Schedule of Restatement of Interim Financial Information |
Restated Condensed Consolidated Balance Sheets (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of March 31, 2022 (unaudited) |
|
As of March 31, 2021 (unaudited) |
|
|
As previously |
|
|
|
|
|
|
|
As previously |
|
|
|
|
|
|
|
|
reported |
|
Adjustment |
|
As restated |
|
reported |
|
Adjustment |
|
As restated |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
113,581 |
|
$ |
— |
|
$ |
113,581 |
|
$ |
241,012 |
|
$ |
— |
|
$ |
241,012 |
Accounts receivable, net |
|
|
16,019 |
|
|
— |
|
|
16,019 |
|
|
— |
|
|
— |
|
|
— |
Costs and estimated earnings in excess of billings |
|
|
11,058 |
|
|
— |
|
|
11,058 |
|
|
— |
|
|
— |
|
|
— |
Prepaid expenses and other current assets |
|
|
20,958 |
|
|
— |
|
|
20,958 |
|
|
629 |
|
|
— |
|
|
629 |
Bitcoin |
|
|
189,634 |
|
|
(8,002) |
|
|
181,632 |
|
|
34,567 |
|
|
(3,814) |
|
|
30,753 |
Future power credits, current portion |
|
|
79,261 |
|
|
— |
|
|
79,261 |
|
|
— |
|
|
— |
|
|
— |
Investments in marketable equity securities, at fair value |
|
|
9,193 |
|
|
— |
|
|
9,193 |
|
|
— |
|
|
— |
|
|
— |
Total current assets |
|
|
439,704 |
|
|
(8,002) |
|
|
431,702 |
|
|
276,208 |
|
|
(3,814) |
|
|
272,394 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
338,632 |
|
|
— |
|
|
338,632 |
|
|
28,306 |
|
|
— |
|
|
28,306 |
Deposits |
|
|
330,360 |
|
|
— |
|
|
330,360 |
|
|
70,730 |
|
|
— |
|
|
70,730 |
Finite-lived intangible assets, net |
|
|
13,723 |
|
|
— |
|
|
13,723 |
|
|
351 |
|
|
— |
|
|
351 |
Goodwill |
|
|
335,648 |
|
|
— |
|
|
335,648 |
|
|
— |
|
|
— |
|
|
— |
Derivative asset |
|
|
69,762 |
|
|
— |
|
|
69,762 |
|
|
— |
|
|
— |
|
|
— |
Operating lease right-of-use assets |
|
|
21,616 |
|
|
— |
|
|
21,616 |
|
|
— |
|
|
— |
|
|
— |
Other long-term assets |
|
|
310 |
|
|
— |
|
|
310 |
|
|
310 |
|
|
— |
|
|
310 |
Total assets |
|
$ |
1,549,755 |
|
$ |
(8,002) |
|
$ |
1,541,753 |
|
$ |
375,905 |
|
$ |
(3,814) |
|
$ |
372,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
11,269 |
|
$ |
— |
|
$ |
11,269 |
|
$ |
2,904 |
|
$ |
— |
|
$ |
2,904 |
Billings in excess of costs and estimated earnings |
|
|
4,963 |
|
|
— |
|
|
4,963 |
|
|
— |
|
|
— |
|
|
— |
Accrued expenses |
|
|
16,430 |
|
|
— |
|
|
16,430 |
|
|
4,432 |
|
|
— |
|
|
4,432 |
Deferred revenue, current portion |
|
|
2,747 |
|
|
— |
|
|
2,747 |
|
|
97 |
|
|
— |
|
|
97 |
Contingent consideration liability - future power credits, current portion |
|
|
79,261 |
|
|
— |
|
|
79,261 |
|
|
— |
|
|
— |
|
|
— |
Operating lease liability, current portion |
|
|
1,507 |
|
|
— |
|
|
1,507 |
|
|
— |
|
|
— |
|
|
— |
Total current liabilities |
|
|
116,177 |
|
|
— |
|
|
116,177 |
|
|
7,433 |
|
|
— |
|
|
7,433 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
19,328 |
|
|
— |
|
|
19,328 |
