Delaware |
7370 |
86-1243837 | ||
(State or other jurisdiction of incorporation or organization)) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification No. |
Nicolas H.R. Dumont Daniel Peale Cooley LLP 55 Hudson Yards New York, New York 10001 Tel: (212) 479-6000 Fax: (212) 479-6275 |
Todd M. DuChene EVP, General Counsel Core Scientific, Inc. 210 Barton Springs Road, Suite 300 Austin, TX 78704 Tel: (512) 402-5233 |
Large accelerated filer |
☐ |
Accelerated filer |
☐ | |||
☒ |
Smaller reporting company |
|||||
Emerging growth company |
• |
meet future liquidity requirements and comply with restrictive covenants related to indebtedness; |
• |
effectively respond to general economic and business conditions, including the price of bitcoin; |
• |
maintain the listing on, or to prevent the delisting of our securities from, Nasdaq or another national securities exchange; |
• |
obtain additional capital, whether equity or debt; |
• |
enhance future operating and financial results; |
• |
successfully execute expansion plans; |
• |
attract and retain employees, officers or directors; |
• |
anticipate rapid changes in laws, regulations and technology; |
• |
execute its business strategy, including enhancement of the profitability of services provided; |
• |
realize the benefits expected from the acquisition of Blockcap, including any related synergies; |
• |
anticipate the uncertainties inherent in the development of new business strategies; |
• |
anticipate the impact of the COVID-19 pandemic, including variant strains of COVID-19, and its effect on business and financial conditions; |
• |
manage risks associated with operational changes in response to the COVID-19 pandemic, including the emergence of variant strains of COVID-19; |
• |
increase brand awareness; |
• |
upgrade and maintain effective business controls and information technology systems; |
• |
acquire and protect intellectual property; |
• |
comply with laws and regulations applicable to its business, including tax laws and laws and regulations related to data privacy and the protection of the environment; |
• |
stay abreast of modified or new laws and regulations applicable to its business or withstand the impact of any new laws and regulations related to its industry; |
• |
anticipate the impact of, and response to, new accounting standards; |
• |
anticipate the significance and timing of contractual obligations; |
• |
maintain key strategic relationships with partners and distributors; |
• |
respond to uncertainties associated with product and service development and market acceptance; |
• |
anticipate the impact of changes in U.S. federal income tax laws, including the impact on deferred tax assets; and |
• |
successfully defend litigation. |
Page |
||||
1 |
||||
12 |
||||
64 |
||||
74 |
||||
75 |
||||
76 |
||||
77 |
||||
128 |
||||
140 |
||||
148 |
||||
170 |
||||
178 |
||||
180 |
||||
182 |
||||
193 |
||||
198 |
||||
201 |
||||
201 |
||||
F-1 |
Payment Dates |
Payment Amount |
|||
|
|
|||
August 1, 2022 |
$ | 18,000,000 | ||
September 1, 2022 |
$ | 4,875,000 | ||
October 1, 2022 |
$ | 4,875,000 | ||
November 1, 2022 |
$ | 4,875,000 | ||
December 1, 2022 |
$ | 4,875,000 | ||
January 1, 2023 |
$ | 6,250,000 | ||
February 1, 2023 |
$ | 6,250,000 | ||
March 1, 2023 |
$ | 6,250,000 | ||
April 1, 2023 |
$ | 6,250,000 | ||
May 1, 2023 |
$ | 6,250,000 |
• | Our business is highly dependent on a small number of digital asset mining equipment suppliers. |
• | Our business is capital intensive, and failure to obtain the necessary capital when needed may force us to delay, limit or terminate our expansion efforts or other operations, which could have a material adverse effect on our business, financial condition and results of operations. |
• | We may need to raise additional capital to grow our business and satisfy our anticipated future liquidity needs, and we may not be able to raise it on terms acceptable to us, or at all. |
• | If future prices of bitcoin are not sufficiently high, our business, results of operations and financial condition could be materially and adversely affected, which may have a negative impact on the trading price of our securities. |
• | Our success depends in large part on our ability to mine digital assets profitably and to attract customers for our hosting capabilities. |
• | A slowdown in the demand for blockchain technology or blockchain hosting resources and other market and economic conditions could have a material adverse effect on our business, financial condition and results of operations. |
• | A significant portion of our assets are pledged to our senior secured noteholders, and our miners are pledged to certain other lenders. |
• | Our revenue comes from a small number of customers. |
• | We are subject to risks associated with our need for significant electric power and the limited availability of power resources, which could have a material adverse effect on our business, financial condition and results of operations. An inability to purchase and develop additional sources of low-cost renewable sources of energy effectively will have a material adverse effect on our business, financial condition and results of operations. |
• | We may not be able to obtain new hosting and transaction processing hardware or purchase such hardware at competitive prices during times of high demand. |
• | Our business is heavily impacted by social, political, economic and other events and circumstances in countries outside of the United States, most particularly China and other non-Western countries. China’s shifting position on mining activity within its borders could reduce our revenue and profitability. |
• | We plan to continue to acquire other businesses or receive offers to be acquired, which could require significant management attention, disrupt our business or dilute stockholder value. |
• | We generate significant revenue from a limited number of hosting facilities in Kentucky, Georgia, North Carolina, North Dakota and Texas. |
• | We may be vulnerable to security breaches. |
• | Our future success depends on our ability to keep pace with rapid technological changes that could make our current or future technologies less competitive or obsolete. |
• | The further development and acceptance of cryptographic and algorithmic protocols governing transaction validation and the issuance of, and transactions in, digital assets are subject to a variety of factors that are difficult to evaluate. The slowing or stoppage of development or acceptance of blockchain networks and digital assets would have an adverse material effect on the successful development of the mining operation and value of mined digital assets. |
• | Our ability to use net operating losses to offset future taxable income may be subject to limitations. |
• | We operate in a rapidly developing industry and have an evolving business model with a limited history of generating revenue from our services. In addition, our evolving business model increases the complexity of our business, which makes it difficult to evaluate our future business prospects. |
• | We have experienced difficulties in establishing relationships with banks, leasing companies, insurance companies and other financial institutions that are willing to provide us with customary financial products and services. |
• | Digital assets exchanges and other trading venues are relatively new and, in some cases, partially unregulated and may therefore be more exposed to fraud and failure. |
• | We may not have adequate sources of recovery if the digital assets held by us are lost, stolen or destroyed due to third-party digital asset services. |
• | Losses relating to our business may be uninsured, or insurance may be limited. |
• | Because there has been limited precedent set for financial accounting for bitcoin and other digital assets, the determinations that we have made for how to account for digital assets transactions may be subject to change. |
• | As more processing power is added to a network, our relative percentage of total processing power on that network is expected to decline absent significant capital investment, which has an adverse impact on our ability to generate revenue from processing transactions on that network. |
• | Our reliance on third-party mining pool service providers for our mining revenue payouts may have a negative impact on our operations. |
• | Malicious actors or botnet may obtain control of more than 50% of the processing power on the Bitcoin or other network. |
• | Digital assets are subject to extreme price volatility. |
• | Any loss or destruction of a private key required to access a digital asset of ours is irreversible. We also may temporarily lose access to our digital assets. |
• | The digital assets held by us are not subject to FDIC or SIPC protections. |
• | Our interactions with a blockchain may expose us to SDN or blocked persons or cause us to violate provisions of law that did not contemplate distribute ledger technology. |
• | Legacy Core has identified material weaknesses in its internal control over financial reporting. Such material weaknesses may result in material misstatements of Core’s financial statements or cause it to fail to meet its periodic reporting obligations. Core may also identify additional material weaknesses in the future or otherwise fail to maintain an effective system of internal control. |
• | XPDI has identified a material weakness in its internal control over financial reporting. This material weakness could continue to adversely affect Core’s ability to report its results of operations and financial condition accurately and in a timely manner. |
Shares of common stock offered for resale by BRPC II |
Up to 70,289,880 shares of Common Stock, consisting of: |
• | 573,381 Commitment Shares that we issued to B. Riley Principal Capital II upon execution of the Purchase Agreement in consideration of its commitment to purchase shares of Common Stock at our election under the Purchase Agreement; and |
• | Up to 69,716,499 shares (the “Purchase Shares”) we may elect, in our sole discretion, to issue and sell to B. Riley Principal Capital II under the Purchase Agreement from time to time after the Commencement Date. |
Shares of common stock offered for resale by BRS |
386,697 shares of Common Stock, representing the Advisory Fee Shares that we issued to BRS upon execution of the Notes on August 1, 2022. |
Shares of common stock outstanding |
353,327,863 (as of August 8, 2022). |
Use of proceeds |
We will not receive any proceeds from the resale of shares of Common Stock included in this prospectus by the Selling Stockholders. However, we may receive up to $100,000,000 in aggregate gross proceeds from sales of all or a portion of the CEF Shares to B. Riley Principal Capital II, if any, from time to time in our sole discretion, from and after the Commencement Date. |
We expect to use the net proceeds that we receive from sales of our Common Stock to B. Riley Principal Capital II, if any, under the Purchase Agreement for working capital and general corporate purposes, which may include the repayment of indebtedness, including the Notes. See the section titled “ Use of Proceeds |
Terms of the offering |
The Selling Stockholders will determine when and how they will dispose of the securities registered for resale under this prospectus. |
Risk factors |
Before investing in our securities, you should carefully read and consider the information set forth in “ Risk Factors |
Nasdaq ticker symbols |
“CORZ” and “CORZW.” |
Conflict of Interest |
B. Riley Principal Capital II, LLC is an affiliate of B. Riley Securities, Inc. (“BRS”), a registered broker-dealer and FINRA member. BRS will act as an executing broker that will effectuate resales of CEF Shares that have been and may be acquired by B. Riley Principal Capital II from us pursuant to the Purchase Agreement to the public in this offering. |
Because B. Riley Principal Capital II will receive all the net proceeds from resales of the CEF Shares made to the public through BRS, and because BRS will receive all the net proceeds from resales of the Advisory Fee Shares made to the public by BRS, BRS is deemed to |
have a “conflict of interest” within the meaning of Financial Industry Regulatory Authority, Inc. (“FINRA”) Rule 5121. Consequently, this offering will be conducted in compliance with the provisions of FINRA Rule 5121. See “Plan of Distribution (Conflict of Interest).” |
• | there is a reduction in the demand for our services or digital assets due to macroeconomic factors in the markets in which we operate, including high energy costs, supply chain disruptions and reduced demand for digital assets at favorable prices; |
• | we fail to provide competitive colocation terms or effectively market them to potential customers; |
• | we provide hosting services that are deemed by existing and potential customers or suppliers to be inferior to those of our competitors, or that fail to meet customers’ or suppliers’ ongoing and evolving program qualification standards, based on a range of factors, including available power, preferred design features, security considerations and connectivity; |
• | businesses decide to host internally as an alternative to the use of our services; |
• | we fail to successfully communicate the benefits of our services to potential customers; |
• | we are unable to strengthen awareness of our brand; |
• | we are unable to provide services that our existing and potential customers desire; or |
• | our customers are unable to secure an adequate supply of new generation digital asset mining equipment to host with us. |
• | a decline in the adoption and use of bitcoin and other similar digital assets within the technology industry or a decline in value of digital assets; |
• | increased costs of digital asset mining or complying with existing or new government regulations applicable to digital assets and other factors; |
• | a downturn in the market for blockchain hosting space generally, which could be caused by an oversupply of or reduced demand for blockchain space or unfavorable market price for digital assets; |
• | any transition by our customers of blockchain hosting from third-party providers like us to customer-owned and operated facilities; |
• | the rapid development of new technologies or the adoption of new industry standards that render our or our customers’ current products and services obsolete or unmarketable and, in the case of our customers, that contribute to a downturn in their businesses, increasing the likelihood of a default under their service agreements or their becoming insolvent; |
• | a slowdown in the growth of the Internet generally as a medium for commerce and communication; |
• | availability of an adequate supply of new generation digital asset mining equipment to enable us to mine digital assets at scale and for customers who want to host with us to be able to do so; and |
• | the degree of difficulty in mining digital assets and the cost of mining or trading price of such assets. |
• | inability or difficulty integrating and benefiting from acquired technologies or solutions in a profitable manner, including as a result of reductions in operating income, increases in expenses, failure to achieve synergies or otherwise; |
• | unanticipated costs or liabilities associated with Blockcap or another acquisition or strategic partnership; |
• | loss of key employees; |
• | assumption of potential liabilities of Blockcap, including regulatory noncompliance or acquired litigation, and expenses relating to contractual disputes of the acquired business for, infringement of intellectual property rights, data privacy violations or other claims; |
• | difficulty in acquiring suitable businesses, including challenges in predicting the value an acquisition will ultimately contribute to our business; and |
• | use of substantial portions of our available cash or assumption of additional indebtedness to consummate an acquisition. |
• | power loss, curtailment and disruption; |
• | equipment failure; |
• | human error or accidents; |
• | theft, sabotage and vandalism; |
• | failure by us or our suppliers to provide adequate service or maintain our equipment; |
• | network connectivity downtime and fiber cuts; |
• | service interruptions resulting from server relocation; |
• | security breaches of our infrastructure; |
• | improper building maintenance by us; |
• | physical, electronic and cybersecurity breaches; |
• | animal incursions; |
• | fire, earthquake, hurricane, tornado, flood and other natural disasters; |
• | extreme temperatures; |
• | water damage; |
• | public health emergencies; and |
• | terrorism. |
• | continued worldwide growth in the adoption and use of digital assets and blockchain technologies; |
• | government and quasi-government regulation of digital assets and their use, or restrictions on or regulation of access to and operations of digital asset transaction processing; |
• | changes in consumer demographics and public tastes and preferences; |
• | the maintenance and development of the open-source software protocols or similar digital asset systems; |
• | the availability and popularity of other forms or methods of buying and selling goods and services, or trading assets including new means of using fiat currencies; |
• | general economic conditions and the regulatory environment relating to digital assets; and |
• | negative consumer perception of digital assets, including digital assets specifically and digital assets generally. |
• | identify and acquire desirable properties that we are interested in from developers; |
• | offer hosting services at prices below current market rates or below the prices we currently charge our customers; |
• | bundle colocation services with other services or equipment they provide at reduced prices; |
• | develop superior products or services, gain greater market acceptance and expand their service offerings more efficiently or rapidly; |
• | adapt to new or emerging technologies and changes in customer requirements more quickly; |
• | take advantage of acquisition and other opportunities more readily; and |
• | adopt more aggressive pricing policies and devote greater resources to the promotion, marketing and sales of their services. |
• | it is an “orthodox” investment company because it is or holds itself out as being engaged primarily, or proposes to engage primarily, in the business of investing, reinvesting or trading in securities; or |
• | it is an inadvertent investment company because, absent an applicable exemption, it owns or proposes to acquire “investment securities” having a value exceeding 40% of the value of its total assets (exclusive of U.S. government securities and cash items) on an unconsolidated basis. |
• | global digital asset supply; |
• | global digital asset demand, which can be influenced by the growth of retail merchants’ and commercial businesses’ acceptance of digital assets as payment for goods and services, the security of online digital asset exchanges and digital wallets that hold digital assets, the perception that the use and holding of digital assets is safe and secure, and the regulatory restrictions on their use; |
• | investors’ expectations with respect to the rate of inflation of fiat currencies; |
• | investors’ expectations with respect to the rate of deflation of digital assets; |
• | cyber theft of digital assets from online wallet providers, or news of such theft from such providers or from individuals’ online wallets; |
• | the availability and popularity of businesses that provide digital asset-related services; |
• | fees associated with processing a digital asset transaction; |
• | changes in the software, software requirements or hardware requirements underlying digital assets; |
• | changes in the rights, obligations, incentives, or rewards for the various participants in digital asset mining; |
• | interest rates; |
• | currency exchange rates, including the rates at which digital assets may be exchanged for fiat currencies; |
• | fiat currency withdrawal and deposit policies on digital asset exchanges and liquidity on such exchanges; |
• | interruptions in service or failures of major digital asset exchanges; |
• | investment and trading activities of large investors, including private and registered funds, that may directly or indirectly invest in digital assets; |
• | momentum pricing; |
• | monetary policies of governments, trade restrictions, currency devaluations and revaluations; |
• | regulatory measures, if any, that affect the use of digital assets, restrict digital assets as a form of payment, or limit the purchase of digital assets; |
• | global or regional political, economic or financial events and conditions; |
• | expectations that the value of digital assets will change in the near or long term. A decrease in the price of a single digital asset may cause volatility in the entire digital asset industry and may affect other digital assets. For example, a security breach that affects investor or user confidence in bitcoin, ethereum, litecoin or another digital asset may affect the industry as a whole and may also cause the price of other digital assets to fluctuate; or |
• | with respect to bitcoin, increased competition from other forms of digital assets or payments services. |
• | price and volume fluctuations in the overall stock market from time to time; |
• | volatility in the trading prices and trading volumes of technology stocks; |
• | volatility in the price of bitcoin and other digital assets; |
• | changes in operating performance and stock market valuations of other technology companies generally, or those in our industry in particular; |
• | sales of shares of our common stock by us or our stockholders, including sales as a result of the waiver of lock-up restrictions that went into effect in March 2022; |
• | failure of securities analysts to maintain coverage of us, changes in financial estimates by securities analysts who follow our company, or our failure to meet these estimates or the expectations of investors; |
• | the financial projections we may provide to the public, any changes in those projections, or our failure to meet those projections; |
• | announcements by us or our competitors of new products, features, or services; |
• | the public’s reaction to our press releases, other public announcements and filings with the SEC; |
• | rumors and market speculation involving us or other companies in our industry; |
• | actual or anticipated changes in our results of operations or fluctuations in our results of operations; |
