RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS |
NOTE
2 – RESTATEMENT OF CONSOLIDATED FINANCIAL STATEMENTS
Restatement
Background
As
previously disclosed in the Current Report on Form 8-K filed by the Company with the Securities and Exchange Commission on February
28, 2023, certain of the Company’s previously filed interim unaudited and annual audited Consolidated Financial Statements
should no longer be relied upon and a restatement is required for these previously issued Consolidated Financial Statements. The Consolidated Financial Statements for the year ended December 31, 2022 include restated Consolidated Financial Statements for the year ended December 31, 2021. In
addition, we have restated our Unaudited Quarterly Financial Data for the interim periods within the years 2021 and 2022 as
presented in NOTE 16 – QUARTERLY FINANCIAL DATA (UNAUDITED).
Restatement
of financial information and prior periods presented was necessary to correct for the following: (i) Revenue Recognition –
Principal versus Agent, (ii) Impairment of Digital Assets, (iii) NYDIG Digital Assets Fund III, LP – Consolidation Gross
versus Net Presentation, (iv) NYDIG Digital Assets Fund III, LP – Financial Statement Reclassification (v)
Disposal of Assets (vi) Other Adjustments, and (vii) the income tax adjustments due to the forementioned errors .
Revenue
Recognition – Principal versus Agent
The
Company corrected its previous conclusion that as the operator of Marapool (“Operator”), third-party mining pool
participants (“pool participants”) are its customer. The Company previously viewed such pool participants as principal
to the delivery of transaction verification services to the network and requester and therefore recognized revenue net of amount
remitted to pool participants’ pro rata entitlement to block rewards and transaction fees. The Company has since corrected its
revenue recognition policy and concluded that the Company’s customers are the transaction requestor and the blockchain
network, and that the Company controls the transaction verification services as an Operator. This results in recognition of all
transaction fees and block rewards earned from transaction verification services performed by the Company in its role as an
Operator of MaraPool as revenue from contracts with customers under Topic 606, with the portion of the transaction fees and block
rewards remitted to MaraPool participants as cost of revenues.
The
impacts of the Revenue Recognition – Principal versus Agent correction are as follows:
ERROR CORRECTION OF REVENUE RECOGNITION
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
Year ended
December 31,
2022
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
December 31,
2022
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
5 |
|
|
|
1 |
|
|
|
— |
|
|
|
— |
|
|
|
6 |
|
Cost of revenues - energy, hosting and other |
|
|
(5 |
) |
|
|
(1 |
) |
|
|
— |
|
|
|
— |
|
|
|
(6 |
) |
Net income (loss) impact |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
(in thousands) |
|
March 31,
2021 (Restated)
|
|
|
June 30,
2021 (Restated)
|
|
|
September 30,
2021 (Restated)
|
|
|
December 31,
2021
|
|
|
Year ended
December 31,
2021
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2021 (Restated)
|
|
|
June 30,
2021 (Restated)
|
|
|
September 30,
2021 (Restated)
|
|
|
December 31,
2021 (Restated)
|
|
|
December 31,
2021 (Restated)
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
|
|
— |
|
|
|
— |
|
|
|
624 |
|
|
|
8,075 |
|
|
|
8,699 |
|
Cost of revenues - energy, hosting and other |
|
|
— |
|
|
|
— |
|
|
|
(624 |
) |
|
|
(8,075 |
) |
|
|
(8,699 |
) |
Net income (loss) impact |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Impairment
of Digital Assets
The Company corrected its calculation of impairment on digital assets that used the U.S. Dollar bitcoin spot rate at a standard cutoff
time instead of the lowest U.S. Dollar bitcoin spot rate at any point in time during the day. The Company’s correction of this calculation results in it
recognizing impairment in an amount by which the carrying value exceeds the fair value of the digital assets at any point in time during
the day.