|
|
655 |
|
|
— |
|
|
655 |
Operating lease liability, less current portion |
|
|
20,346 |
|
|
— |
|
|
20,346 |
|
|
— |
|
|
— |
|
|
— |
Other long-term liabilities |
|
|
6,220 |
|
|
— |
|
|
6,220 |
|
|
— |
|
|
— |
|
|
— |
Total liabilities |
|
|
162,071 |
|
|
— |
|
|
162,071 |
|
|
8,088 |
|
|
— |
|
|
8,088 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, no par value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2% Series A Convertible Preferred stock |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
0% Series B Convertible Preferred stock |
|
|
— |
|
|
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
11 |
Common stock, no par value |
|
|
1,589,893 |
|
|
— |
|
|
1,589,893 |
|
|
590,188 |
|
|
— |
|
|
590,188 |
Accumulated deficit |
|
|
(202,209) |
|
|
(8,002) |
|
|
(210,211) |
|
|
(222,382) |
|
|
(3,814) |
|
|
(226,196) |
Total stockholders’ equity |
|
|
1,387,684 |
|
|
(8,002) |
|
|
1,379,682 |
|
|
367,817 |
|
|
(3,814) |
|
|
364,003 |
Total liabilities and stockholders’ equity |
|
$ |
1,549,755 |
|
$ |
(8,002) |
|
$ |
1,541,753 |
|
$ |
375,905 |
|
$ |
(3,814) |
|
$ |
372,091 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of June 30, 2022 (unaudited) |
|
As of June 30, 2021 (unaudited) |
|
|
As previously |
|
|
|
|
|
|
|
As previously |
|
|
|
|
|
|
|
|
reported |
|
Adjustment |
|
As restated |
|
reported |
|
Adjustment |
|
As restated |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
270,483 |
|
$ |
— |
|
$ |
270,483 |
|
$ |
147,183 |
|
$ |
— |
|
$ |
147,183 |
Accounts receivable, net |
|
|
16,091 |
|
|
— |
|
|
16,091 |
|
|
27 |
|
|
— |
|
|
27 |
Costs and estimated earnings in excess of billings |
|
|
13,779 |
|
|
— |
|
|
13,779 |
|
|
— |
|
|
— |
|
|
— |
Prepaid expenses and other current assets |
|
|
12,999 |
|
|
— |
|
|
12,999 |
|
|
1,060 |
|
|
— |
|
|
1,060 |
Bitcoin |
|
|
126,574 |
|
|
(8,727) |
|
|
117,847 |
|
|
48,254 |
|
|
(4,142) |
|
|
44,112 |
Future power credits, current portion |
|
|
54,477 |
|
|
— |
|
|
54,477 |
|
|
— |
|
|
— |
|
|
— |
Investments in marketable equity securities, at fair value |
|
|
2,028 |
|
|
— |
|
|
2,028 |
|
|
24,799 |
|
|
— |
|
|
24,799 |
Total current assets |
|
|
496,431 |
|
|
(8,727) |
|
|
487,704 |
|
|
221,323 |
|
|
(4,142) |
|
|
217,181 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
424,744 |
|
|
— |
|
|
424,744 |
|
|
142,315 |
|
|
— |
|
|
142,315 |
Deposits |
|
|
363,010 |
|
|
— |
|
|
363,010 |
|
|
78,861 |
|
|
— |
|
|
78,861 |
Finite-lived intangible assets, net |
|
|
13,371 |
|
|
— |
|
|
13,371 |
|
|
89,713 |
|
|
— |
|
|
89,713 |
Goodwill |
|
|
— |
|
|
— |
|
|
— |
|
|
253,909 |
|
|
— |
|
|
253,909 |
Derivative asset |
|
|
130,693 |
|
|
— |
|
|
130,693 |
|
|
30,360 |
|
|
— |
|
|
30,360 |
Operating lease right-of-use assets |
|
|
21,166 |
|
|
— |
|
|
21,166 |