• | actual or anticipated developments in our business, our competitors’ businesses or the competitive landscape generally; |
• | litigation involving us, our industry, or both, or investigations by regulators into our operations or those of our competitors; |
• | developments or disputes concerning our intellectual property or other proprietary rights; |
• | announced or completed acquisitions of businesses, products, services or technologies by us or our competitors; |
• | new laws or regulations or new interpretations of existing laws or regulations applicable to our business; |
• | changes in accounting standards, policies, guidelines, interpretations or principles; |
• | any significant change in our management; and |
• | general economic conditions and slow or negative growth of our markets. |
• | the ability of our board of directors to issue one or more series of preferred stock; |
• | advance notice for nominations of directors by stockholders and for stockholders to include matters to be considered at our annual meetings; |
• | certain limitations on convening special stockholder meetings; |
• | limiting the persons who may call special meetings of stockholders; |
• | limiting the ability of stockholders to act by written consent; and |
• | our board of directors have the express authority to make, alter or repeal the Bylaws. |
• | the closing sale price of our Common Stock on the trading day immediately prior to such Purchase Date is not less than the Threshold Price; and |
• | all shares of Common Stock subject to all prior Purchases and all prior Intraday Purchases effected by us under the Purchase Agreement have been received by B. Riley Principal Capital II prior to the time we deliver such Purchase Notice to B. Riley Principal Capital II. |
• | 3,000,000 shares of Common Stock; and |
• | 20.0% of the total aggregate number (or volume) of shares of our Common Stock traded on Nasdaq during the applicable Purchase Valuation Period for such Purchase. |
• | 3:59 p.m., New York City time, on such Purchase Date or such earlier time publicly announced by the trading market as the official close of the regular trading session on such Purchase Date; |
• | such time that the total aggregate number (or volume) of shares of Common Stock traded on Nasdaq during such Purchase Valuation Period reaches the applicable Purchase Share Volume Maximum for such Purchase, which will be determined by dividing (a) the applicable Purchase Share Amount for such Purchase, by (b) 0.20 and |
• | such time that the trading price of a share of Common Stock on Nasdaq during such Purchase Valuation Period falls below the applicable Minimum Price Threshold for such Purchase specified by us in the Purchase Notice for such Purchase, or if we do not specify a Minimum Price Threshold in such Purchase Notice, a price equal to 75.0% of the closing sale price of the Common Stock on the trading day immediately prior to the applicable Purchase Date for such Purchase. |
• | the closing sale price of our Common Stock on the trading day immediately prior to such Purchase Date is not less than the Threshold Price; and |
• | all shares of Common Stock subject to all prior Purchases and all prior Intraday Purchases effected by us under the Purchase Agreement have been received by B. Riley Principal Capital II prior to the time we deliver such Intraday Purchase Notice to B. Riley Principal Capital II. |
• | 3,000,000 shares of Common Stock; and |
• | 20.0% of the total aggregate number (or volume) of shares of our Common Stock traded on Nasdaq during the applicable Intraday Purchase Valuation Period for such Intraday Purchase. |
• | such time of confirmation of B. Riley Principal Capital II’s receipt of the applicable Intraday Purchase Notice; |
• | such time that the Purchase Valuation Period for any prior regular Purchase effected on the same Purchase Date (if any) has ended; and |
• | such time that the Intraday Purchase Valuation Period for the most recent prior Intraday Purchase effected on the same Purchase Date (if any) has ended, |
• | 3:59 p.m., New York City time, on such Purchase Date or such earlier time publicly announced by the trading market as the official close of the regular trading session on such Purchase Date; |
• | such time that the total aggregate number (or volume) of shares of Common Stock traded on Nasdaq during such Intraday Purchase Valuation Period reaches the applicable Intraday Purchase Share Volume Maximum for such Intraday Purchase, which will be determined by dividing (a) the applicable Intraday Purchase Share Amount for such Intraday Purchase, by (b) 0.20; and |
• | such time that the trading price of a share of Common Stock on Nasdaq during such Intraday Purchase Valuation Period falls below the applicable Minimum Price Threshold for such Intraday Purchase specified by us in the Intraday Purchase Notice for such Intraday Purchase, or if we do not specify a Minimum Price Threshold in such Intraday Purchase Notice, a price equal to 75.0% of the closing sale price of the Common Stock on the trading day immediately prior to the applicable Purchase Date for such Intraday Purchase. |
• | the accuracy in all material respects of the representations and warranties of the Company included in the Purchase Agreement; |
• | the Company having performed, satisfied and complied in all material respects with all covenants, agreements and conditions required by the Purchase Agreement to be performed, satisfied or complied with by the Company; |
• | the registration statement that includes this prospectus (and any one or more additional registration statements filed with the SEC that include shares of Common Stock that may be issued and sold by the Company to B. Riley Principal Capital II under the Purchase Agreement) having been declared effective under the Securities Act by the SEC, and B. Riley Principal Capital II being able to utilize this prospectus (and the prospectus included in any one or more additional registration statements filed with the SEC under the Registration Rights Agreement) to resell all of the shares of Common Stock included in this prospectus (and included in any such additional prospectuses); |
• | the SEC shall not have issued any stop order suspending the effectiveness of the registration statement that includes this prospectus (or any one or more additional registration statements filed with the SEC that include shares of Common Stock that may be issued and sold by the Company to B. Riley Principal Capital II under the Purchase Agreement) or prohibiting or suspending the use of this prospectus (or the prospectus included in any one or more additional registration statements filed with the SEC under the Registration Rights Agreement), and the absence of any suspension of qualification or exemption from qualification of the Common Stock for offering or sale in any jurisdiction; |
• | FINRA shall not have provided an objection to, and shall have confirmed in writing that it has determined not to raise any objections with respect to the fairness and reasonableness of, the terms and arrangements of the transactions contemplated by the Purchase Agreement and the Registration Rights Agreement; |
• | there shall not have occurred any event and there shall not exist any condition or state of facts, which makes any statement of a material fact made in the registration statement that includes this prospectus (or in any one or more additional registration statements filed with the SEC that include shares of Common Stock that may be issued and sold by the Company to B. Riley Principal Capital II under the Purchase Agreement) untrue or which requires the making of any additions to or changes to the statements contained therein in order to state a material fact required by the Securities Act to be stated therein or necessary in order to make the statements then made therein (in the case of this prospectus or the prospectus included in any one or more additional registration statements filed with the SEC under the Registration Rights Agreement, in the light of the circumstances under which they were made) not misleading; |
• | this prospectus, in final form, shall have been filed with the SEC under the Securities Act prior to Commencement, and all reports, schedules, registrations, forms, statements, information and other documents required to have been filed by the Company with the SEC pursuant to the reporting requirements of the Exchange Act shall have been filed with the SEC; |
• | trading in the Common Stock shall not have been suspended by the SEC or Nasdaq, the Company shall not have received any final and non-appealable notice that the listing or quotation of the Common Stock on Nasdaq, shall be terminated on a date certain (unless, prior to such date, the Common Stock is listed or quoted on any other Eligible Market, as such term is defined in the Purchase Agreement), and there shall be no suspension of, or restriction on, accepting additional deposits of the Common Stock, electronic trading or book-entry services by DTC with respect to the Common Stock; |
• | the Company shall have complied with all applicable federal, state and local governmental laws, rules, regulations and ordinances in connection with the execution, delivery and performance of the Purchase Agreement and the Registration Rights Agreement; |
• | the absence of any statute, regulation, order, decree, writ, ruling or injunction by any court or governmental authority of competent jurisdiction which prohibits the consummation of or that would materially modify or delay any of the transactions contemplated by the Purchase Agreement or the Registration Rights Agreement; |
• | the absence of any action, suit or proceeding before any arbitrator or any court or governmental authority seeking to restrain, prevent or change the transactions contemplated by the Purchase Agreement or the Registration Rights Agreement, or seeking material damages in connection with such transactions; |
• | all of the shares of Common Stock that may be issued pursuant to the Purchase Agreement shall have been approved for listing or quotation on Nasdaq(or if the Common Stock is not then listed on Nasdaq, then on any Eligible Market), subject only to notice of issuance; |
• | no condition, occurrence, state of facts or event constituting a Material Adverse Effect (as such term is defined in the Purchase Agreement) shall have occurred and be continuing; |
• | the absence of any bankruptcy proceeding against the Company commenced by a third party, and the Company shall not have commenced a voluntary bankruptcy proceeding, consented to the entry of an order for relief against it in an involuntary bankruptcy case, consented to the appointment of a custodian of the Company or for all or substantially all of its property in any bankruptcy proceeding, or made a general assignment for the benefit of its creditors; and |
• | the receipt by B. Riley Principal Capital II of the legal opinions and negative assurances, and bring-down legal opinions and negative assurances as required under the Purchase Agreement. |
• | the first day of the month next following the 24-month anniversary of the Commencement Date; |
• | the date on which B. Riley Principal Capital II shall have purchased shares of Common Stock under the Purchase Agreement for an aggregate gross purchase price equal to $100,000,000; |
• | the date on which the Common Stock shall have failed to be listed or quoted on Nasdaq or any other Eligible Market; |
• | the 30 th trading day after the date on which a voluntary or involuntary bankruptcy proceeding involving our company has been commenced that is not discharged or dismissed prior to such trading day; and |
• | the date on which a bankruptcy custodian is appointed for all or substantially all of our property, or we make a general assignment for the benefit of our creditors. |
• | the occurrence and continuation of a Material Adverse Effect (as such term is defined in the Purchase Agreement); |
• | the occurrence of a Fundamental Transaction (as such term defined in the Purchase Agreement) involving our company; |
• | if any registration statement is not filed by the applicable Filing Deadline (as defined in the Registration Rights Agreement) or declared effective by the SEC by the applicable Effectiveness Deadline (as defined in the Registration Rights Agreement), or the Company is otherwise in breach or default in any material respect under any of the other provisions of the Registration Rights Agreement, and, if such failure, breach or default is capable of being cured, such failure, breach or default is not cured within ten (10) trading days after notice of such failure, breach or default is delivered to us; |
• | if we are in breach or default in any material respect of any of our covenants and agreements in the Purchase Agreement or in the Registration Rights Agreement, and, if such breach or default is capable of being cured, such breach or default is not cured within fifteen (15) trading days after notice of such breach or default is delivered to us; |
• | the effectiveness of the registration statement that includes this prospectus or any additional registration statement we file with the SEC pursuant to the Registration Rights Agreement lapses for any reason (including the issuance of a stop order by the SEC), or this prospectus or the prospectus included in any additional registration statement we file with the SEC pursuant to the Registration Rights Agreement otherwise becomes unavailable to B. Riley Principal Capital II for the resale of all of |
the shares of Common Stock included therein, and such lapse or unavailability continues for a period of 45 consecutive trading days or for more than an aggregate of 90 trading days in any 365-day period, other than due to acts of B. Riley Principal Capital II; or |
• | trading in the Common Stock on Nasdaq (or if the Common Stock is then listed on an Eligible Market, trading in the Common Stock on such Eligible Market) has been suspended for a period of five (5) consecutive trading days. |
Assumed Average Purchase Price Per Share |
Number of Registered Shares to be Issued if Full Purchase (1) |
Percentage of Outstanding Shares After Giving Effect to the Issuance to B. Riley Principal Capital II (2) |
Gross Proceeds from the Sale of Shares to B. Riley Principal Capital II Under the Purchase Agreement |
|||||||
$ 1.00 | 69,716,499 | 16.48% | $ | 69,716,499.00 | ||||||
$ 2.00 | 50,000,000 | 12.40% | $ | 100,000,000.00 | ||||||
$ 2.02 (3) |
49,504,950 | 12.29% | $ | 100,000,000.00 | ||||||
$ 3.00 | 33,333,333 | 8.62% | $ | 100,000,000.00 | ||||||
$ 4.00 | 25,000,000 | 6.61% | $ | 100,000,000.00 | ||||||
$ 5.00 | 20,000,000 | 5.36% | $ | 100,000,000.00 | ||||||
$ 6.00 | 16,666,667 | 4.50% | $ | 100,000,000.00 |
(1) | Excluding the 573,381 Commitment Shares that we issued to B. Riley Principal Capital II. Although the Purchase Agreement provides that we may sell up to $100,000,000 of our Common Stock to B. Riley Principal Capital II, we are only registering 70,289,880 shares under the registration statement that includes this prospectus, which may or may not cover all of the shares we ultimately sell to B. Riley Principal Capital II under the Purchase Agreement. We will not issue more than an aggregate of 70,289,880 shares of our Common Stock (the Exchange Cap, unless otherwise approved by our stockholders or if the average price per share paid by B. Riley Principal Capital II for all of the shares of Common Stock that we direct B. Riley Principal Capital II to purchase from us pursuant to the Purchase Agreement, if any, equals or exceeds $1.75 per share). The number of shares to be issued as set forth in this column (i) gives effect to the Exchange Cap and (ii) is without regard for the Beneficial Ownership Limitation. |
(2) | The denominator is based on 353,327,863 shares of Common Stock outstanding as of August 8, 2022 (which, for these purposes, includes the 573,381 Commitment Shares we issued to B. Riley Principal Capital II on July 20, 2022), adjusted to include the issuance of the number of shares set forth in the adjacent column that we would have sold to B. Riley Principal Capital II, assuming the average purchase price in the first column. The numerator is based on the number of shares issuable under the Purchase Agreement (that are the subject of this offering) at the corresponding assumed average purchase price set forth in the first column. |
(3) | The closing sale price of our Common Stock on Nasdaq on July 20, 2022. |
Payment Dates |
Payment Amount |
|||
August 1, 2022 |
$ | 18,000,000 | ||
September 1, 2022 |
$ | 4,875,000 | ||
October 1, 2022 |
$ | 4,875,000 | ||
November 1, 2022 |
$ | 4,875,000 | ||
December 1, 2022 |
$ | 4,875,000 | ||
January 1, 2023 |
$ | 6,250,000 | ||
February 1, 2023 |
$ | 6,250,000 | ||
March 1, 2023 |
$ | 6,250,000 | ||
April 1, 2023 |
$ | 6,250,000 | ||
May 1, 2023 |
$ | 6,250,000 |
Impact to Revenue | ||||
Driver |
Increase in Driver |
Decrease in Driver | ||
Market Price of Bitcoin |
Favorable | Unfavorable | ||
Difficulty |
Unfavorable | Favorable | ||
Core Scientific Hash Rate |
Favorable | Unfavorable |
Years Ended December 31, |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
(unaudited) |
(unaudited) |
|||||||||||||||||||||||
2021 |
2020 |
2022 |
2021 |
2022 |
2021 |
|||||||||||||||||||
Total Revenue |
$ | 544,483 | $ | 60,320 | $ | 163,972 | $ | 75,303 | $ | 356,491 | $ | 129,549 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Cost of Revenue |
305,621 | 50,928 | 151,255 | 50,765 | 273,771 | 90,478 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Gross Profit |
238,862 | 9,392 | 12,717 | 24,538 | 82,720 | 39,071 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(Loss) gain on legal settlements |
(2,636 | ) | 5,814 | |||||||||||||||||||||
Gain from sales of digital currency assets |
4,814 | 69 | 11,808 | (16 | ) | 13,971 | 14 | |||||||||||||||||
Impairment of digital currency assets |
(37,206 | ) | (4 | ) | (150,213 | ) | — | (204,198 | ) | — | ||||||||||||||
Total Operating Expenses |
72,340 | 21,598 | 115,885 | 8,979 | 160,783 | 14,516 | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating income (loss) |
131,494 | (6,327 | ) | (1,045,383 | ) | 15,526 | (1,072,100 | ) | 24,552 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total non-operating expense, net |
68,419 | 5,879 | (186,258 | ) | 18,822 | 210,823 | 20,999 | |||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before income taxes |
63,075 | (12,206 | ) | (859,125 | ) | (3,296 | ) | (1,282,923 | ) | 3,553 | ||||||||||||||
Income tax expenses |
15,763 | — | (48,650 | ) | 118 | (6,244 | ) | 118 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 47,312 | $ | (12,206 | ) | $ | (810,475 | ) | $ | (3,414 | ) | $ | (1,276,679 | ) | $ | 3,435 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
2021 |
2020 |
2022 |
2021 |
2022 |
2021 |
|||||||||||||||||||
Self-Mining Hash Rate (Exahash per second) |
6.60 | 0.35 | 10.30 | 0.45 | ||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Adjusted EBITDA (in millions) |
$ | 238.9 | 6.1 | $ | 59.1 | $ | 20.8 | $ | 152.2 | $ | 33.3 | |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||||||||||
2021 |
2020 |
2022 |
2021 |
2022 |
2021 |
|||||||||||||||||||
Net (loss) income |
$ | 47,312 | $ | (12,206 | ) | $ | (810,475 | ) | $ | (3,414 | ) | $ | (1,276,679 | ) | $ | 3,435 | ||||||||
Adjustments: |
||||||||||||||||||||||||
Interest expense, net |
44,354 | 4,436 | 27,116 | (10,846 | ) | 48,792 | 12,981 | |||||||||||||||||
Income tax (benefit) expense |
15,763 | — | (48,650 | ) | 118 | (6,244 | ) | 118 | ||||||||||||||||
Depreciation and amortization |
33,362 | 9,403 | 49,835 | 3,075 | 91,974 | 5,991 | ||||||||||||||||||
Loss on debt extinguishment |
8,016 | 1,333 | — | 7,974 | — | 8,016 | ||||||||||||||||||
Stock-based compensation expense |
38,937 | 3,037 | 110,998 | 2,136 | 136,795 | 2,724 | ||||||||||||||||||
Loss on legal settlements |
2,636 | — | — | — | — | — | ||||||||||||||||||
Fair value adjustment on derivative warrant liabilities |
— | — | (22,189 | ) | — | (32,464 | ) | — | ||||||||||||||||
Fair value adjustment on convertible notes |
16,047 | — | (195,061 | ) | — | 190,976 | — | |||||||||||||||||
(Gain) loss from sales of digital assets |
(4,814 | ) | (69 | ) | (11,808 | ) | 16 | (13,971 | ) | (14 | ) | |||||||||||||
Impairment of digital assets |
37,206 | 4 | 150,213 | — | 204,198 | — | ||||||||||||||||||
Impairment of goodwill and other intangibles |
— | — | 790,753 | — | 790,753 | — | ||||||||||||||||||
Losses on exchange or disposal of property, plant and equipment |
118 | 2 | 13,057 | 17 | 13,057 | 17 | ||||||||||||||||||
Gain on sale of intangible assets |
— | — | (5,904 | ) | — | (5,904 | ) | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Restructuring charges |
— | — | 1,445 | — | 1,445 | — | ||||||||||||||||||
Fair value adjustment on acquired vendor liability |
— | — | 9,789 | — | 9,430 | — | ||||||||||||||||||
Other non-cash or non-recurring items |
3 | 111 | (8 | ) | — | (6 | ) | — | ||||||||||||||||
Adjusted EBITDA |
$ | 238,940 | $ | 6,051 | $ | 59,111 | $ | 20,768 | $ | 152,152 | $ | 33,268 |
• | Hosting revenue from customers and related parties. Certain Relationships and Related Party Transactions—Legacy Core |
• | Equipment sales to customers and related parties. |
• | Digital asset mining revenue |
“hash rate”) with the hash rate generated by other miners participating in the pool to earn digital asset rewards. The mining pool operator provides a service that coordinates the computing power of the independent mining enterprises participating in the mining pool. Fees are paid to the mining pool operator to cover the costs of maintaining the pool. The pool uses software that coordinates the pool members’ mining power, identifies new block rewards, records how much hash rate each participant contributes to the pool, and assigns digital asset rewards earned by the pool among its participants in proportion to the hash rate each participant contributed to the pool in connection with solving a block. Revenue from digital asset mining are impacted by volatility in bitcoin prices, as well as increases in the Bitcoin blockchain’s network hash rate resulting from the growth in the overall quantity and quality of miners working to solve blocks on the Bitcoin blockchain and the difficulty index associated with the secure hashing algorithm employed in solving the blocks. The diagram below provides a simple illustration of the calculation of our annual digital asset mining revenue. |
