) of the securities issued in the equity financing transaction, on the same terms, conditions and pricing afforded to the other investors participating in the equity financing transaction. The SAFE agreements were accounted in accordance with ASC 480: Distinguishing Liabilities from Equity. Per the SAFE agreements, as the underlying share class has not been issued yet and as such, equity classification cannot be determined based on redemption rights, these agreements were classified as liabilities and included in long-term debt at their face value on the Company’s unaudited condensed consolidated balance sheets. 7. Stockholders' Equity Common Stock Increase In Authorized Shares On June 11, 2024, we filed a Certificate of Amendment (the “Certificate of Amendment”) to our Second Amended and Restated Articles of Incorporation, as amended (the “Articles of Incorporation”). Pursuant to the Certificate of Amendment, the number of authorized shares of Common Stock was increased to 300,000,000 . The Certificate of Amendment became effective upon filing on June 11, 2024. 13 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 Roth Capital Partners LLC On May 6, 2024, the Company began sales of common stock under a "at the market" sale agreement with Roth Capital Partners, LLC pursuant to which the Company could sell up to $ 25 million in aggregate proceeds of common stock. During the quarter ended August 31, 2024, the Company sold approximately 3.1 million shares for net proceeds of approximately $ 14.6 million with commission and legal fees related to the issuance of approximately $ 0.5 million. As of August 31, 2024, this offering was completed. At-the-Market Sales Agreement On July 9, 2024, the Company entered into a Sales Agreement (the “Sales Agreement”) with B. Riley Securities, Inc., BTIG, LLC, Lake Street Capital Markets, LLC, Northland Securities, Inc. and Roth Capital Partners, LLC (collectively, the “Agents”), pursuant to which the Company may offer and sell, from time to time, through the Agents, up to $ 125,000,000 in shares of the Company’s common stock. As of August 31, 2024, approximately 3.0 million shares of the Company’s common stock has been issued and sold under the Sales Agreement for proceeds of $ 16.4 million net of issuance costs of $ 0.5 million. As of August 31, 2024, this offering was no longer active. Standby Equity Purchase Agreement ("SEPA") On August 28, 2024, the Company entered into the SEPA with YA Fund, which was amended on August 29, 2024. Pursuant to the SEPA, subject to certain conditions and limitations, the Company has the option, but not the obligation, to sell to YA Fund, and YA Fund must subscribe for, an aggregate amount of up to $ 250.0 million of common stock, at the Company’s request any time during the commitment period commencing on September 30, 2024, and terminating on October 1, 2027. In connection with the execution of the SEPA, the Company agreed to pay a structuring fee (in cash) to YA Fund in the amount of $ 25,000 . Additionally, the Company agreed to pay a commitment fee of $ 2,125,000 to YA Fund, payable on the date of the SEPA, in the form of the issuance of 456,287 shares of common stock (the “Commitment Shares”), representing $ 2,125,000 divided by the average of the daily VWAPs of the common stock during the three trading days immediately prior to August 28, 2024. Pursuant to the SEPA, the Company agreed to file a registration statement with the SEC for the resale under the Securities Act by YA Fund of the common stock issued under the SEPA, including the Commitment Shares. The Company shall not have the ability to request any advances under the SEPA until such resale registration statement is declared effective by the SEC. 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 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 August 31, 2024, the Company had issued awards of approximately 9.6 million shares of common stock of the Company under the plans. The Company recognized $( 2.9 ) million and $ 5.6 million of stock based compensation during the three months ended August 31, 2024 and 2023, respectively. During the three months ended August 31, 2024, the Board determined that the performance criteria associated with certain performance stock units granted to certain executives in the third fiscal quarter of 2024 were not met. As such, the respective performance stock unit awards were cancelled and the Company recognized a reversal of the expense previously recognized for the awards of approximately $6.0 million. 