|
|
6,440 |
|
|
— |
|
|
6,440 |
Future power credits, less current portion |
|
|
— |
|
|
— |
|
|
— |
|
|
83,138 |
|
|
— |
|
|
83,138 |
Other long-term assets |
|
|
310 |
|
|
— |
|
|
310 |
|
|
310 |
|
|
— |
|
|
310 |
Total assets |
|
$ |
1,449,725 |
|
$ |
(8,727) |
|
$ |
1,440,998 |
|
$ |
906,369 |
|
$ |
(4,142) |
|
$ |
902,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
18,761 |
|
$ |
— |
|
$ |
18,761 |
|
$ |
28,607 |
|
$ |
— |
|
$ |
28,607 |
Billings in excess of costs and estimated earnings |
|
|
6,389 |
|
|
— |
|
|
6,389 |
|
|
— |
|
|
— |
|
|
— |
Accrued expenses |
|
|
16,771 |
|
|
— |
|
|
16,771 |
|
|
4,464 |
|
|
— |
|
|
4,464 |
Deferred revenue, current portion |
|
|
2,651 |
|
|
— |
|
|
2,651 |
|
|
2,724 |
|
|
— |
|
|
2,724 |
Contingent consideration liability - future power credits, current portion |
|
|
54,477 |
|
|
— |
|
|
54,477 |
|
|
— |
|
|
— |
|
|
— |
Operating lease liability, current portion |
|
|
1,518 |
|
|
— |
|
|
1,518 |
|
|
1,680 |
|
|
— |
|
|
1,680 |
Total current liabilities |
|
|
100,567 |
|
|
— |
|
|
100,567 |
|
|
37,475 |
|
|
— |
|
|
37,475 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
18,851 |
|
|
— |
|
|
18,851 |
|
|
20,789 |
|
|
— |
|
|
20,789 |
Operating lease liability, less current portion |
|
|
19,968 |
|
|
— |
|
|
19,968 |
|
|
6,620 |
|
|
— |
|
|
6,620 |
Contingent consideration liability - future power credits, less current portion |
|
|
— |
|
|
— |
|
|
— |
|
|
83,138 |
|
|
— |
|
|
83,138 |
Deferred tax liability |
|
|
— |
|
|
— |
|
|
— |
|
|
41,491 |
|
|
— |
|
|
41,491 |
Other long-term liabilities |
|
|
8,274 |
|
|
— |
|
|
8,274 |
|
|
2,693 |
|
|
— |
|
|
2,693 |
Total liabilities |
|
|
147,660 |
|
|
— |
|
|
147,660 |
|
|
192,206 |
|
|
— |
|
|
192,206 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, no par value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2% Series A Convertible Preferred stock |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
0% Series B Convertible Preferred stock |
|
|
— |
|
|
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
11 |
Common stock, no par value |
|
|
1,857,108 |
|
|
— |
|
|
1,857,108 |
|
|
917,197 |
|
|
— |
|
|
917,197 |
Accumulated deficit |
|
|
(555,043) |
|
|
(8,727) |
|
|
(563,770) |
|
|
(203,045) |
|
|
(4,142) |
|
|
(207,187) |
Total stockholders’ equity |
|
|
1,302,065 |
|
|
(8,727) |
|
|
1,293,338 |
|
|
714,163 |
|
|
(4,142) |
|
|
710,021 |
Total liabilities and stockholders’ equity |
|
$ |
1,449,725 |
|
$ |
(8,727) |
|
$ |
1,440,998 |
|
$ |
906,369 |
|
$ |
(4,142) |
|
$ |
902,227 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of September 30, 2022 (unaudited) |
|
As of September 30, 2021 (unaudited) |
|
|
As previously |
|
|
|
|
|
|
|
As previously |
|
|
|
|
|
|
|
|
reported |
|
Adjustment |
|
As restated |
|
reported |
