Item 8. Financial Statements and Supplementary Data
ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
MARATHON
DIGITAL HOLDINGS, INC.
CONSOLIDATED
FINANCIAL STATEMENTS
DECEMBER
31, 2022
Index
to Consolidated Financial Statements
REPORTS OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS (PCAOB ID No. 688 )
52
CONSOLIDATED BALANCE SHEETS (Restated)
54
CONSOLIDATED STATEMENTS OF OPERATIONS (Restated)
55
CONSOLIDATED STATEMENTS OF STOCKHOLDERS’ EQUITY
56
CONSOLIDATED STATEMENTS OF CASH FLOWS (Restated)
57
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
58
51
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRMS
To
the Board of Directors and Stockholders of Marathon Digital Holdings, Inc. & Subsidiaries
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheet of Marathon Digital Holdings, Inc. & Subsidiaries (the Company) as of December
31, 2020, and the related consolidated statements of operations, stockholders’ equity, and cash flows for the period in the year
ended December 31, 2020, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the
consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31,
2020, and the consolidated results of its operations and its cash flows for the period in the year ended December 31, 2020, in conformity
with accounting principles generally accepted in the United States of America.
Basis
for Opinion
These
consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion
on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public
Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance
with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.
We
conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. The Company
is not required to have, nor were we engaged to perform, an audit of its internal control over financial reporting. As part of our audit,
we are required to obtain an understanding of internal control over financial reporting, but not for the purpose of expressing an opinion
on the effectiveness of the Company’s internal control over financial reporting. Accordingly, we express no such opinion.
Our
audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or
fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding
the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant
estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides
a reasonable basis for our opinion.
Critical
Audit Matters:
Critical
audit matters are matters arising from the current period audit of the financial statements that were communicated or required to be
communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial statements, and
(2) involved our especially challenging, subjective, or complex judgments.
We
determined that there are no critical audit matters.
/s/
RBSM LLP
We have served as the Company’s auditor since 2017.
Las Vegas, NV
March 16, 2021
52
REPORT
OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM
To
the Shareholders and Board of Directors of Marathon Digital Holdings, Inc.
Opinion
on the Financial Statements
We
have audited the accompanying consolidated balance sheets of Marathon Digital Holdings, Inc. (the “Company”) as of December
31, 2022, and 2021, the related consolidated statements of operations, stockholders’ equity and cash flows for each of the two
years in the period ended December 31, 2022, and the related notes (collectively referred to as the “financial statements”).
In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company as of December
31, 2022, and 2021, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2022,
in conformity with accounting principles generally accepted in the United States of America.
We
also have audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States) (“PCAOB”),
the Company’s internal control over financial reporting as of December 31, 2022, based on the criteria established in Internal Control
- Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO) in 2013 and our report dated
March [·], 2023 , expressed an adverse opinion on the effectiveness of the Company’s internal control over financial
reporting because of the existence of material weaknesses.
Restatement
of Previously Issued Financial Statements
As
discussed in Note 2 to the financial statements, the Company has restated its financial statements as of December 31, 2021 and for the
year then ended to correct certain misstatements.
Change
in Accounting Principle
As
discussed in Note 3 to the financial statements, the Company retrospectively changed its accounting for crypto lending arrangements.
Basis
for Opinion
These
financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s
financial statements based on our audits. We are a public accounting firm registered with the PCAOB and are required to be independent
with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities
and Exchange Commission and the PCAOB.
We
conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audits to obtain
reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits
included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud,
and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts
and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates
made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a
reasonable basis for our opinion.
Critical
Audit Matters
The
critical audit matters communicated below are matters arising from the current period audit of the financial statements that were communicated
or required to be communicated to the audit committee and that: (1) relate to accounts or disclosures that are material to the financial
statements and (2) involved our especially challenging, subjective, or complex judgments. The communication of critical audit matters
does not alter in any way our opinion on the financial statements, taken as a whole, and we are not, by communicating the critical audit
matters below, providing separate opinions on the critical audit matters or on the accounts or disclosures to which they relate.
Revenue
Recognition
As
disclosed in Note 2 to the financial statements, the Company recognizes revenue in accordance with ASC 606, Revenue from Contracts
with Customers . The Company provides computing power in crypto asset transaction verification services to the blockchain network.
The transaction consideration received by the Company, if any, is a non-cash consideration, which the Company measures at fair value
on the date received.
The
principal consideration for our determination that performing procedures related to revenue recognition is a critical audit matter is
due to the complexities involved in auditing completeness and occurrence of the revenue recognized by the Company particularly in light
of material weakness identified in the design and effectiveness of certain internal controls over the IT environment for certain financially
relevant systems.
Addressing
this matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the financial
statements. These procedures included, among others, (i) performing site visitations of the Company’s facility where the mining
hardware is located, which included an observation of the physical and environmental controls and mining equipment inventory, (ii) independently
confirming certain financial and performance data directly with the blockchain network, (iii) performing certain substantive analytical
procedures using hashing power data and electricity consumption data to determine the completeness and occurrence of digital assets rewarded
to the Company as consideration for services rendered, (iv) independently confirming the completeness and accuracy of digital assets
rewarded to the Company as consideration of providing computing power to third-party mining pools, and (v) confirming the digital asset
balances directly with the custodian of the Company’s wallets.
Impairment
of Property and Equipment and Advances to Vendors
As
disclosed in Note 4 to the financial statements, the Company impaired certain property and equipment and advances to vendors and recognized
a charge of approximately $332 million during the year ended December 31, 2022.
The
principal consideration for our determination that auditing impairment of property and equipment and advances to vendors is a critical
audit matter is due to the degree of complexity and judgment used by management in developing the fair value measurement, which led to
a high degree of audit judgment and subjectivity and significant effort in performing procedures relating to fair value measurement
Addressing
this matter involved performing procedures and evaluating audit evidence in connection with forming our overall opinion on the financial
statements. These procedures included, among others, (i) evaluating the appropriateness of the method used by management to determine
the fair value of the asset group, (ii) evaluating the reasonableness of the assumptions used to estimate the fair value measurement
of each asset within the asset group; and (iii) testing the completeness, accuracy and relevance of underlying data used in the impairment
assessment.
/s/
Marcum LLP
Marcum
LLP
We
have served as the Company’s auditor since 2021 .
Costa
Mesa, CA
March
16, 2023
53
MARATHON
DIGITAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
BALANCE SHEETS
December 31, 2021
(in thousands, except share and per share data)
December 31, 2022
(Restated)
ASSETS
Current assets:
Cash and cash equivalents
$ 103,705
$ 268,556
Restricted cash
8,800
—
Digital assets
121,842
95,225
Digital assets held in Fund
—
223,916
Other receivable
18
26,933
Deposits
2,350
34,458
Prepaid expenses and other current assets
40,833
35,148
Total current assets
277,548
684,236
Other assets:
Property and equipment (net of accumulated depreciation of $ 16,622 and $ 21,313 , respectively)
273,026
276,243
Advances to vendors
488,299
466,255
Investments
37,000
3,000
Long term deposits
40,903
—
Long term prepaids
8,317
13,666
Right-of-use assets
1,276
—
Digital assets, restricted
68,875
—
Intangible assets (net of accumulated amortization of $ 280 at December 31, 2021)
—
931
Total other assets
917,696
760,095
TOTAL ASSETS
$ 1,195,244
$ 1,444,331
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 1,311
$ 7,773
Accrued expenses
22,294
2,610
Legal reserve payable
1,171
—
Operating lease liabilities
326
—
Current portion of accrued interest
1,011
867
Total current liabilities
26,113
11,250
Long-term liabilities:
Notes payable
732,289
728,406
Term loan
49,882
—
Operating lease liabilities
1,017
—
Deferred tax liabilities
—
22,575
Total long-term liabilities
783,188
750,981
Commitments and Contingencies
-
-
Stockholders’ Equity:
Preferred stock, 0.0001 par value, 50,000,000 shares authorized, no shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively
—
—
Common stock, 0.0001 par value, 200,000,000 shares authorized; 145,565,916 and 102,733,273 issued and outstanding at December 31, 2022 and December 31, 2021, respectively
15
10
Additional paid-in capital
1,226,267
835,694
Accumulated other comprehensive loss
—
—
Accumulated deficit
( 840,339 )
( 153,604 )
Total stockholders’ equity
385,943
682,100
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,195,244
$ 1,444,331
The
accompanying notes are an integral part to these audited Consolidated Financial Statements.
54
MARATHON
DIGITAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF OTHER COMPREHENSIVE INCOME (LOSS)
(in thousands, except share and per share data)
2022
2021
(Restated)
2020
Year ended December 31,
(in thousands, except share and per share data)
2022
2021
(Restated)
2020
Total revenues
$ 117,753
$ 159,163
$ 4,357
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 72,717 )
( 27,491 )
( 3,851 )
Cost of revenues - depreciation and amortization
( 78,709 )
( 14,904 )
( 3,064 )
Total cost of revenues
( 151,426 )
( 42,395 )
( 6,915 )
Operating expenses
General and administrative expenses
( 56,739 )
( 174,355 )
( 6,404 )
Legal reserves
( 26,131 )
—
—
Impairment of deposits due to vendor bankruptcy filing
( 24,661 )
—
—
Impairment of digital assets
( 173,215 )
( 30,329 )
—
Impairment of patents
( 919 )
—
—
Impairment of mining equipment and advances to vendors
( 332,933 )
—
( 871 )
Realized and unrealized gains (losses) on digital assets loan receivable and
digital assets
( 14,460 )
557
15
Gain on sale of equipment, net of disposals
83,880
—
—
Realized and unrealized gains (losses) on digital assets held within Investment Fund
( 85,017 )
74,696
—
Total operating expenses
( 630,195 )
( 129,431 )
( 7,260 )
Operating income (loss)
( 663,868 )
( 12,663 )
( 9,818 )
Other non-operating income (loss)
1,283
( 287 )
( 607 )
Impairment of loan and investment due to vendor bankruptcy filing
( 31,013 )
—
—
Interest expense
( 14,980 )
( 1,570 )
( 21 )
Income (loss) before income taxes
( 708,578 )
( 14,520 )
( 10,446 )
Income tax benefit (expense)
21,838
( 22,576 )
( 2 )
Net income (loss)
$ ( 686,740 )
$ ( 37,096 )
$ ( 10,448 )
Net loss per share, basic and diluted:
$ ( 6.05 )
$ ( 0.37 )
$ ( 0.13 )
Weighted average shares outstanding, basic and diluted:
113,467,837
99,337,587
81,408,340
Other comprehensive income (loss)
Foreign currency translation adjustments
—
( 451 )
—
Comprehensive income (loss)
$ ( 686,740 )
$ ( 37,547 )
$ ( 10,448 )
The
accompanying notes are an integral part to these audited Consolidated Financial Statements.
55
MARATHON
DIGITAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF STOCKHOLDERS’ EQUITY
(in thousands, except share and per share data)
Number
Amount
Number
Amount
Capital
Deficit
Loss
Equity
Preferred Stock
Common Stock
Additional
Paid-in
Accumulated
Accumulated
Other
Comprehensive
Total
Stockholders’
(in thousands, except share and per share data)
Number
Amount
Number
Amount
Capital
Deficit
Loss
Equity
Balance as of December 31, 2019
—
$ —
8,458,781
$ 1
$ 109,705
$ ( 105,608 )
$ ( 451 )
$ 3,647
Stock-based compensation
—
—
2,745,639
—
1,178
—
—
1,178
Issuance of common stock, net of offering costs/At-the-market offering
—
—
54,301,698
5
297,654
—
—
297,659
Common stock issued for purchase of mining servers
—
—
350,250
—
172
—
—
172
Common stock issued for note conversion
—
—
2,023,739
—
1,579
—
—
1,579
Common stock issued for long term service contract
—
—
6,000,000
1
11,219
—
—
11,220
Issue common stock and warrant for cash
—
—
7,666,666
1
6,271
—
—
6,272
Warrant exercised for cash
—
—
413,233
—
465
—
—
465
Options exercised for cash
—
—
14,613
—
—
—
—
—
Net loss
—
—
—
—
—
( 10,448 )
—
( 10,448 )
Balance as of December 31, 2020
—
$ —
81,974,619
$ 8
$ 428,243
$ ( 116,056 )
$ ( 451 )
$ 311,744
Stock-based compensation, net of tax withholding
—
—
7,671,317
1
156,072
—
—
156,073
Issuance of common stock, net of offering costs/At-the-market offering
—
—
12,500,000
1
237,428
—
—
237,429
Options exercised on cashless basis
—
—
23,500
—
—
—
—
—
Warrant exercised for cash
—
—
221,946
—
1,445
—
—
1,445
Common stock issued for cashless exercise of warrants
—
—
29,797
—
1,371
—
—
1,371
Common stock issued for service and license agreements
—
—
312,094
—
11,135
—
—
11,135
Net loss (Restated)
—
—
—
—
—
( 37,547 )
451
( 37,096 )
Balance as of December 31, 2021 (Restated)
—
$ —
102,733,273
$ 10
$ 835,694
$ ( 153,603 )
$ —
$ 682,101
Balance
—
$ —
102,733,273
$ 10
$ 835,694
$ ( 153,603 )
$ —
$ 682,101
Stock-based compensation, net of tax withholding
—
—
490,910
—
24,514
—
—
24,514
Issuance of common stock, net of offering costs/At-the-market offering
—
—
42,141,733
5
361,482
—
—
361,487
Common stock issued for service and license agreements
—
—
200,000
—
4,577
—
—
4,577
Net loss
—
—
—
—
—
( 686,740 )
( 686,740 )
Balance as of December 31, 2022
—
$ —
145,565,916
$ 15
$ 1,226,267
$ ( 840,343 )
$ —
$ 385,939
Balance
—
$ —
145,565,916
$ 15
$ 1,226,267
$ ( 840,343 )
$ —
$ 385,939
The
accompanying notes are an integral part to these audited Consolidated Financial Statements.
56
MARATHON
DIGITAL HOLDINGS, INC. AND SUBSIDIARIES
CONSOLIDATED
STATEMENTS OF CASH FLOWS
2022
2021
(Restated)
2020
For the Years Ended December 31,
(in thousands)
2022
2021
(Restated)
2020
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
( 686,740 )
( 37,098 )
( 10,448 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
78,709
14,904
3,064
Amortization of prepaid service contract
22,781
—
—
Gain on sale of equipment, net of disposals
( 83,880 )
—
—
Deferred tax expense (benefit)
( 22,575 )
22,575
—
Realized and unrealized gains (losses) on digital assets held within Investment Fund
85,017
( 74,696 )
—
Realized and unrealized gains (losses) on digital assets loan receivable and
digital assets
14,460
( 557
)
( 15
)
Impairment of digital assets
173,215
30,329
—
Impairment of mining equipment and advances to vendors
332,933
—
871
Stock-based compensation
24,595
160,786
1,178
Amortization of debt issuance costs
3,945
—
—
Impairment of patents
919
—
—
Impairment of assets related to vendor bankruptcy filing
55,674
—
—
Other adjustments from operations, net
1,032
1,068
1,313
Changes in operating assets and liabilities:
Digital assets
( 117,749 )
( 150,513 )
( 4,357 )
Deposits
( 24,469 )
—
—
Prepaid expenses and other assets
( 48,886 )
987
644
Accounts payable and accrued expenses
13,223
12,382
( 23 )
Legal reserve payable
1,171
—
—
Accrued interest
144
867
—
Net cash used in operating activities
( 176,481 )
( 18,966 )
( 7,773 )
CASH FLOWS FROM INVESTING ACTIVITIES
Advances to vendors
( 483,840 )
( 435,065 )
( 65,648 )
Loan receivable
—
( 30,000 )
—
Purchase of property and equipment
( 41,108 )
( 273,851 )
( 17,742 )
Sales of property and equipment
178,371
—
—
Sale of digital currencies
—
—
2,102
Purchase of digital assets in Investment Fund
—
( 150,000 )
—
Purchase of equity investments
( 44,000 )
( 3,000 )
—
Deconsolidation of Investment Fund
( 500 )
—
—
Sale of digital assets in Investment Fund
849 780
—
Net cash used in investing activities
( 390,228 )
( 891,136 )
( 81,288 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock, net of issuance costs
361,486
312,196
222,892
Proceeds from term loan borrowings, net of issuance costs
49,250
—
—
Proceeds from issuance of convertible debt, net of issuance costs
—
728,406
—
Proceeds received on issuance of note payable
—
—
63
Borrowings from revolving credit agreement
120,000
77,500
—
Repayments of revolving credit agreement
( 120,000 )
( 77,500 )
—
Value of shares withheld for taxes
( 81 )
( 4,714 )
—
Proceeds received on exercise of options and warrants
—
1,445
6,736
Net cash provided by financing activities
410,655
1,037,333
229,691
Net (decrease) increase in cash, cash equivalents and restricted cash
( 156,054 )
127,231
140,630
Cash, cash equivalents and restricted cash — beginning of period
268,556
141,323
693
Cash, cash equivalents and restricted cash — end of period
112,502
268,554
141,323
Supplemental Information
Cash paid during the year for:
Interest
11,432
—
—
Supplemental schedule of non-cash investing and financing activities:
Receivable due to share issuance
—
—
74,767
Digital assets transferred from Investment Fund
137,844
—
—
Common stock issued for purchase of mining servers
—
—
172
Reduction of share commitment for purchase of mining servers
—
—
409
Common stock issued for note conversion
—
—
1,579
Warrants exercised into common stock
—
1,371
—
Operating lease assets obtained in exchange for new operating lease liabilities
1,539
—
—
Collection of loan denominated in Bitcoin
27,784
—
—
Issuance of loan denominated in Bitcoin
( 27,784 )
Reclassifications from advances to vendor to property and equipment upon receipt of equipment
337,485
—
—
Common stock issued for service and license agreements
4,577
11,135
11,220
The
accompanying notes are an integral part to these audited Consolidated Financial Statements.
57
MARATHON
DIGITAL HOLDINGS, INC. AND SUBSIDIARIES
Notes
to Consolidated Financial Statements
NOTE
1 - ORGANIZATION AND DESCRIPTION OF BUSINESS
Organization
The
Company commenced mining bitcoin in 2018 and is solely focused on the mining of bitcoin and ancillary opportunities within the Bitcoin
ecosystem which is consistently evolving.
The
term “Bitcoin” with a capital “B” is used to denote the Bitcoin protocol which implements a highly available,
public, permanent, and decentralized ledger. The term “bitcoin” with a lower case “b” is used to denote the token,
bitcoin.
NOTE
2 – RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS
Restatement
Background
As
previously disclosed in the Current Report on Form 8-K filed by the Company with the Securities and Exchange Commission on February
28, 2023, certain of the Company’s previously filed interim unaudited and annual audited Consolidated Financial Statements
should no longer be relied upon and a restatement is required for these previously issued Consolidated Financial Statements. The Consolidated Financial Statements for the year ended December 31, 2022 include restated Consolidated Financial Statements for the year ended December 31, 2021. In
addition, we have restated our Unaudited Quarterly Financial Data for the interim periods within the years 2021 and 2022 as
presented in NOTE 16 – QUARTERLY FINANCIAL DATA (UNAUDITED) .
Restatement
of financial information and prior periods presented was necessary to correct for the following: (i) Revenue Recognition –
Principal versus Agent, (ii) Impairment of Digital Assets, (iii) NYDIG Digital Assets Fund III, LP – Consolidation Gross
versus Net Presentation, (iv) NYDIG Digital Assets Fund III, LP – Financial Statement Reclassification (v)
Disposal of Assets (vi) Other Adjustments, and (vii) the income tax adjustments due to the forementioned errors .
Revenue
Recognition – Principal versus Agent
The
Company corrected its previous conclusion that as the operator of Marapool (“Operator”), third-party mining pool
participants (“pool participants”) are its customer. The Company previously viewed such pool participants as principal
to the delivery of transaction verification services to the network and requester and therefore recognized revenue net of amount
remitted to pool participants’ pro rata entitlement to block rewards and transaction fees. The Company has since corrected its
revenue recognition policy and concluded that the Company’s customers are the transaction requestor and the blockchain
network, and that the Company controls the transaction verification services as an Operator. This results in recognition of all
transaction fees and block rewards earned from transaction verification services performed by the Company in its role as an
Operator of MaraPool as revenue from contracts with customers under Topic 606, with the portion of the transaction fees and block
rewards remitted to MaraPool participants as cost of revenues.