The
impacts of the Impairment of Digital Assets correction are as follows:
ERROR CORRECTION OF DIGITAL ASSETS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital assets |
|
|
(6,204 |
) |
|
|
(9,344 |
) |
|
|
(5,433 |
) |
|
|
— |
|
Digital assets, restricted - Current assets |
|
|
— |
|
|
|
(3,657 |
) |
|
|
— |
|
|
|
— |
|
Digital assets, restricted - Other assets |
|
|
— |
|
|
|
— |
|
|
|
(3,039 |
) |
|
|
— |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
Year ended
December 31,
2022
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
December 31,
2022
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of digital assets |
|
|
(3,756 |
) |
|
|
(6,797 |
) |
|
|
4,529 |
|
|
|
— |
|
|
|
(6,024 |
) |
Net income (loss) impact |
|
|
(3,756 |
) |
|
|
(6,797 |
) |
|
|
4,529 |
|
|
|
— |
|
|
|
(6,024 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
As
of (unaudited) |
|
(in
thousands) |
|
March
31, 2021 (Restated) |
|
|
June
30, 2021 (Restated) |
|
|
September
30, 2021 (Restated) |
|
|
December
31, 2021 (Restated) |
|
Consolidated
Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Digital
assets |
|
|
(204 |
) |
|
|
(2,148 |
) |
|
|
(1,597 |
) |
|
|
(2,448 |
) |
(in thousands) |
|
March 31,
2021 (Restated)
|
|
|
June 30,
2021 (Restated)
|
|
|
September 30,
2021 (Restated)
|
|
|
December 31,
2021
|
|
|
Year ended
December 31,
2021
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2021 (Restated)
|
|
|
June 30,
2021 (Restated)
|
|
|
September 30,
2021 (Restated)
|
|
|
December 31,
2021 (Restated)
|
|
|
December 31,
2021 (Restated)
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment of digital assets |
|
|
(204 |
) |
|
|
(1,944 |
) |
|
|
551 |
|
|
|
(851 |
) |
|
|
(2,448 |
) |
Net income (loss) impact |
|
|
(204 |
) |
|
|
(1,944 |
) |
|
|
551 |
|
|
|
(851 |
) |
|
|
(2,448 |
) |
NYDIG
Digital Assets Fund III, LP – Consolidation Gross versus Net Presentation
Marathon
accounted for its investment in the NYDIG Digital Assets Fund III, LP (“Fund”) at fair value with changes in fair value
recognized in net income, resulting in the recognition of the Fund’s assets net of liabilities, and unrealized and realized
gains net of expenses. Management subsequently determined that the Company should have consolidated the Fund under the voting
interest model and therefore should have presented assets of the Fund, liabilities, gains, and expenses on a gross basis.
Marathon
previously revised certain period amounts included in it’s Form 10-Q for interim period ended September 30, 2022 as stated
within NOTE 16 – QUARTERLY FINANCIAL DATA (UNAUDITED). However, the error has been reflected throughout this document for
purposes of comparability within the restatement adjustments.
NYDIG
Digital Assets Fund III, LP – Financial Statement Reclassification
Realized
and unrealized gains (losses) on digital assets held in investment fund were incorrectly classified as other non-operating income. A
reclassification was required to correctly classify realized and unrealized gains (losses) on digital assets held in investment fund
as operating income for all periods presented.