|
Adjustment |
|
As restated |
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
254,974 |
|
$ |
— |
|
$ |
254,974 |
|
$ |
57,880 |
|
$ |
— |
|
$ |
57,880 |
Accounts receivable, net |
|
|
17,385 |
|
|
— |
|
|
17,385 |
|
|
3,632 |
|
|
— |
|
|
3,632 |
Costs and estimated earnings in excess of billings |
|
|
15,119 |
|
|
— |
|
|
15,119 |
|
|
— |
|
|
— |
|
|
— |
Prepaid expenses and other current assets |
|
|
22,100 |
|
|
— |
|
|
22,100 |
|
|
1,552 |
|
|
— |
|
|
1,552 |
Bitcoin |
|
|
125,151 |
|
|
(4,593) |
|
|
120,558 |
|
|
102,313 |
|
|
(10,834) |
|
|
91,479 |
Future power credits, current portion |
|
|
39,996 |
|
|
— |
|
|
39,996 |
|
|
— |
|
|
— |
|
|
— |
Investments in marketable equity securities, at fair value |
|
|
2,170 |
|
|
— |
|
|
2,170 |
|
|
13,647 |
|
|
— |
|
|
13,647 |
Total current assets |
|
|
476,895 |
|
|
(4,593) |
|
|
472,302 |
|
|
179,024 |
|
|
(10,834) |
|
|
168,190 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
650,191 |
|
|
— |
|
|
650,191 |
|
|
214,251 |
|
|
— |
|
|
214,251 |
Deposits |
|
|
178,502 |
|
|
— |
|
|
178,502 |
|
|
94,416 |
|
|
— |
|
|
94,416 |
Finite-lived intangible assets, net |
|
|
13,017 |
|
|
— |
|
|
13,017 |
|
|
84,807 |
|
|
— |
|
|
84,807 |
Goodwill |
|
|
— |
|
|
— |
|
|
— |
|
|
253,737 |
|
|
— |
|
|
253,737 |
Derivative asset |
|
|
112,944 |
|
|
— |
|
|
112,944 |
|
|
37,773 |
|
|
— |
|
|
37,773 |
Operating lease right-of-use assets |
|
|
21,763 |
|
|
— |
|
|
21,763 |
|
|
6,692 |
|
|
— |
|
|
6,692 |
Future power credits, less current portion |
|
|
— |
|
|
— |
|
|
— |
|
|
83,397 |
|
|
— |
|
|
83,397 |
Other long-term assets |
|
|
310 |
|
|
— |
|
|
310 |
|
|
310 |
|
|
— |
|
|
310 |
Total assets |
|
$ |
1,453,622 |
|
$ |
(4,593) |
|
$ |
1,449,029 |
|
$ |
954,407 |
|
$ |
(10,834) |
|
$ |
943,573 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
12,664 |
|
$ |
— |
|
$ |
12,664 |
|
$ |
14,651 |
|
$ |
— |
|
$ |
14,651 |
Billings in excess of costs and estimated earnings |
|
|
11,229 |
|
|
— |
|
|
11,229 |
|
|
— |
|
|
— |
|
|
— |
Accrued expenses |
|
|
38,915 |
|
|
— |
|
|
38,915 |
|
|
7,252 |
|
|
— |
|
|
7,252 |
Deferred revenue, current portion |
|
|
2,555 |
|
|
— |
|
|
2,555 |
|
|
2,546 |
|
|
— |
|
|
2,546 |
Contingent consideration liability - future power credits, current portion |
|
|
39,996 |
|
|
— |
|
|
39,996 |
|
|
— |
|
|
— |
|
|
— |
Operating lease liability, current portion |
|
|
1,699 |
|
|
— |
|
|
1,699 |
|
|
1,125 |
|
|
— |
|
|
1,125 |
Total current liabilities |
|
|
107,058 |
|
|
— |
|
|
107,058 |
|
|
25,574 |
|
|
— |
|
|
25,574 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred revenue, less current portion |
|
|
18,364 |
|
|
— |
|
|
18,364 |
|
|
20,256 |
|
|
— |
|
|
20,256 |
Operating lease liability, less current portion |
|
|
20,510 |
|
|
— |
|
|
20,510 |
|
|