14 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 Restricted Stock Awards The following is a summary of the activity and balances for unvested restricted stock awards granted for the three months ended August 31, 2024: Number of Shares Weighted Average Grant Date Fair Value Per Share Outstanding as of May 31, 2024 638,895 $ 4.01 Granted — — Vested — — Forfeited — — Outstanding as of August 31, 2024 638,895 $ 4.01 As of August 31, 2024, total remaining expense to be recognized related to these awards was $ 1.7 million and the weighted average remaining recognition period for the unvested awards was 1.9 years. Restricted Stock Units The following is a summary of the activity and balances for unvested restricted stock units granted during the three months ended August 31, 2024: Number of Shares Weighted Average Grant Date Fair Value Per Share Outstanding as of May 31, 2024 8,355,080 $ 3.59 Granted 1,257,800 5.22 Vested ( 885,351 ) 5.15 Forfeited ( 2,908,728 ) 2.27 Outstanding as of August 31, 2024 5,818,801 $ 4.35 As of August 31, 2024, total remaining expense to be recognized related to these awards was $ 20.1 million and the weighted average remaining recognition period for the unvested awards was 1.8 years. 8. Temporary Equity Preferred Stock Series E Redeemable Preferred Stock During the three months ended August 31, 2024, the Company closed on four offerings of the Series E Redeemable Preferred Stock (the “Series E Preferred Stock”). The Company sold total shares of 301,673 for proceeds of $ 6.9 million net of issuance costs of $ 0.6 million. The shares of Series E Preferred Stock have no voting or conversion rights. Holders of the Series E Preferred Stock are entitled to receive cumulative dividends at a fixed rate of 9.0 % per annum. Dividends are calculated based on a 360-day year, declared and accrued monthly, and payable at the discretion of the Board of Directors out of legally available funds. Dividends must be fully paid for all past periods before any distributions can be made to common stockholders or any junior series of equity securities. During the three months ended August 31, 2024, the Company declared and paid approximately $ 44,000 of dividends related to Series E preferred stock as presented on the unaudited condensed consolidated statement of operations. The Series E Preferred Stock ranks senior to all classes of common stock and junior to all existing and future debt of the Company. Additionally, it is on parity with any future series of preferred stock with substantially identical terms but may rank junior to any future series of preferred stock if the holders of such series are entitled to rights and preferences with priority over the holders of the Series E Preferred Stock. In the event of liquidation, holders are entitled to receive $ 25.00 per share (the “Series E Stated Value”) plus any accrued but unpaid dividends before any distributions are made to 15 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 common stockholders. The Series E Preferred Stock has no stated maturity and remains outstanding indefinitely unless redeemed or repurchased by the Company. Holders may require the Company to redeem any portion of their Series E Preferred Stock at any time for a "Settlement Amount" calculated as the Series E Stated Value plus any unpaid dividends, less a Holder Optional Redemption Fee, equal to a percentage of the Series E Stated Value based on the year when the redemption occurs as follows: 9.00 % prior to the first anniversary of the respective tranche closing date (the "Original Issuance Date"); 7.00 % on or after the first anniversary but prior to the second anniversary of the Original Issuance Date; 5.00 % on or after the second anniversary but prior to the third anniversary of the Original Issuance Date: and 0.00 % on or after the third anniversary of the Original Issuance Date. The Settlement Amount can be settled in cash or shares of common stock, subject to a share cap, which limits the total shares deliverable upon redemption to 19.99 % of the common stock outstanding prior to the Series E Preferred Stock offering ( 25,475,751 shares, the “Share Cap”). Any portion of the Settlement Amount exceeding this cap will be settled in cash. The Company may also redeem shares of Series E Preferred Stock after the second anniversary of the original issuance date, with a minimum notice of 10 days, at the Company Optional Redemption Settlement Amount, which is equal to the Series E Stated Value per share plus any unpaid and accrued dividends. If the Company elects to pay the redemption amount in shares, then the number of shares to be delivered will be calculated as the Company Optional Redemption Settlement Amount divided by the closing price per share of the common stock on the date of the Company Optional Redemption exercise, subject to the Share Cap. The Series E Preferred Stock offering was terminated on August 9, 2024. Series F Convertible Preferred Stock On August 29, 2024, the Company entered into a securities purchase agreement for the private placement of 53,191 shares of Series F Convertible Preferred Stock, par value $ 0.001 per share, including 3,191 shares representing an original issue discount of 6 %. The transaction closed on August 30, 2024, for total proceeds of $ 50.0 million, prior to fees paid to Northland Securities, Inc. for their role as placement agent in an amount equal to 3.5 % of the total