1 | Amount represents the average number of blocks mined per year, e.g., blocks are mined on average every 10 minutes, or 144 per day, 52,560 per year |
• | Research and development. |
• | Sales and marketing. |
• | General and administrative. |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue from customers |
$ | 31,338 | $ | 11,895 | $ | 19,443 | 163 | % | ||||||||
Hosting revenue from related parties |
7,598 | 6,667 | 931 | 14 | % | |||||||||||
Equipment sales to customers |
3,507 | 36,457 | (32,950 | ) | (90 | )% | ||||||||||
Equipment sales to related parties |
11,687 | 9,519 | 2,168 | 23 | % | |||||||||||
Digital asset mining revenue |
109,842 | 10,765 | 99,077 | 920 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
163,972 | 75,303 | 88,669 | 118 | % | |||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
43,644 | 17,550 | 26,094 | 149 | % | |||||||||||
Cost of equipment sales |
13,541 | 31,100 | (17,559 | ) | (56 | )% | ||||||||||
Cost of digital asset mining |
94,070 | 2,115 | 91,955 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
151,255 | 50,765 | 100,490 | 198 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
12,717 | 24,538 | (11,821 | ) | (48 | )% | ||||||||||
Gain (loss) from sales of digital assets |
11,808 | (16 | ) | 11,824 | NM | |||||||||||
Impairment of digital assets |
(150,213 | ) | — | (150,213 | ) | NM | ||||||||||
Impairment of goodwill and other intangibles |
(790,753 | ) | — | (790,753 | ) | NM | ||||||||||
Losses on exchange or disposal of property, plant and equipment |
(13,057 | ) | (17 | ) | (13,040 | ) | NM | |||||||||
Operating expenses: |
||||||||||||||||
Research and development |
14,773 | 1,437 | 13,336 | 928 | % | |||||||||||
Sales and marketing |
10,238 | 720 | 9,518 | NM | ||||||||||||
General and administrative |
90,874 | 6,822 | 84,052 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
115,885 | 8,979 | 106,906 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Operating (loss) income |
(1,045,383 | ) | 15,526 | (1,060,909 | ) | NM | ||||||||||
Non-operating (income) expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
— | 7,974 | (7,974 | ) | (100 | )% | ||||||||||
Interest expense, net |
27,116 | 10,846 | 16,270 | 150 | % |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Fair value adjustment on convertible notes |
(195,061 | ) | — | (195,061 | ) | NM | ||||||||||
Fair value adjustment on derivative warrant liabilities |
(22,189 | ) | — | (22,189 | ) | NM | ||||||||||
Other non-operating expenses, net |
3,876 | 2 | 3,874 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating (income) expenses, net |
(186,258 | ) | 18,822 | (205,080 | ) | NM | ||||||||||
|
|
|
|
|
|
|||||||||||
Loss before income taxes |
(859,125 | ) | (3,296 | ) | (855,829 | ) | NM | |||||||||
Income tax (benefit) expense |
(48,650 | ) | 118 | (48,768 | ) | NM | ||||||||||
|
|
|
|
|
|
|||||||||||
Net loss |
$ | (810,475 | ) | $ | (3,414 | ) | $ | (807,061 | ) | NM | ||||||
|
|
|
|
|
|
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue from customers |
$ | 31,338 | $ | 11,895 | $ | 19,443 | 163 | % | ||||||||
Hosting revenue from related parties |
7,598 | 6,667 | 931 | 14 | % | |||||||||||
Equipment sales to customers |
3,507 | 36,457 | (32,950 | ) | (90 | )% | ||||||||||
Equipment sales to related parties |
11,687 | 9,519 | 2,168 | 23 | % | |||||||||||
Digital asset mining revenue |
109,842 | 10,765 | 99,077 | 920 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
$ | 163,972 | $ | 75,303 | $ | 88,669 | 118 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Percentage of total revenue: |
||||||||||||||||
Hosting revenue from customers |
19 | % | 16 | % | ||||||||||||
Hosting revenue from related parties |
5 | % | 9 | % | ||||||||||||
Equipment sales to customers |
2 | % | 48 | % | ||||||||||||
Equipment sales to related parties |
7 | % | 13 | % | ||||||||||||
Digital asset mining revenue |
67 | % | 14 | % | ||||||||||||
|
|
|
|
|||||||||||||
Total revenue |
100 | % | 100 | % | ||||||||||||
|
|
|
|
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Cost of revenue |
$ | 151,255 | $ | 50,765 | $ | 100,490 | 198 | % | ||||||||
Gross profit |
12,717 | 24,538 | (11,821 | ) | (48 | )% | ||||||||||
Gross margin |
8 | % | 33 | % |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Gain (loss) from sales of digital assets |
$ | 11,808 | $ | (16 | ) | $ | 11,824 | NM | ||||||||
Percentage of total revenue |
7 | % | 0 | % |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Impairment of digital assets |
$ | (150,213 | ) | $ | — | $ | (150,213 | ) | NM | |||||||
Percentage of total revenue |
(92 | )% | 0 | % |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Impairment of goodwill and other intangibles |
$ | (790,753 | ) | $ | — | $ | (790,753 | ) | NM | |||||||
Percentage of total revenue |
(482 | )% | 0 | % |
Three Months Ended June 30, |
Period over Period Change | |||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Losses on exchange or disposal of property, plant and equipment |
$ | (13,057 | ) | $ | (17 | ) | $ | (13,040 | ) | NM | ||||||
Percentage of total revenue |
(8 | )% | 0 | % |
Three Months Ended June 30, |
Period over Period Change | |||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Research and development |
$ | 14,773 | $ | 1,437 | $ | 13,336 | 928 | % | ||||||||
Percentage of total revenue |
9 | % | 2 | % |
Three Months Ended June 30, |
Period over Period Change | |||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Sales and marketing |
$ | 10,238 | $ | 720 | $ | 9,518 | NM | |||||||||
Percentage of total revenue |
6 | % | 1 | % |
Three Months Ended June 30, |
Period over Period Change | |||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
General and administrative |
$ | 90,874 | $ | 6,822 | $ | 84,052 | NM | |||||||||
Percentage of total revenue |
55 | % | 9 | % |
Three Months Ended June 30, |
Period over Period Change | |||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Non-operating (income) expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
$ | — | $ | 7,974 | $ | (7,974 | ) | (100 | )% | |||||||
Interest expense, net |
27,116 | 10,846 | 16,270 | 150 | % | |||||||||||
Fair value adjustment on convertible notes |
(195,061 | ) | — | (195,061 | ) | NM | ||||||||||
Fair value adjustment on derivative warrant liabilities |
(22,189 | ) | — | (22,189 | ) | NM | ||||||||||
Other non-operating expenses, net |
3,876 | 2 | 3,874 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating (income) expenses, net |
$ | (186,258 | ) | $ | 18,822 | $ | (205,080 | ) | NM | |||||||
|
|
|
|
|
|
Three Months Ended June 30, |
Period over Period Change | |||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Income tax (benefit) expense |
$ | (48,650 | ) | $ | 118 | $ | (48,768 | ) | NM | |||||||
Percentage of total revenue |
(30 | )% | 0 | % |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Equipment Sales and Hosting Segment |
||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue |
$ | 38,936 | $ | 18,562 | $ | 20,374 | 110 | % | ||||||||
Equipment sales |
15,194 | 45,976 | (30,782 | ) | (67 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
54,130 | 64,538 | (10,408 | ) | (16 | )% | ||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
43,644 | 17,550 | 26,094 | 149 | % | |||||||||||
Cost of equipment sales |
13,541 | 31,100 | (17,559 | ) | (56 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
$ | 57,185 | $ | 48,650 | $ | 8,535 | 18 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Gross (loss) profit |
$ | (3,055 | ) | $ | 15,888 | $ | (18,943 | ) | NM | |||||||
Hosting Margin |
(6 | )% | 25 | % | ||||||||||||
Mining Segment |
||||||||||||||||
Digital asset mining revenue |
$ | 109,842 | $ | 10,765 | $ | 99,077 | 920 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
109,842 | 10,765 | 99,077 | 920 | % | |||||||||||
Cost of revenue |
94,070 | 2,115 | 91,955 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 15,772 | $ | 8,650 | $ | 7,122 | 82 | % | ||||||||
Mining Margin |
14 | % | 80 | % | ||||||||||||
Consolidated |
||||||||||||||||
Consolidated total revenue |
$ | 163,972 | $ | 75,303 | $ | 88,669 | 118 | % | ||||||||
Consolidated cost of revenue |
$ | 151,255 | $ | 50,765 | $ | 100,490 | 198 | % | ||||||||
Consolidated gross profit |
$ | 12,717 | $ | 24,538 | $ | (11,821 | ) | (48 | )% |
Three Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Reportable segment gross profit |
$ | 12,717 | $ | 24,538 | $ | (11,821 | ) | (48 | )% | |||||||
Gain (loss) from sales of digital assets |
11,808 | (16 | ) | 11,824 | NM | |||||||||||
Impairment of digital assets |
(150,213 | ) | — | (150,213 | ) | NM | ||||||||||
Impairment of goodwill and other intangibles |
(790,753 | ) | — | (790,753 | ) | NM | ||||||||||
Losses on exchange or disposal of property, plant and equipment |
(13,057 | ) | (17 | ) | (13,040 | ) | NM | |||||||||
Operating expenses: |
||||||||||||||||
Research and development |
14,773 | 1,437 | 13,336 | 928 | % | |||||||||||
Sales and marketing |
10,238 | 720 | 9,518 | NM | ||||||||||||
General and administrative |
90,874 | 6,822 | 84,052 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
115,885 | 8,979 | 106,906 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Operating (loss) income |
(1,045,383 | ) | 15,526 | (1,060,909 | ) | NM | ||||||||||
Non-operating (income) expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
— | 7,974 | (7,974 | ) | (100 | )% | ||||||||||
Interest expense, net |
27,116 | 10,846 | 16,270 | 150 | % | |||||||||||
Fair value adjustment on derivative warrant liabilities |
(22,189 | ) | — | (22,189 | ) | NM | ||||||||||
Fair value adjustment on convertible notes |
(195,061 | ) | — | (195,061 | ) | NM | ||||||||||
Other non-operating expenses, net |
3,876 | 2 | 3,874 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating (income) expenses, net |
(186,258 | ) | 18,822 | (205,080 | ) | NM | ||||||||||
Loss before income taxes |
$ | (859,125 | ) | $ | (3,296 | ) | $ | (855,829 | ) | NM | ||||||
|
|
|
|
|
|
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue from customers |
$ | 58,676 | $ | 20,251 | $ | 38,425 | 190 | % | ||||||||
Hosting revenue from related parties |
13,474 | 11,003 | 2,471 | 22 | % | |||||||||||
Equipment sales to customers |
3,923 | 60,499 | (56,576 | ) | (94 | )% | ||||||||||
Equipment sales to related parties |
37,576 | 17,403 | 20,173 | 116 | % | |||||||||||
Digital asset mining revenue |
242,842 | 20,393 | 222,449 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
356,491 | 129,549 | 226,942 | 175 | % | |||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
74,875 | 29,379 | 45,496 | 155 | % | |||||||||||
Cost of equipment sales |
36,076 | 57,331 | (21,255 | ) | (37 | )% | ||||||||||
Cost of digital asset mining |
162,820 | 3,768 | 159,052 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
273,771 | 90,478 | 183,293 | 203 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
82,720 | 39,071 | 43,649 | 112 | % | |||||||||||
Gain from sales of digital assets |
13,971 | 14 | 13,957 | NM | ||||||||||||
Impairment of digital assets |
(204,198 | ) | — | (204,198 | ) | NM | ||||||||||
Impairment of goodwill and other intangibles |
(790,753 | ) | — | (790,753 | ) | NM | ||||||||||
Losses on exchange or disposal of property, plant and equipment |
(13,057 | ) | (17 | ) | (13,040 | ) | NM | |||||||||
Operating expenses: |
||||||||||||||||
Research and development |
18,113 | 2,645 | 15,468 | 585 | % | |||||||||||
Sales and marketing |
11,636 | 1,254 | 10,382 | 828 | % | |||||||||||
General and administrative |
131,034 | 10,617 | 120,417 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
160,783 | 14,516 | 146,267 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Operating (loss) income |
(1,072,100 | ) | 24,552 | (1,096,652 | ) | NM | ||||||||||
Non-operating expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
— | 8,016 | (8,016 | ) | (100 | )% | ||||||||||
Interest expense, net |
48,792 | 12,981 | 35,811 | 276 | % | |||||||||||
Fair value adjustment on convertible notes |
190,976 | — | 190,976 | NM | ||||||||||||
Fair value adjustment on derivative warrant liabilities |
(32,464 | ) | — | (32,464 | ) | NM | ||||||||||
Other non-operating expenses, net |
3,519 | 2 | 3,517 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating expenses, net |
210,823 | 20,999 | 189,824 | 904 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
(Loss) income before income taxes |
(1,282,923 | ) | 3,553 | (1,286,476 | ) | NM | ||||||||||
Income tax (benefit) expense |
(6,244 | ) | 118 | (6,362 | ) | NM | ||||||||||
|
|
|
|
|
|
|||||||||||
Net (loss) income |
$ | (1,276,679 | ) | $ | 3,435 | $ | (1,280,114 | ) | NM | |||||||
|
|
|
|
|
|
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
Revenue: |
(in thousands, except percentages) | |||||||||||||||
Hosting revenue from customers |
$ | 58,676 | $ | 20,251 | $ | 38,425 | 190 | % | ||||||||
Hosting revenue from related parties |
13,474 | 11,003 | 2,471 | 22 | % | |||||||||||
Equipment sales to customers |
3,923 | 60,499 | (56,576 | ) | (94 | )% | ||||||||||
Equipment sales to related parties |
37,576 | 17,403 | 20,173 | 116 | % | |||||||||||
Digital asset mining revenue |
242,842 | 20,393 | 222,449 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
$ | 356,491 | $ | 129,549 | $ | 226,942 | 175 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Percentage of total revenue: |
||||||||||||||||
Hosting revenue from customers |
16 | % | 16 | % | ||||||||||||
Hosting revenue from related parties |
4 | % | 8 | % | ||||||||||||
Equipment sales to customers |
1 | % | 47 | % | ||||||||||||
Equipment sales to related parties |
11 | % | 13 | % | ||||||||||||
Digital asset mining revenue |
68 | % | 16 | % | ||||||||||||
|
|
|
|
|||||||||||||
Total revenue |
100 | % | 100 | % | ||||||||||||
|
|
|
|
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Cost of revenue |
$ | 273,771 | $ | 90,478 | $ | 183,293 | 203 | % | ||||||||
Gross profit |
82,720 | 39,071 | 43,649 | 112 | % | |||||||||||
Gross margin |
23 | % | 30 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Gain from sales of digital assets |
$ | 13,971 | $ | 14 | $ | 13,957 | NM | |||||||||
Percentage of total revenue |
4 | % | 0 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Impairment of digital assets |
$ | (204,198 | ) | $ | — | $ | (204,198 | ) | NM | |||||||
Percentage of total revenue |
(57 | )% | 0 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Impairment of goodwill and other intangibles |
$ | (790,753 | ) | $ | — | $ | (790,753 | ) | NM | |||||||
Percentage of total revenue |
(222 | )% | 0 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Losses on exchange or disposal of property, plant and equipment |
$ | (13,057 | ) | $ | (17 | ) | $ | (13,040 | ) | NM | ||||||
Percentage of total revenue |
(4 | )% | — | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Research and development |
$ | 18,113 | $ | 2,645 | $ | 15,468 | 585 | % | ||||||||
Percentage of total revenue |
5 | % | 2 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Sales and marketing |
$ | 11,636 | $ | 1,254 | $ | 10,382 | 828 | % | ||||||||
Percentage of total revenue |
3 | % | 1 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
General and administrative |
$ | 131,034 | $ | 10,617 | $ | 120,417 | NM | |||||||||
Percentage of total revenue |
37 | % | 8 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Non-operating expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
$ | — | $ | 8,016 | $ | (8,016 | ) | (100 | )% | |||||||
Interest expense, net |
48,792 | 12,981 | 35,811 | 276 | % | |||||||||||
Fair value adjustment on convertible notes |
190,976 | — | 190,976 | NM | ||||||||||||
Fair value adjustment on derivative warrant liabilities |
(32,464 | ) | — | (32,464 | ) | NM | ||||||||||
Other non-operating expenses, net |
3,519 | 2 | 3,517 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating expenses, net |
$ | 210,823 | $ | 20,999 | $ | 189,824 | 904 | % | ||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Income tax (benefit) expense |
$ | (6,244 | ) | $ | 118 | $ | (6,362 | ) | NM | |||||||
Percentage of total revenue |
(2 | )% | 0 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Equipment Sales and Hosting Segment |
||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue |
$ | 72,150 | $ | 31,254 | $ | 40,896 | 131 | % | ||||||||
Equipment sales |
41,499 | 77,902 | (36,403 | ) | (47 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
113,649 | 109,156 | 4,493 | 4 | % | |||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
74,875 | 29,379 | 45,496 | 155 | % | |||||||||||
Cost of equipment sales |
36,076 | 57,331 | (21,255 | ) | (37 | )% | ||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
$ | 110,951 | $ | 86,710 | $ | 24,241 | 28 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 2,698 | $ | 22,446 | $ | (19,748 | ) | (88 | )% | |||||||
Hosting Margin |
2 | % | 21 | % | ||||||||||||
Mining Segment |
||||||||||||||||
Digital asset mining revenue |
$ | 242,842 | $ | 20,393 | $ | 222,449 | 1,091 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
242,842 | 20,393 | 222,449 | 1,091 | % | |||||||||||
Cost of revenue |
162,820 | 3,768 | 159,052 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 80,022 | $ | 16,625 | $ | 63,397 | 381 | % | ||||||||
Mining Margin |
33 | % | 82 | % | ||||||||||||
Consolidated |
||||||||||||||||
Consolidated total revenue |
$ | 356,491 | $ | 129,549 | $ | 226,942 | 175 | % | ||||||||
Consolidated cost of revenue |
$ | 273,771 | $ | 90,478 | $ | 183,293 | 203 | % | ||||||||
Consolidated gross profit |
$ | 82,720 | $ | 39,071 | $ | 43,649 | 112 | % |
Six Months Ended June 30, |
Period over Period Change |
|||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Reportable segment gross profit |
$ | 82,720 | $ | 39,071 | $ | 43,649 | 112 | % | ||||||||
Gain from sales of digital assets |
13,971 | 14 | 13,957 | NM | ||||||||||||
Impairment of digital assets |
(204,198 | ) | — | (204,198 | ) | NM | ||||||||||
Impairment of goodwill and other intangibles |
(790,753 | ) | — | (790,753 | ) | NM | ||||||||||
Losses on exchange or disposal of property, plant and equipment |
(13,057 | ) | (17 | ) | (13,040 | ) | NM | |||||||||
Operating expenses: |
||||||||||||||||
Research and development |
18,113 | 2,645 | 15,468 | 585 | % | |||||||||||
Sales and marketing |
11,636 | 1,254 | 10,382 | 828 | % | |||||||||||
General and administrative |
131,034 | 10,617 | 120,417 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
160,783 | 14,516 | 146,267 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Operating (loss) income |
(1,072,100 | ) | 24,552 | (1,096,652 | ) | NM | ||||||||||
Non-operating expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
— | 8,016 | (8,016 | ) | (100 | )% | ||||||||||
Interest expense, net |
48,792 | 12,981 | 35,811 | 276 | % | |||||||||||
Fair value adjustment on derivative warrant liabilities |
(32,464 | ) | — | (32,464 | ) | NM | ||||||||||
Fair value adjustment on convertible notes |
190,976 | — | 190,976 | NM | ||||||||||||
Other non-operating expenses, net |
3,519 | 2 | 3,517 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating expenses, net |
210,823 | 20,999 | 189,824 | 904 | % | |||||||||||
(Loss) income before income taxes |
$ | (1,282,923 | ) | $ | 3,553 | $ | (1,286,476 | ) | NM | |||||||
|
|
|
|
|
|
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue from customers |
$ | 62,350 | $ | 34,615 | $ | 27,735 | 80 | % | ||||||||
Hosting revenue from related parties |
16,973 | 6,983 | 9,990 | 143 | % | |||||||||||
Equipment sales to customers |
138,376 | 11,193 | 127,183 | NM | ||||||||||||
Equipment sales to related parties |
109,859 | 1,402 | 108,457 | NM | ||||||||||||
Digital asset mining income |
216,925 | 6,127 | 210,798 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
544,483 | 60,320 | 484,163 | 803 | % | |||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
77,678 | 36,934 | 40,744 | 110 | % | |||||||||||
Cost of equipment sales |
177,785 | 11,017 | 166,768 | NM | ||||||||||||
Cost of digital asset mining |
50,158 | 2,977 | 47,181 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
305,621 | 50,928 | 254,693 | 500 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
238,862 | 9,392 | 229,470 | NM | ||||||||||||
(Loss) gain on legal settlements |
(2,636 | ) | 5,814 | (8,450 | ) | NM | ||||||||||
Gain from sales of digital currency assets |
4,814 | 69 | 4,745 | NM | ||||||||||||
Impairment of digital currency assets |
(37,206 | ) | (4 | ) | (37,202 | ) | NM | |||||||||
Operating expenses: |
||||||||||||||||
Research and development |
7,674 | 5,271 | 2,403 | 46 | % | |||||||||||
Sales and marketing |
4,062 | 1,771 | 2,291 | 129 | % | |||||||||||
General and administrative |
60,604 | 14,556 | 46,048 | 316 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expenses |
72,340 | 21,598 | 50,742 | 235 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
131,494 | (6,327 | ) | 137,821 | NM | |||||||||||
Non-operating expenses, net: |
||||||||||||||||
Loss on debt from extinguishment |
8,016 | 1,333 | 6,683 | 501 | % | |||||||||||
Interest expense, net |
44,354 | 4,436 | 39,918 | 900 | % | |||||||||||
Other non-operating expenses, net |
16,049 | 110 | 15,939 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating expense, net |
68,419 | 5,879 | 62,540 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
63,075 | (12,206 | ) | 75,281 | NM | |||||||||||
Income tax expense |
15,763 | — | 15,763 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | 47,312 | $ | (12,206 | ) | $ | 59,518 | NM | ||||||||
|
|
|
|
|
|
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue from customers |
$ | 62,350 | $ | 34,615 | $ | 27,735 | 80 | % | ||||||||
Hosting revenue from related parties |
16,973 | 6,983 | 9,990 | 143 | % | |||||||||||
Equipment sales to customers |
138,376 | 11,193 | 127,183 | NM | ||||||||||||
Equipment sales to related parties |
109,859 | 1,402 | 108,457 | NM | ||||||||||||
Digital asset mining income |
216,925 | 6,127 | 210,798 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
$ | 544,483 | $ | 60,320 | $ | 484,163 | 803 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Percentage of total revenue: |
||||||||||||||||
Hosting revenue from customers |
11 | % | 57 | % | ||||||||||||
Hosting revenue from related parties |
3 | % | 12 | % | ||||||||||||
Equipment sales to customers |
25 | % | 19 | % | ||||||||||||
Equipment sales to related parties |
20 | % | 2 | % | ||||||||||||
Digital asset mining income |
40 | % | 10 | % | ||||||||||||