The
impacts of the Fund errors are as follows:
ERROR
CORRECTION OF FUNDS
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
|
|
|
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
31 |
|
|
|
(500 |
) |
|
|
— |
|
|
|
— |
|
Digital assets held in Fund |
|
|
202 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Accrued expenses |
|
|
233 |
|
|
|
(500 |
) |
|
|
— |
|
|
|
— |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
Year ended
December 31,
2022
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
December 31,
2022
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
(214 |
) |
|
|
(221 |
) |
|
|
(234 |
) |
|
|
— |
|
|
|
(669 |
) |
Realized and unrealized gains (losses) on digital assets held within Investment Fund |
|
|
(5,328 |
) |
|
|
(79,689 |
) |
|
|
— |
|
|
|
— |
|
|
|
(85,017 |
) |
Change in fair value of digital assets held in Fund |
|
|
5,542 |
|
|
|
79,910 |
|
|
|
234 |
|
|
|
— |
|
|
|
85,686 |
|
Net income (loss) impact |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30, 2021 (Restated) |
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 |
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30, 2021 (Restated) |
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 (Restated) |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
|
— |
|
|
|
38 |
|
|
|
— |
|
|
|
34 |
|
Digital assets held in Fund |
|
|
205 |
|
|
|
111 |
|
|
|
144 |
|
|
|
137 |
|
Accrued expenses |
|
|
205 |
|
|
|
149 |
|
|
|
144 |
|
|
|
171 |
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31, 2021
(Restated) |
|
|
June 30, 2021 (Restated) |
|
|
September 30, 2021
(Restated) |
|
|
December 31, 2021
(Restated) |
|
|
December 31, 2021
(Restated) |
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
(205 |
) |
|
|
(203 |
) |
|
|
(237 |
) |
|
|
(273 |
) |
|
|
(918 |
) |
Realized and unrealized gains (losses) on digital assets held within Investment Fund |
|
|
132,028 |
|
|
|
(114,705 |
) |
|
|
42,087 |
|
|
|
15,286 |
|
|
|
74,696 |
|
Change in fair value of digital assets held in Fund |
|
|
(131,823 |
) |
|
|
114,908 |
|
|
|
(41,850 |
) |
|
|
(15,013 |
) |
|
|
(73,778 |
) |
Net income (loss) impact |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Disposal
of Assets
The Company identified an error in its calculation
on gain on sale of mining equipment due to exclusion of capitalized shipping and customs costs that should have been allocated to the
sold mining equipment. This error if uncorrected would have resulted in an over-impairment of remaining mining equipment (not sold) when such mining equipment was subsequently
impaired.
The impacts of this error are as follows:
ERROR CORRECTION OF DISPOSAL OF ASSETS
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
— |
|
|
|
(4,122 |
) |
|
|
(6,237 |
) |
|
|
— |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
Year ended
December 31,
2022
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
December 31,
2022
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gain on sale of equipment, net of disposals |
|
|
— |
|
|
|
(4,122 |
) |
|
|
(2,115 |
) |
|
|
— |
|
|
|
(6,237 |
) |
Net income (loss) impact |
|
|
— |
|
|
|
(4,122 |
) |
|
|
(2,115 |
) |
|
|
— |
|
|
|
(6,237 |
) |
Other
Adjustments
The
Company corrected other errors relating to (i) accruals for legal expenses, (ii) valuation of bifurcated derivatives related to the
SAFE investments, (iii) accumulated comprehensive income and other income, and (iv) classification of prepaid expenses between
short-term and long-term, as follows:
ERROR CORRECTION OF OTHER ADJUSTMENTS
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
(2,000 |
) |
|
|
(1,000 |
) |
|
|
(1,000 |
) |
|
|
— |
|
Investments |
|
|
20 |
|
|
|
(10 |
) |
|
|
(10 |
) |
|
|
— |
|
Long term prepaids |
|
|
2,000 |
|
|
|
1,000 |
|
|
|
1,000 |
|
|
|
— |
|
Accrued expenses |
|
|
284 |
|
|
|
284 |
|
|
|
78 |
|
|
|
— |
|
Accumulated other comprehensive loss |
|
|
451 |
|
|
|
451 |
|
|
|
451 |
|
|
|
— |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
Year ended
December 31,
2022
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
December 31,
2022
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
206 |
|
|
|
— |
|
|
|
206 |
|
Other non-operating income (loss) |
|
|
20 |
|
|
|
(30 |
) |
|
|
— |
|
|
|
— |
|
|
|
(10 |
) |
Net income (loss) impact |
|
|
20 |
|
|
|
(30 |
) |
|
|
206 |
|
|
|
— |
|
|
|
196 |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30, 2021 (Restated) |
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Prepaid expenses and other current assets |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,000 |
) |
Accounts payable |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,000 |
) |
Accrued expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
284 |
|
Accumulated other comprehensive loss |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
451 |
|
(in thousands) |
|
March 31,
2021 (Restated)
|
|
|
June 30,
2021 (Restated)
|
|
|
September 30,
2021 (Restated)
|
|
|
December 31,
2021
|
|
|
Year ended
December 31,
2021
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30,
2021 (Restated)
|
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 (Restated) |
|
|
December 31, 2021 (Restated) |
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(284 |
) |
|
|
(284 |
) |
Net income (loss) impact |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(284 |
) |
|
|
(284 |
) |
Foreign currency translation adjustments |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(451 |
) |
|
|
(451 |
) |
Comprehensive income (loss) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(735 |
) |
|
|
(735 |
) |
Income
Tax Adjustments
As
a result of the adjustments to the restated financial statements presented, our income tax expense decreased by approximately $781
thousand for the year ended December 31, 2021,
primarily due to changes in deferred taxes as a result of the cumulative impact of the restatement. See NOTE 7 – INCOME TAXES,
for additional details regarding income taxes.
