XML 43 R16.htm IDEA: XBRL DOCUMENT v3.22.1
PAYCHECK PROTECTION PROGRAM LOAN, ECONOMIC INJURY DISASTER LOAN
3 Months Ended
Mar. 31, 2022
Debt Disclosure [Abstract]  
PAYCHECK PROTECTION PROGRAM LOAN, ECONOMIC INJURY DISASTER LOAN LONG-TERM DEBT
Long-term debt consisted of the following as of March 31, 2022 and December 31, 2021:
March 31, 2022Dec 31, 2021
$66,076 loan, with interest at 5.55%, due July 2021.
$— $3,054 
$75,000 loan, with interest at 12.67%, due April 2021.
— 7,312 
$499,520 loan, with interest at 2.49% due December 2023.
201,688 232,337 
$499,895 loan, with interest at 2.95% due July 2023.
218,240 246,720 
$212,675 loan, with interest at 6.75% due October 2022.
42,594 103,857 
$517,465 loan, with interest at 4.78% due October 2024.
464,008 490,600 
$431,825 loan, with interest at 7.60% due April 2024.
184,578 204,833 
$6,900,000 financing agreement for insurance with interest at 3.45% due July 2022
2,467,572 4,299,721 
$40,000,000 loan, with interest at 10.00% due June 2023.
25,925,153 [A]30,734,045 
$25,000,000 loan, with interest at 10.00% due March 2024.
25,000,000 [B]— 
$10,641,362 loan, with interest at 10.00% due June 2023.
6,896,973 [C]8,176,302 
$14,077,800 loan, with interest at 10.00% due June 2023.
9,124,228 [D]10,816,694 
$5,808,816 loan, with interest at 10.00% due April 2023.
5,075,444 [E]— 
$6,814,000 loan, with interest at 10.00% due October 2023.
6,214,997 [F]— 
$17,984,000 maximum advance loan, with interest at 9.99% due December 2023. Balance is what has been advanced as of March 31, 2022
14,387,200 [G]10,790,400 
$17,984,000 maximum advance loan, with interest at 9.99% due December 2023. Balance is what has been advanced as of March 31, 2022
10,790,400 [H]7,769,088 
$17,984,000 maximum advance loan, with interest at 9.99% due December 2023. Balance is what has been advanced as of March 31, 2022
10,790,400 [I]— 
117,783,475 73,874,963 
Less current portions, deferred costs, & discounts
Outstanding loan78,693,973 50,099,372 
Deferred debt issuance costs3,757,312 2,854,787 
     Discounts from issuance of stock868,680 1,042,416 
Discounts from issuance of warrants2,399,622 1,499,547 
$32,063,889 $18,378,841 
[A] The WhiteHawk Promissory Note has a term of 24 months. Refer to Note 14 – Stock Issued Under Financing Agreements and Warrants for further discussions. On December 31, 2021, the Company amended the WhiteHawk Financing Agreement (as defined below) (the “WhiteHawk Amendment”) to extend the final MinerVa delivery date from December 31, 2021 to April 30, 2022. Pursuant to the WhiteHawk Amendment, Equipment paid an amendment fee in the
amount of $250,000 to WhiteHawk Finance LLC ("WhiteHawk"). These fees are included in deferred debt issuance costs.
[B] WhiteHawk Promissory Note agreement with a term of 24 months. Refer to Note 14 – Stock Issued Under Financing Agreements and Warrants for further discussions. Pursuant to the WhiteHawk Second Amendment, Equipment paid an amendment fee in the amount of $275,414 and a closing fee of $500,000 to WhiteHawk. These fees are included in deferred debt issuance costs.
[C] Arctos/NYDIG Financing Agreement (as defined below) [loan #1] with a term of 24 months. Refer to Note 14 – Stock Issued Under Financing Agreements and Warrants for further discussions.
[D] Arctos/NYDIG Financing Agreement [loan #2] with a term of 24 months. Refer to Note 14 – Stock Issued Under Financing Agreements and Warrants for further discussions.
[E] Arctos/NYDIG Financing Agreement [loan #3] with a term of 15 months. Deferred debt issuance costs of $232,353 are amortized over the term of the loan using the straight-line method.
[F] Arctos/NYDIG Financing Agreement [loan #4] with a term of 21 months. Deferred debt issuance costs of $272,560 are amortized over the term of the loan using the straight-line method.
[G] Second NYDIG Financing Agreement with a term of 24 months. Deferred debt issuance costs of $449,600 are amortized over the term of the loan using the straight-line method.
[H] Second NYDIG Financing Agreement with a term of 24 months. Deferred debt issuance costs of $449,600 are amortized over the term of the loan using the straight-line method.
[I] Second NYDIG Financing Agreement with a term of 24 months. Deferred debt issuance costs of $449,600 are amortized over the term of the loan using the straight-line method.
Future scheduled maturities on the outstanding borrowings for each of the next three years as of March 31, 2022 are as follows:
Years ending December 31:
2022$70,224,149 
202343,969,328 
20243,589,999 
$117,783,475 
PAYCHECK PROTECTION PROGRAM LOAN, ECONOMIC INJURY DISASTER LOAN
On March 16, 2021, the Company received a round 2 Paycheck Protection Program ("PPP") loan in the amount of $841,670 that accrues an interest of 1% per year; and matures on the fifth anniversary of the date of the note. In January 2021, the Company was granted relief as forgiveness for the round 1 PPP loan in the amount of $638,800.
On June 8, 2021, the Company repaid the Economic Injury Disaster Loan (“EIDL”), received on March 31, 2020, in the amount of $150,000.
PREMIUM FINANCING AGREEMENTEffective October 21, 2021, the Company entered into a director and officer insurance policy with annual premiums totaling $6.9 million. The Company has executed a Commercial Premium Finance Agreement with AFCO Premium Credit LLC over a term of nine months, with an annual interest rate of 3.454%, that finances the payment of the total premiums owed. The agreement requires a $1.4 million down payment, with the remaining $5.5 million plus interest paid over nine months. Monthly payments of $0.6 million started November 21, 2021 and end July 21, 2022. As of March 31, 2022, the unpaid balance is $2,467,572.COVENANTS
On December 31, 2021, Equipment LLC and WhiteHawk entered into the WhiteHawk Amendment to extend the Final MinerVa Delivery Date (as defined therein) from December 31, 2021 to April 30, 2022. Pursuant to the WhiteHawk Amendment, Equipment LLC paid an amendment fee in the amount of $250,000 to WhiteHawk. Pursuant to the WhiteHawk Amendment's covenants, WhiteHawk can accelerate payment of the loan if the revised final MinerVa delivery date is not achieved.

On March 28, 2022, Equipment LLC and WhiteHawk entered into the WhiteHawk Second Amendment to remove all MinerVa miners from the collateral package in exchange for other miners and to increase the total advance by an additional $25 million.