|
|
|
|
|||||||||||||
Total Revenue |
100 | % | 100 | % | ||||||||||||
|
|
|
|
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Cost of revenue |
$ | 305,621 | $ | 50,928 | $ | 254,693 | 500 | % | ||||||||
Gross profit |
238,862 | 9,392 | 229,470 | NM | ||||||||||||
Gross margin |
44 | % | 16 | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Gain from sales of digital currency assets |
$ | 4,814 | $ | 69 | $ | 4,745 | NM | |||||||||
Percentage of total revenue |
1 | % | 0 | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Impairment of digital currency assets |
$ | (37,206 | ) | $ | (4 | ) | $ | (37,202 | ) | NM | ||||||
Percentage of total revenue |
(7 | )% | 0 | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Research and development |
$ | 7,674 | $ | 5,271 | $ | 2,403 | 46 | % | ||||||||
Percentage of total revenue |
1 | % | 9 | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Sales and marketing |
$ | 4,062 | $ | 1,771 | $ | 2,291 | 129 | % | ||||||||
Percentage of total revenue |
1 | % | 3 | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
General and administrative |
$ | 60,604 | $ | 14,556 | $ | 46,048 | 316 | % | ||||||||
Percentage of total revenue |
11 | % | 24 | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Non-operating expenses, net: |
||||||||||||||||
Loss on debt from extinguishment |
$ | 8,016 | $ | 1,333 | $ | 6,683 | 501 | % | ||||||||
Interest expense, net |
44,354 | 4,436 | 39,918 | 900 | % | |||||||||||
Other non-operating expenses, net |
16,049 | 110 | 15,939 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating expense, net |
$ | 68,419 | $ | 5,879 | $ | 62,540 | NM | |||||||||
|
|
|
|
|
|
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Income tax expense |
$ | 15,763 | $ | — | $ | 15,763 | NM | |||||||||
Percentage of total revenue |
3 | % | — | % |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Equipment Sales and Hosting Segment |
||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue |
$ | 79,323 | $ | 41,598 | $ | 37,725 | 91 | % | ||||||||
Equipment sales |
248,235 | 12,595 | 235,640 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
327,558 | 54,193 | 273,365 | 504 | % | |||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
77,678 | 36,934 | 40,744 | 110 | % | |||||||||||
Cost of equipment sales |
177,785 | 11,017 | 166,768 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total Cost of revenue |
$ | 255,463 | $ | 47,951 | $ | 207,512 | 433 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 72,095 | $ | 6,242 | $ | 65,853 | NM | |||||||||
Mining Segment |
||||||||||||||||
Digital asset mining income |
$ | 216,925 | $ | 6,127 | $ | 210,798 | NM | |||||||||
|
|
|
|
|
|
|||||||||||
Total revenue |
216,925 | 6,127 | 210,798 | NM | ||||||||||||
Cost of revenue |
50,158 | 2,977 | 47,181 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Gross profit |
$ | 166,767 | $ | 3,150 | $ | 163,617 | NM | |||||||||
Consolidated total revenue |
$ | 544,483 | $ | 60,320 | $ | 484,163 | 803 | % | ||||||||
Consolidated cost of revenue |
$ | 305,621 | $ | 50,928 | $ | 254,693 | 500 | % | ||||||||
Consolidated gross profit |
$ | 238,862 | $ | 9,392 | $ | 229,470 | NM |
Year Ended December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Reportable segment gross profit |
$ | 238,862 | $ | 9,392 | $ | 229,470 | NM | |||||||||
(Loss) gain on legal settlement |
(2,636 | ) | 5,814 | (8,450 | ) | NM | ||||||||||
Gain from sales of digital currency assets |
4,814 | 69 | 4,745 | NM | ||||||||||||
Impairment of digital currency assets |
(37,206 | ) | (4 | ) | (37,202 | ) | NM | |||||||||
Operating expense: |
||||||||||||||||
Research and development |
7,674 | 5,271 | 2,403 | 46 | % | |||||||||||
Sales and marketing |
4,062 | 1,771 | 2,291 | 129 | % | |||||||||||
General and administrative |
60,604 | 14,556 | 46,048 | 316 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total operating expense |
72,340 | 21,598 | 50,742 | 235 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Operating income (loss) |
131,494 | (6,327 | ) | 137,821 | NM | |||||||||||
Non-operating expense, net: |
||||||||||||||||
Loss on debt extinguishment and other |
8,016 | 1,333 | 6,683 | 501 | % | |||||||||||
Interest expense, net |
44,354 | 4,436 | 39,918 | 900 | % | |||||||||||
Other non-operating expenses, net |
16,049 | 110 | 15,939 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total non-operating expense, net |
68,419 | 5,879 | 62,540 | NM | ||||||||||||
Income (loss) before income taxes |
$ | 63,075 | $ | (12,206 | ) | $ | 75,281 | NM | ||||||||
|
|
|
|
|
|
June 30, |
December 31, |
Period over Period Change |
||||||||||||||
2022 |
2021 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Cash and cash equivalents |
$ | 128,542 | $ | 117,871 | $ | 10,671 | 9 | % | ||||||||
Restricted Cash |
11,938 | 13,807 | (1,869 | ) | (14 | )% | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cash, cash equivalents and restricted cash |
$ | 140,480 | $ | 131,678 | $ | 8,802 | 7 | % | ||||||||
|
|
|
|
|
|
|
|
December 31, |
Period over Period Change |
|||||||||||||||
2021 |
2020 |
Dollar |
Percentage |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Cash and cash equivalents |
$ | 117,871 | $ | 8,671 | $ | 109,200 | NM | |||||||||
Restricted Cash |
13,807 | 50 | 13,757 | NM | ||||||||||||
|
|
|
|
|
|
|||||||||||
Total cash, cash equivalents and restricted cash |
$ | 131,678 | $ | 8,721 | $ | 122,957 | NM | |||||||||
|
|
|
|
|
|
June 30, 2022 |
December 31, |
|||||||||||
2021 |
2020 |
|||||||||||
(in thousands) | ||||||||||||
Cash, cash equivalents and restricted cash – beg. of period |
$ | 131,678 | $ | 8,721 | $ | 6,097 | ||||||
Cash provided by (used in) |
||||||||||||
Operating activities |
141,273 | (56,735 | ) | (23,765 | ) | |||||||
Investing activities |
(445,640 | ) | (423,840 | ) | (15,144 | ) | ||||||
Financing activities |
313,169 | 603,532 | 40,723 | |||||||||
|
|
|
|
|
|
|||||||
Cash, cash equivalents and restricted cash – end of period |
$ | 140,480 | $ | 131,678 | $ | 8,721 | ||||||
|
|
|
|
|
|
2022 |
$ | 460 | ||
2023 |
170 | |||
2024 |
170 | |||
2025 |
170 | |||
2026 |
170 | |||
Thereafter |
1,254 | |||
|
|
|||
Total minimum lease payments |
$ | 2,394 | ||
|
|
2022 |
$ | 35,531 | ||
2023 |
34,897 | |||
2024 |
33,913 | |||
2025 |
1,823 | |||
2026 |
2 | |||
|
|
|||
Total minimum lease payments |
106,166 | |||
Less: interest |
15,569 | |||
|
|
|||
Present value of net minimum lease payments |
$ | 90,597 | ||
|
|
Years Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Dividend yield |
0.00 | % | 0.00 | % | ||||
Expected volatility |
72.57 | % | 36.26 | % | ||||
Risk-free interest rate |
1.39 | % | 0.70 | % | ||||
Expected life (years) |
6.22 | 10.00 |
• | Acting as a fraud deterrent, as digital assets recorded on a blockchain are virtually impossible to counterfeit, reverse, or modify; |
• | Immediate settlement; |
• | Elimination of counterparty risk; |
• | No requirement for a trusted intermediary; |
• | Lower transaction fees; |
• | Identity theft prevention; |
• | Universal accessibility; |
• | Transaction verification and confirmation processes that prevent double spending; |
• | Decentralized transaction processing at any time of day without any central authority (governments or financial institutions); and |
• | Universal value free from currency exchange rates. |
• | Argo Blockchain PLC; |
• | Bit Digital, Inc.; |
• | Bitcoin Investment Trust; |
• | Bitfarms Technologies Ltd. (formerly Blockchain Mining Ltd); |
• | Blockchain Industries, Inc. (formerly Omni Global Technologies, Inc.); |
• | Cipher Mining Inc.; |
• | Coinbase, Inc.; |
• | Digihost International, Inc.; |
• | DMG Blockchain Solutions Inc.; |
• | DPW Holdings, Inc. (through its ownership of Digital Farms Inc.); |
• | Greenidge Generation Holdings Inc.; |
• | HashChain Technology, Inc.; |
• | Hive Blockchain Technologies Inc.; |
• | Hut 8 Mining Corp.; |
• | Layer1 Technologies, Inc.; |
• | Marathon Digital Holdings, Inc.; |
• | MGT Capital Investments, Inc.; |
• | Northern Data AG; |
• | Overstock.com Inc.; and |
• | Riot Blockchain, Inc. |
Name |
Age |
Position | ||
Executive Officers |
||||
Michael Levitt |
63 | Chief Executive Officer and Co-Chair of the Board of Directors | ||
Denise Sterling |
57 | Chief Financial Officer | ||
Todd M. DuChene |
59 | EVP, General Counsel, Chief Compliance Officer and Secretary | ||
Directors |
||||
Darin Feinstein |
50 | Chief Vision Officer and Co-Chair of the Board of Directors | ||
Jarvis Hollingsworth(1)(3) |
59 | Director | ||
Matt Minnis(2)(3) |
58 | Director | ||
Stacie Olivares(1)(2)(3) |
47 | Director | ||
Kneeland Youngblood(1)(2)(3) |
66 | Director |
(1) | Member of the Audit Committee. |
(2) | Member of the Compensation Committee. |
(3) | Member of the Nominating and Corporate Governance Committee. |
• | helping the Board oversee corporate accounting and financial reporting processes; |
• | managing the selection, engagement, qualifications, independence and performance of a qualified firm to serve as the independent registered public accounting firm to audit the financial statements; |
• | discussing the scope and results of the audit with the independent registered public accounting firm, and reviewing, with management and the independent accountants, the interim and |
• | year-end operating results; |
• | developing procedures for employees to submit concerns anonymously about questionable accounting or audit matters; |
• | reviewing related person transactions; |
• | obtaining and reviewing a report by the independent registered public accounting firm at least annually that describes internal quality control procedures, any material issues with such procedures and any steps taken to deal with such issues when required by applicable law; and |
• | approving or, as permitted, pre-approving, audit and permissible non-audit services to be performed by the independent registered public accounting firm. |
• | reviewing and approving the compensation of the chief executive officer, other executive officers and senior management; |
• | administering the equity incentive plans and other benefit programs; |
• | reviewing, adopting, amending and terminating incentive compensation and equity plans, severance agreements, profit sharing plans, bonus plans, change-of-control |
• | reviewing and establishing general policies relating to compensation and benefits of the employees. |
• | for any transaction from which the director derives an improper personal benefit; |
• | for any act or omission not in good faith or that involves intentional misconduct or a knowing violation of law; |
• | for any unlawful payment of dividends or redemption of shares; or |
• | for any breach of a director’s duty of loyalty to the corporation or its stockholders. |
• | Michael Levitt, Chief Executive Officer; |
• | Kevin Turner, former President and Chief Executive Officer; |
• | Michael Trzupek, Executive Vice President and Chief Financial Officer; and |
• | Todd M. DuChene, Executive Vice President, General Counsel, Chief Compliance Officer and Secretary. |
Name and Principal Position |
Year |
Salary($)(1) |
Stock Awards($)(2) |
All Other Compensation ($) |
Total($) |
|||||||||||||||
Michael Levitt(3) |
2021 | 30,824 | (4) | 160,664,903 | — | 160,695,727 | ||||||||||||||
Chief Executive Officer |
||||||||||||||||||||
B. Kevin Turner(5) |
2020 | 300,000 | 9,716,229 | 33,217 | (6) | 10,049,446 | ||||||||||||||
Former President and Chief Executive Officer |
2021 | 121,978 | (7) | — | 153,679 | (8) | 275,721 | |||||||||||||
Michael Trzupek(9) |
2020 | 75,000 | (10) | 13,803,152 | — | 13,878,152 | ||||||||||||||
EVP and Chief Financial Officer |
2021 | 300,824 | 9,210,000 | — | 9,510,824 | |||||||||||||||
Todd M. DuChene |
2020 | 300,000 | 795,049 | — | 1,095,049 | |||||||||||||||
EVP, General Counsel, Chief Compliance Officer and Secretary |
2021 | 300,824 | 12,292,500 | 498,691 | (11) | 13,092,015 |
(1) | Salary amounts represent actual amounts earned during the fiscal year. |
(2) | Amounts reported represent the aggregate grant date fair value of RSUs granted to the named executive officer during the fiscal year. The aggregate grant date fair value is based upon an estimate of Legacy Core Common Stock at the grant date. In accordance with the Financial Accounting Standard Board Accounting Standards Codification, Topic 718, or ASC Topic 718, recognition of compensation cost was deferred until consummation of the Business Combination. See Note 2 of the audited consolidated financial statements of Legacy Core included in the Prospectus for a discussion of the relevant assumptions used in calculating this amount. This amount does not reflect the actual economic value that may be realized by the named executive officer. |
(3) | Mr. Levitt was not one of our named executive officers for the year ended December 31, 2020, and was appointed as our Chief Executive Officer in May 2021. |
(4) | The salary reported for Mr. Levitt represents a pro-rata portion of his salary in 2021. His annualized base salary for 2021 was $60,000. |
(5) | Mr. Turner resigned as our President and Chief Executive Officer in May 2021. |
(6) | Amount shown consists of medical benefits of $32,325, and $64 group life insurance premiums and $828 out-of-pocket |
(7) | The salary reported for Mr. Turner represents a pro-rata portion of his salary in 2021. His annualized base salary for 2021 was $300,000. |
(8) | Amount shown consists of $17,217 COBRA payments and $136,462 severance payment upon the termination of Mr. Turner’s employment with us. |
(9) | Mr. Trzupek was appointed as our Chief Financial Officer in September 2020. |
(10) | The salary reported for Mr. Trzupek represents a pro-rata portion of his salary in 2020. His annualized base salary for 2020 was $300,000. |
(11) | Amount shown represents $498,691 relocation expenses reimbursed by Legacy Core to Mr. DuChene. |
Name |
Fiscal Year 2020 Base Salary($) |
Fiscal Year 2021 Base Salary($) |
||||||
Michael Levitt |
— | (1) | 60,000 | |||||
B. Kevin Turner |
300,000 | 300,000 | ||||||
Michael Trzupek(2) |
300,000 | 300,000 | ||||||
Todd M. DuChene |
300,000 | 300,000 |
(1) | Mr. Levitt was not one of our named executive officers for the year ended December 31, 2020, and was appointed as our Chief Executive Officer in May 2021. |
(2) | Mr. Trzupek resigned from his position on April 4, 2022, effective immediately. |
Stock Awards(1) |
||||||||||||||||
Name |
Grant Date |
Vesting Commencement Date |
Number of Shares or Units of Stock that Have Not Vested (#) |
Market Value of Shares or Units of Stock that Have Not Vested($)(2) |
||||||||||||
Michael Levitt(3) |
July 2, 2021 | July 2, 2021 | 13,441,056 | (4) | 146,664,000 | |||||||||||
B. Kevin Turner(5) |
September 21, 2018 | July 1, 2018 | 3,645,864 | (5) | 63,656,785 | |||||||||||
October 1, 2018 | July 1, 2018 | 2,187,477 | (5) | 38,193,348 | ||||||||||||
October 9, 2018 | July 1, 2018 | 729,159 | (5) | 12,731,116 | ||||||||||||
July 31, 2019 | July 1, 2019 | 500,000 | (5) | 8,730,000 | ||||||||||||
April 29, 2020 | |
April 30, 2020 |
|
1,725,000 | (5) | 30,118,500 |
Stock Awards(1) |
||||||||||||||||
Name |
Grant Date |
Vesting Commencement Date |
Number of Shares or Units of Stock that Have Not Vested (#) |
Market Value of Shares or Units of Stock that Have Not Vested($)(2) |
||||||||||||
August 24, 2020 | August 25, 2020 | 250,000 | (5) | 4,365,000 | ||||||||||||
Michael Trzupek(6) |
October 1, 2020 | September 21, 2020 | 3,300,000 | (4) | 34,920,000 | |||||||||||
July 9, 2021 | June 9, 2021 | 500,000 | (4) | 8,730,000 | ||||||||||||
Todd M. DuChene |
April 1, 2019 | April 1, 2019 | 1,600,000 | (7) | 17,460,000 | |||||||||||
June 12, 2020 | June 12, 2020 | 400,000 | (4) | 4,365,000 | ||||||||||||
February 2, 2021 | January 1, 2021 | 400,000 | (4) | 4,365,000 | ||||||||||||
July 9, 2021 | June 24, 2021 | 800,000 | (4) | 8,730,000 |
(1) | All stock awards listed in this table represent RSUs granted pursuant to the 2018 Plan, the terms of which are described below under “- Equity Plan |
(2) | This column represents the fair market value of a share of Core Common Stock of $17.46 as of December 31, 2021 as determined by its board of directors, multiplied by the amount shown in the column “Stock Awards- Number of Shares or Units of Stock that Have Not Vested.” (3) Mr. Levitt joined Core as Chief Executive Officer in May 2021. |
(4) | One fourth of these RSUs vest on each of the first four anniversaries of the vesting commencement date, provided that the recipient remains in continuous service with us through each vesting date, and subject to the earlier to occur of (i) a change of control event, and (ii) an initial public offering of Legacy Core’s equity securities. |
(5) | Mr. Turner resigned as Legacy Core’s President and Chief Executive Officer in May 2021. Mr. Turner’s separation agreement provides that, as of Mr. Turner’s separation date, 9,037,500 RSUs had satisfied the time-based vesting condition, but these RSUs remain subject to the transaction-based vesting condition described in Note 11 to Legacy Core’s consolidated financial statements as of and for the years ended December 31, 2020 and 2019, which are included elsewhere in the registration statement of which this prospectus forms a part. The transaction-based vesting condition must be satisfied within three years of Mr. Turner’s separation date. |
(6) | Mr. Trzupek joined Core as Chief Financial Officer in September 2020 and resigned from his position on April 5, 2022, effective immediately. In connection with his separation from the Company, Mr. Trzupek will forfeit all except for 1,200,000 shares of Common Stock underlying RSUs. |
(7) | One fourth of these RSUs vest on the one-year anniversary of the vesting commencement date and 1/36 of the remaining RSUs vest monthly thereafter, provided that the recipient remains in continuous service with us through each vesting date, and subject to the earlier to occur of (i) a change of control event, and (ii) an initial public offering of Legacy Core’s equity securities. |
• | select the eligible individual to whom awards may be granted; |
• | determine whether and to what extent awards are to be granted to eligible individuals; |
• | determine the number of shares of common stock to be covered by each award; |
• | determine the terms and conditions of awards (including exercise price, purchase price, vesting schedule or acceleration thereof, and forfeiture restrictions or waiver thereof); |
• | determine the amount of cash to be covered by each award; |
• | determine whether, to what extent and under what circumstances grants of awards under the 2018 Plan are to operate on a tandem basis and/or in conjunction with or apart from other awards made by the Company outside of the 2018 Plan; |
• | determine whether and under what circumstances, options may be settled in cash, common stock, and/ or restricted stock; |
• | determine whether an option is an ISO or NSO; |
• | determine whether to require a participant not to sell or otherwise dispose of shares acquired pursuant to the exercise of an award for a period of time as determined by the plan administrator, in its sole discretion, following the date of the acquisition of such award; |
• | modify, extend or renew an award; and |
• | determine whether, to what extent and under what circumstances to provide loans to participants in order to exercise options under the 2018 Plan. |
• | awards may be continued, assumed, or have new rights substituted therefore; |
• | the plan administrator may provide for the purchase of any awards by the Company or an Affiliate for cash; |
• | the plan administrator may, in its sole discretion, terminate all outstanding and unexercised options, stock appreciation rights, or any other stock-based award that provides for a Participant elected exercise; and/or |
• | the plan administrator may, in its sole discretion, provide for accelerated vesting or lapse of restrictions. |
• | determine the terms and conditions of any award granted under the plan; |
• | amend the terms of any outstanding award granted under the plan, subject to obtaining written consent from any holder of an award in the case of an amendment that would adversely affect the holder’s rights under an outstanding Award, including the authority to reduce the exercise price of any option awarded under the plan; |
• | construe and interpret the terms of the plan and individual awards, including without limitation, any notice of award or award agreement, granted pursuant to the plan; |
• | resolve and clarify inconsistencies, ambiguities and omissions in the plan and among and between the plan and any award or other related documents; |
• | take all actions and make all decisions regarding questions of coverage, eligibility and entitlement to benefits and benefit amounts; and |
• | take such other action, not inconsistent with the terms of the plan, as the plan administrator deems appropriate. |
• | select participants from among eligible employees, consultants and non-employee directors; |
• | determine the awards to be made, or shares of stock to be issued, and the timing; |
• | determine the option price, period and manner in which an option becomes exercisable; |
• | determine the duration and restrictions for restricted stock awards; |
• | determine the terms and conditions applicable to, and establish such other terms and requirements applicable to, the awards; |
• | adopt forms of award agreements that describe the conditions, rights and duties for an award; |
• | adopt rules and regulations to carry out the purposes of the RADAR Plan; |
• | correct any defect, fill any omission, or reconcile any inconsistency between the RADAR Plan and any award agreement; |
• | construe and interpret the RADAR Plan, and settle all controversies regarding the RADAR Plan and awards granted thereunder; |
• | accelerate the time at which an award may be exercised or the time during which an award or any part thereof will vest; and |
• | amend, suspend or terminate the RADAR Plan. |
Name |
Stock awards ($)(1) |
Total($) |
||||||
Matthew Bishop(2) |
95,000 | (3) | 95,000 | |||||
921,000 | (4) | 921,000 | ||||||
Jarvis Hollingsworth(5) |
4,060,000 | (6) | 4,060,000 |
(1) | The amount reported represents the aggregate grant date fair value of the RSUs granted during the fiscal year ended December 31, 2020 under the 2018 Plan, computed in accordance with ASC Topic 718. The assumptions used in calculating the grant date fair value of the RSUs reported in this column are set forth in Note 11 to the notes to Legacy Core’s consolidated financial statements included elsewhere in this prospectus. These amounts do not reflect the actual economic value that may be realized by the non-employee director. As of December 31, 2020, Mr. Bishop held 625,000 RSUs all of which are subject to forfeiture if the transaction vesting condition of the award is not met on or before March 31, 2024. |
