XML 44 R32.htm IDEA: XBRL DOCUMENT v3.24.3
5. ACQUISITIONS (Tables)
12 Months Ended
Sep. 30, 2024
Business Acquisition [Line Items]  
Schedule of Mawson Infrastructure Group Consideration

The Company accounted for this transaction as an acquisition of a business. The fair value of the consideration given to Mawson and the other sellers in connection with the transaction and the allocation of the purchase price in accordance with ASC 820 were as follows:


($ in thousands)

 

Fair Value

 

Cash

 

$

22,518

 

Financing provided by seller

 

 

6,500

 

1,590,175 shares of CLSK common stock

 

 

4,803

 

Total purchase price

 

$

33,821

 

 

 

 

 

Contingent Consideration

 

 

 

Earn-out Shares of CLSK common stock

 

 

3,325

 

Megawatt earnout (up to $2,000 max)

 

 

2,000

 

Total contingent consideration

 

$

5,325

 

 

 

 

 

Total purchase sale agreement consideration-Combined

 

$

39,146

 

 

Tennessee Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The expected total purchased assets and liabilities upon completion of all MIPAs and RE PSA is presented below as “Expected Total Allocation Including Subsequent Periods” and the allocation of the assets associated with MIPA 1 and MIPA 3 is included in “Allocation as of September 30, 2024” in the table below:

 

($ in thousands)

 

Allocation as of September 30, 2024

 

Expected Incremental Acquisitions In Subsequent Periods

 

Expected Total Allocation Including Subsequent Periods

 

Land

 

$

 

$

5,820

 

$

5,820

 

Land improvements

 

 

 

 

610

 

 

610

 

Building

 

 

 

 

758

 

 

758

 

Infrastructure

 

 

14,897

 

 

5,957

 

 

20,854

 

Right of use assets

 

 

47

 

 

14

 

 

61

 

Operating lease liability

 

 

(344

)

 

(28

)

 

(372

)

Total

 

$

14,600

 

$

13,131

 

$

27,731

 

Mississippi Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The allocation of the purchase price of the assets acquired are summarized below:

 


($ in thousands)

 

Allocation at
Acquisition
Date

 

Land

 

$

734

 

Construction in progress

 

 

2,286

 

Total

 

$

3,020

 

LN Energy LLC Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The allocation of the purchase price of the assets acquired and liabilities assumed are summarized below:

 

($ in thousands)

 

Allocation at
Acquisition
Date

 

Building/Improvements

 

$

1,809

 

Infrastructure

 

 

21,818

 

Right of use assets

 

 

2,550

 

Operating lease liability

 

 

(244

)

Total

 

$

25,933

 

Mississippi Locations Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The allocation of the purchase price of the assets acquired is summarized below:

 

($ in thousands)

 

Allocation at
Acquisition
Date

 

Land

 

$

1,304

 

Building/Improvements

 

 

7,525

 

Infrastructure

 

 

10,942

 

Total

 

$

19,771

 

Dalton 3 Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The allocation of the purchase price of the assets acquired is summarized below:

Purchase Price Allocation:
($ in thousands)

 

Allocation at
Acquisition
Date

 

Land

 

$

327

 

Building/Improvements

 

 

702

 

Infrastructure

 

 

2,540

 

Total

 

$

3,569

 

Dalton 1 & 2 Acquisition [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation

The allocation of the purchase price of the assets acquired and liabilities assumed are summarized below:

($ in thousands)

 

Allocation at
Acquisition
Date

 

Building

 

$

1,328

 

Infrastructure

 

 

8,061

 

Land lease - right of use asset

 

 

266

 

Operating lease liability

 

 

(266

)

Total

 

$

9,389

 

 

Mawson Infrastructure Group [Member]  
Business Acquisition [Line Items]  
Schedule of Purchase Price Allocation


($ in thousands)

 

Allocation at
Acquisition Date

 

Right of use lease asset

 

$

5,010

 

Lease liability assumed

 

 

(5,100

)

Building

 

 

13,654

 

Infrastructure asset

 

 

4,465

 

Miners

 

 

12,914

 

Machinery and equipment

 

 

160

 

Goodwill

 

 

8,043

 

Total

 

$

39,146