7,254 |
|
|
— |
|
|
7,254 |
Contingent consideration liability - future power credits, less current portion |
|
|
— |
|
|
— |
|
|
— |
|
|
83,397 |
|
|
— |
|
|
83,397 |
Deferred tax liability |
|
|
— |
|
|
— |
|
|
— |
|
|
41,491 |
|
|
— |
|
|
41,491 |
Other long-term liabilities |
|
|
8,319 |
|
|
— |
|
|
8,319 |
|
|
6,120 |
|
|
— |
|
|
6,120 |
Total liabilities |
|
|
154,251 |
|
|
— |
|
|
154,251 |
|
|
184,092 |
|
|
— |
|
|
184,092 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ equity |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock, no par value: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2% Series A Convertible Preferred stock |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
0% Series B Convertible Preferred stock |
|
|
— |
|
|
— |
|
|
— |
|
|
11 |
|
|
— |
|
|
11 |
Common stock, no par value |
|
|
1,890,983 |
|
|
— |
|
|
1,890,983 |
|
|
988,692 |
|
|
— |
|
|
988,692 |
Accumulated deficit |
|
|
(591,612) |
|
|
(4,593) |
|
|
(596,205) |
|
|
(218,388) |
|
|
(10,834) |
|
|
(229,222) |
Total stockholders’ equity |
|
|
1,299,371 |
|
|
(4,593) |
|
|
1,294,778 |
|
|
770,315 |
|
|
(10,834) |
|
|
759,481 |
Total liabilities and stockholders’ equity |
|
$ |
1,453,622 |
|
$ |
(4,593) |
|
$ |
1,449,029 |
|
$ |
954,407 |
|
$ |
(10,834) |
|
$ |
943,573 |
Restated Condensed Consolidated Statements of Operations (Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended March 31, 2022 (unaudited) |
|
|
As previously |
|
|
|
|
|
|
|
|
reported |
|
Adjustment |
|
As restated |
Revenue: |
|
|
|
|
|
|
|
|
|
Bitcoin Mining |
|
$ |
57,945 |
|
$ |
— |
|
$ |
57,945 |
Data Center Hosting |
|
|
9,694 |
|
|
— |
|
|
9,694 |
Engineering |
|
|
12,124 |
|
|
— |
|
|
12,124 |
Other revenue |
|
|
24 |
|
|
— |
|
|
24 |
Total revenue |
|
|
79,787 |
|
|
— |
|
|
79,787 |
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
Bitcoin Mining |
|
|
19,094 |
|
|
— |
|
|
19,094 |
Data Center Hosting |
|
|
14,985 |
|
|
— |
|
|
14,985 |
Engineering |
|
|
11,549 |
|
|
— |
|
|
11,549 |
Selling, general, and administrative |
|
|
10,910 |
|
|
— |
|
|
10,910 |
Depreciation and amortization |
|
|
14,245 |
|
|
— |
|
|
14,245 |
Change in fair value of derivative asset |
|
|
(46,235) |
|
|
— |
|
|
(46,235) |
Change in fair value of contingent consideration |
|
|
176 |
|
|
— |
|
|
176 |
Realized gain on sale/exchange of Bitcoin |
|
|
(9,236) |
|
|
(429) |
|
|
(9,665) |
Impairment of Bitcoin |
|
|
26,390 |
|
|
(520) |
|
|
25,870 |
Total costs and expenses |
|
|
41,878 |
|
|
(949) |
|
|
40,929 |
Operating income (loss) |
|
|
37,909 |
|
|
949 |
|
|
38,858 |
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
Interest income (expense) |
|
|
(357) |
|
|
— |
|
|
(357) |
Unrealized loss on marketable equity securities |
|
|
(1,611) |
|
|
— |
|
|
(1,611) |