(2) | Mr. Bishop was appointed to the board of directors of Legacy Core in March 2020. Prior to that, Mr. Bishop served as Legacy Core’s Chief Administrative Officer, in which capacity Mr. Bishop was paid $133,077 during 2020. |
(3) | During the fiscal year ended December 31, 2020, Mr. Bishop was granted 50,000 RSUs in connection with his service on the board of directors of Legacy Core. These RSUs have satisfied the time-based vesting condition on April 1, 2021, but remain subject to the earlier to occur of (i) a change of control event, and (ii) an initial public offering of Legacy Core’s equity securities, provided that the recipient remains in continuous service with us through such vesting date. |
(4) | During the fiscal year ended December 31, 2021, Mr. Bishop was granted 50,000 RSUs in connection with his service on the board of directors of Legacy Core. One fourth of these RSUs vest on each of the first four anniversaries of April 1, 2021, provided that the recipient remains in continuous service with us through each vesting date, and subject to the earlier to occur of (i) a change of control event, and (ii) an initial public offering of Legacy Core’s equity securities. |
(5) | Mr. Hollingsworth was appointed to the board of directors of Legacy Core in July 2021. |
(6) | During the fiscal year ended December 31, 2021, Mr. Hollingsworth was granted 250,000 RSUs in connection with his service on the board of directors of Legacy Core. One fourth of these RSUs vest on each of the first four anniversaries of July 15, 2021, provided that the recipient remains in continuous service with us through each vesting date, and subject to the earlier to occur of (i) a change of control event, and (ii) an initial public offering of Legacy Core’s equity securities. |
1. | Annual Board Service Retainer : |
a. | All Eligible Directors: $150,000 |
b. | Lead Director: $200,000 |
2. | Annual Committee Chair Service Retainer : |
a. | Chair of the Audit Committee: $20,000 |
b. | Chair of the Compensation Committee: $20,000 |
c. | Chair of the Corporate Governance and Nominating Committee: $20,000 |
3. | Annual Committee Member Service Retainer (not applicable to Committee Chairs) : |
a. | Member of the Audit Committee: $10,000 |
b. | Member of the Compensation Committee: $10,000 |
c. | Member of the Nominating and Corporate Governance Committee: $10,000 |
• | the amounts involved exceeded or will exceed the lesser of (i) $120,000 or (ii) 1% of the average of XPDI’s or Legacy Core’s, as applicable, total assets as of December 31, 2020 and 2021; and |
• | any of our directors, executive officers or holders of more than 5% of our capital stock, or any member of the immediate family of, or person sharing the household with, the foregoing persons, had or will have a direct or indirect material interest. |
Stockholder |
Series A Preferred Stock |
Total Purchase Price |
||||||
Kevin Turner(1) |
146,412 | $ | 999,994 | |||||
Michael Levitt(2) |
146,412 | $ | 999,994 | |||||
MPM Life, LLC(3) |
124,088 | $ | 847,521 | |||||
The Aber Whitcomb Trust(4) |
124,088 | $ | 847,521 | |||||
William & Marilyn Humes Charitable Lead Annuity Trust 2017(5) |
29,283 | $ | 200,003 | |||||
Darin Feinstein(6) |
124,088 | $ | 847,421 |
(1) | Kevin Turner is Legacy Core’s former President and Chief Executive Officer, and a former member of Core’s Board. |
(2) | Michael Levitt is Core’s Chief Executive Officer and is the Co-Chair and a member of Core’s Board. 14,641 shares of Mr. Levitt’s Series A Preferred Stock holdings are held indirectly through HKM Investment LLC. |
(3) | Matthew Minnis, a member of Core’s Board, is the managing member of MPM Life, LLC. |
(4) | Aber Whitcomb, a former member of Legacy Core’s Board, is a trustee for The Aber Whitcomb Trust. |
(5) | William Humes, Core’s former Chief Financial Officer, is a trustee for the William & Marilyn Charitable Lead Annuity Trust 2017. |
(6) | Darin Feinstein is an owner of greater than 5% of Core’s capital stock through the BCV Entities (as defined below) and is the Co-Chair of Core’s Board. |
• | the risks, costs, and benefits to us; |
• | the impact on a director’s independence in the event the related person is a director, immediate family member of a director or an entity with which a director is affiliated; |
• | the terms of the transaction; |
• | the availability of other sources for comparable services or products; and |
• | the terms available to or from, as the case may be, unrelated third parties. |
• | each person known by us to be the beneficial owner of more than 5% of our common stock; |
• | each of our executive officers and directors; and |
• | all of our executive officers and directors as a group. |
Name and Address of Beneficial Owner(1) |
Number of Shares |
Percentage of Ownership |
||||||
Named Executive Officers and Directors |
||||||||
Michael Levitt |
22,577,392 | (2) | 6.4 | % | ||||
B. Kevin Turner |
7,971,258 | 2.3 | % | |||||
Darin Feinstein |
31,777,787 | (3) | 9.0 | % | ||||
Michael Trzupek(4) |
796,102 | — | ||||||
Denise Sterling(5) |
78,431 | (6) | — | |||||
Todd M. DuChene |
1,275,528 | (7) | — | |||||
Jarvis Hollingsworth |
302,989 | (8) | — | |||||
Matt Minnis |
29,111,679 | (9) | 8.2 | % | ||||
Stacie Olivares |
— | — | ||||||
Kneeland Youngblood |
— | — | ||||||
All current directors and executive officers as a group (8 individuals) |
93,973,723 | 26.6 | % |
(1) | Unless otherwise indicated, the business address of each of the directors, executive officers and five percent holders of Core is 210 Barton Springs Road, Suite 300, Austin, Texas 78704. |
(2) | Consists of (i) 2,333,048 shares of Core common stock held of record by Mr. Levitt, (ii) 41,468 shares of Core common stock held of record by HKM Investment LLC (“HKM”), (iii) an aggregate of 1,738,219 shares of Core common stock held of record by The MJL 2012 Younger Children Trust, modified as of March 21, 2021, and The MJL 2012 Older Children Trust, modified as of March 21, 2021, (iv) 3,835,366 shares of common stock held of record by The CS 1219 Trust, dated April 13, 2017, (v) 10,629,667 shares of Core common stock held of record by The MJL Revocable Trust, modified as of June 18, 2021, (vi) 800,212 shares of Core common stock held of record by The NBL Revocable Trust, modified as of June 18, 2021 and (vii) 3,199,412 shares of Core common stock held of record by MJL Blockchain LLC (“MJL Blockchain”). Mr. Levitt is the managing member of each of HKM and MJL Blockchain and a trustee of each of (i) The MJL 2012 Younger Children Trust, modified as of March 21, 2021, (ii) The MJL 2012 Older Children Trust, modified as of March 21, 2021, (iii) The CS 1219 Trust, dated April 13, 2017, (iv) The MJL Revocable Trust, modified as of June 18, 2021, and (v) The NBL Revocable Trust, modified as of June 18, 2021. |
(3) | Consists of (i) 30,483,592 shares of Core common stock held of record by Mr. Feinstein, (ii) 974,301 shares of Core common stock held of record by Texas Blockchain 888 LLC (“Texas Blockchain”), and (iii) 319,894 shares of Core common stock held of record by Red Moon 88, LLC (“Red Moon”). Mr. Feinstein has pledged 25,000,000 shares to certain lenders in connection with a financing arrangement. Mr. Feinstein is the managing member of each of Texas Blockchain and Red Moon. The principal business address of each of Texas Blockchain and Red Moon is 3753 Howard Hughes Pkwy, Suite 200, Las Vegas, NV 89169. Indicate number of pledged shares. The information presented is based on the former officer’s last filed Form 4 and company records. |
(4) | Mr. Trzupek resigned from the Company on April 4, 2022, effective immediately. |
(5) | Ms. Sterling was appointed as Chief Financial Officer on April 4, 2022, effective immediately. |
(6) | Consists of 78,431 shares of Core common stock held of record by Ms. Sterling. |
(7) | Consists of (i) 1,165,517 shares of Core common stock held of record by Mr. DuChene and (ii) 100,010 shares of Core common stock issuable upon vesting of restricted stock units within 60 days of August 8, 2022. |
(8) | Consists of (i) 202,979 shares of Core common stock held of record by Mr. Hollingsworth and (ii) 100,010 shares of Core common stock issuable upon vesting of restricted stock units within 60 days of August 8, 2022. |
(9) | Consists of 29,111,679 shares of Core common stock held of record by MPM Life, LLC (“MPM”). Mr. Minnis is the managing member of MPM and is deemed to be the beneficial owner of the securities held by MPM. |
Name of Selling Stockholder |
Number of Shares of Common Stock Beneficially Owned Prior to Offering |
Maximum Number of Shares of Common Stock to be Offered Pursuant to this Prospectus |
Number of Shares of Common Stock Beneficially Owned After Offering |
|||||||||||||||||
Number |
Percent(1) |
Number(2) |
Percent(1) |
|||||||||||||||||
B. Riley Principal Capital II, LLC(3) |
573,381 | (4) | * | 70,289,880 | 0 | — | ||||||||||||||
B. Riley Securities, Inc.(5) |
386,697 | (6) | * | 386,697 | 0 | — |
* | Represents beneficial ownership of less than 1% of the outstanding shares of our Common Stock. |
(1) | Applicable percentage ownership is based on 353,327,863 shares of our Common Stock outstanding as of August 8, 2022. |
(2) | Assumes the sale of all shares of our Common Stock being offered pursuant to this prospectus. |
(3) | The business address of B. Riley Principal Capital II, LLC (“BRPC II”) is 11100 Santa Monica Blvd., Suite 800, Los Angeles, California 90025. BRPC II’s principal business is that of a private investor. The sole member of BRPC II is B. Riley Principal Investments, LLC (“BRPI”), which is an indirect subsidiary of B. Riley Financial, Inc. (“BRF”). An Investment Committee of BRPC II (the “BRPC II Investment Committee”), which is composed of five members appointed by BRPI, has sole voting power and sole investment power over securities beneficially owned, directly, by BRPC II. All decisions with respect to the voting and disposition of securities beneficially owned, directly, by BRPC II are made exclusively by majority vote of the BRPC II Investment Committee, each member of the BRPC II Investment Committee having one vote, and no single member of the BRPC II Investment Committee has any ability to make any such decisions unilaterally or any veto power with respect to decisions that are made by the vote of a majority of the members of the BRPC II Investment Committee. The sole voting and investment powers of the BRPC II Investment Committee over securities beneficially owned, directly, by BRPC II are exercised independently from all other direct and indirect subsidiaries of BRF, and the voting and investment powers over securities beneficially owned directly or indirectly by all other direct and indirect subsidiaries of BRF are exercised independently from BRPC II. We have been advised that neither BRPI nor BRPC II is a member of the Financial Industry Regulatory Authority, Inc. (“FINRA”) or an independent broker-dealer; however, each of BRPI and BRPC II is an affiliate of B. Riley Securities, Inc. (“BRS”), a registered broker-dealer and FINRA member, and certain officers of BRPC II and certain of the BRPC II Investment Committee members are associated persons of BRS. BRS will act as an executing broker that will effectuate resales of our Common Stock that have been and may be acquired by BRPC II from us pursuant to the Purchase Agreement to the public in this offering. See “Plan of Distribution (Conflict of Interest)” for more information about the relationship between BRPC II and BRS. |
(4) | Represents the 573,381 shares of Common Stock we issued to B. Riley Principal Capital II on July 20, 2022 as Commitment Shares in consideration for entering into the Purchase Agreement with us. In accordance with Rule 13d-3(d) under the Exchange Act, we have excluded from the number of shares beneficially owned prior to the offering all of the shares of our Common Stock that B. Riley Principal Capital II may be required to purchase under the Purchase Agreement, because the issuance of such shares is solely at our discretion and is subject to conditions contained in the Purchase Agreement, the satisfaction of which are entirely outside of B. Riley Principal Capital II’s control, including the registration statement that includes this prospectus becoming and remaining effective. Furthermore, the Purchases and the Intraday Purchases of Common Stock under the Purchase Agreement are subject to certain agreed upon maximum amount limitations set forth in the Purchase Agreement. Also, the Purchase Agreement prohibits us from issuing and selling any shares of our Common Stock to B. Riley Principal Capital II to the extent such shares, when aggregated with all other shares of our Common Stock then beneficially owned by B. Riley Principal Capital II, would cause B. Riley Principal Capital II’s beneficial ownership of our Common Stock to exceed the 4.99% Beneficial Ownership Limitation. The Purchase Agreement also prohibits us from issuing or selling shares of our Common Stock under the Purchase Agreement in excess of the 19.99% Exchange Cap, unless we obtain shareholder approval to do so, or unless the average price for all shares of our Common Stock purchased by B. Riley Principal Capital II under the Purchase Agreement equals or exceeds $1.75 per share, such that the Exchange Cap limitation would not apply under applicable Nasdaq rules. Neither the Beneficial Ownership Limitation nor the Exchange Cap (to the extent applicable under Nasdaq rules) may be amended or waived under the Purchase Agreement. |
(5) | B. Riley Securities, Inc. (“BRS”) is a wholly-owned subsidiary of B. Riley Financial, Inc. (“BRF”). Bryant R. Riley is the Co-Chief Executive Officer and Chairman of the Board of Directors of BRF. As a result, each of BRF and Bryant R. Riley may be deemed to indirectly beneficially own the securities directly held by BRS. Each of BRF and Bryant R. Riley disclaims beneficial ownership over any securities directly held by BRS other than to the extent of its/his respective pecuniary interest therein, directly or indirectly. The business address of BRS is 11100 Santa Monica Blvd, Ste 800, Los Angeles, CA 90025. |
(6) | Represents the 386,697 shares of Common Stock we issued BRS on August 1, 2022 as Advisory Fee Shares for providing advisory services to us in connection with our entry into the Notes with B. Riley Commercial Capital, LLC and an affiliate of B. Riley Commercial Capital, LLC. |
• | in whole and not in part; |
• | at a price of $0.01 per warrant; |
• | upon not less than 30 days’ prior written notice of redemption to each warrantholder; and |
• | if, and only if, the last reported sale price of the Core common stock for any 20 trading days within a 30-trading day period ending three (3) business days before Core sends the notice of redemption to the warrantholders (the “Reference Value”) equals or exceeds $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant as described under the heading “—Public Warrants—Anti-dilution Adjustments |
• | in whole and not in part; |
• | at $0.10 per warrant; |
• | upon a minimum of 30 days’ prior written notice of redemption, provided that holders will be able to exercise their warrants on a cashless basis prior to redemption and receive that number of shares determined by reference to the table below, based on the redemption date and the “fair market value” of Core common stock except as otherwise described below; |
• | if, and only if, the Reference Value equals or exceeds $10.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant as described under the heading “— Public Warrants Anti-dilution Adjustments |
• | if the Reference Value is less than $18.00 per share (as adjusted for adjustments to the number of shares issuable upon exercise or the exercise price of a warrant as described under the heading “ —Public Warrants—Anti-dilution Adjustments |
Redemption Date (period to expiration |
Fair Market Value of Core Common Stock of warrants) |
|||||||||||||||||||||||||||||||||||
≤ $10.00 |
$11.00 |
$12.00 |
$13.00 |
$14.00 |
$15.00 |
$16.00 |
$17.00 |
≥ $18.00 |
||||||||||||||||||||||||||||
60 months |
0.261 | 0.281 | 0.297 | 0.311 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
57 months |
0.257 | 0.277 | 0.294 | 0.310 | 0.324 | 0.337 | 0.348 | 0.358 | 0.361 | |||||||||||||||||||||||||||
54 months |
0.252 | 0.272 | 0.291 | 0.307 | 0.322 | 0.335 | 0.347 | 0.357 | 0.361 | |||||||||||||||||||||||||||
51 months |
0.246 | 0.268 | 0.287 | 0.304 | 0.320 | 0.333 | 0.346 | 0.357 | 0.361 | |||||||||||||||||||||||||||
48 months |
0.241 | 0.263 | 0.283 | 0.301 | 0.317 | 0.332 | 0.344 | 0.356 | 0.361 | |||||||||||||||||||||||||||
45 months |
0.235 | 0.258 | 0.279 | 0.298 | 0.315 | 0.330 | 0.343 | 0.356 | 0.361 | |||||||||||||||||||||||||||
42 months |
0.228 | 0.252 | 0.274 | 0.294 | 0.312 | 0.328 | 0.342 | 0.355 | 0.361 | |||||||||||||||||||||||||||
39 months |
0.221 | 0.246 | 0.269 | 0.290 | 0.309 | 0.325 | 0.340 | 0.354 | 0.361 | |||||||||||||||||||||||||||
36 months |
0.213 | 0.239 | 0.263 | 0.285 | 0.305 | 0.323 | 0.339 | 0.353 | 0.361 | |||||||||||||||||||||||||||
33 months |
0.205 | 0.232 | 0.257 | 0.280 | 0.301 | 0.320 | 0.337 | 0.352 | 0.361 | |||||||||||||||||||||||||||
30 months |
0.196 | 0.224 | 0.250 | 0.274 | 0.297 | 0.316 | 0.335 | 0.351 | 0.361 | |||||||||||||||||||||||||||
27 months |
0.185 | 0.214 | 0.242 | 0.268 | 0.291 | 0.313 | 0.332 | 0.350 | 0.361 | |||||||||||||||||||||||||||
24 months |
0.173 | 0.204 | 0.233 | 0.260 | 0.285 | 0.308 | 0.329 | 0.348 | 0.361 | |||||||||||||||||||||||||||
21 months |
0.161 | 0.193 | 0.223 | 0.252 | 0.279 | 0.304 | 0.326 | 0.347 | 0.361 | |||||||||||||||||||||||||||
18 months |
0.146 | 0.179 | 0.211 | 0.242 | 0.271 | 0.298 | 0.322 | 0.345 | 0.361 | |||||||||||||||||||||||||||
15 months |
0.130 | 0.164 | 0.197 | 0.230 | 0.262 | 0.291 | 0.317 | 0.342 | 0.361 | |||||||||||||||||||||||||||
12 months |
0.111 | 0.146 | 0.181 | 0.216 | 0.250 | 0.282 | 0.312 | 0.339 | 0.361 | |||||||||||||||||||||||||||
9 months |
0.090 | 0.125 | 0.162 | 0.199 | 0.237 | 0.272 | 0.305 | 0.336 | 0.361 | |||||||||||||||||||||||||||
6 months |
0.065 | 0.099 | 0.137 | 0.178 | 0.219 | 0.259 | 0.296 | 0.331 | 0.361 | |||||||||||||||||||||||||||
3 months |
0.034 | 0.065 | 0.104 | 0.150 | 0.197 | 0.243 | 0.286 | 0.326 | 0.361 | |||||||||||||||||||||||||||
0 months |
— | — | 0.042 | 0.115 | 0.179 | 0.233 | 0.281 | 0.323 | 0.361 |
• | before such date, the board of directors of the corporation approved either the business combination or the transaction that resulted in the stockholder becoming an interested stockholder; |
• | upon completion of the transaction that resulted in the stockholder becoming an interested stockholder, the interested stockholder owned at least 85% of the voting stock of the corporation outstanding at the time the transaction began, excluding for purposes of determining the voting stock outstanding (but not the outstanding voting stock owned by the interested stockholder) those shares owned (i) by persons who are directors and also officers and (ii) employee stock plans in which employee participants do not have the right to determine confidentially whether shares held subject to the plan will be tendered in a tender or exchange offer; or |
• | on or after such date, the business combination is approved by the board of directors and authorized at an annual or special meeting of the stockholders, and not by written consent, by the affirmative vote of at least 66 2/3% of the outstanding voting stock that is not owned by the interested stockholder. |
• | any merger or consolidation involving the corporation and the interested stockholder; |
• | any sale, transfer, pledge or other disposition of 10% or more of the assets of the corporation involving the interested stockholder; |
• | subject to certain exceptions, any transaction that results in the issuance or transfer by the corporation of any stock of the corporation to the interested stockholder; |
• | any transaction involving the corporation that has the effect of increasing the proportionate share of the stock or any class or series of the corporation beneficially owned by the interested stockholder; and |
• | the receipt by the interested stockholder of the benefit of any loans, advances, guarantees, pledges or other financial benefits by or through the corporation. |
• | an individual who is a citizen or resident of the United States; |
• | a corporation, or an entity treated as a corporation for U.S. federal income tax purposes, created or organized in the United States or under the laws of the United States or of any state thereof or the District of Columbia; |
• | an estate, the income of which is subject to U.S. federal income tax regardless of its source; or |
• | a trust if (a) a U.S. court can exercise primary supervision over the trust’s administration and one or more U.S. persons have the authority to control all of the trust’s substantial decisions or (b) the trust has a valid election in effect under applicable U.S. Treasury Regulations to be treated as a U.S. person. |
• | the gain is effectively connected with the conduct of a trade or business by the non-U.S. Holder within the United States (and, if an applicable tax treaty so requires, is attributable to a U.S. permanent establishment or fixed place of business maintained by the non-U.S. Holder); |
• | the non-U.S. Holder is an individual who is present in the United States for 183 days or more in the taxable year of disposition and certain other conditions are met; or |
• | we are or have been a “United States real property holding corporation” for U.S. federal income tax purposes at any time during the shorter of the five-year period ending on the date of disposition or the period that the non-U.S. Holder held our common stock and, in the case where our common stock is regularly traded on an established securities market, the non-U.S. Holder has owned, actually or constructively, more than 5% of our common stock at any time within the relevant period. There can be |
no assurance that our common stock will be treated as regularly traded on an established securities market for this purpose. |
• | ordinary brokers’ transactions; |
• | transactions involving cross or block trades; |