58
The
impacts of the Revenue Recognition – Principal versus Agent correction are as follows:
ERROR CORRECTION OF REVENUE RECOGNITION
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
Year ended
December 31,
2022
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
December 31,
2022
Consolidated Statements of Comprehensive Income (Loss) Impact
Total revenues
5
1
—
—
6
Cost of revenues - energy, hosting and other
( 5 )
( 1 )
—
—
( 6 )
Net income (loss) impact
—
—
—
—
—
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
Year ended
December 31,
2021
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
(Restated)
December 31,
2021
(Restated)
Consolidated Statements of Comprehensive Income (Loss) Impact
Total revenues
—
—
624
8,075
8,699
Cost of revenues - energy, hosting and other
—
—
( 624 )
( 8,075 )
( 8,699 )
Net income (loss) impact
—
—
—
—
—
Impairment
of Digital Assets
The Company corrected its calculation of impairment on digital assets that used the U.S. Dollar bitcoin spot rate at a standard cutoff
time instead of the lowest U.S. Dollar bitcoin spot rate at any point in time during the day. The Company’s correction of this calculation results in it
recognizing impairment in an amount by which the carrying value exceeds the fair value of the digital assets at any point in time during
the day.
The
impacts of the Impairment of Digital Assets correction are as follows:
ERROR CORRECTION OF DIGITAL ASSETS
As of (unaudited)
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
Consolidated Balance Sheets Impact
Digital assets
( 6,204 )
( 9,344 )
( 5,433 )
—
Digital assets, restricted - Current assets
—
( 3,657 )
—
—
Digital assets, restricted - Other assets
—
—
( 3,039 )
—
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
Year ended
December 31,
2022
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
December 31,
2022
Consolidated Statements of Comprehensive Income (Loss) Impact
Impairment of digital assets
( 3,756 )
( 6,797 )
4,529
—
( 6,024 )
Net income (loss) impact
( 3,756 )
( 6,797 )
4,529
—
( 6,024 )
As
of (unaudited)
(in
thousands)
March
31, 2021
(Restated)
June
30, 2021
(Restated)
September
30, 2021
(Restated)
December
31, 2021
(Restated)
Consolidated
Balance Sheets Impact
Digital
assets
( 204 )
( 2,148 )
( 1,597 )
( 2,448 )
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
Year ended
December 31,
2021
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
(Restated)
December 31,
2021
(Restated)
Consolidated Statements of Comprehensive Income (Loss) Impact
Impairment of digital assets
( 204 )
( 1,944 )
551
( 851 )
( 2,448 )
Net income (loss) impact
( 204 )
( 1,944 )
551
( 851 )
( 2,448 )
59
NYDIG
Digital Assets Fund III, LP – Consolidation Gross versus Net Presentation
Marathon
accounted for its investment in the NYDIG Digital Assets Fund III, LP (“Fund”) at fair value with changes in fair value
recognized in net income, resulting in the recognition of the Fund’s assets net of liabilities, and unrealized and realized
gains net of expenses. Management subsequently determined that the Company should have consolidated the Fund under the voting
interest model and therefore should have presented assets of the Fund, liabilities, gains, and expenses on a gross basis.
Marathon
previously revised certain period amounts included in it’s Form 10-Q for interim period ended September 30, 2022 as stated
within NOTE 16 – QUARTERLY FINANCIAL DATA (UNAUDITED). However, the error has been reflected throughout this document for
purposes of comparability within the restatement adjustments.
NYDIG
Digital Assets Fund III, LP – Financial Statement Reclassification
Realized
and unrealized gains (losses) on digital assets held in investment fund were incorrectly classified as other non-operating income. A
reclassification was required to correctly classify realized and unrealized gains (losses) on digital assets held in investment fund
as operating income for all periods presented.
The
impacts of the Fund errors are as follows:
ERROR
CORRECTION OF FUNDS
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
As of (unaudited)
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
Consolidated Balance Sheets Impact
Cash and cash equivalents
31
( 500 )
—
—
Digital assets held in Fund
202
—
—
—
Accrued expenses
233
( 500 )
—
—
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
Year ended
December 31,
2022
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
December 31,
2022
Consolidated Statements of Comprehensive Income (Loss) Impact
General and administrative expenses
( 214 )
( 221 )
( 234 )
—
( 669 )
Realized and unrealized gains (losses) on digital assets held within Investment Fund
( 5,328 )
( 79,689 )
—
—
( 85,017 )
Change in fair value of digital assets held in Fund
5,542
79,910
234
—
85,686
Net income (loss) impact
—
—
—
—
—
(in thousands)
March 31, 2021
(Restated)
June 30, 2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
As of (unaudited)
(in thousands)
March 31, 2021
(Restated)
June 30, 2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
(Restated)
Consolidated Balance Sheets Impact
Cash and cash equivalents
—
38
—
34
Digital assets held in Fund
205
111
144
137
Accrued expenses
205
149
144
171
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
(Restated)
December 31,
2021
(Restated)
Consolidated Statements of Comprehensive Income (Loss) Impact
General and administrative expenses
( 205 )
( 203 )
( 237 )
( 273 )
( 918 )
Realized and unrealized gains (losses) on digital assets held within Investment Fund
132,028
( 114,705 )
42,087
15,286
74,696
Change in fair value of digital assets held in Fund
( 131,823 )
114,908
( 41,850 )
( 15,013 )
( 73,778 )
Net income (loss) impact
—
—
—
—
—
Disposal
of Assets
The Company identified an error in its calculation
on gain on sale of mining equipment due to exclusion of capitalized shipping and customs costs that should have been allocated to the
sold mining equipment. This error if uncorrected would have resulted in an over-impairment of remaining mining equipment (not sold) when such mining equipment was subsequently
impaired.
The impacts of this error are as follows:
ERROR CORRECTION OF DISPOSAL OF ASSETS
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
As of (unaudited)
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
Consolidated Balance Sheets Impact
Property and equipment, net
—
( 4,122 )
( 6,237 )
—
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
Year ended
December 31,
2022
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
December 31,
2022
Consolidated Statements of Comprehensive Income (Loss) Impact
Gain on sale of equipment, net of disposals
—
( 4,122 )
( 2,115 )
—
( 6,237 )
Net income (loss) impact
—
( 4,122 )
( 2,115 )
—
( 6,237 )
60
Other
Adjustments
The
Company corrected other errors relating to (i) accruals for legal expenses, (ii) valuation of bifurcated derivatives related to the
SAFE investments, (iii) accumulated comprehensive income and other income, and (iv) classification of prepaid expenses between
short-term and long-term, as follows:
ERROR CORRECTION OF OTHER ADJUSTMENTS
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
As of (unaudited)
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
Consolidated Balance Sheets Impact
Prepaid expenses and other current assets
( 2,000 )
( 1,000 )
( 1,000 )
—
Investments
20
( 10 )
( 10 )
—
Long term prepaids
2,000
1,000
1,000
—
Accrued expenses
284
284
78
—
Accumulated other comprehensive loss
451
451
451
—
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
Year ended
December 31,
2022
Three months ended (unaudited)
Year ended
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
December 31,
2022
Consolidated Statements of Comprehensive Income (Loss) Impact
General and administrative expenses
—
—
206
—
206
Other non-operating income (loss)
20
( 30 )
—
—
( 10 )
Net income (loss) impact
20
( 30 )
206
—
196
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
As of (unaudited)
(in thousands)
March 31, 2021
(Restated)
June 30, 2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
Consolidated Balance Sheets Impact
Prepaid expenses and other current assets
—
—
—
( 3,000 )
Accounts payable
—
—
—
( 3,000 )
Accrued expenses
—
—
—
284
Accumulated other comprehensive loss
—
—
—
451
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
Year ended
December 31,
2021
Three months ended (unaudited)
Year ended
(in thousands)
March 31, 2021
(Restated)
June 30,
2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
(Restated)
December 31, 2021
(Restated)
Consolidated Statements of Comprehensive Income (Loss) Impact
General and administrative expenses
—
—
—
( 284 )
( 284 )
Net income (loss) impact
—
—
—
( 284 )
( 284 )
Foreign currency translation adjustments
—
—
—
( 451 )
( 451 )
Comprehensive income (loss)
—
—
—
( 735 )
( 735 )
Income
Tax Adjustments
As
a result of the adjustments to the restated financial statements presented, our income tax expense decreased by approximately $ 781
thousand for the year ended December 31, 2021,
primarily due to changes in deferred taxes as a result of the cumulative impact of the restatement. See NOTE 7 – INCOME TAXES ,
for additional details regarding income taxes.
ERROR
CORRECTION OF INCOME TAX EFFECT
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
As of (unaudited)
(in thousands)
March 31, 2022
(Restated)
June 30, 2022
(Restated)
September 30, 2022
(Restated)
December 31, 2022
Consolidated Balance Sheets Impact
Accrued expenses
—
—
( 33 )
—
Deferred tax liabilities
( 1,711 )
( 1,134 )
( 1,223 )
—
(in thousands)
March 31,
2022
(Restated)
June 30,
2022
(Restated)
September 30,
2022
(Restated)
December 31,
2022
Year ended
December 31,
2022
Three months ended (unaudited)
Year ended
(in thousands)
March 31, 2022 (Restated)
June 30,
2022 (Restated)
September 30, 2022 (Restated)
December 31, 2022
December 31, 2022
Consolidated Statements of Comprehensive Income (Loss) Impact
Income tax benefit (expense)
930
( 577 )
122
—
475
Net income (loss) impact
930
( 577 )
122
—
475
(in thousands)
March 31, 2021
(Restated)
June 30, 2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
As of (unaudited)
(in thousands)
March 31, 2021
(Restated)
June 30, 2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
Consolidated Balance Sheets Impact
Deferred tax liabilities
—
—
—
( 781 )
(in thousands)
March 31,
2021
(Restated)
June 30,
2021
(Restated)
September 30,
2021
(Restated)
December 31,
2021
Year ended
December 31,
2021
Three months ended (unaudited)
Year ended
(in thousands)
March 31, 2021
(Restated)
June 30,
2021
(Restated)
September 30, 2021
(Restated)
December 31, 2021
(Restated)
December 31, 2021
(Restated)
Consolidated Statements of Comprehensive Income (Loss) Impact
Income tax benefit (expense)
—
—
—
781
781
Net income (loss) impact
—
—
—
781
781
Accounting
Policy Adjustments
The
Company also recorded adjustments to the Consolidated Financial Statements relating to the full retrospective adoption of crypto loan
derecognition guidance issued by the SEC in December 2022, which includes considerations under ASU 2016-13, “Financial Instruments
- Credit Losses (ASC 326) Measurement of Credit Losses on Financial Instruments”. See further discussion in NOTE 3 – SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES and NOTE 5 – DIGITAL ASSET LOAN RECEIVABLE, NET OF ALLOWANCE .
Restated
Consolidated Financial Statements
For
the restated year ended December 31, 2021, the following tables shows the effects, by financial statement line item, on the
Company’s Consolidated Balance Sheets, Consolidated Statements of Other Comprehensive Income (Loss) and Consolidated Statements
of Cash Flows of: 1) the corrections as described above, and 2) the full retrospective adoption of crypto loan derecognition
guidance issued by the SEC in December 2022, which includes considerations under ASU 2016-13, “ Financial Instruments - Credit
Losses (ASC 326) Measurement of Credit Losses on Financial Instruments”.
61
SCHEDULE OF RESTATEMENTS
Restated
Consolidated Balance Sheets (in thousands)
As Reported
Restatement Adjustments
Accounting Policy Adjustments
As Restated
As of December 31, 2021
(in thousands)
As Reported
Restatement Adjustments
Accounting Policy Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 268,522
$ 34
$ —
$ 268,556
Digital assets
102,806
( 2,448 )
( 5,133 )
95,225
Digital assets held in Fund
223,779
137
—
223,916
Other receivable
—
—
26,933
26,933
Deposits
34,458
—
—
34,458
Digital assets, restricted
20,437
—
( 20,437 )
—
Prepaid expenses and other current assets
38,148
( 3,000 )
—
35,148
Total current assets
688,150
( 5,277 )
1,363
684,236
Other assets:
Property and equipment, net
276,243
—
—
276,243
Advances to vendors
466,255
—
—
466,255
Investments
3,000
—
—
3,000
Long term prepaids
13,666
—
—
13,666
Intangible assets, net
931
—
—
931
Total other assets
760,095
—
—
760,095
TOTAL ASSETS
$ 1,448,245
$ ( 5,277 )
$ 1,363
$ 1,444,331
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 10,773
$ ( 3,000 )
$ —
$ 7,773
Accrued expenses
2,155
455
—
2,610
Current portion of accrued interest
867
—
—
867
Total current liabilities
13,795
( 2,545 )
—
11,250
Long-term liabilities:
Notes payable
728,406
—
—
728,406
Deferred tax liabilities
23,021
( 781 )
335
22,575
Total long-term liabilities
751,427
( 781 )
335
750,981
Commitments and Contingencies
-
-
-
-
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
10
—
—
10
Additional paid-in capital
835,694
—
—
835,694
Accumulated other comprehensive loss
( 451 )
451
—
—
Accumulated deficit
( 152,230 )
( 2,402 )
1,028
( 153,604 )
Total stockholders’ equity
683,023
( 1,951 )
1,028
682,100
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,448,245
$ ( 5,277 )
$ 1,363
$ 1,444,331
62
Restated
Consolidated Statements of Other Comprehensive Income (Loss)
(in thousands, except share and per share data)
As Reported
Restatement Adjustments
Accounting Policy Adjustments
As Restated
Year ended December 31, 2021
(in thousands, except share and per share data)
As Reported
Restatement Adjustments
Accounting Policy Adjustments
As Restated
Total revenues
$ 150,464
$ 8,699
$ —
$ 159,163
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 18,792 )
( 8,699 )
—
( 27,491 )
Cost of revenues - depreciation and amortization
( 14,904 )
—
—
( 14,904 )
Total cost of revenues
( 33,696 )
( 8,699 )
—
( 42,395 )
Operating expenses
General and administrative expenses
( 172,303 )
( 1,202 )
( 851 )
( 174,356 )
Impairment of digital assets
( 29,553 )
( 2,448 )
1,671
( 30,330 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
14
—
543
557
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
74,696
—
74,696
Total operating expenses
( 201,842 )
71,046
1,363
( 129,433 )
Operating income (loss)
Change in fair value of digital assets held in Fund
73,779
( 73,779 )
—
—
Other non-operating income (loss)
( 307 )
—
19
( 288 )
Interest expense
( 1,570 )
—
—
( 1,570 )
Income (loss) before income taxes
( 13,172 )
( 2,733 )
1,382
( 14,523 )
Income tax benefit (expense)
( 23,003 )
781
( 354 )
( 22,576 )
Net income (loss)
$ ( 36,175 )
$ ( 1,952 )
$ 1,028
$ ( 37,099 )
Net loss per share, basic and diluted:
$ ( 0.36 )
$ ( 0.02 )
$ 0.01
$ ( 0.37 )
Weighted average shares outstanding, basic and diluted:
99,337,587
99,337,587
99,337,587
99,337,587
Other comprehensive income (loss)
Foreign currency translation adjustments
—
( 451 )
—
( 451 )
Comprehensive income (loss)
( 36,175 )
( 2,403 )
1,028
( 37,550 )
63
Restated
Consolidated Statements of Cash Flows (in thousands)
(in thousands, except share and per share data)
As Reported
Restatement Adjustments
Accounting Policy Adjustments
As Restated
Year ended December 31, 2021
(in thousands)
As Reported
Restatement Adjustments
Accounting Policy Adjustments
As Restated
CASH FLOWS FROM OPERATING ACTIVITIES
Net loss
( 36,175 )
( 1,951 )
1,028
( 37,098 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
14,904
—
14,904
Deferred tax expense (benefit)
23,021
( 781 )
335
22,575
Realized and unrealized losses (gains) on digital assets held within Investment Fund
—
( 74,696 )
—
( 74,696 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
( 14 )
—
( 543 )
( 557
)
Change in fair value of digital assets held in Investment Fund
( 73,779 )
73,779
—
—
Impairment of digital assets
29,553
2,447
( 1,671 )
30,329
Stock-based compensation
160,786
—
—
160,786
Other adjustments from operations, net
1,069
( 1 )
—
1,068
Changes in operating assets and liabilities:
—
Digital assets
( 150,513 )
—
—
( 150,513 )
Prepaid expenses and other assets
136
—
851
987
Accounts payable and accrued expenses
11,927
455
—
12,382
Accrued interest
867
—
—
867
Net cash used in operating activities
( 18,218 )
( 748 )
—
( 18,966 )
CASH FLOWS FROM INVESTING ACTIVITIES
Advances to vendors
( 435,065 )
—
—
( 435,065 )
Loan receivable
( 30,000 )
—
—
( 30,000 )
Purchase of property and equipment
( 273,851 )
—
—
( 273,851 )
Purchase of digital assets in Fund
( 150,000 )
—
—
( 150,000 )
Purchase of equity investments
( 3,000 )
—
—
( 3,000 )
Sale of digital assets in Fund
—
780
—
780
Net cash used in investing activities
( 891,916 )
780
—
( 891,136 )
CASH FLOWS FROM FINANCING ACTIVITIES
Proceeds from issuance of common stock, net of issuance costs
312,196
—
—
312,196
Proceeds from issuance of convertible debt, net of issuance costs
728,406
—
—
728,406
Borrowings from revolving credit agreement
77,500
—
—
77,500
Repayments of revolving credit agreement
( 77,500 )
—
—
( 77,500 )
Value of shares withheld for taxes
( 4,714 )
—
—
( 4,714 )
Proceeds received on exercise of options and warrants
1,445
—
—
1,445
Net cash provided by financing activities
1,037,333
—
—
1,037,333
Net (decrease) increase in cash, cash equivalents and restricted cash
127,199
32
—
127,231
Cash, cash equivalents and restricted cash — beginning of period
141,323
-
-
141,323
Cash, cash equivalents and restricted cash — end of period
268,522
32
—
268,554
64
NOTE
3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Basis
of Presentation and Principles of Consolidation
The
accompanying Consolidated Financial Statements include the accounts of the Company and its wholly owned and controlled subsidiaries.
Intercompany balances and transactions have been eliminated in consolidation.
Use
of Estimates and Assumptions
The
preparation of financial statements in conformity with US 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 financial statements
and the reported amounts of revenues and expenses during the reporting period. Actual results could differ from those estimates.
Reclassifications
Certain
prior period amounts have been reclassified to conform to the current period presentation. These reclassifications have no effect on
the reported financial position, results of operations, or cash flows. Previously reported compensation and related taxes, consulting
fees, and professional fees have now been reclassified within general and administrative expenses. In addition, previously reported change
in fair value of warrant liability and interest income have now been reclassified as other non-operating income and realized and unrealized
gains (losses) on digital assets held in investment fund has now been reclassified as operating income.
Segment
Information
Operating
segments are defined as components of an enterprise about which separate financial information is available that is evaluated regularly
by the chief operating decision maker, or decision–making group in deciding how to allocate resources and in assessing performance.
Our chief operating decision–making group (“CODM”) is composed of the chief executive officer and chief financial officer.
The Company currently operates in the Digital Currency Blockchain segment. The Company’s ASICs mining rigs are located in the United
States, and the Company has employees only in the United States and views its operations as one operating segment as the CODM reviews
financial information on a consolidated basis in making decisions regarding resource allocations and assessing performance.
Cash
and Cash Equivalents
The
Company considers all highly liquid debt instruments and other short-term investments with maturity of three months or less, when purchased,
to be cash equivalents. The Company maintains cash and cash equivalent balances at one financial institution that is insured by the Federal
Deposit Insurance Corporation (“FDIC”). For the years ended December 31, 2022 and 2021, the Company’s bank balances
exceeded the FDIC limit of $ 250 thousand
in amount of $ 111,505 thousand and $ 267,635
thousand, respectively. To reduce its risk associated with the failure of such financial institution, the Company evaluates at least
annually the rating of the financial institution in which it holds deposits. As of December 31, 2022 and 2021, the Company had cash equivalents
of $ 92,044
thousand and $ 266,635
thousand, respectively.