proceeds. The shares of Series F Convertible Preferred Stock are convertible into shares of common stock only upon the receipt of shareholder approval. Holders of the Series F Convertible Preferred Stock are entitled to cumulative preferential dividends at an annual rate of 8.0 % of the Stated Value of $ 1,000 per share (the “Series F Stated Value”), payable quarterly in arrears. Dividends are calculated based on a 360-day year, declared and accrued quarterly, and payable at the discretion of the Board of Directors out of legally available funds. Dividends must be fully paid for all past periods before any distributions can be made to common stockholders or any junior series of equity securities. The Series F Convertible Preferred Stock ranks senior to all classes of common stock and junior to all existing and future debt of the Company. In the event of liquidation, holders are entitled to receive the Series F Stated Value plus any accrued but unpaid dividends before any distributions are made to common stockholders. Series F Convertible Preferred Stock is on parity with the Series E Preferred Stock and any future series of preferred stock with substantially identical terms. The holders of the Series F Convertible Preferred Stock have no voting rights, unless and until the receipt of shareholder approval. Upon the receipt of shareholder approval, the Series F Convertible Preferred Stock will vote on an as-converted basis, subject to a cap equal to the greater of (x) the conversion price then in effect or (y) $ 4.0638 . Holders have the right to require the Company to redeem the Series F Convertible Preferred Stock under certain conditions, including a Change of Control or Trading Failure, each as defined in the Series F Convertible Preferred Stock certificate of designation. If there is a Change of Control, the redemption price is the greater of the Series F Stated Value or the amount that would have been received if the Series F Convertible Preferred Stock had been converted into common stock immediately prior to the redemption event. If there is a Trading Failure, the redemption price is the greater of the Series F Stated Value or the product of the lowest conversion price during the period beginning on the date immediately preceding the Trading Failure and ending on the date the holder delivers a Redemption Notice, multiplied by the number of shares of common stock into which the preferred stock is convertible at the then-effective conversion price. Additionally, holders have a one-time right to require the Company to redeem their shares between December 31, 2024, and January 10, 2025 in which case the redemption price is the Series F Stated Value. 16 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 Further, upon receipt of shareholder approval of the conversion feature of the Series F Convertible Preferred Stock, if the VWAP for any 20 Trading Days during any 30 consecutive trading day period, beginning with the original issuance date of the applicable preferred stock, exceeds two hundred percent ( 200 %) of the conversion price then in effect, the Company may, at any time cause the holder to convert all or part of the holder’s preferred stock. 9. 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 months ended August 31, 2024. Fair value of financial instruments is determined on a recurring basis, which results are summarized as follows (in thousands): August 31, 2024 Debt instrument Fair Value Hierarchy Outstanding Principal Fair Value Yorkville convertible debt Level 2 $ 28,132 $ 30,463 The fair value of the Yorkville convertible debt was calculated on an as-converted basis using quoted market prices of the Company's outstanding common stock as of August 31, 2024. In assuming full conversion of the outstanding debt balance, the Company used the same terms as the Yorkville Convertible Debt, including a 5 % discount on the lowest daily volume weighted average price for the five days preceding August 31, 2024. Outstanding Principal as of August 31, 2024 (in thousands) $ 28,132 Conversion price $ 3.37 Number of shares to be issued 8,346,164 Stock price on August 31, 2024 $ 3.65 Fair Value as of August 31, 2024 (in thousands) $ 30,463 The Company recorded a loss on the change in fair value of debt of $ 6.4 million in its unaudited condensed consolidated statements of operations. 10. Leases The Company enters into leases for equipment, office space and co-location space. 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. 