• | through brokers, dealers, or underwriters who may act solely as agents; |
• | “at the market” into an existing market for our Common Stock; |
• | in other ways not involving market makers or established business markets, including direct sales to purchasers or sales effected through agents; |
• | in privately negotiated transactions; or |
• | any combination of the foregoing. |
CORE SCIENTIFIC, INC. (F/K/A POWER & DIGITAL INFRASTRUCTURE ACQUISITION CORP.) | ||
Unaudited Financial Statements of Core Scientific, Inc. (f/k/a Power & Digital Infrastructure Acquisition Corp.) as of June 30, 2022 and 2021 and for the Three and Six Months Ended June 30, 2022 and 2021 |
||
F-2 | ||
F-3 | ||
F-4 | ||
F-5 | ||
F-7 | ||
F-8–F-45 | ||
CORE SCIENTIFIC HOLDING CO. AND SUBSIDIARIES | ||
Audited Consolidated Financial Statements of Core Scientific Holding Co. and Subsidiaries as of and for the Years Ended December 31, 2021 and 2020 |
||
F-46 | ||
F-47 | ||
F-48–F-49 | ||
F-50 | ||
F-51 | ||
F-53–F-94 |
June 30, 2022 |
December 31, 2021 |
|||||||
(Unaudited) |
||||||||
Assets |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Accounts receivable, net |
||||||||
Accounts receivable from related parties |
||||||||
Deposits for equipment |
||||||||
Digital assets |
||||||||
Prepaid expenses and other current assets |
||||||||
Total Current Assets |
||||||||
Property, plant and equipment, net |
||||||||
Goodwill |
||||||||
Intangible assets, net |
||||||||
Other noncurrent assets |
||||||||
Total Assets |
$ | $ | ||||||
Liabilities, Redeemable Preferred Stock and Stockholders’ Equity |
||||||||
Current Liabilities: |
||||||||
Accounts payable |
$ | $ | ||||||
Accrued expenses and other |
||||||||
Deferred revenue |
||||||||
Deferred revenue from related parties |
||||||||
Derivative warrant liabilities |
||||||||
Finance lease liabilities, current portion |
||||||||
Notes payable, current portion |
||||||||
Total Current Liabilities |
||||||||
Finance lease liabilities, net of current portion |
||||||||
Notes payable, net of current portion (includes $ |
||||||||
Other noncurrent liabilities |
||||||||
Total Liabilities |
||||||||
Contingently redeemable convertible preferred stock; $ |
||||||||
Commitments and contingencies (Note 10) |
||||||||
Stockholders’ Equity: |
||||||||
Common stock; $ |
||||||||
Additional paid-in capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
Accumulated other comprehensive income (loss) |
( |
) | ||||||
Total Stockholders’ Equity |
||||||||
Total Liabilities, Redeemable Preferred Stock and Stockholders’ Equity |
$ | $ | ||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue from customers |
$ | $ | $ | $ | ||||||||||||
Hosting revenue from related parties |
||||||||||||||||
Equipment sales to customers |
||||||||||||||||
Equipment sales to related parties |
||||||||||||||||
Digital asset mining revenue |
||||||||||||||||
Total revenue |
||||||||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
||||||||||||||||
Cost of equipment sales |
||||||||||||||||
Cost of digital asset mining |
||||||||||||||||
Total cost of revenue |
||||||||||||||||
Gross profit |
||||||||||||||||
Gain (loss) from sales of digital assets |
( |
) | ||||||||||||||
Impairment of digital assets |
( |
) | ( |
) | ||||||||||||
Impairment of goodwill and other intangibles |
( |
) | ( |
) | ||||||||||||
Losses on exchange or disposal of property, plant and equipment |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Operating expenses: |
||||||||||||||||
Research and development |
||||||||||||||||
Sales and marketing |
||||||||||||||||
General and administrative |
||||||||||||||||
Total operating expenses |
||||||||||||||||
Operating (loss) income |
( |
) | ( |
) | ||||||||||||
Non-operating (income) expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
||||||||||||||||
Interest expense, net |
||||||||||||||||
Fair value adjustment on convertible notes |
( |
) | ||||||||||||||
Fair value adjustment on derivative warrant liabilities |
( |
) | ( |
) | ||||||||||||
Other non-operating expenses, net |
||||||||||||||||
Total non-operating (income) expenses, net |
( |
) | ||||||||||||||
(Loss) income before income taxes |
( |
) | ( |
) | ( |
) | ||||||||||
Income tax (benefit) expense |
( |
) | ( |
) | ||||||||||||
Net (loss) income |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Net (loss) income per share (Note 14): |
||||||||||||||||
Basic |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Weighted average shares outstanding: |
||||||||||||||||
Basic |
||||||||||||||||
Diluted |
||||||||||||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Net (loss) income |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Other comprehensive income, net of income taxes: |
||||||||||||||||
Change in fair value attributable to instrument-specific credit risk of convertible notes measured at fair value under the fair value option, net of tax effect of $ |
||||||||||||||||
Total other comprehensive income, net of income taxes |
||||||||||||||||
Comprehensive (loss) income |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Contingently Redeemable Convertible Preferred Stock |
Common Stock |
Additional Paid-In Capital |
Accumulated Deficit |
Accumulated Other Comprehensive Income |
Total Stockholders’ Equity |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at March 31, 2022 |
— | — | ( |
) | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Issuance of common stock - employee stock options |
— | — | — | — | — | |||||||||||||||||||||||||||
Issuance of common stock - restricted stock and restricted stock units, net of shares withheld for tax withholding obligations |
— | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||
Issuance of common stock - exercise of convertible notes |
— | — | — | — | — | |||||||||||||||||||||||||||
Balance at June 30, 2022 |
— | — | ( |
) | ||||||||||||||||||||||||||||
Balance at December 31, 2021 |
( |
) | ( |
) | ||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Other comprehensive income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Issuance of common stock - employee stock options |
— | — | — | — | — | |||||||||||||||||||||||||||
Issuance of common stock - restricted stock and restricted stock units, net of shares withheld for tax withholding obligations |
— | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||||
Issuance of common stock - exercise of convertible notes |
— | — | — | — | — | |||||||||||||||||||||||||||
Issuance of common stock - exercise of warrants |
— | — | — | — | — | — | — | |||||||||||||||||||||||||
Conversion of contingently redeemable preferred stock to common stock |
( |
) | ( |
) | — | — | ||||||||||||||||||||||||||
Issuances of common stock - Merger with XPDI |
— | — | — | — | ||||||||||||||||||||||||||||
Issuances of common stock - vendor settlement |
— | — | — | — | — | |||||||||||||||||||||||||||
Costs attributable to issuance of common stock and equity instruments - Merger with XPDI |
— | — | — | — | ( |
) | — | — | ( |
) | ||||||||||||||||||||||
Balance at June 30, 2022 |
— | — | ( |
) | ||||||||||||||||||||||||||||
Contingently Redeemable Convertible Preferred Stock |
Common Stock |
Additional Paid-In Capital |
Accumulated Deficit |
Accumulated Other Comprehensive Income |
Total Stockholders’ Equity |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at March 31, 2021 |
( |
) | — | |||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | ( |
) | — | ( |
) | ||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Issuances of common stock- warrants and options |
— | — | — | — | — | — | — | |||||||||||||||||||||||||
Balance at June 30, 2021 |
( |
) | — | |||||||||||||||||||||||||||||
Balance at December 31, 2020 |
$ | $ | $ | $ | ( |
) | $ | — | $ | |||||||||||||||||||||||
Retroactive application of the recapitalization |
— | ( |
) | — | — | — | ||||||||||||||||||||||||||
Balance at December 31, 2020, as adjusted |
( |
) | — | |||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | — | — | ||||||||||||||||||||||||||
Issuances of common stock- warrants and options |
— | — | — | — | — | |||||||||||||||||||||||||||
Balance at June 30, 2021 |
( |
) | — | |||||||||||||||||||||||||||||
Six Months Ended June 30, |
||||||||
2022 |
2021 |
|||||||
Cash flows from Operating Activities: |
||||||||
Net (loss) income |
$ | ( |
) | $ | ||||
Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities: |
||||||||
Depreciation and amortization |
||||||||
Amortization of operating lease right-of-use |
||||||||
Stock-based compensation |
||||||||
Digital asset mining revenue |
( |
) | ( |
) | ||||
Deferred income taxes |
( |
) | ||||||
Gain on sale of intangible assets |
( |
) | ||||||
Loss on debt extinguishment |
||||||||
Fair value adjustment on derivative warrant liabilities |
( |
) | ||||||
Fair value adjustment on convertible notes |
||||||||
Fair value adjustment on other liabilities |
||||||||
Amortization of debt discount and debt issuance costs |
||||||||
Losses on exchange or disposal of property, plant and equipment |
||||||||
Impairment of digital assets |
||||||||
Impairment of goodwill and other intangibles |
||||||||
Changes in working capital components: |
||||||||
Accounts receivable, net |
( |
) | ( |
) | ||||
Accounts receivable from related parties |
( |
) | ( |
) | ||||
Digital assets |
||||||||
Deposits for equipment for sales to customers |
( |
) | ||||||
Prepaid expenses and other current assets |
( |
) | ||||||
Accounts payable |
||||||||
Accrued expenses and other |
||||||||
Deferred revenue |
||||||||
Deferred revenue from related parties |
( |
) | ||||||
Other noncurrent assets and liabilities, net |
( |
) | ( |
) | ||||
Net cash provided by (used in) operating activities |
( |
) | ||||||
Cash flows from Investing Activities: |
||||||||
Purchases of property, plant and equipment |
( |
) | ( |
) | ||||
Deposits for self-mining equipment |
( |
) | ||||||
Proceeds from sale of intangibles |
||||||||
Other |
( |
) | ( |
) | ||||
Net cash used in investing activities |
( |
) | ( |
) | ||||
Cash flows from Financing Activities: |
||||||||
Proceeds from issuance of common stock, net of transaction costs |
||||||||
Proceeds from debt, net of issuance costs |
||||||||
Repurchase of common shares to pay employee withholding taxes |
( |
) | ||||||
Principal repayments of finance leases |
( |
) | ||||||
Principal payments on debt |
( |
) | ( |
) | ||||
Net cash provided by financing activities |
||||||||
Net increase in cash, cash equivalents and restricted cash |
||||||||
Cash, cash equivalents and restricted cash—beginning of period |
||||||||
Cash, cash equivalents and restricted cash—end of period |
$ | $ | ||||||
1. |
ORGANIZATION AND DESCRIPTION OF BUSINESS |
• | Owning and operating computer equipment used to process transactions conducted on one or more blockchain networks in exchange for transaction processing fees rewarded in digital currency assets, commonly referred to as mining; |
• | Owning and operating datacenter facilities in the U.S. to provide colocation and hosting services for distributed ledger technology, also commonly known as blockchain; |
• | Developing blockchain-based platforms and applications, including infrastructure management, security technologies, mining optimization, and recordkeeping; |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
June 30, 2022 |
December 31, 2021 |
|||||||
Cash and cash equivalents |
$ | $ | ||||||
Restricted cash |
||||||||
Total cash, cash equivalents and restricted cash |
$ | $ | ||||||
January 1, 2022 |
||||||||||||
Beginning Balance |
Cumulative Effect Adjustment |
Beginning Balance, As Adjusted |
||||||||||
Assets |
||||||||||||
Prepaid expenses and other current assets |
$ | $ | ( |
) | $ | |||||||
Other noncurrent assets |
$ | $ | $ | |||||||||
Liabilities |
||||||||||||
Accrued expenses and other |
$ | $ | ( |
) | $ | |||||||
Other noncurrent liabilities |
$ | $ | ( |
) | $ |
• | We recognized right-of-use right-of-use right-of-use |
• | In determining the discount rate used to measure the right-of-use |
• | Certain line items in the Consolidated Balance Sheets have been renamed to align with the new terminology presented in the new lease standard; “Capital lease obligations, current portion” and “Capital lease obligations, net of current portion” are now presented as “Finance lease liabilities, current portion” and “Finance lease liabilities, net of current portion” on the Consolidated Balance Sheets, respectively. |
• | Upon adoption on January 1, 2022, Operating lease right-of-use Sheets . In |
addition, upon adoption on January 1, 2022, the current portion of operating lease liabilities of $ |
3. |
ACQUISITIONS, DISPOSITIONS AND RESTRUCTURING |
Consideration (in thousands) |
||||
1,2 |
$ | |||
Fair value of replaced Blockcap share-based payments attributable to pre-combination service3 |
||||
Settlement of Blockcap debt 4 |
||||
Settlement of preexisting contracts 5 |
( |
) | ||
Total Consideration |
$ | |||
Fair value of assets acquired, and liabilities assumed: |
||||
Cash and cash equivalents |
$ | |||
Digital assets-Bitcoin |
||||
Digital assets-Ethereum |
||||
Digital assets-Bitcoin cash |
||||
Digital assets-Siacoin |
||||
Digital assets-Other |
||||
Other current assets |
||||
Intangible assets, net |
||||
Property, plant and equipment, net |
||||
Other noncurrent assets |
||||
Total assets acquired |
$ |
|||
Accounts payable |
||||
Accrued expenses and other |
||||
Deferred revenue |
||||
Other current liabilities |
||||
Deferred tax liability |
||||
Total liabilities assumed |
$ |
|||
Total identifiable net assets |
$ |
|||
Goodwill on acquisition |
$ |
1 |
2 | The price per share of our common shares was estimated to be $ |
3 | Reflects the estimated fair value of replaced Blockcap share-based payments allocated to purchase price based on the proportion of service related to the pre-combination period |
4 | Reflects the fair value of loans issued by the Company in July 2021 that were effectively used to settle debt that had previously been held by Blockcap. Refer to Note 6 for further discussion of the debt issuance. |
5 | Blockcap had preexisting hosting and equipment contracts with the Company that were effectively settled by the Company’s acquisition of Blockcap. As a result, the consideration transferred to Blockcap has been adjusted by the deferred revenue balances that were settled at the time of acquisition. |
4. |
GOODWILL |
Equipment Sales and Hosting Segment |
Mining Segment |
Total Goodwill |
||||||||||
Balance as of December 31, 2021 |
$ | $ | $ | |||||||||
Subsequent measurement period adjustment |
( |
) | ( |
) | ||||||||
Impairment of goodwill |
( |
) | ( |
) | ||||||||
Balance as of June 30, 2022 |
$ | $ | $ | |||||||||
5. |
DERIVATIVE WARRANT LIABILITIES |
• | in whole and not in part; |
• | at a price of $ |
• | upon a minimum of |
• | if, and only if, the last reported sale price of common stock for any |
• | in whole and not in part; |
• | at $ |
• | if, and only if, the last reported sales price of the Company’s common stock for any twenty ( ( period ending on the third trading day prior to the date on which notice of the redemption is given (the “Reference Value”) equals or exceeds $ |
• | if the Reference Value is less than $ |
• | The “fair market value” of common stock shall mean the volume-weighted average price of common stock during the |
6. |
NOTES PAYABLE |
June 30 2022 |
December 31 2021 |
|||||||
Kentucky note |
$ | $ | ||||||
Genesis loan |
||||||||
NYDIG loan |
||||||||
Stockholder loan |
||||||||
Trinity loan |
||||||||
Bremer loan |
||||||||
Blockfi loan |
||||||||
Anchor Labs loan |
||||||||
Mass Mutual Barings loans |
||||||||
B. Riley Bridge Notes |
||||||||
Liberty loan |
||||||||
Secured Convertible Notes 1 |
||||||||
Other Convertible Notes 2 |
||||||||
Other |
||||||||
Total |
||||||||
Unamortized discount and debt issuance costs |
( |
) | ( |
) | ||||
Fair value adjustment on convertible notes |
||||||||
Total notes payable, net |
$ | $ | ||||||
1 | Secured Convertible Notes (includes principal balance at issuance and PIK interest) which considers the minimum payoff at maturity of |
2 | Other Convertible Notes which considers the minimum payoff at maturity of |
Financial statement line item |
Three Months Ended June 30, 2022 |
Six Months Ended June 30, 2022 |
||||||||
Cash interest payments |
Interest expense, net | $ | $ | |||||||
Payment-in-kind |
Interest expense, net | |||||||||
Instrument-specific credit risk |
Other comprehensive income, net of income taxes | ( |
) | ( |
||||||
Other fair value adjustments |
Fair value adjustment on convertible notes |
( |
) | |||||||
Total fair value adjustments |
$ | ( |
) | $ | ||||||
Financial statement line item |
Three and Six Months Ended June 30, 2021 |
|||||||
Cash interest payments |
Interest expense, net | $ | ||||||
Payment-in-kind |
Interest expense, net | |||||||
Instrument-specific credit risk |
Other comprehensive income, net of income taxes | |||||||
Other fair value adjustments |
Fair value adjustment on convertible notes | |||||||
Total fair value adjustments |
$ | |||||||
Debt issuance costs |
Interest expense, net | $ |
7. |
REVENUE |
8. |
FAIR VALUE MEASUREMENTS |
June 30, 2022 |
||||||||||||||||||||
Fair value hierarchy |
||||||||||||||||||||
Principal |
Level 1 |
Level 2 |
Level 3 |
Fair value |
||||||||||||||||
Derivative warrant liabilities: |
||||||||||||||||||||
Public Warrants |
$ | $ | $ | $ | $ | |||||||||||||||
Private Placement Warrants |
||||||||||||||||||||
Total derivative warrant liabilities |
||||||||||||||||||||
Convertible notes: |
||||||||||||||||||||
April 19, 2021 1 |
$ | $ | $ | $ | $ | |||||||||||||||
April 21, 2021 1 |
||||||||||||||||||||
April 23, 2021 1 |
||||||||||||||||||||
April 26, 2021 1 |
||||||||||||||||||||
August 20, 2021 2 |
||||||||||||||||||||
September 10, 2021 2 |
||||||||||||||||||||
September 23, 2021 2 |
||||||||||||||||||||
September 24, 2021 2 |
||||||||||||||||||||
September 27, 2021 2 |
||||||||||||||||||||
October 1, 2021 2 |
||||||||||||||||||||
November 10, 2021 2 |
||||||||||||||||||||
Accrued PIK interest 1,2,3 |
||||||||||||||||||||
Total convertible notes |
||||||||||||||||||||
Total liabilities measured at fair value on a recurring basis |
$ | $ | $ | $ | $ | |||||||||||||||
December 31, 2021 |
||||||||||||||||||||
Fair value hierarchy |
||||||||||||||||||||
Principal |
Level 1 |
Level 2 |
Level 3 |
Fair value |
||||||||||||||||
Convertible notes: |
||||||||||||||||||||
April 19, 2021 1 |
$ | $ | $ | $ | $ | |||||||||||||||
April 21, 2021 1 |
||||||||||||||||||||
April 23, 2021 1 |
||||||||||||||||||||
April 26, 2021 1 |
||||||||||||||||||||
August 20, 2021 2 |
||||||||||||||||||||
September 10, 2021 2 |
||||||||||||||||||||
September 23, 2021 2 |
||||||||||||||||||||
September 24, 2021 2 |
||||||||||||||||||||
September 27, 2021 2 |
||||||||||||||||||||
October 1, 2021 2 |
||||||||||||||||||||
November 10, 2021 2 |
||||||||||||||||||||
Accrued PIK interest 1,2,4 |
||||||||||||||||||||
Total convertible notes |
$ | $ | $ | $ | $ | |||||||||||||||
1 | Secured Convertible Notes (includes principal balance at issuance and PIK interest) which considers the minimum payoff at maturity of two times the face value of the note plus accrued interest. |
2 | Other Convertible Notes (other than the Secured Convertible notes) which considers the minimum payoff at maturity of |
3 | Represents PIK interest accrued as of June 30, 2022 which will be recorded as additional principal for each respective convertible note on July 1, 2022. |
4 | Represents PIK interest accrued as of December 31, 2021 which will be recorded as additional principal for each respective convertible note on January 1, 2022. |
Convertible Notes (Level 3) |
||||
Balance at December 31, 2021 |
$ | |||
Issuances (including PIK principal recorded) |
||||
Settlements (including interest payments, PIK principal recorded and conversions) |
( |
) | ||
Unrealized losses |
||||
Balance at March 31, 2022 |
||||
Issuances (including PIK principal recorded) |
||||
Settlements (including interest payments, PIK principal recorded and conversions) |
( |
) | ||
Unrealized gains |
( |
) | ||
Balance at June 30, 2022 |
$ | |||
Fair value |
Unobservable Input |
Low |
High |
Weighted Average 1 |
||||||||||||||
Convertible Notes |
$ | Expected term (years) | ||||||||||||||||
Volatility | % | % | % |
1 | Weighted average based on the fair value of convertible notes. |
June 30 2022 |
December 31 2021 |
|||||||
Bitcoin (BTC) |
$ | $ | ||||||
Ethereum (ETH) |
||||||||
Polygon (MATIC) |
||||||||
Siacoin (SC) |
||||||||
Dai (DAI) |
||||||||
Other |
||||||||
Total digital assets |
$ | $ | ||||||
9. |
LEASES |
Financial statement line item |
June 30, 2022 |
|||||
Assets: |
||||||
Operating lease right-of-use |
s | $ | ||||
Finance lease right-of-use |
t | $ | ||||
Liabilities: |
||||||
Operating lease liabilities, current portion |
r | $ | ||||
Operating lease liabilities, net of current portion |
s | $ | ||||
Finance lease liabilities, current portion |
Finance lease liabilities, current portion | $ | ||||
Finance lease liabilities, net of current portion |
Finance lease liabilities, net of current portion | $ |
Financial statement line item |
Three Months Ended June 30, 2022 |
Six Months Ended June 30, 2022 |
||||||||
Operating lease expense |
General and administrative expenses | $ | $ | |||||||
Short-term lease expense |
General and administrative expenses | |||||||||
Finance lease expense: |
||||||||||
Amortization of right-of-use |
Cost of revenue | |||||||||
Interest on lease liabilities |
Interest expense, net | |||||||||
Total finance lease expense |
||||||||||
Total lease expense |
$ | $ | ||||||||
June 30, 2022 |
||||
Weighted Average Remaining Lease Term (Years) |
||||
Operating leases |
||||
Finance leases |
||||
Weighted Average Discount Rate |
||||
Operating leases |
% | |||
Finance leases |
% |
Three Months Ended June 30, 2022 |
Six Months Ended June 30, 2022 |
|||||||
Lease Payments |
||||||||
Operating lease payments |
$ | $ | ||||||
Finance lease payments |
$ | $ | ||||||
Supplemental Noncash Information |
||||||||
Operating lease right-of-use |
$ | $ | ||||||
Finance lease right-of-use |
$ | $ |
Operating leases |
Finance leases |
|||||||
Remaining 2022 |
$ | $ | ||||||
2023 |
||||||||
2024 |
||||||||
2025 |
||||||||
2026 |
||||||||
2027 |
||||||||
Thereafter |
||||||||
Total lease payments |
||||||||
Less: imputed interest |
||||||||
Total |
$ | $ | ||||||
10. |
COMMITMENTS AND CONTINGENCIES |
11. |
CONTINGENTLY REDEEMABLE CONVERTIBLE PREFERRED STOCK |
12. |
STOCKHOLDERS’ EQUITY |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Cost of revenue |