Restricted
Cash
Restricted
cash represents cash balances that support commercial letters of credit and are restricted from withdrawal. The following table provides
a reconciliation of the total cash, cash equivalents and restricted cash reported on the Consolidated Balance Sheets to the corresponding
amounts reported on the Consolidated Statements of Cash Flows.
SCHEDULE OF RESTRICTED CASH
(in thousands)
2022
2021
(Restated)
As of December 31,
(in thousands)
2022
2021
(Restated)
Cash and cash equivalents
$ 103,705
$ 268,556
Restricted cash
8,800
—
Cash, cash equivalents and restricted cash
$ 112,505
$ 268,556
65
Digital
assets and Digital assets, restricted
Digital
assets are included in current and other assets in the Consolidated Balance Sheets. Digital assets are accounted for as indefinite-lived
intangible assets, and are initially measured at cost, in accordance with ASC 350 – “Intangibles-Goodwill and Other”
(“ASC 350”). Digital assets, restricted represent collateral for long-term loans and as such, are classified as a non-current
asset.
These
digital assets are not amortized, but are assessed for impairment annually, or more frequently, when events or changes in
circumstances occur indicating that it is more likely than not that the indefinite-lived intangible asset is impaired. Whenever the
exchange-traded price of digital assets declines below its carrying value, the Company has determined that an impairment exists and
records impairment equal to the amount by which the carrying value exceeds the fair value.
The
following tables presents the activities of the digital assets and digital assets, restricted for the years
ended December 31, 2022 and 2021:
SCHEDULE OF ACTIVITIES OF DIGITAL ASSETS
(in thousands)
Digital assets and digital assets, restricted at December 31, 2020
2,272
Additions of digital assets
150,592
Impairment of digital assets
( 30,329 )
Derecognition of loaned digital assets
( 27,241 )
Disposition of digital assets
( 68 )
Digital assets and digital assets, restricted at December 31, 2021 (Restated)
95,226
Additions of digital assets
117,557
Transfer of digital assets from digital assets held in Fund
137,844
Recognition of loaned digital assets
13,324
Impairment of digital assets
( 173,214 )
Disposition of digital assets
( 20 )
Digital assets and digital assets, restricted at December 31, 2022
$ 190,717
At
December 31, 2022, the Company held approximately 12,232 bitcoin
with a carrying value of $ 190,717 thousand.
The 7,816 bitcoin
were classified on the Consolidated Balance Sheets as digital assets with a carry value of approximately $ 121,842 thousand
and digital assets, restricted of 4,416 bitcoin
with a carrying value of approximately $ 68,875 thousand.
At December 31, 2022, the fair market value of the Company’s bitcoin holdings was approximately $ 202,409
thousand, including digital assets and digital assets, restricted. Digital assets, restricted is comprised of bitcoins held as
collateral for the term loan. At December 31, 2021, the Company held approximately 2,721 bitcoin
with a carrying value of $ 95,225 thousand
and a fair value of $ 126,000 thousand.
Digital
assets held in Fund
On
January 25, 2021, the Company entered into a limited partnership agreement with NYDIG Digital Assets Fund III, LP
(“Fund”) wherein the Fund purchased 4,813
bitcoin in an aggregate purchase price of $ 150,000
thousand. The Company owned 100 %
of the limited partnership interests and consolidated the Fund under a voting interest model. The consolidated assets in the
investment fund are included in current assets in the Consolidated Balance Sheets under the caption digital assets held in
Fund.
The
Fund qualified and operated as an investment company for accounting purposes pursuant to the accounting and reporting guidance under
ASC 946 – “Financial Services – Investment Companies” (“ASC 946”), which requires fair value
measurement of the Fund’s investments in digital assets. The Company retains the Fund’s investment company specific accounting
principles under ASC 946 upon consolidation. The digital assets held by the Fund were traded on a number of active markets globally,
including the over-the-counter market and digital asset exchanges. A fair value measurement under ASC 820 - “Fair Value
Measurement” (“ASC 820”) for an asset assumes that the asset is exchanged in an orderly transaction between market
participants either in the principal market for the asset or, in the absence of a principal market, the most advantageous market for
the asset (ASC 820-10-35-5). The fair value of the assets within the Fund were determined using the price of bitcoin provided by the
OTC market, the Fund’s principal market for bitcoin as of 11:59:59 p.m. in New York for financial reporting purposes. For
purposes of continuous (daily) fair value measurement, such assets within the Fund were measured using the daily price of bitcoin
provided by the OTC market at 4:00 p.m. in New York. Any changes in the fair value of the assets were recorded in the Consolidated
Statements of Other Comprehensive Income (Loss) under the caption realized and unrealized gains (losses) on digital assets held within investment
fund.
66
On
June 10, 2022, the Company redeemed 100% of its limited partnership interest in the Fund in exchange for approximately 4,769 bitcoin
with a fair market value of approximately $ 137,844 thousand . This bitcoin was transferred
from the Fund’s custodial wallet to the Company’s digital wallet. Upon redemption, the Company no longer had a majority voting
interest in the Fund and therefore deconsolidated the Fund in accordance with ASC 810 – “Consolidation” (“ASC
810”). The Company did not record any gain or loss upon deconsolidation as the digital assets in the Fund were measured at fair
value. Subsequent to the transfer, the bitcoin transferred to the Company’s digital wallet has been accounted for at cost less
impairment in line with its digital assets measurement policy as described under “Digital assets and Digital assets, restricted ”.
The activity in the Fund for the twelve months ended December 31, 2022 and twelve months ended December 31, 2021 was as follows:
SCHEDULE OF DIGITAL CURRENCIES HELD IN FUND
Digital assets held in Fund at December 31, 2020
(in thousands)
-
Purchase of digital assets held in Fund
$ 150,000
Unrealized appreciation on digital assets held in Fund
74,516
Disposition of digital assets held in Fund
( 600 )
Digital assets held in Fund at December 31, 2021 (Restated)
223,916
Unrealized depreciation on digital assets held in Fund
( 74,723 )
Disposition of digital assets held in Fund
( 794 )
Realized loss on in-kind distribution
( 10,555 )
Digital assets transferred out of Fund
( 137,844 )
Digital assets held in Fund at December 31, 2022
$ —
Deposits
The
Company contracts with other service providers for hosting of its mining rigs and operational support in data centers where the company’s
mining rigs are deployed. These arrangements also call for advance payments to be made to vendors in conjunction with the contractual
obligations associated with these services. We classify these payments as Deposits on the balance sheet.
As
of December 31, 2022 and December 31, 2021, such deposits totaled approximately $ 43,253 thousand and $ 34,458 thousand, respectively.
Embedded
Derivatives
The
Company evaluates its financing and service arrangements to determine whether certain arrangements contain features that qualify as embedded
derivatives requiring bifurcation in accordance with ASC 815 - “Derivatives and Hedging” (“ASC 815”). Embedded
derivatives that are required to be bifurcated from the host instrument or arrangements are accounted for and valued as separate financial
instruments. For derivatives that are assets or liabilities, the derivative instrument is initially recorded at its fair value and is
then remeasured at each reporting date with changes in the fair value reported in the statements of operations. Derivative assets or
liabilities are classified in the Consolidated Balance Sheets as current or non-current based on whether settlement of the instrument could be required
within 12 months of the Consolidated Balance Sheets date.
Property
and Equipment
The Company’s property and equipment is composed of bitcoin mining rigs which are largely homogeneous and have approximately the same
useful lives. Accordingly, the Company applies the group method of depreciation on a straight-line basis for its bitcoin mining rigs. The Company
will assess and adjust the estimated useful lives of its mining rigs when there are indicators that the productivity of the mining assets
are higher or lower than the assigned estimated useful lives.
67
Advances
to Vendors
The
Company contracts with bitcoin mining equipment manufacturers in procuring mining rigs necessary for the operation of its bitcoin mining
business. A typical agreement calls for a certain percentage of the total order to be paid in advance at specific intervals, usually
within several days of execution of a specific contract and periodically thereafter with final payments due prior to each shipment date.
We account for these payments as Advances to vendors on the balance sheet.
Due
to the decrease in the cost of bitcoin mining rigs that was driven by the drop in bitcoin prices during the fourth quarter ended
December 31, 2022, the Company evaluated the need for an impairment write-down of its contracts with bitcoin mining equipment
manufacturers. The Company compared the prices of the miner rigs under contract to the fair value of mining rigs as of December 31,
2022, and determined that an impairment loss should be recognized. Accordingly, the Company recognized an impairment charge of
$ 208,622 thousand
on its mining rigs and reduced its Advances to vendors for purchase of mining rigs by $ 124,311 on the Consolidated Balance
Sheets for the year ended December 31, 2022.
As
of December 31, 2022 and December 31, 2021, advances to vendors was $ 488,299 thousand
and $ 466,255
thousand, respectively. See also discussion regarding property and equipment impairment in NOTE 4 - PROPERTY AND EQUIPMENT.
Investments
Investments,
which may be made from time to time for strategic reasons (and not to engage in the business of investments) are included in non-current
assets in the Consolidated Balance Sheets. Investments without a readily determinable fair value are recorded at cost minus impairment,
plus or minus changes from observable price changes in orderly transactions for identical or similar investments of the same issuer in
accordance with the measurement alternative described in ASC 321 - “Investments – Equity Securities” (“ASC 321”).
As part of the Company’s policy to maximize return on strategic investment opportunities, while preserving capital and limiting
downside risk, the Company may at times enter into equity investments or Simple Agreements for Future Equity (“SAFE”) agreements.
The
nature and timing of the Company’s investments will depend on available capital at any particular time and the investment opportunities
identified and available to the Company.
On
December 21, 2021 and December 31, 2021, the Company entered into two separate SAFE agreements classified on the Consolidated Balance Sheets as non-current
assets. SAFE agreements are accounted for as equity securities without readily determinable fair value at cost minus impairment, as adjusted
for observable price changes in orderly transactions for identical or similar investment of the same issue pursuant to ASC 321.
On
February 3, 2022, the Company invested approximately $ 10,000
thousand in convertible preferred stock of Compute
North Holdings, Inc. The acquisition of convertible preferred stock was accounted for as investments in equity securities without readily
determinable fair value at cost minus impairment, as adjusted for observable price changes in orderly transactions for identical or similar
investment of the same issuer pursuant to ASC 321. This investment was subject to an impairment of $ 10,000
thousand following Compute North’s chapter
11 Bankruptcy filing in September 2022 (See NOTE 9 – COMPUTE NORTH BANKRUPTCY ).
On
May 3, 2022, the Company converted $ 2,000
thousand from a SAFE
investment into preferred stock while purchasing an additional $ 3,500
thousand of preferred
stock in Auradine, Inc. along with entering into a commitment to acquire $ 30,000
thousand of additional shares of preferred stock. This forward contract was accounted for under ASC 321 as an equity security.
On
September 27, 2022, the Company increased its investment in the preferred stock of Auradine, Inc. by $ 30,000 thousand, bringing its total
carrying amount of investment in Auradine, Inc. preferred stock to $ 35,500 thousand. The preferred stock is accounted for as investments
in equity securities without a readily determinable fair value at cost minus impairment, as adjusted for observable price changes in
orderly transactions for identical or similar investments from the same issuer pursuant to ASC 321. During 2022, there were no noted
impairments or other adjustments (See NOTE 15 –
RELATED PARTY TRANSACTIONS ).
As
of December 31, 2022, the Company has one remaining SAFE investment with a carrying value of $ 1,000 thousand, with no noted impairments
or other adjustments.
68
Stock-based
Compensation
The
Company expenses stock-based compensation to employees and non-employees over the requisite service period based on the grant-date fair
value of the awards and forfeiture rates. The Company estimates the fair value of stock option grants using the Black-Scholes option
pricing model and the assumptions used in calculating the fair value of stock-based awards represent management’s best estimates
and involve inherent uncertainties and the application of management’s judgment. These assumptions are the expected stock volatility,
the risk–free interest rate, the expected life of the option, the dividend yield on the underlying stock and the expected forfeiture
rate. Expected volatility is calculated based on the historical volatility of the Company’s common stock over the expected term
of the option. Risk–free interest rates are calculated based on continuously compounded risk–free rates for the appropriate
term.
Impairment
of Long-lived Assets
Management
reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may
not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to undiscounted
future cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized
is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets.
In
the year ended December 31, 2022 , we impaired the mining patent intangible asset and recorded an impairment charge of $ 919 thousand.
We also impaired certain mining rigs and recorded an impairment charge of $ 208,622 thousand
(see NOTE 4 – PROPERTY AND EQUIPMENT ).
Revenues
From Contracts with Customers
The
Company recognizes revenue in accordance with ASC Topic 606 – “Revenue from Contracts with Customers” (“ASC
606”). The core principle of the revenue standard is that a company should recognize revenue to depict the transfer of
promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in
exchange for those goods or services. The following five steps are applied to achieve that core principle:
● Step
1: Identify the contract with the customer
● Step
2: Identify the performance obligations in the contract
● Step
3: Determine the transaction price
● Step
4: Allocate the transaction price to the performance obligations in the contract
● Step
5: Recognize revenue when the Company satisfies a performance obligation
In
order to identify the performance obligations in a contract with a customer, a company must assess the promised goods or services in
the contract and identify each promised good or service that is distinct. A performance obligation meets ASC 606’s definition of
a “distinct” good or service (or bundle of goods or services) if both of the following criteria are met:
● The
customer can benefit from the good or service either on its own or together with other resources
that are readily available to the customer (i.e., the good or service is capable of being
distinct); and
● the
entity’s promise to transfer the good or service to the customer is separately identifiable
from other promises in the contract (i.e., the promise to transfer the good or service is
distinct within the context of the contract).
If
a good or service is not distinct, the good or service is combined with other promised goods or services until a bundle of goods or services
is identified that is distinct.
69
The
transaction price is the amount of consideration to which an entity expects to be entitled in exchange for transferring promised goods
or services to a customer. The consideration promised in a contract with a customer may include fixed amounts, variable amounts, or both.
When determining the transaction price, an entity must consider the effects of all of the following:
● Variable
consideration
● Constraining
estimates of variable consideration
● The
existence of a significant financing component in the contract
● Noncash
consideration
● Consideration
payable to a customer
Variable
consideration is included in the transaction price only to the extent that it is probable that a significant reversal in the amount of
cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved.
The
transaction price is allocated to each performance obligation on a relative standalone selling price basis.
The
transaction price allocated to each performance obligation is recognized when that performance obligation is satisfied, at a point in
time or over time as appropriate.
Application
of the five-step model to the Company’s mining operations
The
Company’s ongoing major or central operation is to provide computing power to collectives of third-party bitcoin miners (such collectives,
“mining pools”) as a participant (“Participant”) and bitcoin transaction verification services to the bitcoin
network through a Company-operated mining pool as the operator and a participant in a private pool (“Operator”) (such activity
as Participant and Operator, collectively, “mining”). The Company currently mines in a self-operated pool, which was previously
open to third-party pool participants from September 2021 until May 2022.
The
following table presents revenue of the Company disaggregated for those arrangements in which the Company is the Operator and Participant:
SCHEDULE OF DISAGGREGATION OF REVENUE
(in thousands)
2022
2021
(Restated)
2020
Year ended December 31,
(in thousands)
2022
2021
(Restated)
2020
Revenues from contracts with customers
Participant
$ 4,652
$ 20,903
$ 4,357
Operator - Transaction fees
5,231
3,317
—
Other revenue
Operator - Block rewards
107,869
134,943
—
Total revenue
$ 117,753
$ 159,163
$ 4,357
Operator
As
Operator, the Company provides transaction verification services. Transaction verification services are an output of the
Company’s ordinary activities; therefore, the Company views the transaction requestor as a customer and accounts for the
transaction fees its earns as revenue from a contract with a customer under ASC 606. The bitcoin network is not an entity such that
it may not meet the definition of a customer; however, the Company has concluded it is appropriate to apply ASC 606 by analogy to
block rewards earned from the network. A contract exists under ASC 606 at the point the Company successfully validates a
transaction to the distributed ledger. At this point, the performance obligation to validate the requested transaction has been
satisfied and a contract is deemed to exist as follows:
The
transaction requester, the bitcoin network and the Company have approved the contract and have evidenced they are committed to the
transaction at the point of successfully validating and adding the transaction to the distributed ledger. The parties’ rights,
the consideration to be transferred, and the payment terms are clear. The transaction has commercial substance and collection of the
block reward and transaction fees to which the Company is entitled is probable because they are transferred to the Company as part
of closing a successful block.
70
By successfully mining a block, the Company
satisfies its lone performance obligation of providing transaction verification services and, thus, recognizes revenue
at that point in time. The amount to which the Company is entitled for successfully validating a block of transactions is fixed at the
point in time the contract is deemed to exist and the performance obligation is satisfied. Thus, there is no variable consideration.
The
Company also, from time to time, engages unrelated third-party mining enterprises (“pool participants”) to contribute computing
power, and in exchange, remits transaction fees and block rewards to pool participants on a pro rata basis according to each respective
pool participant’s contributed computing power ( hash rate). The MaraPool wallet (owned by the Company as Operator) is recorded
on the distributed ledger as the proof of work winner and assignee of all validations and, therefore, the transaction verifier of record.
The pool participants enter into contracts with the Company as Operator; they do not directly enter into contracts with the network or
the requester and are not known verifiers of the transactions assigned to the pool. As Operator, the Company delegates mining work to
the pool participants utilizing software that algorithmically assigns work to each individual miner. By virtue of its selection and operation
of the software, the Company as Operator controls delegation of work to the pool participants. This indicates that the Company directs
the mining pool participants to contribute their hash rate to solve in areas that the Company designates. Therefore, the Company determined
that it controls the service of providing transaction verification services to the network and requester. Accordingly, the Company records
all of the transaction fees and block rewards earned from transactions assigned to MaraPool as revenue, and the portion of the transaction fees and block rewards remitted to MaraPool participants as cost of revenues. The Company operated a mining pool, Marapool, that engaged third-party pool participants from September 2021
until May 2022.
ASC 606-10-32-21 requires entities to measure the estimated fair value of noncash consideration at contract inception, which is the same time the block reward and transaction fee is earned and the performance obligation to the requester and the network is fulfilled by
successfully validating the applicable block of transactions. For reasons of operational practicality, the Company applies an accounting
convention to use the daily quoted closing U.S. dollar spot rate of bitcoin each day to determine the fair value of bitcoin earned as
transaction fees and block rewards in the Company’s wallet during that day. This accounting convention does not result in materially
different revenue recognition from using the fair value of the bitcoin earned at contract inception (i.e., the moment a block is solved)
and has been consistently applied in all periods presented.
Expenses
associated with providing the bitcoin transaction verification services to the Customers, such as rent, electricity cost, and transaction
fees and block rewards are recorded as cost of revenues. Depreciation on digital asset mining equipment is recorded as a component of
cost of revenues.
Participant
When the Company is a Participant in a third-party operated mining pool, the Company provides computing power (hash rate) that is an output
of the Company’s ordinary activities in exchange for consideration. The Company considers the third-party mining pool operators
its customer under Topic 606. These contracts are period-to-period contracts because they are terminable at any time by either party without
compensation. A new contract is determined to exist each period that neither the Company, nor the pool operator, terminates the arrangement.
71
The provision of computing power is the only performance obligation under our arrangements with third-party mining pool operators. The
transaction consideration the Company receives is non-cash (i.e., bitcoin) and entirely variable as it is unknown at each contract inception
whether the Company will earn any consideration during the period, and if it does become entitled to consideration, how much consideration
it will be entitled to.
In accordance with FASB ASC 606-10-32-11 and 32-12, the Company constrains the variable consideration to which it is entitled and does
not recognize revenue for such amounts until it receives confirmation of the amount , usually via the settlement of the fractional share
of block reward and transaction fee in the Company’s digital wallet (i.e., at that point, the variability is resolved and there
is no longer the reasonable possibility of significant reversal of revenue). Before settlement occurs, estimation of the variable consideration
to which the Company is entitled, which depends on inputs unknowable to the Company, carries the risk of a significant revenue reversal
from mis-estimation. Settlement of consideration typically occurs within 24 hours of when a block is won unless such block is won over
a weekend or holiday, in which case settlement can take up to 72 hours.