17 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 Components of lease expense were as follows (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Operating lease cost: Operating lease expense $ 8,941 $ 485 Short-term lease expense 21 82 Total operating lease cost 8,962 567 Finance lease expense: Amortization of right-of-use assets (1) 31,270 5,630 Interest on lease liabilities 4,356 1,082 Total finance lease cost 35,626 6,712 Variable lease cost 55 38 Sublease Income — ( 23 ) Total net lease cost $ 44,643 $ 7,294 (1) Amortization of right-of-use assets is included within cost of revenues and selling, general and administrative expense in the unaudited condensed consolidated statements of operations. The following table represents the Company’s future minimum lease payments as of August 31, 2024: Operating Leases Finance Leases Total Remainder of FY25 $ 23,331 $ 94,873 $ 118,204 FY26 32,035 71,864 103,899 FY27 32,697 1,523 34,220 FY28 33,453 2 33,455 FY29 25,240 — 25,240 Thereafter 3,536 — 3,536 Total lease payments 150,292 168,262 318,554 Less: imputed interest ( 24,028 ) ( 12,342 ) ( 36,370 ) Total lease liabilities 126,264 155,920 282,184 Less: Current portion of lease liability ( 22,393 ) ( 112,079 ) ( 134,472 ) Long-term portion of lease liability $ 103,871 $ 43,841 $ 147,712 Supplemental cash flow and other information related to leases is as follows: Three Months Ended August 31, 2024 August 31, 2023 Weighted-average years remaining (in years): Finance leases 1.5 years 8.4 years Operating leases 3.3 years 5.0 years Weighted-average discount rate: Finance leases 10.5 % 8.5 % Operating leases 7.8 % 7.7 % The Company has entered into leases which are executed but not yet commenced with total minimum payments of approximately $ 18.9 million. The payments are for various leases with terms of 2 years. 18 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 11. Commitments and Contingencies Commitments Energy Contracts The Company has a minimum commitment of approximately $ 68.1 million related to the energy services agreement for its Jamestown, North Dakota co-hosting facility with a remaining term of approximately 2.4 years as of August 31, 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. 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) and 20(a) 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 Data Center 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. On May 22, 2024, the court appointed Lead plaintiff and approved lead counsel, and on July 22, 2024, Lead Plaintiff filed an amended complaint which asserts the same claims based on similar allegations in the original complaint. On September 20, 2024, the defendants filed a motion to dismiss the amended complaint. 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. 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 breach of fiduciary duties, corporate waste and unjust enrichment based upon allegations that the defendants caused or allowed the Company to make materially false and misleading statements regarding the Company’s business, operations, and compliance policies. Specifically, the complaint alleged that the Company overstated the profitability of the Data Center Hosting Business and its ability to successfully transition into a low-cost cloud services provider and that the Board was not “independent” within the meaning of NASDAQ listing rules. On February 27, 2024, the derivative plaintiff filed an amended complaint asserting the same claims as the original complaint. On June 5, 2024, following briefing and argument on the defendants’ motion to dismiss, the Court entered an order granting the defendants’ motion without prejudice and dismissing all claims against all defendants, including the Company, on the grounds that the plaintiff failed to plead (1) demand futility as to each of plaintiff’s claims or (2) a claim for breach of fiduciary duty. The order dismissed all claims against all defendants, including the Company. The plaintiff can seek leave to file an amended complaint but to date has not done so. 19 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 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 August 31, 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. Garden City Release of Escrow Funds On July 30, 2024, the Company announced that it had met the conditional approval requirements related to the release of the escrowed funds from the sale of its Garden City hosting facility. As of the date of this report, the Company has received the remaining $ 25 million of the purchase price held in escrow pending such conditional approval which was included in gain on classification of held for sale in its unaudited condensed consolidated statements of operations. 12. Business Segments Revenue by segment (excluding HPC hosting as that segment has no revenue) was as follows (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Data center hosting segment $ 34,849 $ 34,171 Cloud services segment 25,855 2,152 Total revenue $ 60,704 $ 36,323 Segment profit (loss) and a reconciliation to net loss before income tax expenses is as follows (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Segment profit (loss) Data center hosting segment (1) $ 35,851 $ 9,001 Cloud services segment ( 15,811 ) ( 7,405 ) HPC hosting segment ( 2,944 ) ( 754 ) Total segment profit 17,096 842 Other (2) ( 7,613 ) ( 8,210 ) Operating income (loss) 9,483 ( 7,368 ) Interest expense, net 7,308 2,133 Loss on change in fair value of debt 6,422 — Loss on debt extinguishment — 2,353 Net loss before income tax expenses $ ( 4,247 ) $ ( 11,854 ) (1) The three months ended August 31, 2024 includes $ 25 million gain on classification of held for sale related to the satisfaction of a contingency associated with the sale of the Garden City facility. (2) Other includes corporate related items not allocated to reportable segments. 