$ | $ | $ | $ | ||||||||||||
Research and development |
||||||||||||||||
Sales and marketing |
||||||||||||||||
General and administrative |
||||||||||||||||
Total stock-based compensation expense |
$ | $ | $ | $ | ||||||||||||
13. |
INCOME TAXES |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
(in thousands, except percentages) | ||||||||||||||||
Income tax (benefit) expense |
$ | ( |
) | $ | $ | ( |
) | $ | ||||||||
Effective income tax rate |
% | ( |
)% | % | % |
14. |
NET (LOSS) INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Net (loss) income |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Weighted average shares outstanding - basic |
||||||||||||||||
Add: Dilutive share-based compensation awards |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding - diluted |
||||||||||||||||
Net (loss) income per share - basic |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
Net (loss) income per share - diluted |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Stock options |
||||||||||||||||
Preferred stock |
||||||||||||||||
Warrants |
||||||||||||||||
Restricted stock and restricted stock units |
||||||||||||||||
Convertible Notes |
||||||||||||||||
SPAC Vesting Shares |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total potentially dilutive securities |
||||||||||||||||
|
|
|
|
|
|
|
|
15. |
SEGMENT REPORTING |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Equipment Sales and Hosting Segment |
||||||||||||||||
Revenue: |
||||||||||||||||
Hosting revenue |
$ | $ | $ | $ | ||||||||||||
Equipment sales |
||||||||||||||||
Total revenue |
$ | $ | $ | $ | ||||||||||||
Cost of revenue: |
||||||||||||||||
Cost of hosting services |
$ | $ | $ | $ | ||||||||||||
Cost of equipment sales |
||||||||||||||||
Total cost of revenue |
$ | $ | $ | $ | ||||||||||||
Gross (loss) profit |
$ | ( |
) | $ | $ | $ | ||||||||||
Mining Segment |
||||||||||||||||
Revenue: |
||||||||||||||||
Digital asset mining income |
$ | $ | $ | $ | ||||||||||||
Total revenue |
$ | $ | $ | $ | ||||||||||||
Cost of revenue: |
||||||||||||||||
Cost of digital asset mining |
$ | $ | $ | $ | ||||||||||||
Total cost of revenue |
||||||||||||||||
Gross profit |
$ | $ | $ | $ | ||||||||||||
Consolidated |
||||||||||||||||
Consolidated total revenue |
$ | $ | $ | $ | ||||||||||||
Consolidated cost of revenue |
$ | $ | $ | $ | ||||||||||||
Consolidated gross profit |
$ | $ | $ | $ |
Three Months Ended June 30, |
Three Months Ended June 30, |
|||||||
2021 |
2021 |
|||||||
Percent of total revenue: | |
Percent of Equipment Sales and Hosting segment revenue: |
| |||||
Customer |
||||||||
A |
% | % | ||||||
Blockcap |
% | % |
Six Months Ended June 30, |
Six Months Ended June 30, |
|||||||
2021 |
2021 |
|||||||
Percent of total revenue: | |
Percent of Equipment Sales and Hosting segment revenue: |
| |||||
Customer |
||||||||
A |
% | % | ||||||
B |
% | % | ||||||
Blockcap |
% | % |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2022 |
2021 |
2022 |
2021 |
|||||||||||||
Reportable segment gross profit |
$ | $ | $ | $ | ||||||||||||
Gain (loss) from sales of digital assets |
( |
) | ||||||||||||||
Impairment of digital assets |
( |
) | ( |
) | ||||||||||||
Impairment of goodwill and other intangibles |
( |
) | ( |
) | ||||||||||||
Losses on exchange or disposal of property, plant and equipment |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
Operating expenses: |
||||||||||||||||
Research and development |
||||||||||||||||
Sales and marketing |
||||||||||||||||
General and administrative |
||||||||||||||||
Total operating expenses |
||||||||||||||||
Operating (loss) income |
( |
) | ( |
) | ||||||||||||
Non-operating (income) expenses, net: |
||||||||||||||||
Loss on debt extinguishment |
||||||||||||||||
Interest expense, net |
||||||||||||||||
Fair value adjustment on convertible notes |
( |
) | ||||||||||||||
Fair value adjustment on derivative warrant liabilities |
( |
) | ( |
) | ||||||||||||
Other non-operating expenses, net |
||||||||||||||||
Total non-operating (income) expenses, net |
( |
) | ||||||||||||||
(Loss) income before income taxes |
( |
) | ( |
) | ( |
) | ||||||||||
Income tax (benefit) expense |
( |
) | ( |
) | ||||||||||||
Net (loss) income |
$ | ( |
) | $ | ( |
) | $ | ( |
) | $ | ||||||
16. |
RELATED-PARTY TRANSACTIONS |
17. |
SUBSEQUENT EVENTS |
December 31, |
||||||||
2021 |
2020 |
|||||||
Assets |
||||||||
Current Assets: |
||||||||
Cash and cash equivalents |
$ | 117,871 | $ | 8,671 | ||||
Restricted cash |
13,807 | 50 | ||||||
Accounts receivable, net of allowance of $— and $620, respectively |
1,382 | 792 | ||||||
Accounts receivable from related parties |
300 | 315 | ||||||
Deposits for equipment |
358,791 | 54,818 | ||||||
Digital currency assets |
234,298 | 63 | ||||||
Prepaid expenses and other current assets |
30,111 | 6,210 | ||||||
|
|
|
|
|||||
Total Current Assets |
756,560 | 70,919 | ||||||
|
|
|
|
|||||
Property, plant and equipment, net |
597,304 | 85,244 | ||||||
Goodwill |
1,055,760 | 58,241 | ||||||
Intangible assets, net |
8,195 | 6,674 | ||||||
Other noncurrent assets |
21,045 | 4,499 | ||||||
|
|
|
|
|||||
Total Assets |
$ | 2,438,864 | $ | 225,577 | ||||
|
|
|
|
|||||
Liabilities, Redeemable Preferred Stock and Stockholders’ Equity |
||||||||
Current Liabilities: |
||||||||
Accounts payable |
$ | 11,617 | $ | 3,057 | ||||
Accrued expenses and other |
67,862 | 3,585 | ||||||
Deferred revenue |
63,417 | 38,113 | ||||||
Deferred revenue from related parties |
72,945 | 6,730 | ||||||
Capital lease obligations, current portion |
28,452 | 2,146 | ||||||
Notes payable, current portion |
75,996 | 16,016 | ||||||
|
|
|
|
|||||
Total Current Liabilities |
320,289 | 69,647 | ||||||
|
|
|
|
|||||
Capital lease obligations, net of current portion |
62,145 | 2,263 | ||||||
Notes payable, net of current portion (includes $557,007 and $— at fair value) |
652,213 | 19,864 | ||||||
Other noncurrent liabilities |
18,531 | 103 | ||||||
|
|
|
|
|||||
Total Liabilities |
1,053,178 | 91,877 | ||||||
|
|
|
|
|||||
Contingently redeemable preferred stock; $0.00001 par value; 50,000 shares authorized; 6,766 shares issued and outstanding at December 31, 2021 and 2020, respectively; $45,164 total liquidation preference for both December 31, 2021 and 2020 |
44,476 | 44,476 | ||||||
Commitments and contingencies (Note 10) |
||||||||
Stockholders’ Equity: |
||||||||
Common stock; $0.00001 par value; 300,000 and 200,000 shares authorized at December 31, 2021 and 2020, respectively; 169,719 and 98,607 shares issued and outstanding at December 31, 2021 and 2020, respectively |
2 | 1 | ||||||
Additional paid-in capital |
1,379,606 | 163,967 | ||||||
Accumulated deficit |
(27,432 | ) | (74,744 | ) | ||||
Accumulated other comprehensive loss |
(10,966 | ) | — | |||||
|
|
|
|
|||||
Total Stockholders’ Equity |
1,341,210 | 89,224 | ||||||
|
|
|
|
|||||
Total Liabilities, Redeemable Preferred Stock and Stockholders’ Equity |
$ | 2,438,864 | $ | 225,577 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Revenue: |
||||||||
Hosting revenue from customers |
$ | 62,350 | $ | 34,615 | ||||
Hosting revenue from related parties |
16,973 | 6,983 | ||||||
Equipment sales to customers |
138,376 | 11,193 | ||||||
Equipment sales to related parties |
109,859 | 1,402 | ||||||
Digital asset mining income |
216,925 | 6,127 | ||||||
|
|
|
|
|||||
Total revenue |
544,483 | 60,320 | ||||||
Cost of revenue: |
||||||||
Cost of hosting services |
77,678 | 36,934 | ||||||
Cost of equipment sales |
177,785 | 11,017 | ||||||
Cost of digital asset mining |
50,158 | 2,977 | ||||||
|
|
|
|
|||||
Total cost of revenue |
305,621 | 50,928 | ||||||
|
|
|
|
|||||
Gross profit |
238,862 | 9,392 | ||||||
(Loss) gain on legal settlements |
(2,636 | ) | 5,814 | |||||
Gain from sales of digital currency assets |
4,814 | 69 | ||||||
Impairment of digital currency assets |
(37,206 | ) | (4 | ) | ||||
Operating expenses: |
||||||||
Research and development |
7,674 | 5,271 | ||||||
Sales and marketing |
4,062 | 1,771 | ||||||
General and administrative |
60,604 | 14,556 | ||||||
|
|
|
|
|||||
Total operating expenses |
72,340 | 21,598 | ||||||
|
|
|
|
|||||
Operating income (loss) |
131,494 | (6,327 | ) | |||||
Non-operating expenses, net: |
||||||||
Loss on debt from extinguishment |
8,016 | 1,333 | ||||||
Interest expense, net |
44,354 | 4,436 | ||||||
Other non-operating expenses, net |
16,049 | 110 | ||||||
|
|
|
|
|||||
Total non-operating expense, net |
68,419 | 5,879 | ||||||
|
|
|
|
|||||
Income (loss) before income taxes |
63,075 | (12,206 | ) | |||||
Income tax expense |
15,763 | — | ||||||
|
|
|
|
|||||
Net income (loss) |
$ | 47,312 | $ | (12,206 | ) | |||
|
|
|
|
|||||
Deemed dividend from common to preferred exchange |
— | (10,478 | ) | |||||
|
|
|
|
|||||
Net income (loss) attributable to common stockholders |
$ | 47,312 | $ | (22,684 | ) | |||
|
|
|
|
|||||
Net income (loss) per share (Note 13): |
||||||||
Basic |
$ | 0.37 | $ | (0.23 | ) | |||
|
|
|
|
|||||
Diluted |
$ | 0.32 | $ | (0.23 | ) | |||
|
|
|
|
|||||
Weighted average shares outstanding: |
||||||||
Basic |
129,527 | 98,492 | ||||||
|
|
|
|
|||||
Diluted |
145,802 | 98,492 | ||||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Net income (loss) |
$ | 47,312 | $ | (12,206 | ) | |||
Other comprehensive loss, net of income taxes: |
||||||||
Change in fair value attributable to instrument-specific credit risk of convertible notes measured at fair value under the fair value option, net of tax effect of $— and $— |
(10,966 | ) | — | |||||
|
|
|
|
|||||
Total other comprehensive loss, net of income taxes |
(10,966 | ) | — | |||||
|
|
|
|
|||||
Comprehensive income (loss) |
$ | 36,346 | $ | (12,206 | ) | |||
|
|
|
|
Contingently Redeemable Convertible Preferred Stock |
Common Stock |
Additional Paid-In Capital |
Accumulated Deficit |
Accumulated Other Comprehensive Loss |
Total Stockholders’ Equity |
|||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||
Balance at December 31, 2019 |
4,421 | $ | 29,526 | 99,141 | $ | 1 | $ | 168,866 | $ | (62,538 | ) | $ | — | $ | 106,329 | |||||||||||||||||
Net loss |
— | — | — | — | — | (12,206 | ) | — | (12,206 | ) | ||||||||||||||||||||||
Stock-based compensation |
— | — | — | — | 3,037 | — | — | 3,037 | ||||||||||||||||||||||||
Exchange of common stock for Series A contingently redeemable convertible preferred stock |
1,802 | 12,308 | (1,096 | ) | — | (12,308 | ) | — | — | (12,308 | ) | |||||||||||||||||||||
Issuances of Series A contingently redeemable convertible preferred stock |
229 | 1,545 | — | — | — | — | — | — | ||||||||||||||||||||||||
Issuances of Series B contingently redeemable convertible preferred stock |
314 | 1,097 | — | — | — | — | — | — | ||||||||||||||||||||||||
Issuances of common stock- asset acquisition |
— | — | 562 | — | 1,967 | — | — | 1,967 | ||||||||||||||||||||||||
Issuances of common stock- warrants and options |
— | — | — | — | 2,405 | — | — | 2,405 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2020 |
6,766 | $ | 44,476 | 98,607 | $ | 1 | $ | 163,967 | $ | (74,744 | ) | $ | — | $ | 89,224 | |||||||||||||||||
Net income |
— | — | — | — | — | 47,312 | — | 47,312 | ||||||||||||||||||||||||
Stock-based compensation |
— | — | 25 | — | 38,937 | — | — | 38,937 | ||||||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | — | — | (10,966 | ) | (10,966 | ) | ||||||||||||||||||||||
Issuance of common stock- employee stock options |
— | — | 8 | — | 17 | — | — | 17 | ||||||||||||||||||||||||
Issuances of common stock- business combination |
— | — | 70,929 | 1 | 1,173,753 | — | — | 1,173,754 | ||||||||||||||||||||||||
Issuances of common stock- legal settlements |
— | 150 | — | 2,436 | — | — | 2,436 | |||||||||||||||||||||||||
Issuances of common stock- warrants and options |
— | — | — | — | 496 | — | — | 496 | ||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Balance at December 31, 2021 |
6,766 | $ | 44,476 | 169,719 | $ | 2 | $ | 1,379,606 | $ | (27,432 | ) | $ | (10,966 | ) | $ | 1,341,210 | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Cash flows from Operating Activities: |
||||||||
Net income (loss) |
$ | 47,312 | $ | (12,206 | ) | |||
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
||||||||
Depreciation and amortization |
33,362 | 9,403 | ||||||
Stock-based compensation |
38,937 | 3,037 | ||||||
Digital asset mining income |
(216,925 | ) | (6,127 | ) | ||||
Deferred income taxes |
9,528 | — | ||||||
Loss on legal settlements |
2,636 | — | ||||||
Loss on debt extinguishment |
8,016 | 1,333 | ||||||
Fair value adjustment on convertible notes |
31,217 | — | ||||||
Amortization of debt discount and debt issuance costs |
1,374 | 1,300 | ||||||
Losses on disposals of property, plant and equipment |
118 | 2 | ||||||
Impairments of digital currency assets |
37,206 | 4 | ||||||
Provision for doubtful accounts |
— | 616 | ||||||
Changes in working capital components: |
||||||||
Accounts receivable, net |
(7,421 | ) | (1,303 | ) | ||||
Accounts receivable from related parties |
16 | (243 | ) | |||||
Digital currency assets |
24,011 | 6,090 | ||||||
Deposits for equipment for sales to customers |
(244,399 | ) | (54,736 | ) | ||||
Prepaid expenses and other current assets |
(34,076 | ) | (2,353 | ) | ||||
Accounts payable |
(21,991 | ) | (1,770 | ) | ||||
Accrued expenses and other |
56,200 | 1,625 | ||||||
Deferred revenue |
184,340 | 30,009 | ||||||
Other noncurrent assets and liabilities, net |
(6,196 | ) | 1,554 | |||||
|
|
|
|
|||||
Net cash used in operating activities |
(56,735 | ) | (23,765 | ) | ||||
|
|
|
|
|||||
Cash flows from Investing Activities: |
||||||||
Purchases of property, plant and equipment |
(365,210 | ) | (13,668 | ) | ||||
Cash acquired (paid) in acquisitions |
704 | (1,568 | ) | |||||
Deposits for self-mining equipment |
(59,275 | ) | — | |||||
Other |
(59 | ) | 92 | |||||
|
|
|
|
|||||
Net cash used in investing activities |
(423,840 | ) | (15,144 | ) | ||||
|
|
|
|
|||||
Cash flows from Financing Activities: |
||||||||
Proceeds from issuances of common stock options and warrants |
513 | 2,642 | ||||||
Issuances of debt |
670,750 | 45,178 | ||||||
Principal payments on debt |
(57,049 | ) | (7,097 | ) | ||||
Payment for transaction cost |
(10,682 | ) | — | |||||
|
|
|
|
|||||
Net cash provided by financing activities |
603,532 | 40,723 | ||||||
|
|
|
|
|||||
Increase in cash, cash equivalents, and restricted cash |
122,957 | 1,814 | ||||||
Cash, cash equivalents and restricted cash—beginning of period |
8,721 | 6,907 | ||||||
|
|
|
|
|||||
Cash, cash equivalents and restricted cash—end of period |
$ | 131,678 | $ | 8,721 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Supplemental disclosure of other cash flow information: |
||||||||
Cash paid for interest |
$ | 38,180 | $ | 2,903 | ||||
Income tax payments |
$ | 9,619 | — | |||||
Supplemental disclosure of noncash investing and financing activities: |
||||||||
Noncash consideration paid for acquisitions |
$ | 1,138,838 | $ | 1,966 | ||||
Accrued capital expenditures |
$ | 9,002 | $ | 2,544 | ||||
Increase in notes payable for acquisition of property, plant and equipment |
$ | — | $ | 19,882 | ||||
Decrease in notes payable in exchange for equipment |
$ |
6,842 |
|
$ | 7,000 | |||
Property, plant and equipment acquired under capital leases |
$ | 93,956 | $ | — | ||||
Payment-in-kind |
$ | 7,274 | $ | — | ||||
Common stock issuances for acquisition of long-lived assets |
$ | — | $ | 1,486 |
1. |
ORGANIZATION AND DESCRIPTION OF BUSINESS |
• | Owning and operating computer equipment used to process transactions conducted on one or more blockchain networks in exchange for transaction processing fees rewarded in digital currency assets, commonly referred to as mining; |
• | Owning and operating datacenter facilities in the U.S. to provide colocation and hosting services for distributed ledger technology, also commonly known as blockchain; |
• | Developing blockchain-based platforms and applications, including infrastructure management, security technologies, mining optimization, and recordkeeping; |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
December 31, |
||||||||
2021 |
2020 |
|||||||
Cash and cash equivalents |
$ | 117,871 | $ | 8,671 | ||||
Restricted Cash |
13,807 | 50 | ||||||
|
|
|
|
|||||
Total cash, cash equivalents and restricted cash |
$ | 131,678 | $ | 8,721 | ||||
|
|
|
|
Fair value hierarchy |
||||||||||||||||||||
Principal |
Level 1 |
Level 2 |
Level 3 |
Fair value |
||||||||||||||||
Convertible notes: |
||||||||||||||||||||
April 19, 2021 1 |
$ | 91,430 | $ | — | $ | — | $ | 101,078 | $ | 101,078 | ||||||||||
April 21, 2021 1 |
5,137 | — | — | 5,674 | 5,674 | |||||||||||||||
April 23, 2021 1 |
46,229 | — | — | 51,062 | 51,062 | |||||||||||||||
April 26, 2021 1 |
78,075 | — | — | 86,165 | 86,165 | |||||||||||||||
August 20, 2021 2 |
50,597 | — | — | 50,941 | 50,941 | |||||||||||||||
September 10, 2021 2 |
16,110 | — | — | 16,472 | 16,472 | |||||||||||||||
September 23, 2021 2 |
76,051 | — | — | 77,559 | 77,559 | |||||||||||||||
September 24, 2021 2 |
60,016 | — | — | 61,179 | 61,179 | |||||||||||||||
September 27, 2021 2 |
1,974 | — | — | 2,012 | 2,012 | |||||||||||||||
October 1, 2021 2 |
86,655 | — | — | 87,150 | 87,150 | |||||||||||||||
November 10, 2021 2 |
9,823 | — | — | 9,819 | 9,819 | |||||||||||||||
Accrued PIK interest 1,2,3 |
— | — | — | 7,896 | 7,896 | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||
Total convertible notes |
$ | 522,097 | $ | — | $ | — | $ | 557,007 | $ | 557,007 | ||||||||||
|
|
|
|
|
|
|
|
|
|
1 |
Secured Convertible Notes (includes principal balance at issuance and PIK interest) which considers the minimum payoff at maturity of two times the face value of the note plus accrued interest. |
2 |
Unsecured Convertible Notes which considers the minimum payoff at maturity of one times the face value of the note plus accrued interest. |
3 |
Represents PIK interest accrued as of December 31, 2021 which will be recorded as additional principal for each respective convertible note on January 1, 2022. |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
Balance at December 31, 2020 |
$ | — | $ | — | $ | — | $ | — | ||||||||
Convertible notes issued (including PIK principal recorded) |
— | 522,097 | — | 522,097 | ||||||||||||
Transfers to level 3 |
— | (522,097 | ) | 522,097 | — | |||||||||||
Change in fair value from inception |
— | — | 34,910 | 34,910 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Balance at December 31, 2021 |
$ | — | $ | — | $ | 557,007 | $ | 557,007 | ||||||||
|
|
|
|
|
|
|
|
Fair value |
Unobservable Input |
Low |
High |
Weighted Average 1 |
||||||||||||||
Convertible notes (Level 3) |
$ | 557,007 | Probability of financing event |
100.0 | % | 100.0 | % | 100.0 | % | |||||||||
Expected term (years) |
0.04 | 0.50 | 0.27 | |||||||||||||||
Volatility | 40.3 | % | 40.8 | % | 40.6 | % | ||||||||||||
Negotiation discount |
43.4 | % | 54.0 | % | 48.3 | % |
1 |
Weighted average based on the fair value of convertible notes. In addition, expected term and volatility are also weighted based on 95% probability of a SPAC merger occurring and 5% probability of a qualified financing occurring. |
Financial statement line item |
Year ended December 31, 2021 |
|||||
Cash interest payments |
Interest expense, net | $ | 10,114 | |||
Payment-in-kind (PIK) interest |
Interest expense, net | 15,170 | ||||
Instrument specific credit risk |
Other comprehensive loss | 10,966 | ||||
Other fair value adjustments |
Other non-operating expense, net |
16,047 | ||||
|
|
|||||
Total fair value adjustments |
$ | 52,297 | ||||
|
|
|||||
Debt issuance costs |
Interest expense, net | $ | 12,831 |
December 31 2021 |
December 31 2020 |
|||||||
Bitcoin (BTC) |
$ | 224,843 | $ | 51 | ||||
Ethereum (ETH) |
4,665 | — | ||||||
Siacoin (SC) |
803 | — | ||||||
Polygon (MATIC) |
1,085 | — | ||||||
Dai (DAI) |
1,353 | — | ||||||
Other |
1,549 | 12 | ||||||
|
|
|
|
|||||
Total digital currencies |
$ | 234,298 | $ | 63 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Cost of revenue |
$ | 4,084 | $ | — | ||||
Research and development |
1,140 | — | ||||||
Sales and marketing |
836 | — | ||||||
General and administrative |
32,877 | 3,038 | ||||||
|
|
|
|
|||||
Total stock-based compensation expense |
$ | 38,937 | $ | 3,038 | ||||
|
|
|
|
3. |
ACQUISITIONS |
Consideration (in thousands) |
||||
71.2 million common shares valued at $16.18 per share 1,2 |
$ | 1,151,985 | ||
Fair value of replaced Blockcap share-based payments attributable to pre-combination service3 |
21,768 | |||
Settlement of Blockcap debt 4 |
25,607 | |||
Settlement of preexisting contracts 5 |
(60,522 | ) | ||
|
|
|||
Total Consideration |
$ | 1,138,838 | ||
Fair value of assets acquired, and liabilities assumed: |
||||
Cash and cash equivalents |
$ | 704 | ||
Digital assets-Bitcoin |
73,304 | |||
Digital assets-Ethereum |
365 | |||
Digital assets-Bitcoin cash |
8 | |||
Digital assets-Siacoin |
554 | |||
Digital assets-Other |
3,329 | |||
Other current assets |
633 | |||
Intangible assets, net |
2,925 | |||
Property, plant and equipment, net |
97,964 | |||
Other noncurrent assets |
1,293 | |||
|
|
|||
Total assets acquired |
181,079 |
|||
Accounts payable |
492 | |||
Accrued expenses and other |
22,647 | |||
Deferred revenue |
414 | |||
Other current liabilities |
7,204 | |||
Deferred tax liability |
9,003 | |||
|
|
|||
Total liabilities assumed |
$ |
39,760 |
||
Total identifiable net assets |
$ |
141,319 |
||
Goodwill on acquisition |
$ |
997,519 |
1 |
71.2 million common shares represent the equivalent Core Scientific common shares issued to Blockcap shareholders as consideration for the purchase. |
2 |
The price per share of our common shares was estimated to be $16.18. As the Core Scientific common shares were not listed on a public marketplace, the calculation of the fair value of the common shares was subject to a greater degree of estimation. Given the absence of a public market, an estimate of the fair value |
of the common shares was required at the time of the Blockcap Acquisition. Objective and subjective factors were considered in determining the estimated fair value and because there was no active trading of the Core Scientific equity shares on an established securities market, an independent valuation specialist was engaged. The valuation was determined by weighting the outcomes of scenarios estimating share value based on both public company valuations and private company valuations. Both a market approach and common stock equivalency model were used to determine a range of outcomes, which were weighted based on probability to determine the result. |