The Company uses its accounting convention to recognize revenue using the daily quoted closing U.S. dollar spot rate of bitcoin on the
day the transaction fees and block rewards are settled in the Company’s wallet. However, this accounting convention does not result
in materially different revenue recognition from using the fair value of the bitcoin earned at contract inception and has been consistently
applied in all periods presented.
Expenses
associated with providing computing power services to third-party operated mining pools, such as rent and electricity cost are recorded
as cost of revenues. Depreciation on digital asset mining equipment is also recorded as a component of cost of revenues.
Income
Taxes
The
Company accounts for income taxes under the asset and liability method, in which deferred tax assets and liabilities are recognized for
the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities
and their respective tax bases and operating loss and tax credit carry forwards. Deferred tax assets and liabilities are measured using
enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered
or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that
includes the enactment date. A valuation allowance is required to the extent any deferred tax assets may not be realizable.
ASC
740 - “Income Taxes ” (“ASC 740”), also clarifies the accounting for uncertainty in income taxes recognized
in an enterprise’s financial statements and prescribes a recognition threshold and measurement process for financial statement
recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits to be recognized, a tax
position must be more-likely-than-not to be sustained upon examination by taxing authorities. ASC 740 also provides guidance on derecognition,
classification, interest and penalties, accounting in interim periods, disclosure and transition.
Recent
Accounting Pronouncements
The
Company continually assesses any new accounting pronouncements to determine their applicability. When it is determined that a new accounting
pronouncement affects the Company’s financial reporting, the Company undertakes a study to determine the consequences of the change
to its Consolidated Financial Statements and assures that there are proper controls in place to ascertain that the Company’s Consolidated Financial Statements properly reflect the change.
72
In
December 2022, the Securities Exchange Commission (“SEC”) provided additional guidance on accounting for loaned digital assets.
The Company has therefore adopted the following accounting policy with retrospective application for arrangements where the Company loans
digital assets to a borrower for a specific period of time in exchange for a fee akin to an interest rate.
Upon
adoption, the Company first evaluates whether to derecognize loaned crypto assets based on an evaluation of all relevant control and
asset derecognition considerations. Such considerations include whether the borrower has the right to use the digital assets at its sole
discretion (e.g.,to sell, pledge digital assets to a third party) and whether the lender has transferred present rights to economic benefits
associated with the digital asset for a different right to receive digital assets in the future.
When
derecognition of the underlying loaned digital assets is appropriate, the Company will derecognize the loaned digital asset it no longer
controls, and recognize a right to receive back in the future the loaned digital asset (“digital asset loan receivable”).
The
digital asset loan receivable is recorded at the then-current (i.e., time of transfer) fair value of the loaned crypto assets with any
difference between the fair value of the loaned crypto assets and their pre-transfer carrying amount recognized as a gain in the Consolidated Statements of Other Comprehensive Income (Loss). Throughout the loan period, the digital asset loan receivable will continue to be measured at the fair value of the underlying
loaned digital asset with changes recorded in operating income (loss).
At
loan commencement and throughout the loan period, the Company considers and accounts for credit risk of the borrower (i.e., risk the
borrower will not return the loaned crypto assets), using the principles in Topic 326 to measure
any credit impairment. The digital asset loan receivable is presented net of any allowance for credit losses on the Company’s Consolidated Balance Sheets. When the digital assets on loan are returned to the Company, such loaned digital assets are re-recorded on the Company’s
Consolidated Balance Sheets at the carrying value of the digital asset loan receivable immediately prior to derecognition with no gain or loss realized at the end of the loan.
NOTE
4 – PROPERTY AND EQUIPMENT
The
components of property and equipment as of December 31, 2022 and 2021 are:
SCHEDULE
OF COMPONENTS OF PROPERTY AND EQUIPMENT
(in thousands, except useful life)
Useful life
(Years)
December 31,
2022
December 31,
2021
(Restated)
Website
7
$ 206
$ 122
Mining rigs
5
116,634
163,868
Containers
10
1,614
0
Construction in progress
N/A
171,194
133,566
Gross property, equipment
289,648
297,556
Less: Accumulated depreciation
( 16,622 )
( 21,313 )
Property and equipment, net
$ 273,026
$ 276,243
73
The
Company records mining rigs not yet placed into service as construction in progress. Upon energization of the mining rigs, the mining
rigs are reclassified to “Mining rigs” and depreciated over the estimated useful life.
The
Company’s depreciation expense related to property and equipment for the years ended December 31, 2022 and December 31, 2021 was
$ 78,709 thousand and $ 14,904 thousand, respectively.
In
late 2021, the Company entered into an agreement with DCRBN Ventures Development and Acquisition LLC (“DCRBN”) in which the
Company agreed to sell certain mining rigs to DCRBN in conjunction with the development of commercial activities at the McCamey, TX facility.
In conjunction with its exit from the Hardin, MT facility, the Company also sold bitcoin mining rigs to various third parties. Total
cash proceeds from these sales of assets for the year ended December 31, 2022 were $ 178,371 thousand and gains resulting from the asset
sales totaled $ 83,880 thousand in the current-year period. There were no such sales in 2021.
In
connection with the exit from the Hardin, MT facility (“Hardin”) in September 2022, the Company recorded additional
depreciation expense related to approximately 1,800 bitcoin mining rigs that were previously deployed at Hardin that were no longer in
operating condition based on inspections of the assets at the facility and experience with the assets formerly deployed at Hardin in
the weeks following redeployment. In addition, the Company determined that the useful lives of the remaining mining rigs formerly
deployed at Hardin should be reduced from 36 months to 24 months. These assets had a book value of approximately $ 12,358
thousand as of September 30, 2022.
In
accordance with ASC 360 - “Impairment and Disposal of Long-Lived Assets” (“ASC 360”), long-lived asset
(group) that is held and used must be reviewed for impairment whenever events or changes in circumstances indicate that the carrying
amount of the long-lived asset (group) might not be recoverable. Due to the decrease in the cost of bitcoin mining rigs that was
driven by the drop in bitcoin prices during the fourth quarter ended December 31, 2022, the Company assessed the need for an
impairment write-down of its bitcoin mining rigs. In accordance with ASC 360-10, the Company first determined that the carrying
value of its bitcoin miners is not recoverable. As its bitcoin mining rigs further had a carrying value in excess of fair value, the Company recognized an impairment charge for its bitcoin mining rigs of approximately $ 208,622
thousand for the year ended December 31, 2022. The fair value of the bitcoin miners determined primarily using observable prices for
similar assets as of December 31, 2022 was $ 265,000
thousand (Level 2).
As
a result of the above impairment charge for its asset group of bitcoin mining rigs, the Company re-evaluated and reduced the estimated
useful life for its asset group of mining rigs from 5 to 3 years, effective January 1, 2023.
As
of December 31, 2022, the Company had $ 488,299 thousand,
net of a $ 124,311 thousand
impairment charge per below, of Advances to vendors for the purchase of mining rigs on the consolidated balance sheet. As of
December 31, 2021, the Company had $ 466,255 thousand
of Advances to vendors for purchase of mining rigs on the consolidated balance sheet.
Due
to the decrease in the cost of bitcoin mining rigs that was driven by the drop in bitcoin prices during the fourth quarter ended December
31, 2022, the Company evaluated the need for an impairment write-down of its contracts with bitcoin mining equipment manufacturers. The
Company compared the prices of the miner rigs under contract to the fair value of mining rigs as of December 31, 2022, and determined
that an impairment loss should be recognized. Accordingly, the Company recognized an impairment charge of $ 124,311 thousand and reduced
its Advances to vendors on the consolidated balance sheet for the year ended December 31, 2022.
NOTE
5 - DIGITAL ASSET LOAN RECEIVABLE, NET OF ALLOWANCE
The
Company’s digital asset loan receivable represents two separate digital asset loans made to NYDIG Funding, LLC (“NYDIG”)
in August 2021 and December 2021 under a master securities loan agreement, which was terminated at the point of full repayment
in kind for both loans in June 2022. A total of 600 bitcoin were loaned to NYDIG. No collateral was posted to Marathon under the terms
of the two loans. The digital assets loan receivables were initially and subsequently measured at the fair value of the underlying bitcoin
lent at the time of the transfer, approximately $ 27,241 thousand, and adjusted for expected credit losses, with changes in fair value
recorded as unrealized gains and losses in the Consolidated Statements of Other Comprehensive Income (Loss). A loan fee was accrued daily, based on the daily
closing price of the underlying bitcoin and a set percentage rate, and paid in cash on a monthly basis consistent with each loan’s
confirmation terms.
74
Given
the limited size and nature of the Company’s digital asset loan receivables, the Company utilized the probability of default (“PD”)
loss given default (“LGD”) approach to estimating the allowance for credit loss (“ACL”) at origination and subsequent
reporting periods. In order to apply the PD LGD approach, management considered the lifetime of the digital asset loan receivable, the
reasonable and supportable forecast period, and the PD LGD.
● Life
of loan: The contractual maturity of each digital asset loan receivable was one year from
origination. As such, the Company used each instrument’s life of loan period for estimating
current expected credit losses, unadjusted by any prepayment risk as any risk would be immaterial
to either the repayment in kind or the accrued loan fee receivable that is due in cash on
a monthly basis.
● Reasonable
and supportable forecast period: Given the relatively short term nature of the loans, the
Company set the reasonable and supportable period to the life of loan. As such, no reversion
or post-reversion methodology was required.
● Credit
quality information and associated probability of default of NYDIG: In order to assess the
credit risk of the borrower, Marathon estimated a NYDIG synthetic credit rating as of March 31, 2022 and December
31, 2021 using an Ordinal Logistic Regression Model (“Regression
Model”). The Regression Model is a widely used statistical model to classify a company
into credit ratings and to estimate PD based on certain business metrics, including total
assets, total debt, revenues, EBIT, and net income. Based on the Regression Model results,
the Company estimated NYDIG’s synthetic credit rating of “CCC-” as of March 31, 2022 and “B” as of December
31, 2021. The associated probability of default
was approximately 2.9 % and 7.4 % , respectively.
● Estimation
of losses given default: Given no collateral was posted, the Company assumed a loss given
default of 100.0% of the original and subsequent reporting digital asset loan receivable and
the accrued loan fee.
In
addition, the accrued loan fee receivable is reported separately from the digital asset loan receivable and its carrying amount is de
minimis at the reporting date. As a result, the reported ACL includes only the impact of any unpaid accrued loan fee receivable at the
reporting date.
The
loans were fully repaid by NYDIG in June 2022 at which time the 600
bitcoin were reclassified into digital assets at the carrying value of the digital assets loan receivable immediately prior to its
derecognition at the end of loan. The Company did not have any digital asset loan receivables outstanding as of
December 31, 2022. As such, the Company recorded an allowance for loan losses as of December 31, 2021 with an initial provision
expense of approximately $851 thousand. As of December 31, 2022 the company recognized a corresponding provision benefit of
approximately $851 thousand for the June 2022 repayment in full, resulting in $0 remaining allowance for loan losses at the
end of the year.
75
NOTE
6 - FAIR VALUE MEASUREMENT
The
Company measures at fair value certain of its financial and non-financial assets and liabilities by using a fair value hierarchy that
prioritizes the inputs to valuation techniques used to measure fair value. Fair value is the price 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, essentially an exit
price, based on the highest and best use of the asset or liability. The levels of the fair value hierarchy are:
Level
1:
Quoted
prices in active markets for identical assets or liabilities that are accessible at the measurement date;
Level
2:
Inputs
other than quoted prices in active markets for identical assets and liabilities included within Level 1 that are observable for the
asset or liability, either directly or indirectly, and
Level
3:
Inputs that are generally unobservable for the asset or
liability.
The
carrying amounts reported in the Consolidated Balance Sheets for cash and cash equivalents, restricted cash, other receivable,
deposits, prepaid expenses and other current assets, property and equipment, advances to vendors, accounts payable, accrued
expenses, and legal reserve payable, approximate their estimated fair market value based on the short-term maturity of these
instruments.
Due
to the significant increase in current market interest rates for convertible notes and the high conversion price of our notes in relation
to our current stock price, the carrying value of our convertible notes are significantly above the current fair value. The estimated
fair value of our convertible notes as of December 31, 2022, is approximately $ 173,200 thousand
compared to a carrying value less unamortized debt discount of $ 732,289 thousand.
The
carrying value of our term loan, operating lease liabilities and other long-term liabilities approximate fair value as the related interest
rates approximate rates currently available to the Company.
Financial
assets and liabilities are classified in their entirety within the fair value hierarchy based on the lowest level of input that is significant
to their fair value measurement. The Company measures the fair value of its marketable securities by taking into consideration valuations
obtained from third-party pricing sources. The pricing services utilize industry standard valuation models, including both income and
market-based approaches, for which all significant inputs are observable, either directly or indirectly, to estimate fair value. These
inputs included reported trades of and broker-dealer quotes on the same or similar securities, issuer credit spreads, benchmark securities
and other observable inputs.
The
following tables present information about the Company’s assets and liabilities measured at fair value on a recurring basis and
the Company’s estimated level within the fair value hierarchy of those assets and liabilities as of December 31, 2022 and 2021,
respectively:
SCHEDULE OF ASSETS AND LIABILITIES MEASURED AT FAIR VALUE ON RECURRING BASIS
Fair value measured at December 31, 2022
(in thousands)
Total
carrying
value at
December 31,
2022
Quoted
prices in
active
markets
(Level 1)
Significant
other
observable
inputs
(Level 2)
Significant
unobservable
inputs
(Level 3)
Assets
Money Market Accounts
$ 92,044
$ 92,044
$ —
$ —
Investments
37,000
—
—
37,000
Fair value measured at December 31, 2021 (Restated)
(in thousands)
Total
carrying
value at
December 31,
2021
(Restated)
Quoted
prices in
active
markets
(Level 1)
Significant other observable inputs
(Level 2)
Significant unobservable inputs
(Level 3)
Assets
Money Market Accounts
$ 266,635
$ 266,635
$ —
$ —
Other receivable 1
27,784
$ —
27,784
$ —
Digital assets held in Fund
223,916
—
223,916
—
Investments
3,000
—
—
3,000
(1) Includes digital
assets loan receivable that was initially and subsequently measured at fair value using quoted prices for the underlying digital assets.
76
At
December 31, 2021, the Company had 600 bitcoin as a loan to NYDIG. This loan of bitcoin was recorded as a digital asset loan receivable
within other receivable. (see NOTE 5 – DIGITAL ASSET LOAN RECEIVABLE, NET OF ALLOWANCE ).
The 600 bitcoin were returned to the Company on June 10, 2022. The digital assets loaned represent the fair value of the 600 bitcoin
underlying the loan as Level 2 inputs for the year ended December 31, 2021 as bitcoin prices can be determined
based on several exchange prices.
On
June 10, 2022, the Company withdrew approximately 4,769
bitcoin from its investment in NYDIG Digital Assets Fund III, LP and transferred the bitcoin directly into the Company’s
account. As a result, the Company will no longer receive “mark-to-market” accounting for the bitcoin formerly held in
the Fund and the 4,769
bitcoin will now be classified as digital assets on the Consolidated Balance Sheets and subject to impairment analysis as an
indefinite-lived intangible.
The
Company’s investments (see NOTE 3 – SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES ) are classified within Level 3 of
the fair value hierarchy because the fair value is determined using the Monte Carlo Simulation Model and by utilizing significant
unobservable inputs including probability of financing events, subordinated recovery rate, and credit spread of the investees. The Company will update its assumptions each reporting period based on new developments and record such
amounts at fair value based on the revised assumptions.
At
December 31, 2022, the Company had an outstanding warrant liability in the amount of $ 0 associated
with warrants that were issued in January 2017 and warrants issued related to the convertible notes issued in August and September
of 2017. The fair value of the warrant liabilities are marked-to-market each reporting period and changes in fair value are recorded
as a non-operating gain or loss in our Consolidated Statements of Other Comprehensive Income (Loss), until they are completely exercised. The fair value is determined
each reporting period using the Black-Scholes option pricing model and is affected by changes in inputs to that model including our
stock price, expected stock price volatility, dividends, interest rates and expected term.
The
following table provides a reconciliation of the beginning and ending balances of our recurring fair value measurements, using significant
unobservable inputs (Level 3). The Company did not make any transfers into or out of Level 3 of the fair value hierarchy during the years
ended December 31, 2022 and 2021:
SCHEDULE OF RECONCILIATION OF THE BEGINNING AND ENDING BALANCES OF OUR RECURRING FAIR VALUE MEASUREMENTS
Level 3
(in thousands)
Investment in Preferred Stock
Investment in SAFEs
Other
Total
Assets
Warrants
Total
Liability
Carrying value at December 31, 2020
—
—
—
—
322
322
Additions
—
3,000
—
3,000
—
—
Conversions
—
—
—
—
( 1,370 )
( 1,370 )
Impairment and change in fair value
—
—
—
—
1,048
1,048
Carrying value at December 31, 2021 (Restated)
—
3,000
—
3,000
—
—
Additions
43,500
—
500
44,000
—
Conversions
2,000
( 2,000 )
—
—
—
—
Impairment and change in fair value
( 10,000 )
—
—
( 10,000 )
—
—
Carrying value at December 31, 2022
35,500
1,000
500
37,000
—
—
Non-recurring
measurement of Fair Value
The
Company accounts for its digital assets as indefinite-lived intangible assets in accordance with ASC 350 - “Intangibles
– Goodwill and Other” (“ASC 350”). The Company’s digital assets are initially recorded at fair value
upon receipt (or “carrying value”). On a quarterly basis, they are measured at carrying value, net of any impairment
losses incurred since receipt. Pursuant to guidance from ASC 820 , the Company is required to determine the nonrecurring fair
value measurement used to determine impairment of the digital assets held on the Consolidated Balance Sheets. The Company will
record impairment losses as the fair value falls below the carrying value of the digital
assets. The digital assets can only be marked down when impaired and not marked up when their value increases. The resulting
carrying value represents the fair value of the asset. The last impairment date for the digital assets was December 31, 2022. The
Company had an outstanding carrying balance of digital assets of approximately $ 190,717
thousand, and fair value net of impairment losses incurred of $ 173,215
thousand for the year ended December 31, 2022. As of December 31, 2022, the fair value of the bitcoin held as digital assets was
approximately $ 202,409
thousand (Level 2).
In
accordance with ASC 360 - “Impairment and Disposal of Long-Lived Asset s ” (“ASC 360”), long-lived asset
(group) that is held and used must be reviewed for impairment whenever events or changes in circumstances indicate that the carrying
amount of the long-lived asset (group) might not be recoverable. Due to the decrease in the cost of bitcoin mining rigs that was driven
by the drop in bitcoin prices during the fourth quarter ended December 31, 2022, the Company assessed the need for an impairment write-down
of it’s bitcoin miners. In accordance with ASC 360-10, the Company determined that its bitcoin miners had a carrying value in excess
of fair value, and accordingly, the Company recognized an impairment charge for its bitcoin rigs of approximately $ 208,622 thousand
for the year ended December 31, 2022. The fair value of the bitcoin rigs determined primarily using observable prices for similar assets
as of December 31, 2022 was $ 202,409 thousand (Level 2).
NOTE
7 - INCOME TAXES
The
Company accounts for income taxes under ASC 740 - “Income Taxes” (“ASC 740”), which requires the recognition
of deferred tax assets and liabilities for both the expected impact of differences between the financial statements and the tax basis
of assets and liabilities, and for the expected future tax benefit to be derived from tax losses and tax credit carry-forwards. ASC 740
additionally requires the establishment of a valuation allowance to reflect the likelihood of realization of deferred tax assets.