20 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 We also provide the following additional segment disclosures (in thousands): Three Months Ended August 31, 2024 August 31, 2023 Depreciation and amortization: Data center hosting segment $ 3,359 $ 3,351 Cloud services segment 30,218 4,508 HPC hosting segment 722 126 Other (1) 62 27 Total depreciation and amortization (2) $ 34,361 $ 8,012 (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): August 31, 2024 May 31, 2024 Data center hosting segment $ 143,120 $ 145,222 Cloud services segment 338,761 374,216 HPC hosting segment 387,562 220,648 Total segment assets 869,443 740,086 Other (1) 68,289 22,781 Total assets $ 937,732 $ 762,867 (1) Other includes corporate related items not allocated to reportable segments. 13. 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 August 31, 2024 August 31, 2023 Net loss $ ( 4,247 ) $ ( 11,854 ) Net loss attributable to noncontrolling interest — ( 397 ) Net loss attributable to Common Stockholders $ ( 4,291 ) $ ( 11,457 ) Basic and diluted net loss per share attributable to Applied Digital Corporation $ ( 0.03 ) $ ( 0.11 ) Basic and diluted weighted average number of shares outstanding 149,009,336 100,521,673 As of August 31, 2024 and 2023, the Company had approximately 6.5 million and 13.3 million shares, respectively, of granted but unvested restricted stock and restricted stock units that would have a potentially dilutive effect on earnings per share. 21 Table of Contents APPLIED DIGITAL CORPORATION AND SUBSIDIARIES Notes to the Condensed Consolidated Financial Statements For the Three Months Ended August 31, 2024 As of August 31, 2024, the Company has approximately 18.0 million shares which have been excluded from the calculation of earnings per share because the effect of those shares would be antidilutive. Approximately 8.3 million of those shares are associated with the Yorkville Convertible Debt, approximately 2.1 million of those shares are associated with Series E Preferred Stock, and approximately 7.6 million of those shares are associated with Series F Convertible Preferred Stock. Additionally, the Company has 12.3 million warrants outstanding as of August 31, 2024 which have been excluded from the calculations of earnings per share because the effect of those shares would be antidilutive. 14. Subsequent Events Private Placement On September 5, 2024, the Company entered into a securities purchase agreement with a group of institutional and accredited investors, NVIDIA and Related Companies, for the private placement (the “Private Placement”) of 49,382,720 shares (the “Shares”) of the Company’s common stock, par value $ 0.001 per share, at a purchase price of $ 3.24 per Share, representing the last closing price of the common stock on the Nasdaq Global Select Market on September 4, 2024. As of the date of this report, the Private Placement closed with aggregate gross proceeds to the Company of approximately $ 160 million, before deducting offering expenses. Yorkville Debt Conversions Subsequent to the quarter ended August 31, 2024 and as of the date of this report, $ 17.8 million of the Initial YA Notes were converted into approximately 5.8 million shares of common stock as well as the remainder of the May Note, $ 4.1 million, was converted into approximately 1.4 million shares of common stock. As of the date of this report, following the above referenced conversions, approximately $ 6.2 million remains outstanding across all of the YA Notes. Series E-1 Preferred Stock On September 23, 2024, we entered into the Dealer Manager Agreement with Preferred Capital Securities, LLC (the “Dealer Manager”) pursuant to which the Dealer Manager agreed to serve as our agent and dealer manager for the offering of up to 2,500,000 shares of our Series E-1 Redeemable Preferred Stock, par value $ 0.001 per share (“Series E-1 Preferred Stock”), at a price per share of $ 25.00 per share, pursuant to our Registration Statement on Form S-1, filed with the SEC on September 23, 2024. CIM Arrangement On October 8, 2024, the Company received the final $ 20.0 million of funding associated with the CIM Promissory Note. As of the date of this report, the total balance outstanding under the CIM Promissory Note is approximately $ 125 million. Other than the events described above and the events described in “Note 11 - Commitments and Contingencies”, there are no additional subsequent events through the date of issuance of these unaudited condensed consolidated financial statements which require adjustment or disclosure. 22 Table of Contents