Total other income (expense) |
|
|
(1,968) |
|
|
— |
|
|
(1,968) |
|
|
|
|
|
|
|
|
|
|
Net income (loss) before taxes |
|
|
35,941 |
|
|
949 |
|
|
36,890 |
|
|
|
|
|
|
|
|
|
|
Current income tax benefit (expense) |
|
|
(312) |
|
|
— |
|
|
(312) |
Deferred income tax benefit (expense) |
|
|
— |
|
|
— |
|
|
— |
Total income tax benefit (expense) |
|
|
(312) |
|
|
— |
|
|
(312) |
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
35,629 |
|
|
949 |
|
|
36,578 |
Net (income) loss attributable to non-controlling interest |
|
|
— |
|
|
— |
|
|
— |
Net income (loss) attributable to Riot Platforms, Inc. |
|
$ |
35,629 |
|
$ |
949 |
|
$ |
36,578 |
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share |
|
$ |
0.30 |
|
$ |
0.01 |
|
$ |
0.31 |
Basic and diluted weighted average number of shares outstanding |
|
|
117,042,347 |
|
|
— |
|
|
117,042,347 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended June 30, 2022 (unaudited) |
|
For the six months ended June 30, 2022 (unaudited) |
|
|
As previously |
|
|
|
|
|
|
|
As previously |
|
|
|
|
|
|
|
|
reported |
|
Adjustment |
|
As restated |
|
reported |
|
Adjustment |
|
As restated |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bitcoin Mining |
|
$ |
46,151 |
|
$ |
— |
|
$ |
46,151 |
|
$ |
104,096 |
|
$ |
— |
|
$ |
104,096 |
Data Center Hosting |
|
|
9,834 |
|
|
— |
|
|
9,834 |
|
|
19,528 |
|
|
— |
|
|
19,528 |
Engineering |
|
|
16,938 |
|
|
— |
|
|
16,938 |
|
|
29,062 |
|
|
— |
|
|
29,062 |
Other revenue |
|
|
24 |
|
|
— |
|
|
24 |
|
|
48 |
|
|
— |
|
|
48 |
Total revenue |
|
|
72,947 |
|
|
— |
|
|
72,947 |
|
|
152,734 |
|
|
— |
|
|
152,734 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bitcoin Mining |
|
|
17,995 |
|
|
— |
|
|
17,995 |
|
|
37,089 |
|
|
— |
|
|
37,089 |
Data Center Hosting |
|
|
15,184 |
|
|
— |
|
|
15,184 |
|
|
30,169 |
|
|
— |
|
|
30,169 |
Engineering |
|
|
15,175 |
|
|
— |
|
|
15,175 |
|
|
26,724 |
|
|
— |
|
|
26,724 |
Acquisition-related costs |
|
|
— |
|
|
— |
|
|
— |
|
|
78 |
|
|
— |
|
|
78 |
Selling, general, and administrative |
|
|
10,713 |
|
|
— |
|
|
10,713 |
|
|
21,545 |
|
|
— |
|
|
21,545 |
Depreciation and amortization |
|
|
20,562 |
|
|
— |
|
|
20,562 |
|
|
34,807 |
|
|
— |
|
|
34,807 |
Change in fair value of derivative asset |
|
|
(60,931) |
|
|
— |
|
|
(60,931) |
|
|
(104,614) |
|
|
— |
|
|
(104,614) |
Power curtailment credits |
|
|
(5,706) |
|
|
— |
|
|
(5,706) |
|
|
(8,258) |
|
|
— |
|
|
(8,258) |
Change in fair value of contingent consideration |
|
|
— |
|
|
— |
|
|
— |
|
|
176 |
|
|
— |
|
|
176 |
Realized gain on sale/exchange of Bitcoin |
|
|
(14,353) |
|
|
(907) |
|
|
(15,260) |
|
|
(23,589) |
|
|
(1,336) |
|
|
(24,925) |
Gain on exchange of equipment |
|
|
(8,614) |
|
|
— |
|
|
(8,614) |
|
|
(8,614) |
|
|
— |
|
|
(8,614) |
Impairment of Bitcoin |