Income
tax expense (benefit) attributable to income from continuing operations was $ 21,838
thousand and $ 22,576
thousand for the years ended December 31, 2022 and 2021, respectively, and differed from the amounts computed by applying the U.S.
federal income tax rate of 21 % %
to pretax income from continuing operations as a result of the following:
SCHEDULE
OF PRETAX INCOME FROM CONTINUING OPERATIONS
1
2
3
(in thousands, except percentage data)
2022
2021
(Restated)
2020
Federal income tax expense (benefit) at the statutory rate
( 21.0 )%
$ ( 148,801 )
( 21.0 )%
$ ( 3,144 )
( 21.0 )%
$ ( 2,230 )
State income taxes, net of federal tax expense
( 1.6 )%
( 11,153 )
49.5 %
7,531
( 7.0 )%
( 745 )
Executive compensation deduction limitation
1.0 %
7,358
199.0 %
30,213
4.2 %
444
Excess tax benefit related to share-based compensation
— %
285
( 12.6 )%
( 1,909 )
— %
—
Nondeductible other expenses
— %
14
1.5 %
225
— %
—
Change in valuation allowance
18.4 %
130,527
( 95.3 )%
( 14,477 )
23.9 %
2,533
Prior year true-ups
— %
130
28.2 %
4,281
— %
—
Other, net
— %
( 198 )
( 1.0 )%
( 144 )
— %
—
Income tax expense (benefit) from continuing operations
( 3.2 )%
$ ( 21,838 )
148.3 %
$ 22,576
0.1 %
$ 2
77
The
components of the provision for income taxes are as follows:
SCHEDULE
OF PROVISION FOR INCOME TAXES
(in thousands)
December 31,
2022
December 31,
2021
(Restated)
December 31,
2020
Current income tax expense (benefit)
Federal
$ —
$ —
$ —
State
734
2
2
Total current income tax expense
734
2
2
Deferred expense
Federal
( 141,613 )
29,523
—
State
( 11,486 )
7,528
—
Total deferred tax expense (benefit)
( 153,099 )
37,051
9,080
Change in valuation allowance
130,527
( 14,477 )
( 9,080 )
Net deferred tax expense after valuation allowance (benefit)
( 22,572 )
22,574
—
Income tax provision (benefit)
$ ( 21,838 )
$ 22,576
$ 2
The
tax effects of temporary differences that give rise to significant portions of the deferred tax assets and deferred tax liabilities at
December 31, 2022 and 2021 are presented below:
SCHEDULE
OF DEFERRED TAX ASSETS AND LIABILITIES
(in thousands)
December 31,
2022
December 31,
2021
(Restated)
Deferred tax assets:
Tax credit carryforwards
$ 386
$ 163
Net operating loss carryforwards
48,703
25,603
Intangible assets
1,727
1,055
Stock compensation
2,133
447
Digital assets
50,106
7,446
Disallowed Interest
2,215
—
Bad debt reserve
10,039
—
Research and development costs
541
—
Accruals, reserves and other
239
269
Loan reserve
—
209
Impairment loss
36,397
—
Total gross deferred tax assets
152,486
35,192
Less valuation allowance
( 130,527 )
—
Net deferred tax assets
21,959
35,192
Deferred tax liabilities:
Unrealized gains
—
( 18,428 )
Prepaid service contracts
—
( 4,395 )
Property and equipment
( 21,959 )
( 34,944 )
Total gross deferred liabilities
( 21,959 )
( 57,767 )
Net deferred tax liability
$ —
$ ( 22,575 )
The
valuation allowance for deferred tax assets as of December 31, 2022 and 2021 was $ 130,527 thousand and nil , respectively. The net change
in the total valuation allowance was an increase of $ 130,527 thousand in the year ended December 31, 2022.
At
year ended December 31, 2022, the Company concluded, based upon all available evidence, it was more likely than not that it would not
have sufficient future taxable income to realize the Company’s federal and state deferred tax assets. As a result, the Company
established a valuation allowance against deferred tax assets that are not supported by reversing deferred tax liabilities.
At
December 31, 2022, the Company has net operating loss carryforwards for federal income tax purposes of $ 217,503
thousand, which are available to offset future
taxable income. The Company has net operating loss carryforwards for state income tax purposes of $ 46,983
thousand which are available to offset future
state taxable income. The Company has interest carryforward in the amount of $ 10,076
thousand which has no expiration.
78
Section
382 and Section 383 of the Internal Revenue Code limit the utilization of U.S. tax attribute carryforwards following a change of control.
Based on the Company’s analysis under Section 382, approximately $ 86,000 thousand of tax attributes is limited by Section 382/383
as of December 31, 2022. The Section 382/383 limitation in conjunction with the twenty-year carryforward limitation caused $ 33,500 thousand
of attributes to be deemed worthless, which resulted in a write-off of the related deferred tax assets in 2021.
In
addition, the Company has the following attributes and credit carryforwards:
SCHEDULE
OF ATTRIBUTES AND CREDIT CARRYFORWARDS
(in thousands)
Gross Amount
Expiring
Federal net operating loss carryforwards
$ 3,314
2034 - 2035
Federal net operating loss carryforwards - indefinite life
$ 214,189
Indefinite
State net operating loss carryforwards
$ 46,983
Various
Interest carryforwards
$ 10,076
Indefinite
A
reconciliation of the beginning and ending amount of total unrecognized tax benefits for the tax years ended December 31, 2022, and 2021
is as follows:
SCHEDULE
OF UNRECOGNIZED TAX BENEFITS ROLL FORWARD
(in thousands)
December 31,
2022
December 31,
2021
(Restated)
December 31,
2020
Balance, beginning of year
$ 44
$ —
$ —
Increase related to prior year tax positions
21
25
—
Increase related to current year tax positions
5,187
19
—
Balance, end of year
$ 5,252
$ 44
$ —
The
Company has established a reserve against its federal R&D tax credits generated in 2022 and previous years. The Company has also
established a reserve related to its executive compensation deduction limitation in 2022.
In
addition, the Company has the following attributes and credit carryforwards:
SCHEDULE
OF NET OPERATING LOSS CARRYFORWARDS
(in thousands)
Gross Amount
Expiring
Federal net operating loss carryforwards
$ 345,336
2040 - 2042
Federal net operating loss carryforwards - indefinite life
$ 40,457
As
of December 31, 2022, the total amount of unrecognized tax benefits was $ 5,252 thousand, all of which was offset against deferred tax
assets. If the unrecognized tax benefits were recognized as of December 31, 2022, there would be a $ 5,252 thousand favorable impact that
would affect the effective rate on income from continuing operations. The Company also accrues for interest and penalties on its uncertain
tax positions and includes such charges in its income tax provision in the Consolidated Statements of Other Comprehensive Income (Loss). Interest and penalty
expense amounted to nil and nil, respectively, in 2022 and 2021.
Total
accrued interest and penalties were nil and nil, respectively, in 2022. The Company does not currently expect any of its remaining unrecognized
tax benefits to be recognized in the next twelve months.
The
Company files federal and state income tax returns. The 2018-2021 tax years generally remain subject to examination by the IRS and various
state taxing authorities, although the Company is not currently under examination in any jurisdiction.
NOTE
8 - NET LOSS PER SHARE
Net
loss per common share is calculated in accordance with ASC 260 - “Earnings Per Share” (“ASC 260”). Basic loss
per share is computed by dividing net loss by the weighted average number of shares of common stock outstanding during the period. The
computation of diluted net loss per share does not include dilutive common stock equivalents in the weighted average shares outstanding,
as they would be anti-dilutive.
79
Securities
that could potentially dilute loss per share in the future that were not included in the computation of diluted loss per share at December
31, 2022 and 2021 are as follows:
SCHEDULE OF ANTIDILUTIVE SECURITIES EXCLUDED FROM COMPUTATION OF EARNINGS PER SHARE
2022
2021
(Restated)
For the year ended December 31,
2022
2021
(Restated)
Warrants to purchase common stock
324,375
326,779
Restricted stock units
1,255,648
642,094
Convertible notes to exchange common stock
9,812,955
9,812,955
Total dilutive shares
11,392,978
10,781,828
The
following table sets forth the computation of basic and diluted loss per share:
SCHEDULE OF COMPUTATION OF BASIC AND DILUTED LOSS PER SHARE
2022
2021
(Restated)
2020
For the year ended December 31,
2022
2021
(Restated)
2020
Net loss attributable to common shareholders
$ ( 686,740 )
$ ( 37,096 )
$ ( 10,448 )
Denominator:
Weighted average common shares - basic and diluted
113,467,837
99,337,587
81,408,340
Loss per common share - basic and diluted
$ ( 6.05 )
$ ( 0.37 )
$ ( 0.13 )
NOTE
9 – COMPUTE NORTH BANKRUPTCY
On
September 22, 2022, Compute North Holdings, Inc. (along with its affiliated debtors, collectively, “Compute North”), filed
for chapter 11 bankruptcy protection in the U.S. Bankruptcy Court for the Southern District of Texas under chapter 11 of the U.S. Bankruptcy
Code (11 U.S. Code section 101 et seq .). The Company’s financial exposure to Compute North at the time of the bankruptcy
filing included:
● Approximately
$ 10,000
thousand in Convertible Preferred Stock of Compute North Holdings, Inc.
● Approximately
$ 21,000 thousand related to an unsecured Senior Promissory note with Compute North LLC.
● Approximately
$ 50,000 thousand in operating deposits with Compute North primarily related to the King Mountain
and Wolf Hollow hosting facilities.
The
Company’s financial exposure to Compute North on the date of the Bankruptcy was approximately $ 81,000
thousand . During the third quarter t he Company assessed
the impairment of these assets given the bankruptcy proceedings and estimated that the preferred stock, the unsecured loan, and approximately
$ 8,000
thousand in deposits were fully impaired. As a result, the company recorded an impairment charge
of $ 39,000
thousand during the third quarter of 2022. During the fourth quarter of 2022, the company estimated
that an additional $ 16,674
thousand
in deposits had likely been impaired and as such recorded an additional impairment charge .
On February 16, 2023, the Bankruptcy Court approved the Debtors Plan of Reorganization, pursuant to which Marathon’s
claim has been fixed at $ 40,000 thousand as an unsecured claim to be paid out according to the timing and percentages within the approved
Debtor’s plan.
NOTE
10 - STOCKHOLDERS’ EQUITY
Common
Stock
Shelf
Registration Statements on Form S-3 and At-The-Market Offering Agreements
On February 11, 2022, the Company
entered into an At-The-Market Offering Agreement, or sales agreement, with H.C. Wainwright & Co., LLC (“Wainwright”)
relating to shares of its common stock. In accordance with the terms of the sales agreement, the Company may offer and sell shares
of our common stock having an aggregate offering price of up to $ 750,000
thousand from time to time through Wainwright acting as its sales agent. As of December 31, 2022, the Company had sold 42,142
thousand shares of common stock for an aggregate purchase price of $ 361,482
thousand, net of offering costs pursuant to this At-The-Market Offering Agreement.
80
Common
Stock Warrants
A
summary of the Company’s issued and outstanding stock warrants and changes during the year ended December 31, 2022 and 2021 is
as follows:
SUMMARY OF OUTSTANDING STOCK WARRANTS
Number of
Warrants
Weighted
Average
Exercise
Price
Weighted
Average
Remaining
Contractual
Life (in years)
Outstanding as of December 31, 2020
287,656
$ 12.64
2.7
Issued
375,000
25.00
4.3
Expired
( 19,792 )
27.20
—
Exercised
( 316,085 )
14.42
—
Outstanding as of December 31, 2021 (Restated)
326,779
$ 25.54
3.5
Issued
—
—
—
Expired
( 2,404 )
52.00
—
Exercised
—
—
—
Outstanding as of December 31, 2022
324,375
25.00
2.5
Warrants exercisable as of December 31, 2022
324,375
$ 25.00
2.5
The
aggregate intrinsic value of warrants outstanding and exercisable at December 31, 2022 and 2021 was $ 0
and $ 2,500 thousand, respectively.
Restricted
Stock
A
summary of the restricted stock award activity (represented by restricted stock units (RSUs) for the year ended December 31, 2022 and
2021, as follows:
Restricted
Stock Units
A
summary of the RSUs as of December 31, 2022 and 2021, respectively and changes during the period are presented below:
SUMMARY OF RESTRICTED STOCK AWARD ACTIVITY
Number of
Units
Weighted
Average Grant
Date Fair Value
Nonvested at December 31, 2020
566,279
$ 0.43
Granted
8,313,410
20.89
Vested
( 8,237,595 )
18.31
Nonvested at December 31, 2021 (Restated)
642,094
$ 35.93
Granted
1,167,339
19.35
Retired
( 60,000 )
42.19
Vested
( 493,785 )
29.87
Nonvested at December 31, 2022
1,255,648
$ 22.60
As
of December 31, 2022, unrecognized stock-based compensation expense of approximately $ 15,000 thousand
remains to be recognized over the weighted average period of approximately 2.3 years.
81
NOTE
11 – ACCRUED EXPENSES
As
of December 31, 2022 and 2021, the Company’s accrued expenses consisted of the following:
SCHEDULE
OF ACCRUED LIABILITIES
(in thousands)
2022
2021
(Restated)
Interest
$ 1,011
$ 867
Non-income taxes
14,509
—
Other
6,774
1,743
Total accrued expenses
$ 22,294
$ 2,610
NOTE
12 – DEBT
Debt
consists of the following:
SCHEDULE OF DEBT
(in thousands, except for interest rate data)
Maturity Date
Interest Rate
December 31,
2022
December 31,
2021
(Restated)
Convertible note
December 1, 2026
1 %
$ 747,500
$ 747,500
Less: unamortized debt discount
( 15,211 )
( 19,094 )
Total convertible notes, net of discount
$ 732,289
$ 728,406
Revolving credit line
August 5, 2024 *
Variable
—
—
Term loan
August 5, 2024 *
Variable
50,000
—
Less: unamortized deferred fees
( 118 )
—
Total loans and debt
$ 49,882
$ —
Total
782,171
728,406
Less: current portion
—
—
Long term portion
$ 782,171
$ 728,406
*
During the year ended December 31, 2022 and 2021, there was amortization of debt issuance costs of $ 3,945
thousand and $ 0
thousand, respectively. Interest expense was
$ 14,980 thousand
and $ 1,570 thousand
for the years ended December 31, 2022 and 2021, respectively.
The
following summarizes the Company’s repayments due on the Term loan and Convertible Note in each of the next 5 years, and thereafter
(in thousands):
SCHEDULE
OF REPAYMENTS DUE ON THE TERM LOAN AND CONVERTIBLE NOTE
Year
Repayment Amount
2023
$ —
2024
50,000
2025
—
2026
747,500
2027
—
Thereafter
—
82
RLOC
and Term Loan facilities
On
October 1, 2021, the Company entered into a Revolving Credit and Security Agreement with Silvergate Bank pursuant to which Silvergate
agreed to loan the Company up to $ 100,000 thousand on
a revolving basis.
On
July 28, 2022, the Company entered into a new Revolving Credit and Security Agreement (the “Agreement” or “RLOC”)
with Silvergate Bank (the “Bank”) pursuant to which Silvergate agreed to loan the Company up to $ 100 ,000 thousand on a revolving basis pursuant to the terms of the Agreement. This facility refinanced and
replaced an existing $ 100 ,000 thousand facility the Company had in place with the Bank. On
the same date the Company also entered into a $ 100,000 thousand principal term loan facility
(the “Term Loan”). The terms of the facilities set forth in the RLOC and the Term Loan are as follows:
Initial
Term:
Termination
is on August 5, 2024 .
Availability
of the facilities:
The
RLOC shall be made available from time to time to the Company for periodic draws (provided no event of default then exists) from
its closing date up to and including the termination date of the Agreement.
The
Company may borrow up to $ 100.0 million on the term loan, with $ 50.0 million to be made as of the Closing Date (the “Initial
Draw”), and $ 50.0 million to be made, at Borrower’s request, on or before April 25, 2023 (the “Delayed Draw”),
and subject to satisfaction of the conditions set forth in the Term Loan Agreement.
Origination
Fees for
the
facilities:
RLOC:
0.35 % of the Loan Commitment to the Bank (or $ 350 thousand); due at RLOC closing (and on each anniversary if the RLOC continues for
more than one year).
Term
Loan: An origination fee of $ 150 thousand and a contingent draw fee in the amount of $ 250 thousand (the, “Contingent Draw Fee”)
upon the execution of the Term Loan Agreement. This Contingent Draw Fee will be refunded to the Company if it borrows the Delayed
Draw by no later than November 25, 2022.
Unused
Commitment
Fee
on the RLOC:
0.25 %
per annum of the portion of the unused Loan Commitment, payable monthly in arrears.
Renewal
of the RLOC:
The
RLOC may be renewed annually by agreement between the Bank and the Company, subject to (without limitation): (i) Company makes a
request for renewal, in writing, no less than sixty (60) days prior to the then current maturity date, (ii) no event of default then
exists, (iii) Company provides all necessary documentation to extend the RLOC, (iv) Company has paid all applicable fees related
to the loan renewal, and (v) the Bank has approved such extension request according to its internal credit policies as determined
by the Bank in its sole and absolute discretion.
Interest
Rate and Payments
for
the facilities:
RLOC:
Interest only to be paid monthly, with principal all due at maturity. The interest rate is defined as the higher of (i) the Floor
Rate and (ii) Prime Rate plus the Applicable Margin. “Floor Rate” shall mean, as of any date of determination: (a) 5.25%
for any days during an Interest Period the Loan to Value (“LTV”) Ratio is less than 40%, (b) six percent (6.00%) for
any days during an Interest Period the LTV Ratio is greater than or equal to 40% and less than 55%, and (c) 6.75% for any day the
LTV Ratio is greater than or equal to 55%. The Applicable Margin means at any time: (a) 1.25% for any days during an Interest Period
the LTV Ratio is less than 40%, (b2.00% for any days during an Interest Period the LTV Ratio is greater than or equal to40% and less
than 55%, and (c) 2.75% for any days during an Interest Period the LTV Ratio is greater than or equal to 55%.
Term
Loan: Interest, which shall be due on the principal amount of the loan, at the higher of 5.75 % and the Prime Rate plus 1.75 %, only
to be paid monthly, with principal all due at maturity.
83
Collateral
for the facilities:
The
RLOC and term loan facilities are secured by a pledge of a sufficient amount of Company’s right, title and interest in and
to bitcoin stored in a custody account for the benefit of the Bank (the “Collateral Account”). The Bank will establish
a Collateral Account with a regulated custodial entity (the “Custodian”) that has been approved by the Bank. The Bank
and Custodian will have a custodial agreement to perfect the security interest in the pledged Collateral Account which, among other
things, allows for 1) the Bank to monitor the balance of the Collateral Account and 2) allows the Bank to have exclusive control
over the Collateral Account including liquidation of the collateral in the event of Company’s default under the terms of the
RLOC. The Bank may also file a UCC financing statement on the pledged collateral. The Company bears the risk of loss from market
value declines of its collateral pursuant to its obligation to pledge additional bitcoin if its market value declines such that outstanding
borrowings under the RLOC are undercollateralized. The Company may also withdraw its collateral from the Collateral Account if market
value of bitcoin increases and outstanding borrowings under the RLOC are overcollateralized or if such borrowings are repaid in whole
or in part.
Minimum
Advance Rates
for
the facilities:
At
origination, the Company must ensure the Collateral Account balance has sufficient bitcoin to cause the LTV ratio to equal 65 % (or
less) (“Minimum Advance Rate”) on the unpaid principal balance of the facilities. If at any time the LTV ratio exceeds
75 %, the Company must bring the rate of advance to the Minimum Advance Rate.
Covenants
for the facilities:
The
Company must maintain a minimum adjusted net worth of $ 350.0 million. The Company must maintain a minimum unrestricted and unencumbered
cash of $ 25.0 million.
Convertible
Note
On
November 18, 2021, the Company issued $ 650,000
thousand principal of its 1.0 %
Convertible Senior Notes due 2026 (the “ Notes ”). The Notes were issued pursuant to, and are governed by, an indenture
(the “ Indenture ”), dated as of November 18, 2021, between the Company and U.S. Bank National Association, as trustee
(the “ Trustee ”). Pursuant to the purchase agreement between the Company and the initial purchasers of the Notes, the
Company also granted the initial purchasers an option, for settlement within a period of 13 days from, and including, November 18, 2021
to purchase up to an additional $ 97,500
thousand principal of Notes, which additional Notes were purchased on November 23, 2021, for an aggregate principal amount of Notes purchased
of $ 747,500
thousand. All references in this disclosure to “Notes” includes the Notes issued on both November 18, 2021 and November 23,
2021.