3 |
Reflects the estimated fair value of replaced Blockcap share-based payments allocated to purchase price based on the proportion of service related to the pre-combination period |
4 |
Reflects the fair value of loans issued by the Company in July 2021 that were effectively used to settle debt that had previously been held by Blockcap. Refer to Note 8 for further discussion of the debt issuance. |
5 |
Blockcap had preexisting hosting and equipment contracts with the Company that were effectively settled by the Company’s acquisition of Blockcap. As a result, the consideration transferred to Blockcap has been adjusted by the deferred revenue balances that were settled at the time of acquisition. |
Goodwill |
||||
Balance as of December 31, 2020 |
$ | 58,241 | ||
Acquisitions |
1,048,727 | |||
Subsequent measurement period adjustment |
$ | (51,208 | ) | |
|
|
|||
Balance as of December 31, 2021 |
$ | 1,055,760 | ||
|
|
• | $16.0 million decrease to consideration transferred, resulting in a 16.0 million decrease to goodwill, related to shares that were allocated to settle a liability of Blockcap. |
• | $0.2 million decrease to consideration transferred, resulting in a $0.2 million decrease to goodwill, related to Blockcap share-based payment replacement awards that were attributed to pre-combination services. |
• | $25.6 million increase to consideration transferred and a $70.9 million increase to property, plant, and equipment, net acquired, resulting in a $45.3 million decrease to goodwill, related to a transaction entered into in contemplation of the Blockcap acquisition whereby the Company effectively settled $25.6 million of debt held by Blockcap in exchange for acquiring digital asset mining equipment with a fair value of $70.9 million. The adjustment resulted in an increase to cost of revenue related to additional deprecation expense of $6.3 million for the year ended December 31, 2021. |
• | $0.4 million increase to deferred revenue, resulting in a $0.4 million increase to goodwill, related to acquired customer contracts. |
• | $0.8 million increase other current liabilities and $9.0 million increase to deferred tax liabilities, resulting in a $9.8 million increase to goodwill, as a result of tax adjustments. |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Total revenue |
$ | 586,991 | $ | 70,948 | ||||
Operating income (loss) |
$ | 137,109 | $ | (23,354 | ) |
• | Transaction costs of $1.9 million are assumed to have occurred on the pro forma close date of January 1, 2020, and are recognized as if incurred in the first quarter of 2020; |
• | Tangible and intangible assets are assumed to be recorded at their estimated fair values as of January 1, 2020 and are depreciated or amortized over their estimated useful lives; and |
• | Accounting policies of Blockcap are conformed to those of Core Scientific including depreciation for mining equipment. |
• | Share-based compensation awards of Blockcap for which the performance condition of the award is assumed to be probable of being met as of January 1, 2020 and expensed as they are earned based on the service condition. |
• | The elimination of $19.2 million of expense recognized by Blockcap in July 2021 for the acceleration of certain equity awards of its CEO and others. Because this acceleration was deemed to be in contemplation of the Merger, Core Scientific has recorded $23.3 million of compensation expense for the acceleration in its financial statements for the period ending December 31, 2021, which was determined based on the fair value of the awards at the time of the Merger. This adjustment is necessary to avoid duplication of the expense attributable to the combined company related to the acceleration of the same awards. |
4. |
OTHER ASSETS |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Prepaid expenses |
$ | 27,055 | $ | 1,212 | ||||
Security deposits |
355 | 2,230 | ||||||
Prepaid rent |
453 | — | ||||||
Other |
2,248 | 2,768 | ||||||
|
|
|
|
|||||
Total other current assets |
$ | 30,111 | $ | 6,210 | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Security deposits |
$ | 2,079 | $ | 1,150 | ||||
Utility construction contributions |
2,453 | 3,000 | ||||||
Prepaid rent |
4,478 | — | ||||||
Capitalized transaction costs |
10,682 | — | ||||||
Other |
1,354 | 349 | ||||||
|
|
|
|
|||||
Total other noncurrent assets |
$ | 21,045 | $ | 4,499 | ||||
|
|
|
|
5. |
PROPERTY, PLANT AND EQUIPMENT, NET |
December 31, |
Estimated Useful Lives |
|||||||||||
2021 |
2020 |
|||||||||||
Land and improvements 1 |
$ | 12,995 | $ | 5,458 | 20 years | |||||||
Building and improvements |
93,064 | 46,811 | 12 to 39 years | |||||||||
Computer, mining and network equipment 2 |
475,331 | 20,270 | 1 to 5 years | |||||||||
Electrical equipment 3 |
59,253 | 24,681 | 5 to 10 years | |||||||||
Other property, plant and equipment 4 |
1,156 | 1,243 | 5 to 7 years | |||||||||
|
|
|
|
|||||||||
Total |
641,799 | 98,463 | ||||||||||
Less accumulated depreciation and amortization 5 |
44,495 | 13,219 | ||||||||||
|
|
|
|
|||||||||
Property, plant and equipment, net 6 |
$ | 597,304 | $ | 85,244 | ||||||||
|
|
|
|
1 |
Estimated useful life of improvements. Land is not depreciated. |
2 |
Includes capital lease assets of $103.9 million and $3.3 million at December 31, 2021 and 2020, respectively. |
3 |
Includes capital lease assets of $12.6 million and $2.6 million at December 31, 2021 and 2020, respectively. |
4 |
Includes capital lease assets of $0.4 million and $0.4 million at December 31, 2021 and 2020, respectively. |
5 |
Includes accumulated amortization for assets under capital leases of $10.3 million and $1.8 million at December 31, 2021 and 2020, respectively. |
6 |
Includes construction in progress of $42.6 million and $10.5 million for the year ended December 31, 2021 and 2020, respectively. |
6. |
INTANGIBLE ASSETS, NET |
December 31, 2021 |
||||||||||||||||
Gross |
Accumulated Amortization |
Net Carrying Amount |
Estimated Useful Lives |
|||||||||||||
Acquired software |
$ | 10,093 | $ | (2,503 | ) | $ | 7,590 | 3-8 years |
||||||||
Patents |
423 | (9 | ) | 414 | 20 years | |||||||||||
Customer relationships |
150 | (21 | ) | 129 | 3 years | |||||||||||
Trademarks |
73 | (11 | ) | 62 | 8 years | |||||||||||
|
|
|
|
|
|
|||||||||||
Total intangible assets, net |
$ | 10,739 | $ | (2,544 | ) | $ | 8,195 | |||||||||
|
|
|
|
|
|
December 31, 2020 |
||||||||||||||||
Gross |
Accumulated Amortization |
Net Carrying Amount |
Estimated Useful Lives |
|||||||||||||
Acquired software |
$ | 7,318 | $ | (954 | ) | $ | 6,364 | 5-8 years |
||||||||
Patents |
260 | (4 | ) | 256 | 20 years | |||||||||||
Trademarks |
59 | (5 | ) | 54 | 8 years | |||||||||||
|
|
|
|
|
|
|||||||||||
Total intangible assets, net |
$ | 7,637 | $ | (963 | ) | $ | 6,674 | |||||||||
|
|
|
|
|
|
Amortization |
||||
2022 |
$ | 2,145 | ||
2023 |
2,145 | |||
2024 |
1,743 | |||
2025 |
843 | |||
2026 |
507 | |||
Thereafter |
812 | |||
|
|
|||
Total |
$ | 8,195 | ||
|
|
7. |
ACCRUED EXPENSES AND OTHER |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Accrued expenses and other |
$ | 25,332 | $ | 653 | ||||
Accrued taxes |
5,736 | 1,645 | ||||||
Vendor payable |
21,313 | — | ||||||
Customer deposits 1 |
5,570 | — | ||||||
Accrued interest |
5,521 | 283 | ||||||
Other current liabilities |
4,390 | 1,004 | ||||||
|
|
|
|
|||||
Total accrued expenses and other |
$ | 67,862 | $ | 3,585 | ||||
|
|
|
|
1 |
Consists of amounts deposited by the Company’s customers relating to future tax estimates. Should the deposits be unnecessary once the customer units are owned and deployed, the deposits are either applied against an existing equipment balance due, or applied against future hosting invoices. |
8. |
NOTES PAYABLE |
December 31 2021 |
December 31 2020 |
|||||||
Kentucky note |
$ | 1,032 | $ | 1,511 | ||||
PPP loan |
— | 2,154 | ||||||
Silverpeak loan |
— | 22,260 | ||||||
Stockholder loan |
10,000 | — | ||||||
Genesis loan |
552 | 4,648 | ||||||
NYDIG loan |
67,435 | 718 | ||||||
Trinity loan |
19,641 | — | ||||||
Celsius loan |
— | 6,842 | ||||||
Bremer |
15,066 | — | ||||||
Blockfi |
60,000 | — | ||||||
Secured Convertible Notes 1 |
220,871 | — | ||||||
Unsecured Convertible Notes 2 |
301,226 | — | ||||||
Other |
663 | 581 | ||||||
|
|
|
|
|||||
Total |
696,486 | 38,714 | ||||||
Unamortized discount and debt issuance costs |
(3,187 | ) | (2,834 | ) | ||||
Fair value adjustments to convertible notes |
34,910 | — | ||||||
|
|
|
|
|||||
Total notes payable, net |
$ | 728,209 | $ | 35,880 | ||||
|
|
|
|
1 |
Secured Convertible Notes (includes principal balance at issuance and PIK interest) which considers the minimum payoff at maturity of two times the face value of the note plus accrued interest. The minimum payoff at maturity related to the principal balance was $441.7 million December 31, 2021. |
2 |
Unsecured Convertible Notes which considers the minimum payoff at maturity of one times the face value of the note plus accrued interest. |
Year ending December 31, |
||||
2022 |
$ | 78,597 | ||
2023 |
80,202 | |||
2024 |
11,249 | |||
2025 1 |
524,378 | |||
2026 |
1,522 | |||
Thereafter |
538 | |||
|
|
|||
Total |
696,486 | |||
Unamortized discount and debt issuance costs |
(3,187 | ) | ||
Fair value adjustments to convertible notes |
34,910 | |||
|
|
|||
Total maturities |
$ | 728,209 | ||
|
|
1 |
Includes $220.9 million for the face value of the Secured Convertible Notes which have payoff at maturity of two times the face value of the note plus accrued interest. The total amount that would be owed on the Secured Convertible Notes outstanding as of December 31, 2021 if held to maturity was $441.7 million. |
9. |
CONTINGENTLY REDEEMABLE CONVERTIBLE PREFERRED STOCK |
For Both December 31, 2021 and 2020 |
||||||||||||||||||||
Shares Authorized |
Shares Issued and Outstanding |
Issuance Price per Share |
Net Proceeds |
Liquidation preference |
||||||||||||||||
Contingently Redeemable Convertible Preferred Stock: |
||||||||||||||||||||
Series A |
14,641 | 6,452 | $ | 6.83 | $ | 31,070 | $ | 44,064 | ||||||||||||
Series B |
14,327 | 314 | 3.50 | 1,097 | 1,100 | |||||||||||||||
Undesignated |
21,032 | — | — | — | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total contingently redeemable convertible preferred stock |
50,000 | 6,766 | $ | 32,167 | $ | 45,164 | ||||||||||||||
|
|
|
|
|
|
|
|
10. |
COMMITMENTS AND CONTINGENCIES |
2022 |
$ | 460 | ||
2023 |
170 | |||
2024 |
170 | |||
2025 |
170 | |||
2026 |
170 | |||
Thereafter |
1,254 | |||
|
|
|||
Total minimum lease payments |
$ | 2,394 | ||
|
|
2022 |
$ | 35,531 | ||
2023 |
34,897 | |||
2024 |
33,913 | |||
2025 |
1,823 | |||
2026 |
2 | |||
|
|
|||
Total minimum lease payments |
106,166 | |||
Less: interest |
15,569 | |||
|
|
|||
Present value of net minimum lease payments |
$ | 90,597 | ||
|
|
11. |
STOCKHOLDERS’ EQUITY |
Options outstanding |
19,962 | |||
Unvested restricted stock units outstanding |
55,370 | |||
Vested restricted stock units outstanding |
1,617 | |||
Available for future stock option and restricted stock units and grants |
5,551 | |||
|
|
|||
Total outstanding and reserved for future issuance |
82,500 | |||
|
|
Years Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Dividend yield |
0.00 | % | 0.00 | % | ||||
Expected volatility |
72.57 | % | 36.26 | % | ||||
Risk-free interest rate |
1.39 | % | 0.70 | % | ||||
Expected life (years) |
6.22 | 10.00 |
Number of Shares |
Weighted- Average Exercise Price |
Weighted- Average Remaining Contractual Term (in years) |
Aggregate Intrinsic Value |
|||||||||||||
Options outstanding - December 31, 2020 |
2,530 | 9.41 | ||||||||||||||
Granted |
17,790 | 14.53 | ||||||||||||||
Exercised |
(8 | ) | 1.97 | |||||||||||||
Forfeited |
(200 | ) | 6.83 | |||||||||||||
Expired |
(150 | ) | 6.83 | |||||||||||||
|
|
|
|
|||||||||||||
Options outstanding - December 31, 2021 |
19,962 | $ | 14.02 | 8.8 | $ | 75,712 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options vested and expected to vest as of December 31, 2021 |
19,962 | $ | 14.02 | 8.8 | $ | 75,712 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Options vested and exercisable as of December 31, 2021 |
4,464 | $ | 7.66 | 6.6 | $ | 45,057 | ||||||||||
|
|
|
|
|
|
|
|
• | Over a 4-year service period, or |
• | Over a 4-year service period and upon either i) completion of an initial public offering of the Company’s common stock, or ii) upon consummation of a transaction resulting in a change in control of the Company. |
Number of Shares |
Weighted- Average Grant Date Fair Value |
|||||||
Unvested - December 31, 2019 |
35,047 | $ | 9.39 | |||||
Granted |
8,056 | 4.46 | ||||||
Vested |
(802 | ) | 11.23 | |||||
Forfeited |
(5,157 | ) | 6.83 | |||||
|
|
|
|
|||||
Unvested - December 31, 2020 |
37,144 | $ | 8.55 | |||||
Granted |
26,499 | 17.23 | ||||||
Vested |
(815 | ) | 16.24 | |||||
Forfeited |
(7,458 | ) | 10.41 | |||||
|
|
|
|
|||||
Unvested - December 31, 2021 |
55,370 | $ | 12.39 | |||||
|
|
|
|
12. |
INCOME TAXES |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Current tax: |
||||||||
Federal |
$ | — | $ | — | ||||
State |
6,235 | — | ||||||
|
|
|
|
|||||
Total current tax |
6,235 | — | ||||||
Deferred tax: |
||||||||
Federal |
11,218 | — | ||||||
State |
(1,690 | ) | — | |||||
|
|
|
|
|||||
Total deferred tax |
9,528 | — | ||||||
|
|
|
|
|||||
Total income tax expense |
$ | 15,763 | $ | — | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
U.S. federal statutory income tax expense (benefit) applied to loss before income taxes |
$ | 13,246 | $ | (2,563 | ) | |||
State income taxes, net of federal benefit |
3,591 | (410 | ) | |||||
Stock compensation |
141 | — | ||||||
Non-deductible interest |
5,310 | — | ||||||
Fair value adjustment - convertible notes |
3,370 | — | ||||||
Non-deductible expenses |
(702 | ) | — | |||||
Valuation allowance |
(9,180 | ) | 1,106 | |||||
Deferred tax adjustments |
— | 1,827 | ||||||
Other permanent items |
(13 | ) | 40 | |||||
|
|
|
|
|||||
Total income tax expense |
$ | 15,763 | $ | — | ||||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Deferred tax assets: |
||||||||
Net operating loss carryforward |
$ | 29,837 | $ | 10,674 | ||||
Research tax credit carryforward |
404 | — | ||||||
Interest expense limitation |
— | 137 | ||||||
Reserves and accruals |
148 | 159 | ||||||
Stock-based compensation |
15,190 | 3,579 | ||||||
Unrealized capital loss |
— | 548 | ||||||
Digital asset impairment loss |
8,368 | 61 | ||||||
Debt extinguishment loss |
2,558 | 406 | ||||||
Intangibles (other than goodwill) |
2,270 | 3,015 | ||||||
Leases |
5,231 | — | ||||||
Other |
3 | — | ||||||
|
|
|
|
|||||
Gross deferred tax assets |
64,009 | 18,579 | ||||||
Valuation allowance |
(6,781 | ) | (15,961 | ) | ||||
|
|
|
|
|||||
Deferred tax assets, net of valuation allowance |
57,228 | 2,618 | ||||||
|
|
|
|
|||||
Deferred tax liabilities: |
||||||||
Property, plant and equipment, net |
(75,759 | ) | (2,618 | ) | ||||
|
|
|
|
|||||
Deferred tax liabilities, net |
(75,759 | ) | (2,618 | ) | ||||
|
|
|
|
|||||
Total net deferred tax assets (liabilities) |
$ | (18,531 | ) | $ | — | |||
|
|
|
|
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Beginning Balance |
$ | 15,961 | $ | 14,855 | ||||
Change related to current net operating losses |
20,680 | 2,238 | ||||||
Net change related to generation of tax attributes |
(695 | ) | 695 | |||||
Change related to deferred tax adjustments |
(20,025 | ) | (1,827 | ) | ||||
Change related to prior period adjustments |
(137 | ) | — | |||||
Acquisition deferred tax liabilities |
(9,003 | ) | — | |||||
|
|
|
|
|||||
Ending Balance |
$ | 6,781 | $ | 15,961 | ||||
|
|
|
|
13. |
NET INCOME (LOSS) PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Net income (loss) |
$ | 47,312 | $ | (12,206 | ) | |||
Deemed dividend from common to preferred exchange |
— | (10,478 | ) | |||||
|
|
|
|
|||||
Net income (loss) attributable to common stockholders |
$ | 47,312 | $ | (22,684 | ) | |||
Weighted average shares outstanding - basic |
129,527 | 98,492 | ||||||
Add: Dilutive share-based compensation awards |
16,275 | — | ||||||
|
|
|
|
|||||
Weighted average shares outstanding - diluted |
145,802 | 98,492 | ||||||
Net income (loss) per share - basic |
$ | 0.37 | $ | (0.23 | ) | |||
Net income (loss) per share - diluted |
$ | 0.32 | $ | (0.23 | ) |
December 31, |
||||||||
2021 |
2020 |
|||||||
Stock options |
4,197 | 2,530 | ||||||
Preferred stock |
— | 6,766 | ||||||
Warrants |
— | 4,135 | ||||||
Restricted stock |
52,517 | 37,946 | ||||||
Share settled liability |
1,214 | — | ||||||
|
|
|
|
|||||
Total potentially anti-dilutive shares |
57,928 | 51,377 | ||||||
|
|
|
|
14. |
SEGMENT REPORTING |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Equipment Sales and Hosting Segment |
||||||||
Revenue: |
||||||||
Hosting revenue |
$ | 79,323 | $ | 41,598 | ||||
Equipment sales |
248,235 | 12,595 | ||||||
|
|
|
|
|||||
Total revenue |
327,558 | 54,193 | ||||||
Cost of revenue: |
||||||||
Cost of hosting services |
77,678 | 36,934 | ||||||
Cost of equipment sales |
177,785 | 11,017 | ||||||
|
|
|
|
|||||
Total Cost of revenue |
$ | 255,463 | $ | 47,951 | ||||
|
|
|
|
|||||
Gross profit |
$ | 72,095 | $ | 6,242 | ||||
Mining Segment |
||||||||
Digital asset mining income |
$ | 216,925 | $ | 6,127 | ||||
|
|
|
|
|||||
Total revenue |
216,925 | 6,127 | ||||||
Cost of revenue |
50,158 | 2,977 | ||||||
|
|
|
|
|||||
Gross profit |
$ | 166,767 | $ | 3,150 | ||||
Consolidated total revenue |
$ | 544,483 | $ | 60,320 | ||||
Consolidated cost of revenue |
$ | 305,621 | $ | 50,928 | ||||
Consolidated gross profit |
$ | 238,862 | $ | 9,392 |
Year Ended December 31, |
Year Ended December 31, |
Year Ended December 31, |
||||||||||||||||||||||||||||||||||
2021 |
2020 |
2021 |
2020 |
2021 |
2020 |
|||||||||||||||||||||||||||||||
Percent of total revenue: | Percent of Equipment Sales and Hosting segment: |
Percent of accounts receivable, net: |
||||||||||||||||||||||||||||||||||
Customer |
||||||||||||||||||||||||||||||||||||
A |
15 | % | N/A | 26 | % | N/A | N/A | N/A | ||||||||||||||||||||||||||||
B |
14 | % | N/A | 23 | % | N/A | N/A | N/A | ||||||||||||||||||||||||||||
C 1 |
N/A | 24 | % | N/A | 27 | % | N/A | N/A | ||||||||||||||||||||||||||||
D |
N/A | 13 | % | N/A | 14 | % | N/A | N/A | ||||||||||||||||||||||||||||
E |
N/A | N/A | N/A | N/A | N/A | 26 | % |
1 |
Customer terminated its hosting contracts with the Company effective April 2020. |
Year Ended December 31, |
||||||||
2021 |
2020 |
|||||||
Reportable segment gross profit |
$ | 238,862 | $ | 9,392 | ||||
(Loss) gain on legal settlement |
(2,636 | ) | 5,814 | |||||
Gain from sales of digital currency assets |
4,814 | 69 | ||||||
Impairment of digital currency assets |
(37,206 | ) | (4 | ) | ||||
Operating expense: |
||||||||
Research and development |
7,674 | 5,271 | ||||||
Sales and marketing |
4,062 | 1,771 | ||||||
General and administrative |
60,604 | 14,556 | ||||||
|
|
|
|
|||||
Total operating expense |
72,340 | 21,598 | ||||||
|
|
|
|
|||||
Operating income (loss) |
131,494 | (6,327 | ) | |||||
Non-operating expense, net: |
||||||||
Loss on debt extinguishment and other |
8,016 | 1,333 | ||||||
Interest expense, net |
44,354 | 4,436 | ||||||
Other non-operating expenses, net |
16,049 | 110 | ||||||
|
|
|
|
|||||
Total non-operating expense, net |
68,419 | 5,879 | ||||||
Income (loss) before income taxes |
$ | 63,075 | $ | (12,206 | ) | |||
|
|
|
|
15. |
RELATED-PARTY TRANSACTIONS |
16. |
SUBSEQUENT EVENTS |
17. |
Subsequent Events (Unaudited) |
Amount |
||||
SEC registration fee |
$ | 18,492.23 | ||
FINRA filing fee |
19,926.36 | |||
Accountants’ fees and expenses |
100,000.00 | |||
Legal fees and expenses |
150,000.00 | |||
Printing fees |
130,000.00 | |||
Miscellaneous |
— | |||
Total expenses |
$ | 418,418.59 |
Incorporated by Reference | ||||||||||
Exhibit |
Description |
Schedule/ Form |
File Number |
Exhibits |
Filing Date | |||||
10.29 | Amended and Restated Bridge Promissory Note, dated as of August 1, 2022, by and between the Company and B. Riley Commercial Capital, LLC | 8-K | 001-40046 | 10.1 | August 4, 2022 | |||||
10.30 | Amended and Restated Bridge Promissory Note, dated as of August 1, 2022, by and between the Company and BRF Finance Co, LLC | 8-K | 001-40046 |
10.2 | August 4, 2022 | |||||
16.1 | Letter from Marcum LLP. | 8-K |
001-40046 |
16.1 | January 24, 2022 | |||||
21.1 | List of Subsidiaries. | 8-K |
001-40046 |
21.1 | January 24, 2022 | |||||
23.1* | Consent of Ernst & Young LLP, independent registered public accounting firm. | |||||||||
23.2* | Consent of Cooley LLP (included in Exhibit 5.1). | |||||||||
24.1** | Power of Attorney. | |||||||||
101.INS* | Inline XBRL Instance Document. | |||||||||
101.CAL* | Inline XBRL Taxonomy Extension Calculation Linkbase Document. | |||||||||
101.SCH* | Inline XBRL Taxonomy Extension Schema. | |||||||||
101.DEF* | Inline XBRL Taxonomy Extension Definition Linkbase Document. | |||||||||
101.LAB* | Inline XBRL Taxonomy Extension Labels Linkbase Document. | |||||||||
101.PRE* | Inline XBRL Taxonomy Extension Presentation Linkbase Document. | |||||||||
104* | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||||
107** | Filing Fee Table |
* | Filed herewith. |
** | Previously filed. |
# | Indicates a management contract or compensatory plan, contract or arrangement. |
† | Certain of the exhibits and schedules to these exhibits have been omitted in accordance with Regulation S-K Item 601(a)(5). The registrant agrees to furnish a copy of all omitted exhibits and schedules to the SEC upon its request. |
+ | Portions of this Exhibit (indicated with [***]) have been omitted because they are not material and are the type that the Registrant treats as private or confidential. |
CORE SCIENTIFIC, INC. | ||
By: | /s/ Michael Levitt | |
Michael Levitt | ||
Chief Executive Officer and Co-Chair of the Board of Directors |
Signature |
Title |
Date | ||
/s/ Michael Levitt Michael Levitt |
Chief Executive Officer and Co-Chair of the Board ( Principal Executive Officer |
August 24, 2022 | ||
/s/ Denise Sterling Denise Sterling |
Chief Financial Officer ( Principal Financial Officer |
August 24, 2022 | ||
* Brian Neville |
Chief Accounting Officer ( Principal Accounting Officer |
August 24, 2022 | ||
* Darin Feinstein |
Chief Vision Officer and Co-Chair of the Board |
August 24, 2022 | ||
* Jarvis Hollingsworth |
Director | August 24, 2022 | ||
* Matt Minnis |
Director | August 24, 2022 | ||
* Stacie Olivares |
Director | August 24, 2022 | ||
* Kneeland Youngblood |
Director | August 24, 2022 |
*By: | /s/ Todd DuChene | |
Todd DuChene | ||
Attorney-in-Fact |