|
|
99,787 |
|
|
1,632 |
|
|
101,419 |
|
|
126,177 |
|
|
1,112 |
|
|
127,289 |
Impairment of goodwill |
|
|
335,648 |
|
|
— |
|
|
335,648 |
|
|
335,648 |
|
|
— |
|
|
335,648 |
Total costs and expenses |
|
|
425,460 |
|
|
725 |
|
|
426,185 |
|
|
467,338 |
|
|
(224) |
|
|
467,114 |
Operating income (loss) |
|
|
(352,513) |
|
|
(725) |
|
|
(353,238) |
|
|
(314,604) |
|
|
224 |
|
|
(314,380) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income (expense): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income (expense) |
|
|
— |
|
|
— |
|
|
— |
|
|
(357) |
|
|
— |
|
|
(357) |
Realized loss on sale of marketable equity securities |
|
|
(1,624) |
|
|
— |
|
|
(1,624) |
|
|
(1,624) |
|
|
— |
|
|
(1,624) |
Unrealized loss on marketable equity securities |
|
|
(4,837) |
|
|
— |
|
|
(4,837) |
|
|
(6,448) |
|
|
— |
|
|
(6,448) |
Other income (expense) |
|
|
(59) |
|
|
— |
|
|
(59) |
|
|
(59) |
|
|
— |
|
|
(59) |
Total other income (expense) |
|
|
(6,520) |
|
|
— |
|
|
(6,520) |
|
|
(8,488) |
|
|
— |
|
|
(8,488) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) before taxes |
|
|
(359,033) |
|
|
(725) |
|
|
(359,758) |
|
|
(323,092) |
|
|
224 |
|
|
(322,868) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current income tax benefit (expense) |
|
|
(427) |
|
|
— |
|
|
(427) |
|
|
(739) |
|
|
— |
|
|
(739) |
Deferred income tax benefit (expense) |
|
|
6,626 |
|
|
— |
|
|
6,626 |
|
|
6,626 |
|
|
— |
|
|
6,626 |
Total income tax benefit (expense) |
|
|
6,199 |
|
|
— |
|
|
6,199 |
|
|
5,887 |
|
|
— |
|
|
5,887 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) |
|
|
(352,834) |
|
|
(725) |
|
|
(353,559) |
|
|
(317,205) |
|
|
224 |
|
|
(316,981) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic and diluted net income (loss) per share |
|
$ |
(2.71) |
|
$ |
(0.01) |
|
$ |
(2.71) |
|
$ |
(2.56) |
|
$ |
0.00 |
|
$ |
(2.56) |
Basic and diluted weighted average number of shares outstanding |
|
|
130,405,502 |
|
|
— |
|
|
130,405,502 |
|
|
123,760,839 |
|
|
— |
|
|
123,760,839 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
For the three months ended September 30, 2022 (unaudited) |
|
For the nine months ended September 30, 2022 (unaudited) |
|
|
As previously |
|
|
|
|
|
|
|
As previously |
|
|
|
|
|
|
|
|
reported |
|
Adjustment |
|
As restated |
|
reported |
|
Adjustment |
|
As restated |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Bitcoin Mining |
|
$ |
22,070 |
|
$ |
— |
|
$ |
22,070 |
|
$ |
126,166 |
|
$ |
— |
|
$ |
126,166 |
Data Center Hosting |
|
|
8,371 |
|
|
— |
|
|
8,371 |
|
|
27,899 |
|
|
— |
|
|
27,899 |
Engineering |
|
|
15,824 |
|
|
— |
|
|
15,824 |
|
|
44,886 |
|
|
— |
|
|
44,886 |
Other revenue |
|
|
25 |
|
|
— |
|
|
25 |
|
|
73 |
|
|
— |
|
|
73 |
Total revenue |
|
|
46,290 |
|
|
— |
|
|
46,290 |
|
|
| |