The
Notes are the Company’s senior, unsecured obligations and are (i) equal in right of payment with the Company’s existing and
future senior, unsecured indebtedness; (ii) senior in right of payment to the Company’s existing and future indebtedness that is
expressly subordinated to the Notes; (iii) effectively subordinated to the Company’s existing and future secured indebtedness,
to the extent of the value of the collateral securing that indebtedness; and (iv) structurally subordinated to all existing and future
indebtedness and other liabilities, including trade payables, and (to the extent the Company is not a holder thereof) preferred equity,
if any, of the Company’s subsidiaries.
84
The
Notes accrue interest at a rate of 1.00 %
per annum, payable semi-annually in arrears on June 1 and December 1 of each year, beginning on June 1, 2022. The
Notes will mature on December 1, 2026, unless earlier repurchased, redeemed or converted. Before the close of business on the
business day immediately before September 1, 2026, noteholders will have the right to convert their Notes only upon the occurrence
of certain events . From and after September 1, 2026, noteholders may convert their Notes at any time at their election until
the close of business on the second scheduled trading day immediately before the maturity date. The Company will settle conversions
by paying or delivering, as applicable, cash, shares of its common stock or a combination of cash and shares of its common stock, at
the Company’s election. The initial conversion rate is 13.1277
shares of common stock per $ 1 thousand principal
amount of Notes, which represents an initial conversion price of approximately $ 76.17
per share of common stock. The conversion rate and conversion price will be subject to customary adjustments upon the occurrence of
certain events. In addition, if certain corporate events that constitute a “Make-Whole Fundamental Change” (as defined
in the Indenture) occur, then the conversion rate will, in certain circumstances, be increased for a specified period of
time.
The
Notes will be redeemable, in whole or in part (subject to certain limitations described below), at the Company’s option at any
time, and from time to time, on or after December 6, 2024 and on or before the 21st scheduled trading day immediately before the maturity
date, at a cash redemption price equal to the principal amount of the Notes to be redeemed, plus accrued and unpaid interest, if any,
to, but excluding, the redemption date, but only if the last reported sale price per share of the Company’s common stock exceeds
130% of the conversion price on (1) each of at least 20 trading days, whether or not consecutive, during the 30 consecutive trading days
ending on, and including, the trading day immediately before the date the Company sends the related redemption notice; and (2) the trading
day immediately before the date the Company sends such notice . However, the Company may not redeem less than all of the outstanding Notes
unless at least $ 100,000 thousand aggregate principal amount of Notes are outstanding and not called for redemption as of the time the Company
sends the related redemption notice. In addition, calling any Note for redemption will constitute a Make-Whole Fundamental Change with
respect to that Note, in which case the conversion rate applicable to the conversion of that Note will be increased in certain circumstances
if it is converted during the related redemption conversion period.
If
certain corporate events that constitute a “Fundamental Change” (as defined in the Indenture) occur, then, subject to a limited
exception for certain cash mergers, noteholders may require the Company to repurchase their Notes at a cash repurchase price equal to
the principal amount of the Notes to be repurchased, plus accrued and unpaid interest, if any, to, but excluding, the fundamental change
repurchase date. The definition of Fundamental Change includes certain business combination transactions involving the Company and certain
de-listing events with respect to the Company’s common stock.
The
Notes have customary provisions relating to the occurrence of “Events of Default” (as defined in the Indenture), which include
the following: (i) certain payment defaults on the Notes (which, in the case of a default in the payment of interest on the Notes, are
subject to a 30-day cure period); (ii) the Company’s failure to send certain notices under the Indenture within specified periods
of time; (iii) the Company’s failure to comply with certain covenants in the Indenture relating to the Company’s ability
to consolidate with or merge with or into, or sell, lease or otherwise transfer, in one transaction or a series of transactions, all
or substantially all of the assets of the Company and its subsidiaries, taken as a whole, to another person; (iv) a default by the Company
in its other obligations or agreements under the Indenture or the Notes if such default is not cured or waived within 60 days after notice
is given in accordance with the Indenture; (v) certain defaults by the Company or any of its subsidiaries with respect to indebtedness
for borrowed money of at least $ 50,000 thousand; and (vi) certain events of bankruptcy, insolvency and reorganization involving the Company
or any of its significant subsidiaries.
If
an Event of Default involving bankruptcy, insolvency or reorganization events with respect to the Company (and not solely with respect
to a significant subsidiary of the Company) occurs, then the principal amount of, and all accrued and unpaid interest on, all of the
Notes then outstanding will immediately become due and payable without any further action or notice by any person. If any other Event
of Default occurs and is continuing, then, the Trustee, by notice to the Company, or noteholders of at least 25% of the aggregate
principal amount of Notes then outstanding, by notice to the Company and the Trustee, may declare the principal amount of, and all accrued
and unpaid interest on, all of the Notes then outstanding to become due and payable immediately. However, notwithstanding the foregoing,
the Company may elect, at its option, that the sole remedy for an Event of Default relating to certain failures by the Company to comply
with certain reporting covenants in the Indenture consists exclusively of the right of the noteholders to receive special interest on
the Notes for up to 270 days at a specified rate per annum not exceeding 0.50% on the principal amount of the Notes.
85
NOTE
13 – LEASES
In
February 2016, the FASB issued ASU No. 2016-02 - “Leases” (“ASC 842”), and has since issued amendments thereto,
related to the accounting for leases. ASC 842 establishes a right-of-use, or ROU model that requires a lessee to record a ROU asset and
a lease liability on the Consolidated Balance Sheets for all leases with terms longer than 12 months. Leases will be classified as either finance or
operating, with classification affecting the expense recognition in the Consolidated Statements of Other Comprehensive Income (Loss). Effective January 1, 2019, the Company adopted
ASC 842. The Company determines if an arrangement contains a lease at inception based on whether or not the Company has the right to
control the asset during the contract period and other facts and circumstances.
The
Company leases office space in the United States under operating lease agreements. Office space is the Company’s only material
underlying asset class under operating lease agreements. The Company has no material finance leases. Aren’t required to give exact
addresses – up to us
Effective
June 1, 2018, the Company rented its corporate office at 1180 North Town Center Drive, Suite 100, Las Vegas, Nevada 89144, on a month-to-month
basis.
Effective
February 14, 2022, the Company rented an office located at Tower 101, 101 NE Third Avenue, Fort Lauderdale, Florida, 33301, for a term
of 63 months.
Effective
March 1, 2022, the Company rented an office located at 300 Spectrum Center Drive, Irvine CA, 92618, for a term of 24 months.
Effective
May 1, 2022, the Company rented warehouse space located at 3306 5 th Street SE, East Wenatchee, Washington, 98802, for a term
of 24 months.
Effective
September 21, 2022, the Company rented warehouse space located at 512 N. Douglas Ave., Oklahoma City, OK, 73106, for a term of 36 months.
As
of December 31, 2022, the Company’s right-of-use (“ROU”) assets and total lease liabilities were $ 1,276 thousand and
$ 1,343 thousand, respectively for leases in the United States. As of December 31, 2021, the Company’s ROU assets and total lease
liabilities were nil. The Company has amortized the right-of-use assets totaling $ 110 thousand for the year ended December 31, 2022.
Operation
lease costs are recorded on a straight-line basis within operating expenses. The Company’s total lease expense is comprised of
the following:
SCHEDULE OF COMPONENTS OF LEASE COST
For the year ended December 31,
(in thousands)
2022
2021
(Restated)
Operating leases
Operating lease cost
$ 327
$ —
Operating lease expense
327
—
Short-term lease rent expense
29
31
Total rent expense
$ 356
$ 31
86
Additional
information regarding the Company’s leasing activities as a lessee is as follows:
SUMMARY OF MINIMUM LEASE PAYMENTS
For the year ended December 31,
(in thousands, except term and discount rate data)
2022
2021
(Restated)
Operating cash flows from operating leases
$ 67
$ —
Weighted-average remaining lease term – operating leases
3.9
—
Weighted-average discount rate – operating leases
5 %
— %
SCHEDULE
OF LEASE LIABILITY MATURITY
Year
Amount
(in thousands)
2023
459
2024
362
2025
312
2026
241
2027
102
Thereafter
—
Total
1,476
Less: Imputed interest
( 133 )
Present value of lease liability
1,343
The
Company entered into an arrangement with Applied Blockchain for the use of an energized cryptocurrency mining facility under which the
Company pays for electricity per megawatt based on usage. The Company has determined that it has a lease of one of the facilities governed
by this arrangement (Ellendale) as the Company has contracted to take substantially all of the output of such facility. This lease is
expected to commence in the first quarter of 2023.
NOTE
14 - LEGAL PROCEEDINGS
Ho
Matter
On
January 14, 2021, Plaintiff Michael Ho (“Plaintiff” or “Ho”) filed a Civil Complaint for Damages and Restitution
(“Complaint”) against the Company and 10 Doe Defendants. The Complaint alleges six causes of action against the Company,
(1) Breach of Written Contract; (2) Breach of Implied Contract; (3) Quasi-Contract; (4) Services Rendered; (5) Intentional Interference
with Prospective Economic Relations; and (6) Negligent Interference with Prospective Economic Relations, which is the one plead against
“all Defendants” and is most likely to involve later named defendants. The claims arise from the same set of facts, Ho alleges
that the Company profited from commercially sensitive information he shared with the Company and then it refused to compensate him for
his role in securing the acquisition of a supplier of energy for the Company. On February 22, 2021, the Company responded to Mr. Ho’s
Complaint with a general denial and the assertion of applicable affirmative defenses. Then, on February 25, 2021, the Company removed
the action to the United States District Court in the Central District of California, where the action remains pending. The Company filed
a motion for summary judgment/adjudication of all causes of action. On February 11, 2022, the Court granted the motion and dismissed
Ho’s 2nd, 5th and 6th causes of action. Discovery is substantially closed. The Court held a pre-trial conference on February 24,
2022, where it vacated the March 3, 2022 trial date and ordered the parties to meet and confer on a new trial date. The Court discussed
the various theories of damages maintained by the parties. In its ruling on the summary judgment motion and at the pre-trial conference
on February 24, 2022, the Court noted that a jury is more likely to accept $ 150,000 thousand as an appropriate damages amount if liability
is found, as opposed to the various theories espoused by Ho that result in multi-million-dollar recoveries. Due to outstanding issues
of fact and law, it is impossible to predict the outcome at this time; however, after consulting legal counsel, the Company is confident
that it will prevail in this litigation, since it did not have a contract with Mr. Ho and he did not disclose any commercially sensitive
information under any mutual nondisclosure agreement that was used to structure any joint venture with energy providers. Trial is scheduled
for May 2023.
87
Information
Subpoena
On
October 6, 2020, the Company entered into a series of agreements with multiple parties to design and build a data center for up to 100-megawatts
in Hardin, MT. In conjunction therewith, the Company filed a Current Report on Form 8-K on October 13, 2020. The 8-K disclosed that,
pursuant to a Data Facility Services Agreement, the Company issued 6,000,000 shares of restricted common stock, in transactions exempt
from registration under Section 4(a)(2) of the Securities Act of 1933, as amended. During the quarter ended September 30, 2021, the Company
and certain of its executives received a subpoena to produce documents and communications concerning the Hardin, Montana data center
facility described in our Form 8-K dated October 13, 2020. We understand that the SEC may be investigating whether or not there may have
been any violations of the federal securities law. We are cooperating with the SEC.
Putative
Class Action Complaint
On
December 17, 2021, a putative class action complaint was filed in the United States District Court for the District of Nevada, against
the Company and present and former senior management. The complaint alleges securities fraud related to the disclosure of an SEC investigation
previously made by the Company on November 15, 2021. Plaintiff Tad Schlatre served the complaint on the Company on March 1, 2022. On
September 12, 2022, the court appointed Carlos Marina as lead plaintiff. On October 21, 2022, lead plaintiff voluntarily dismissed the
complaint without prejudice.
Derivative
Complaints
On
February 18, 2022, a shareholder derivative complaint was filed in the United States District Court for the District of Nevada, against
current and former members of the Company’s board of directors and senior management. The complaint is based on allegations substantially
similar to the allegations in the December 2021 putative class action complaint, related to the Company’s disclosure of an SEC
investigation previously made by the Company on November 15, 2021. On March 4, 2022, the complaint was served on the Company. On April
4, 2022, the defendants moved to dismiss the complaint.
On
May 5, 2022, a second shareholder derivative complaint was filed in the United States District Court for the District of Nevada, against
current and former members of the Company’s board of directors and senior management. The second shareholder derivative complaint
is based on allegations substantially similar to the allegations in the February 18, 2022 derivative complaint. On May 11, 2022, the
defendants moved to dismiss the second shareholder derivative complaint.
On
June 1, 2022, the Court entered an order consolidating the two derivative actions. A June 13, 2022 scheduling order provided for plaintiffs
to file a consolidated complaint and for renewed motions to dismiss the consolidated shareholder derivative complaint. On November 22,
2022, before a consolidated complaint was due, plaintiffs voluntarily dismissed both actions without prejudice. On November 23, 2022,
both actions were closed.
Legal
Reserves
During
the year ended December 31, 2022, the Company recorded a $ 26,000
thousand legal reserve charge related to the fair value of certain stock grants used for personal income tax reporting purposes during
2021. The majority of this reserve was related to a claim made by the Company’s former Chairman and CEO. In working on this initial
claim, the Company discovered that seven other individuals were also impacted by the same issue, including one current board member and
the current Chairman and CEO. The total amount of this portion of the reserve amounted to approximately $ 2,000
thousand. Legal settlements that were accrued but remained unpaid as of December 31, 2022 of $ 1,171
thousand were classified as “legal reserve payable”.
Compute
North Bankruptcy
On
September 22, 2022, Compute North filed for chapter 11 bankruptcy protection. Compute North provides operating services to the Company
and hosts our mining rigs in multiple facilities. We delivered miners to Compute North, which then installed the mining rigs in several
facilities, operated and maintained the mining rigs, and provides energy to keep the miners operating. In chapter 11, Compute North is
currently seeking to sell substantially all of its assets, including its direct and indirect ownership interests in the facilities that
house the Company’s miners. Compute North may also seek to assume and assign the Compute North agreements to which the Company
is party to one or more third-party purchasers of Compute North’s assets or it may seek to reject such agreements. Accordingly,
Compute North’s chapter 11 cases could cause a disruption in services provided by Compute North to us and, therefore, could have
an adverse effect on our operations in the facilities managed by Compute North.
At
this stage of Compute North’s chapter 11 cases, it is difficult to predict whether Marathon will receive any meaningful recovery
on account of its claims.
NOTE
15 - RELATED PARTY TRANSACTIONS
Parties
are considered related to the Company if the parties, directly or indirectly, through one or more intermediaries, control, are controlled
by, or are under common control with the Company. Related parties also include principal owners of the Company, its management, members
of the immediate families of principal owners of the Company and its management and other parties with which the Company may deal if
one party controls or can significantly influence the management or operating policies of the other to an extent that one of the transacting
parties might be prevented from fully pursuing its own separate interests. The Company discloses all related party transactions.
On
September 23, 2022, the Company made an incremental 30,000
thousand investment in Auradine, Inc., bringing its total holdings in Auradine to $ 35,500
thousand based upon a previously issued and disclosed SAFE instrument. Said Ouissal, a director of the Company, owns approximately 10 %
of the issued and outstanding shares of Auradine, and Fred Thiel, the Company’s Chairman and CEO, sits on Auradine’s Board
of Directors. On November 3, 2022, the Company’s Board met and determined that Said Ouissal is no longer deemed to be an independent
director of the Company. As a result, Mr. Ouissal stepped down from the Audit and Compensation Committees.
NOTE
16 – QUARTERLY FINANCIAL DATA (UNAUDITED)
The
following tables present the impacts of the restatement adjustments, as described in NOTE 2 – RESTATEMENT OF CONSOLIDATED
FINANCIAL STATEMENT . Restated Consolidated Statements of Stockholders’ Equity are not presented as all impacted items on
those statements, net income (loss), accumulated deficit, and total stockholders’ equity, are presented within the following
tables. This quarterly information has been prepared on the same basis as the Consolidated Financial Statements and includes all
adjustments necessary to state fairly the information for the interim periods presented, which management considers necessary for a
fair presentation when read in conjunction with the Consolidated Financial Statements and notes. We believe these comparisons of
consolidated quarterly selected financial data are not necessarily indicative of future performance.
88
Unaudited
Interim Consolidated Balance Sheets
The
following Unaudited Interim Consolidated Balance Sheets tables present the impacts of the restatement adjustments as of the periods
ended March 31, 2021 and 2022, June 30, 2021 and 2022, and September 30, 2021 and 2022. For the impacts of the restatement
adjustments for the Consolidated Balance Sheets as of December 31, 2021 refer to NOTE 2 – RESTATEMENT OF CONSOLIDATED
FINANCIAL STATEMENT . The period ended December 31, 2022 was not subject to restatement and is presented in Part I of ITEM 8.
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
SCHEDULE OF UNAUDITED INTERIM BALANCE SHEET
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
As of
March 31, 2021
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 211,934
$ —
$ —
$ 211,934
Restricted cash
Digital assets
10,746
( 204 )
—
10,542
Digital assets held in Fund
281,823
205
—
282,028
Other receivable
Deposits
128,869
—
—
128,869
Loan receivable
Digital assets, restricted
Prepaid expenses and other current assets
2,514
—
—
2,514
Total current assets
635,886
1
—
635,887
Other assets:
Property and equipment, net
41,961
—
—
41,961
Assets held for sale
Advances to vendors
Investments
Digital assets, restricted
Long term deposits
Long term prepaids
7,854
—
—
7,854
Right-of-use assets
Intangible assets, net
985
—
—
985
Total other assets
50,800
—
—
50,800
TOTAL ASSETS
$ 686,686
$ 1
$ —
$ 686,687
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 344
$ —
$ —
$ 344
Accrued expenses
643
205
—
848
Legal reserve payable
Warrant liability
1,914
—
—
1,914
Short term borrowings - revolving credit line
Operating lease liabilities
Current portion of accrued bond interest
Total current liabilities
2,901
205
—
3,106
Long-term liabilities:
Notes payable
Operating lease liabilities
Deferred tax liabilities
SBA PPP loan payable
63
—
—
63
Total long-term liabilities
63
—
—
63
Commitments and Contingencies
-
-
-
-
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
10
—
—
10
Additional paid-in capital
716,862
—
—
716,862
Accumulated other comprehensive loss
( 451 )
—
—
( 451 )
Accumulated deficit
( 32,699 )
( 204 )
—
( 32,903 )
Total stockholders’ equity
683,722
( 204 )
—
683,518
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 686,686
$ 1
$ —
$ 686,687
89
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
As of
June 30, 2021
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 170,616
$ 38
$ —
$ 170,654
Digital assets
28,966
( 2,148 )
—
26,818
Digital assets held in Fund
166,915
111
—
167,026
Deposits
121,583
—
—
121,583
Prepaid expenses and other current assets
3,571
—
—
3,571
Total current assets
491,651
( 1,999 )
—
489,652
Other assets:
Property and equipment, net
80,151
—
—
80,151
Long term prepaids
11,095
—
—
11,095
Intangible assets, net
967
—
—
967
Total other assets
92,213
—
—
92,213
TOTAL ASSETS
$ 583,864
$ ( 1,999 )
$ —
$ 581,865
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 437
$ —
$ —
$ 437
Accrued expenses
2,190
149
—
2,339
Warrant liability
718
—
—
718
Total current liabilities
3,345
149
—
3,494
Commitments and Contingencies
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
10
—
—
10
Additional paid-in capital
722,543
—
—
722,543
Accumulated other comprehensive loss
( 451 )
—
—
( 451 )
Accumulated deficit
( 141,583 )
( 2,148 )
—
( 143,731 )
Total stockholders’ equity
580,519
( 2,148 )
—
578,371
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 583,864
$ ( 1,999 )
$ —
$ 581,865
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
As of
September 30, 2021
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 32,854
$ —
$ —
$ 32,854
Digital assets
64,358
( 1,597 )
( 2,363 )
60,398
Digital assets held in Fund
208,765
144
—
208,909
Other receivable
—
—
12,710
12,710
Deposits
203,258
—
—
203,258
Digital assets, restricted
9,574
—
( 9,574 )
—
Prepaid expenses and other current assets
35,751
—
—
35,751
Total current assets
554,560
( 1,453 )
773
553,880
Other assets:
Property and equipment, net
93,932
—
—
93,932
Long term prepaids
14,900
—
—
14,900
Intangible assets, net
949
—
—
949
Total other assets
109,781
—
—
109,781
TOTAL ASSETS
$ 664,341
$ ( 1,453 )
$ 773
$ 663,661
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 2,814
$ —
$ —
$ 2,814
Accrued expenses
561
144
—
705
Warrant liability
550
—
—
550
Total current liabilities
3,925
144
—
4,069
Commitments and Contingencies
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
10
—
—
10
Additional paid-in capital
824,613
—
—
824,613
Accumulated other comprehensive loss
( 451 )
—
—
( 451 )
Accumulated deficit
( 163,756 )
( 1,597 )
773
( 164,580 )
Total stockholders’ equity
660,416
( 1,597 )
773
659,592
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 664,341
$ ( 1,453 )
$ 773
$ 663,661
90
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
As of
March 31, 2022
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 117,911
$ 31
$ —
$ 117,942
Restricted cash
600
—
—
600
Digital assets
135,124
( 6,204 )
527
129,447
Digital assets held in Fund
218,237
202
—
218,439
Other receivable
4,720
—
25,150
29,870
Deposits
40,792
—
—
40,792
Digital assets, restricted
20,437
—
( 20,437 )
—
Prepaid expenses and other current assets
54,765
( 2,000 )
—
52,765
Total current assets
592,586
( 7,971 )
5,240
589,855
Other assets:
Property and equipment, net
333,317
—
—
333,317
Advances to vendors
594,240
—
—
594,240
Investments
13,500
20
—
13,520
Long term prepaids
3,131
2,000
—
5,131
Right-of-use assets
1,326
—
—
1,326
Total other assets
945,514
2,020
—
947,534
TOTAL ASSETS
$ 1,538,100
$ ( 5,951 )
$ 5,240
$ 1,537,389
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 7,715
$ —
$ —
$ 7,715
Accrued expenses
4,125
517
—
4,642
Operating lease liabilities
264
—
—
264
Current portion of accrued interest
2,710
—
—
2,710
Total current liabilities
14,814
517
—
15,331
Long-term liabilities:
Notes payable
729,377
—
—
729,377
Operating lease liabilities
1,071
—
—
1,071
Deferred tax liabilities
18,724
( 1,711 )
1,300
18,313
Total long-term liabilities
749,172
( 1,711 )
1,300
748,761
Commitments and Contingencies
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
11
—
—
11
Additional paid-in capital
939,742
—
—
939,742
Accumulated other comprehensive loss
( 451 )
451
—
—
Accumulated deficit
( 165,188 )
( 5,208 )
3,940
( 166,456 )
Total stockholders’ equity
774,114
( 4,757 )
3,940
773,297
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,538,100
$ ( 5,951 )
$ 5,240
$ 1,537,389
91
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
As of
June 30, 2022
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 86,461
$ ( 500 )
$ —
$ 85,961
Restricted cash
3,200
—
—
3,200
Digital assets
136,836
( 9,344 )
—
127,492
Deposits
40,006
—
—
40,006
Digital assets, restricted
53,559
( 3,657 )
—
49,902
Prepaid expenses and other current assets
42,130
( 1,000 )
—
41,130
Total current assets
362,192
( 14,501 )
—
347,691
Other assets:
Property and equipment, net
314,257
( 4,122 )
—
310,135
Assets held for sale
14,758
—
—
14,758
Advances to vendors
800,205
—
—
800,205
Investments
17,000
( 10 )
—
16,990
Long term prepaids
—
1,000
—
1,000
Right-of-use assets
1,166
—
—
1,166
Total other assets
1,147,386
( 3,132 )
—
1,144,254
TOTAL ASSETS
$ 1,509,578
$ ( 17,633 )
$ —
$ 1,491,945
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 48,577
$ —
$ —
$ 48,577
Accrued expenses
5,783
( 216 )
—
5,567
Short term borrowings - revolving credit line
35,000
—
—
35,000
Operating lease liabilities
162
—
—
162
Current portion of accrued interest
623
—
—
623
Total current liabilities
90,145
( 216 )
—
89,929
Long-term liabilities:
Notes payable
730,348
—
—
730,348
Operating lease liabilities
1,067
—
—
1,067
Deferred tax liabilities
28,571
( 1,134 )
1,353
28,790
Total long-term liabilities
759,986
( 1,134 )
1,353
760,205
Commitments and Contingencies
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
11
—
—
11
Additional paid-in capital
1,016,722
—
—
1,016,722
Accumulated other comprehensive loss
( 451 )
451
—
—
Accumulated deficit
( 356,835 )
( 16,734 )
( 1,353 )
( 374,922 )
Total stockholders’ equity
659,447
( 16,283 )
( 1,353 )
641,811
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,509,578
$ ( 17,633 )
$ —
$ 1,491,945
92
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
As of
September 30, 2022
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
ASSETS
Current assets:
Cash and cash equivalents
$ 55,339
$ —
$ —
$ 55,339
Restricted cash
8,800
—
—
8,800
Digital assets
126,418
( 5,433 )
—
120,985
Other receivable
1,000
—
—
1,000
Deposits
22,534
—
—
22,534
Prepaid expenses and other current assets
26,016
( 1,000 )
—
25,016
Total current assets
240,107
( 6,433 )
—
233,674
Other assets:
Property and equipment, net
403,523
( 6,237 )
—
397,286
Advances to vendors
687,777
—
—
687,777
Investments
37,000
( 10 )
—
36,990
Long term deposits
26,554
—
—
26,554
Long term prepaids
8,704
1,000
—
9,704
Right-of-use assets
1,370
—
—
1,370
Digital assets, restricted
70,743
( 3,039 )
—
67,704
Total other assets
1,235,671
( 8,286 )
—
1,227,385
TOTAL ASSETS
$ 1,475,778
$ ( 14,719 )
$ —
$ 1,461,059
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable
$ 19,051
$ —
$ —
$ 19,051
Accrued expenses
2,141
45
—
2,186
Legal reserve payable
21,200
—
—
21,200
Operating lease liabilities
306
—
—
306
Current portion of accrued interest
2,844
—
—
2,844
Total current liabilities
45,542
45
—
45,587
Long-term liabilities:
Notes payable
731,319
—
—
731,319
Term loan
49,863
—
—
49,863
Operating lease liabilities
1,132
—
—
1,132
Deferred tax liabilities
22,820
( 1,223 )
1,367
22,964
Total long-term liabilities
805,134
( 1,223 )
1,367
805,278
Commitments and Contingencies
-
-
-
-
Stockholders’ Equity:
Preferred stock
—
—
—
—
Common stock
12
—
—
12
Additional paid-in capital
1,057,798
—
—
1,057,798
Accumulated other comprehensive loss
( 451 )
451
—
—
Accumulated deficit
( 432,257 )
( 13,992 )
( 1,367 )
( 447,616 )
Total stockholders’ equity
625,102
( 13,541 )
( 1,367 )
610,194
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY
$ 1,475,778
$ ( 14,719 )
$ —
$ 1,461,059
93
Unaudited
Consolidated Interim Statements of Other Comprehensive Income (Loss)
The
following Unaudited Interim Statements of Other Comprehensive Income (Loss) tables present the impacts of the restatement adjustments for the periods ended March
31, 2021 and 2022, June 30, 2021 and 2022, and September 30, 2021 and 2022. For the impacts of the restatement adjustments for the Statements
of Other Comprehensive Income (Loss) for the period ended December 31, 2021 refer to NOTE 2 – RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENT .
The Statements of Other Comprehensive Income (Loss) for the period ended December 31, 2022 was not subject to restatement and is presented in Part I of ITEM
8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
SCHEDULE OF UNAUDITED INTERIM STATEMENT OF OPERATIONS
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
March 31, 2021
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 9,153
$ —
$ —
$ 9,153
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 1,668 )
—
—
( 1,668 )
Cost of revenues - depreciation and amortization
( 738 )
—
—
( 738 )
Total cost of revenues
( 2,406 )
—
—
( 2,406 )
Operating expenses
General and administrative expenses
( 53,140 )
( 205 )
—
( 53,345 )
Legal reserves
Impairment of deposits due to vendor bankruptcy filing
Impairment of digital assets
( 662 )
( 204 )
—
( 866 )
Impairment of patents
Impairment of mining equipment and advances to vendors
Realized and unrealized gains (losses) on digital assets
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
132,028
—
132,028
Gain on sale of equipment, net of disposals
Total operating expenses
( 53,802 )
131,619
—
77,817
Operating loss
( 47,055 )
131,619
—
84,564
Impairment of loan and investment due to vendor bankruptcy filing
Change in fair value of digital assets held in Fund
131,823
( 131,823 )
—
—
Other non-operating income (loss)
( 1,408 )
—
—
( 1,408 )
Interest expense
( 1 )
—
—
( 1 )
Income before income taxes
83,359
( 204 )
—
83,155
Income tax benefit (expense)
( 1 )
—
—
( 1 )
Net income (loss)
$ 83,358
$ ( 204 )
$ —
$ 83,154
Net income (loss) per share, basic:
$ 0.88
$ —
$ —
$ 0.88
Net income (loss) per share, diluted:
$ 0.87
$ —
$ —
$ 0.86
Weighted average shares outstanding, basic:
94,350,216
94,350,216
94,350,216
94,350,216
Weighted average shares outstanding, diluted:
96,251,240
96,251,240
96,251,240
96,251,240
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
$ 83,358
$ ( 204 )
$ —
$ 83,154
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
June 30, 2021
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 29,322
$ —
$ —
$ 29,322
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 4,056 )
—
—
( 4,056 )
Cost of revenues - depreciation and amortization
( 2,938 )
—
—
( 2,938 )
Total cost of revenues
( 6,994 )
—
—
( 6,994 )
Operating expenses
General and administrative expenses
( 6,628 )
( 203 )
—
( 6,831 )
Impairment of digital assets
( 11,079 )
( 1,944 )
—
( 13,023 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
1
—
—
1
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
( 114,705 )
—
( 114,705 )
Total operating expenses
( 17,706 )
( 116,852 )
—
( 134,558 )
Operating income (loss)
4,622
( 116,852 )
—
( 112,230 )
Change in fair value of digital assets held in Fund
( 114,908 )
114,908
—
—
Other non-operating income (loss)
1,400
—
—
1,400
Interest expense
( 1 )
—
—
( 1 )
Income (loss) before income taxes
( 108,887 )
( 1,944 )
—
( 110,831 )
Income tax benefit (expense)
2
—
—
2
Net income (loss)
$ ( 108,885 )
$ ( 1,944 )
$ —
$ ( 110,829 )
Net loss per share, basic and diluted:
$ ( 1.09 )
$ ( 0.02 )
$ —
$ ( 1.11 )
Weighted average shares outstanding, basic and diluted:
99,466,946
99,466,946
99,466,946
99,466,946
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
$ ( 108,885
)
$ ( 1,944
)
$ —
$ ( 110,829
)
94
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the six months ended
June 30, 2021
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 38,475
$ —
$ —
$ 38,475
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 5,724 )
—
—
( 5,724 )
Cost of revenues - depreciation and amortization
( 3,676 )
—
—
( 3,676 )
Total cost of revenues
( 9,400 )
—
—
( 9,400 )
Operating expenses
General and administrative expenses
( 59,768 )
( 408 )
—
( 60,176 )
Impairment of digital assets
( 11,741 )
( 2,148 )
—
( 13,889 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
1
—
—
1
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
17,323
—
17,323
Total operating expenses
( 71,508 )
14,767
—
( 56,741 )
Operating income (loss)
( 42,433 )
14,767
—
( 27,666 )
Change in fair value of digital assets held in Fund
16,915
( 16,915 )
—
—
Other non-operating income (loss)
( 8 )
—
—
( 8 )
Interest expense
( 2 )
—
—
( 2 )
Income (loss) before income taxes
( 25,528 )
( 2,148 )
—
( 27,676 )
Income tax benefit (expense)
1
—
—
1
Net income (loss)
$ ( 25,527 )
$ ( 2,148 )
$ —
$ ( 27,675 )
Net loss per share, basic and diluted:
$ ( 0.26 )
$ ( 0.02 )
$ —
$ ( 0.29 )
Weighted average shares outstanding, basic and diluted:
96,922,964
96,922,964
96,922,964
96,922,964
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 25,527
)
( 2,148
)
—
( 27,675
)
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
September 30, 2021
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 51,707
$ 624
$ —
$ 52,331
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 5,923 )
( 624 )
—
( 6,547 )
Cost of revenues - depreciation and amortization
( 4,340 )
—
—
( 4,340 )
Total cost of revenues
( 10,263 )
( 624 )
—
( 10,887 )
Operating expenses
General and administrative expenses
( 98,999 )
( 237 )
( 428 )
( 99,664 )
Impairment of digital assets
( 6,732 )
551
1,593
( 4,588 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
8
—
( 392 )
( 384 )
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
42,087
—
42,087
Total operating expenses
( 105,723 )
42,401
773
( 62,549 )
Operating income (loss)
( 64,279 )
42,401
773
( 21,105 )
Change in fair value of digital assets held in Fund
41,850
( 41,850 )
—
—
Other non-operating income (loss)
253
—
—
253
Income (loss) before income taxes
( 22,176 )
551
773
( 20,852 )
Income tax benefit (expense)
3
—
—
3
Net income (loss)
$ ( 22,173 )
$ 551
$ 773
$ ( 20,849 )
Net loss per share, basic and diluted:
$ ( 0.22 )
$ 0.01
$ 0.01
$ ( 0.21 )
Weighted average shares outstanding, basic and diluted:
100,803,809
100,803,809
100,803,809
100,803,809
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 22,173
)
551
773
( 20,849
)
95
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the nine months ended
September 30, 2021
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
90,182
624
—
90,806
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 11,647 )
( 624 )
—
( 12,271 )
Cost of revenues - depreciation and amortization
( 8,016 )
—
—
( 8,016 )
Total cost of revenues
( 19,663 )
( 624 )
—
( 20,287 )
Operating expenses
General and administrative expenses
( 158,767 )
—
( 428 )
( 159,840 )
Impairment of digital assets
( 18,473 )
( 1,597 )
1,593
( 18,477 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
9
—
( 392 )
( 383 )
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
59,410
—
59,410
Total operating expenses
( 177,231 )
57,168
773
( 119,290 )
Operating income (loss)
( 106,712 )
57,168
773
( 48,771 )
Change in fair value of digital assets held in Fund
58,765
( 58,765 )
—
—
Other non-operating income (loss)
245
—
—
245
Interest expense
( 2 )
—
—
( 2 )
Income (loss) before income taxes
( 47,704 )
( 1,597 )
773
( 48,528 )
Income tax benefit (expense)
4
—
—
4
Net income (loss)
( 47,700 )
( 1,597 )
773
( 48,524 )
Net loss per share, basic and diluted:
$ ( 0.49 )
$ ( 0.02 )
$ 0.01
$ ( 0.49 )
Weighted average shares outstanding, basic and diluted:
98,230,795
98,230,795
98,230,795
98,230,795
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 47,700
)
( 1,597
)
773
( 48,524
)
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
December 31, 2021
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total Revenues
$ 60,282
$ 8,075
$ —
$ 68,357
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 7,145 )
( 8,075 )
—
( 15,220 )
Cost of revenues - depreciation and amortization
( 6,888 )
—
—
( 6,888 )
Total cost of revenues
( 14,033 )
( 8,075 )
—
( 22,108 )
Operating expenses
General and administrative expenses
( 13,536 )
( 557 )
( 423 )
( 14,516 )
Impairment of digital assets
( 11,080 )
( 851 )
78
( 11,853 )
Realized and unrealized gains (losses) on digital assets loan receivable and
digital assets
5
—
935
940
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
15,286
—
15,286
Total operating expenses
( 24,611 )
13,878
590
( 10,143 )
Operating income (loss)
21,638
13,878
590
36,106
Change in fair value of digital assets held in Fund
15,013
( 15,013 )
—
—
Other non-operating income (loss)
( 552 )
—
19
( 533 )
Interest expense
( 1,567 )
—
—
( 1,567 )
Income (loss) before income taxes
34,532
( 1,135 )
609
34,006
Income tax benefit (expense)
( 23,006 )
781
( 354 )
( 22,579 )
Net income (loss)
$ 11,526
$ ( 354 )
$ 255
$ 11,427
Net income per share, basic:
$ 0.11
$ —
$ —
$ 0.11
Net income per share, diluted:
$ 0.10
$ —
$ —
$ 0.10
Weighted average shares outstanding, basic:
102,620,749
102,620,749
102,620,749
102,620,749
Weighted average shares outstanding, diluted:
113,402,577
113,402,577
113,402,577
113,402,577
Other comprehensive income (loss)
Foreign currency translation adjustments
—
( 451 )
—
( 451 )
Comprehensive income (loss)
11,526
( 805
)
255
10,976
96
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
March 31, 2022
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 51,718
$ 5
$ —
$ 51,723
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 12,517 )
( 5 )
—
( 12,522 )
Cost of revenues - depreciation and amortization
( 13,877 )
—
—
( 13,877 )
Total cost of revenues
( 26,394 )
( 5 )
—
( 26,399 )
Operating expenses
General and administrative expenses
( 13,980 )
( 214 )
( 1,322 )
( 15,516 )
Impairment of digital assets
( 19,551 )
( 3,756 )
5,660
( 17,647 )
Impairment of patents
( 919 )
—
—
( 919 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
( 461 )
( 461 )
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
( 5,328 )
—
( 5,328 )
Total operating expenses
( 34,450 )
( 9,298 )
3,877
( 39,871 )
Operating income ( loss)
( 9,126 )
( 9,298 )
3,877
( 14,547 )
Change in fair value of digital assets held in Fund
( 5,542 )
5,542
—
—
Other non-operating income (loss)
227
20
—
247
Interest expense
( 2,814 )
—
—
( 2,814 )
Income (loss) before income taxes
( 17,255 )
( 3,736 )
3,877
( 17,114 )
Income tax benefit (expense)
4,296
930
( 965 )
4,261
Net income (loss)
$ ( 12,959 )
$ ( 2,806 )
$ 2,912
$ ( 12,853 )
Net loss per share, basic and diluted:
$ ( 0.13 )
$ ( 0.03 )
$ 0.03
$ ( 0.12 )
Weighted average shares outstanding, basic and diluted:
103,102,596
103,102,596
103,102,596
103,102,596
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 12,959
)
( 2,806
)
2,912
( 12,853
)
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
June 30, 2022
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 24,922
$ 1
$ —
$ 24,923
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 16,685 )
( 1 )
—
( 16,686 )
Cost of revenues - depreciation and amortization
( 24,710 )
—
—
( 24,710 )
Total cost of revenues
( 41,395 )
( 1 )
—
( 41,396 )
Operating expenses
General and administrative expenses
( 12,420 )
( 221 )
2,173
( 10,468 )
Impairment of digital assets
( 127,590 )
( 6,797 )
6,586
( 127,801 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
( 13,999 )
( 13,999 )
Gain on sale of equipment, net of disposals
58,182
( 4,122 )
—
54,060
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
( 79,689 )
—
( 79,689 )
Total operating expenses
( 81,828 )
( 90,829 )
( 5,240 )
( 177,897 )
Operating income (loss)
( 98,301 )
( 90,829 )
( 5,240 )
( 194,370 )
Change in fair value of digital assets held in Fund
( 79,910 )
79,910
—
—
Other non-operating income (loss)
165
( 30 )
—
135
Interest expense
( 3,748 )
—
—
( 3,748 )
Income (loss) before income taxes
( 181,794 )
( 10,949 )
( 5,240 )
( 197,983 )
Income tax benefit (expense)
( 9,852 )
( 577 )
( 54 )
( 10,483 )
Net income (loss)
$ ( 191,646 )
$ ( 11,526 )
$ ( 5,294 )
$ ( 208,466 )
Net loss per share, basic and diluted:
$ ( 1.75 )
$ ( 0.11 )
$ ( 0.05 )
$ ( 1.90 )
Weighted average shares outstanding, basic and diluted:
109,437,293
109,437,293
109,437,293
109,437,293
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 191,646
)
( 11,526
)
( 5,294
)
( 208,466
)
97
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the six months ended
June 30, 2022
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 76,640
$ 6
$ —
$ 76,646
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 29,202 )
( 6 )
—
( 29,208 )
Cost of revenues - depreciation and amortization
( 38,587 )
—
—
( 38,587 )
Total cost of revenues
( 67,789 )
( 6 )
—
( 67,795 )
Operating expenses
General and administrative expenses
( 26,400 )
( 435 )
851
( 25,984 )
Impairment of digital assets
( 147,141 )
( 10,553 )
12,246
( 145,448 )
Impairment of patents
( 919 )
—
—
( 919 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
( 14,460 )
( 14,460 )
Gain on sale of equipment, net of disposals
58,182
( 4,122 )
—
54,060
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
( 85,017 )
—
( 85,017 )
Total operating expenses
( 116,278 )
( 100,127 )
( 1,363 )
( 217,768 )
Operating income (loss)
( 107,427 )
( 100,127 )
( 1,363 )
( 208,917 )
Change in fair value of digital assets held in Fund
( 85,452 )
85,452
—
—
Other non-operating income (loss)
392
( 10 )
—
382
Interest expense
( 6,562 )
—
—
( 6,562 )
Income (loss) before income taxes
( 199,049 )
( 14,685 )
( 1,363 )
( 215,097 )
Income tax benefit (expense)
( 5,556 )
353
( 1,019 )
( 6,222 )
Net income (loss)
$ ( 204,605 )
$ ( 14,332 )
$ ( 2,382 )
$ ( 221,319 )
Net loss per share, basic and diluted:
$ ( 1.93 )
$ ( 0.14 )
$ ( 0.02 )
$ ( 2.09 )
Weighted average shares outstanding, basic and diluted:
106,101,762
106,101,762
106,101,762
106,101,762
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 204,605
)
( 14,332
)
( 2,382
)
( 221,319
)
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
September 30, 2022
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 12,690
$ —
$ —
$ 12,690
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 13,773 )
—
—
( 13,773 )
Cost of revenues - depreciation and amortization
( 26,295 )
—
—
( 26,295 )
Total cost of revenues
( 40,068 )
—
—
( 40,068 )
Operating expenses
General and administrative expenses
( 12,118 )
( 28 )
—
( 12,146 )
Legal reserves
( 24,960 )
—
—
( 24,960 )
Impairment of deposits due to vendor bankruptcy filing
( 7,987 )
—
—
( 7,987 )
Impairment of digital assets
( 5,904 )
4,529
—
( 1,375 )
Gain on sale of equipment, net of disposals
31,935
( 2,115 )
—
29,820
Total operating expenses
( 19,034 )
2,386
—
( 16,648 )
Operating income (loss)
( 46,412 )
2,386
—
( 44,026 )
Impairment of loan and investment due to vendor bankruptcy filing
( 31,013 )
—
—
( 31,013 )
Change in fair value of digital assets held in Fund
( 234 )
234
—
—
Other non-operating income (loss)
238
—
—
238
Interest expense
( 3,752 )
—
—
( 3,752 )
Income (loss) before income taxes
( 81,173 )
2,620
—
( 78,553 )
Income tax benefit (expense)
5,750
122
( 14 )
5,858
Net income (loss)
$ ( 75,423 )
$ 2,742
$ ( 14 )
$ ( 72,695 )
Net loss per share, basic and diluted:
$ ( 0.65 )
$ 0.02
$ —
$ ( 0.62 )
Weighted average shares outstanding, basic and diluted:
116,533,816
116,533,816
116,533,816
116,533,816
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 75,423
)
2,742
( 14
)
( 72,695
)
98
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the nine months ended
September 30, 2022
(in thousands, except share and per share data)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Total revenues
$ 89,330
$ 6
$ —
$ 89,336
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 42,975 )
( 6 )
—
( 42,981 )
Cost of revenues - depreciation and amortization
( 64,882 )
—
—
( 64,882 )
Total cost of revenues
( 107,857 )
( 6 )
—
( 107,863 )
Operating expenses
General and administrative expenses
( 38,518 )
( 463 )
851
( 38,130 )
Legal reserves
( 24,960 )
—
—
( 24,960 )
Impairment of deposits due to vendor bankruptcy filing
( 7,987 )
—
—
( 7,987 )
Impairment of digital assets
( 153,045 )
( 6,024 )
12,246
( 146,823 )
Impairment of patents
( 919 )
—
—
( 919 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
( 14,460 )
( 14,460 )
Gain on sale of equipment, net of disposals
90,117
( 6,237 )
—
83,880
Realized and unrealized gains (losses) on digital assets held within Investment Fund
—
( 85,017 )
—
( 85,017 )
Total operating expenses
( 135,312 )
( 97,741 )
( 1,363 )
( 234,416 )
Operating income (loss)
( 153,839 )
( 97,741 )
( 1,363 )
( 252,943 )
Change in fair value of digital assets held in Fund
( 85,686 )
85,686
—
—
Other non-operating income (loss)
630
( 10 )
—
620
Impairment of loan and investment due to vendor bankruptcy filing
( 31,013 )
—
—
( 31,013 )
Interest expense
( 10,314 )
—
—
( 10,314 )
Income (loss) before income taxes
( 280,222 )
( 12,065 )
( 1,363 )
( 293,650 )
Income tax benefit (expense)
194
475
( 1,033 )
( 364 )
Net income (loss)
$ ( 280,028 )
$ ( 11,590 )
$ ( 2,396 )
$ ( 294,014 )
Net loss per share, basic and diluted:
$ ( 2.56 )
$ ( 0.11 )
$ ( 0.02 )
$ ( 2.69 )
Weighted average shares outstanding, basic and diluted:
109,492,865
109,492,865
109,492,865
109,492,865
Other comprehensive income (loss)
Foreign currency translation adjustments
—
—
—
—
Comprehensive income (loss)
( 280,028
)
( 11,590
)
( 2,396
)
( 294,014
)
For the three months ended
(in thousands, except share and per share data)
December 31, 2022
Total revenues
$ 28,417
Costs and expenses
Cost of revenues
Cost of revenues - energy, hosting and other
( 29,736 )
Cost of revenues - depreciation and amortization
( 13,827 )
Total cost of revenues
( 43,563 )
Operating expenses
General and administrative expenses
( 18,609 )
Legal reserves
( 1,171 )
Impairment of deposits due to vendor bankruptcy filing
( 16,674 )
Impairment of digital assets
( 26,392 )
Impairment of mining equipment and advances to vendors
( 332,933 )
Total operating expenses
( 395,779 )
Operating income (loss)
( 410,925 )
Other non-operating income (loss)
663
Interest expense
( 4,666 )
Income (loss) before income taxes
( 414,928 )
Income tax benefit (expense)
22,202
Net loss
$ ( 392,726 )
Net income (loss) per share, basic and diluted:
$ ( 3.14 )
Net loss per share, basic:
$ ( 3.14 )
Weighted average shares outstanding, basic and diluted:
125,263,133
Weighted average shares outstanding, basic:
125,263,133
99
Unaudited
Interim Consolidated Statements of Cash Flows
The
following Unaudited Interim Consolidated Statement of Cash Flow tables present the impacts of the restatement adjustments for the
periods ended March 31, 2021 and 2022, June 30, 2021 and 2022, and September 30, 2021 and 2022. For the impacts of the restatement
adjustments for the Consolidated Statement of Cash Flows for the period ended December 31, 2021 refer to NOTE 2 –
RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENT . The Consolidated Statements of Cash Flows for the period ended December 31, 2022 was not
subject to restatement and is presented in Part I of ITEM 8. FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA.
SCHEDULE OF UNAUDITED INTERIM STATEMENT OF CASH FLOWS
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
March 31, 2021
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Cash flows from operating activities
Net income
83,358
( 204 )
—
83,154
Adjustments to reconcile net less to net cash used in operating activities:
Realized and unrealized losses (gains) on digital assets held within Investment Fund
—
( 131,823 )
—
( 131,823 )
Change in fair value of digital assets held in Investment Fund
( 131,823 )
131,823
—
—
Impairment of digital assets
662
204
—
866
Other adjustment from operations, net
—
( 205 )
—
( 205 )
Proceeds from sale of digital currencies in fund
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
Other adjustment from operations, net
—
( 205 )
—
( 205 )
Realized gain (loss) on sale of digital currencies
Deferred tax expense
Impairment of digital currencies
Gain on Sale of Asset, net of disposals
Realized and unrealized losses (gains) on digital currencies held in fund
Changes in operating assets and liabilities:
Prepaid expenses and other assets
Accounts payable and accrued expenses
( 14 )
205
—
191
All other adjustments to reconcile net loss to net cash used in operating activities
44,733
—
—
44,733
Net cash used in operating activities
( 3,084 )
—
—
( 3,084 )
Cash flows from investing activities
Deconsolidation of Fund
All other adjustments to reconcile net loss to net cash used in investing activities
( 238,662 )
—
—
( 238,662 )
Net cash used in investing activities
( 238,662 )
—
—
( 238,662 )
Cash flows from financing activities
All other adjustments to reconcile net loss to net cash used in financing activities
312,357
—
—
312,357
Net cash used in financing activities
312,357
—
—
312,357
Net (decrease) increase in cash, cash equivalents, and restricted cash
70,611
—
—
70,611
Cash, cash equivalents, and restricted cash — beginning of period
141,323
—
—
141,323
Cash, cash equivalents, and restricted cash — end of period
211,934
—
—
211,934
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the six months ended
June 30, 2021
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Cash flows from operating activities
Net loss
( 25,527 )
( 2,148 )
—
( 27,675 )
Adjustments to reconcile net less to net cash used in operating activities:
Realized and unrealized losses (gains) on digital assets held within Investment Fund
—
( 17,323 )
—
( 17,323 )
Change in fair value of digital assets held in Investment Fund
( 16,915 )
16,915
—
—
Impairment of digital assets
11,741
2,148
—
13,889
Other adjustment from operations, net
859
296
—
1,155
Changes in operating assets and liabilities:
Accounts payable and accrued expenses
1,627
150
—
1,777
All other adjustments to reconcile net loss to net cash used in operating activities
21,423
—
—
21,423
Net cash used in operating activities
( 6,792 )
38
—
( 6,754 )
Cash flows from investing activities
All other adjustments to reconcile net loss to net cash used in investing activities
( 272,462 )
—
—
( 272,462 )
Net cash used in investing activities
( 272,462 )
—
—
( 272,462 )
Cash flows from financing activities
All other adjustments to reconcile net loss to net cash used in financing activities
308,547
—
—
308,547
Net cash used in financing activities
308,547
—
—
308,547
Net (decrease) increase in cash, cash equivalents, and restricted cash
29,293
38
—
29,331
Cash, cash equivalents, and restricted cash — beginning of period
141,323
—
—
141,323
Cash, cash equivalents, and restricted cash — end of period
170,616
38
—
170,654
100
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the nine months ended
September 30, 2021
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Cash flows from operating activities
Net loss
( 47,700 )
( 1,597 )
773
( 48,524 )
Adjustments to reconcile net less to net cash used in operating activities:
Realized and unrealized losses (gains) on digital assets held within Investment Fund
—
( 59,410 )
—
( 59,410 )
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
( 9 )
—
392
383
Change in fair value of digital assets held in Investment Fund
( 58,765 )
58,765
—
—
Impairment of digital assets
18,473
1,596
( 1,593 )
18,476
Other adjustment from operations, net
—
502
—
502
Changes in operating assets and liabilities:
—
Prepaid expenses and other assets
( 28,700 )
—
428
( 28,272 )
Accounts payable and accrued expenses
2,375
144
—
2,519
All other adjustments to reconcile net loss to net cash used in operating activities
70,411
—
—
70,411
Net cash used in operating activities
( 43,915 )
—
—
( 43,915 )
Cash flows from investing activities
All other adjustments to reconcile net loss to net cash used in investing activities
( 372,223 )
—
—
( 372,223 )
Net cash used in investing activities
( 372,223 )
—
—
( 372,223 )
Cash flows from financing activities
All other adjustments to reconcile net loss to net cash used in financing activities
307,669
—
—
307,669
Net cash used in financing activities
307,669
—
—
307,669
Net (decrease) increase in cash, cash equivalents, and restricted cash
( 108,469 )
—
—
( 108,469 )
Cash, cash equivalents, and restricted cash — beginning of period
141,323
—
—
141,323
Cash, cash equivalents, and restricted cash — end of period
32,854
—
—
32,854
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the three months ended
March 31, 2022
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Cash flows from operating activities
Net loss
( 12,959 )
( 2,806 )
2,912
( 12,853 )
Adjustments to reconcile net less to net cash used in operating activities:
Deferred tax benefit
( 4,296 )
( 930 )
965
( 4,261 )
Realized and unrealized losses (gains) on digital assets held within Investment Fund
—
5,328
—
5,328
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
461
461
Change in fair value of digital assets held in Investment Fund
5,542
( 5,542 )
—
—
Impairment of digital assets
19,551
3,756
( 5,660 )
17,647
Other adjustment from operations, net
—
( 222 )
—
( 222 )
Changes in operating assets and liabilities:
Prepaid expenses and other assets
( 6,211 )
—
1,322
( 4,889 )
Accounts payable and accrued expenses
( 1,087 )
447
—
( 640 )
All other adjustments to reconcile net loss to net cash used in operating activities
( 26,599 )
—
—
( 26,599 )
Net cash used in operating activities
( 26,059 )
31
—
( 26,028 )
Cash flows from investing activities
All other adjustments to reconcile net loss to net cash used in investing activities
( 209,425 )
—
—
( 209,425 )
Net cash used in investing activities
( 209,425 )
—
—
( 209,425 )
Cash flows from financing activities
All other adjustments to reconcile net loss to net cash used in financing activities
85,473
—
—
85,473
Net cash used in financing activities
85,473
—
—
85,473
Net (decrease) increase in cash, cash equivalents, and restricted cash
( 150,011 )
31
—
( 149,980 )
Cash, cash equivalents, and restricted cash — beginning of period
268,522
—
—
268,522
Cash, cash equivalents, and restricted cash — end of period
118,511
31
—
118,542
101
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the six months ended
June 30, 2022
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Cash flows from operating activities
Net loss
( 204,605
)
( 14,332
)
( 2,382
)
( 221,319
)
Adjustments to reconcile net less to net cash used in operating activities:
Gain on sale of assets
( 58,182
)
4,122
—
( 54,060
)
Deferred tax expense
5,550
( 353
)
1,019
6,216
Realized and unrealized losses (gains) on digital assets held within Investment Fund
—
85,017
—
85,017
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
14,460
14,460
Change in fair value of digital assets held in Investment Fund
85,452
( 85,452
)
—
—
Impairment of digital assets
147,141
10,552
( 12,246
)
145,447
Other adjustment from operations, net
498
447
—
945
Changes in operating assets and liabilities:
—
Prepaid expenses and other assets
( 1,269
)
—
( 851
)
( 2,120
)
All other adjustments to reconcile net loss to net cash used in operating activities
( 15,424
)
—
—
( 15,424
)
Net cash used in operating activities
( 40,839
)
1
—
( 40,838
)
Cash flows from investing activities
Deconsolidation of Fund
—
( 500
)
—
( 500
)
All other adjustments to reconcile net loss to net cash used in investing activities
( 334,020
)
—
—
( 334,020
)
Net cash used in investing activities
( 334,020
)
( 500
)
—
( 334,520
)
Cash flows from financing activities
All other adjustments to reconcile net loss to net cash used in financing activities
195,998
—
—
195,998
Net cash used in financing activities
195,998
—
—
195,998
Net (decrease) increase in cash, cash equivalents, and restricted cash
( 178,861
)
( 499
)
—
( 179,360
)
Cash, cash equivalents, and restricted cash — beginning of period
268,522
—
—
268,522
Cash, cash equivalents, and restricted cash — end of period
89,661
( 499
)
—
89,162
102
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
For the nine months ended
September 30, 2022
(in thousands)
As Reported
Restatement
Adjustments
Accounting
Policy
Adjustments
As Restated
Cash flows from operating activities
Net loss
( 280,028
)
( 11,590
)
( 2,396
)
( 294,014
)
Adjustments to reconcile net less to net cash used in operating activities:
Gain on Sale of Asset, net of disposals
( 90,117
)
6,237
—
( 83,880
)
Deferred tax expense
( 194
)
( 475
)
1,033
364
Realized and unrealized losses (gains) on digital currencies held within Investment Fund
—
85,017
—
85,017
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets
—
—
14,460
14,460
Change in fair value of digital assets held in Investment Fund
85,686
( 85,686
)
—
—
Impairment of digital currencies
153,045
6,023
( 12,246
)
146,822
Other adjustment from operations, net
898
1,181
—
2,079
Changes in operating assets and liabilities:
—
Prepaid expenses and other assets
( 30,583
)
—
( 851
)
( 31,434
)
Accounts payable and accrued expenses
8,094
( 206
)
—
7,888
All other adjustments to reconcile net loss to net cash used in operating activities
68,956
—
—
68,956
Net cash used in operating activities
( 84,243
)
501
—
( 83,742
)
Cash flows from investing activities
Deconsolidation of Fund
—
( 500
)
—
( 500
)
All other adjustments to reconcile net loss to net cash used in investing activities
( 368,073
)
—
—
( 368,073
)
Net cash used in investing activities
( 368,073
)
( 500
)
—
( 368,573
)
Cash flows from financing activities
All other adjustments to reconcile net loss to net cash used in financing activities
247,899
—
—
247,899
Net cash used in financing activities
247,899
—
—
247,899
Net (decrease) increase in cash, cash equivalents, and restricted cash
( 204,417
)
1
—
( 204,416
)
Cash, cash equivalents, and restricted cash — beginning of period
268,556
—
—
268,556
Cash, cash equivalents, and restricted cash — end of period
64,139
1
—
64,140
NOTE
17 – SUBSEQUENT EVENTS
On
January 27, 2023, the Company and FSI entered into an Agreement regarding formation of an Abu Dhabi Global Markets company (the “ADGM
Entity”), whose purpose shall be to jointly (a) establish and operate one or more mining facilities for digital assets; and (b)
mine digital assets. The initial project by the ADGM Entity shall consist of two digital asset mining sites comprising 250 MW in Abu
Dhabi, and the initial equity ownership in the ADGM Entity shall be 80% FSI and 20% the Company , and capital contributions will be made,
subject to the satisfaction or waiver of certain conditions, during the 2023 development period in those proportions, consisting of both
cash and in kind, in amounts of approximately $ 406,000 thousand in aggregate.
On February 6, 2023, the Company
provided Silvergate Bank with the required 30-day notice stating the Company’s intent to prepay the outstanding balance on its
term loan facility as well as the Company’s intent to terminate the term loan facility. The Company and Silvergate
subsequently agreed to also terminate the revolving line of credit (“RLOC”) facility. On March 8, 2023, the term loan
prepayment was completed, and the Company’s term loan and RLOC facilities with Silvergate Bank were terminated.
On March 12, 2023, Signature Bank
was closed by its state chartering authority, the New York State Department of Financial Services. On the same date the Federal
Deposit Insurance Corporation (“FDIC”) was appointed as receiver and transferred all customer deposits and substantially all of the
assets of Signature Bank to Signature Bridge Bank, N.A., a full-service bank that is being operated by the FDIC. The
Company automatically became a customer of Signature Bridge Bank, N.A. as part of this action. The Company held approximately $ 142,000
thousand cash deposits at Signature Bridge Bank, N.A.as of March 12, 2023. Normal banking activities resumed on Monday, March 13,
2023.
103
ITEM
9. CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
None.