ERROR
CORRECTION OF INCOME TAX EFFECT
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30, 2022 (Restated) |
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accrued expenses |
|
|
— |
|
|
|
— |
|
|
|
(33 |
) |
|
|
— |
|
Deferred tax liabilities |
|
|
(1,711 |
) |
|
|
(1,134 |
) |
|
|
(1,223 |
) |
|
|
— |
|
(in thousands) |
|
March 31,
2022 (Restated)
|
|
|
June 30,
2022 (Restated)
|
|
|
September 30,
2022 (Restated)
|
|
|
December 31,
2022
|
|
|
Year ended
December 31,
2022
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31, 2022 (Restated) |
|
|
June 30,
2022 (Restated)
|
|
|
September 30, 2022 (Restated) |
|
|
December 31, 2022 |
|
|
December 31, 2022
|
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense) |
|
|
930 |
|
|
|
(577 |
) |
|
|
122 |
|
|
|
— |
|
|
|
475 |
|
Net income (loss) impact |
|
|
930 |
|
|
|
(577 |
) |
|
|
122 |
|
|
|
— |
|
|
|
475 |
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30, 2021 (Restated) |
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 |
|
|
|
As of (unaudited) |
|
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30, 2021 (Restated) |
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 |
|
Consolidated Balance Sheets Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Deferred tax liabilities |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(781 |
) |
(in thousands) |
|
March 31,
2021 (Restated)
|
|
|
June 30,
2021 (Restated)
|
|
|
September 30,
2021 (Restated)
|
|
|
December 31,
2021
|
|
|
Year ended
December 31,
2021
|
|
|
|
Three months ended (unaudited) |
|
|
Year ended |
|
(in thousands) |
|
March 31, 2021 (Restated) |
|
|
June 30,
2021 (Restated)
|
|
|
September 30, 2021 (Restated) |
|
|
December 31, 2021 (Restated) |
|
|
December 31, 2021 (Restated) |
|
Consolidated Statements of Comprehensive Income (Loss) Impact |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income tax benefit (expense) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
781 |
|
|
|
781 |
|
Net income (loss) impact |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
781 |
|
|
|
781 |
|
Accounting
Policy Adjustments
The
Company also recorded adjustments to the Consolidated Financial Statements relating to the full retrospective adoption of crypto loan
derecognition guidance issued by the SEC in December 2022, which includes considerations under ASU 2016-13, “Financial Instruments
- Credit Losses (ASC 326) Measurement of Credit Losses on Financial Instruments”. See further discussion in NOTE 3 – SUMMARY
OF SIGNIFICANT ACCOUNTING POLICIES and NOTE 5 – DIGITAL ASSET LOAN RECEIVABLE, NET OF ALLOWANCE.
Restated
Consolidated Financial Statements
For
the restated year ended December 31, 2021, the following tables shows the effects, by financial statement line item, on the
Company’s Consolidated Balance Sheets, Consolidated Statements of Other Comprehensive Income (Loss) and Consolidated Statements
of Cash Flows of: 1) the corrections as described above, and 2) the full retrospective adoption of crypto loan derecognition
guidance issued by the SEC in December 2022, which includes considerations under ASU 2016-13, “Financial Instruments - Credit
Losses (ASC 326) Measurement of Credit Losses on Financial Instruments”.
SCHEDULE OF RESTATEMENTS
Restated
Consolidated Balance Sheets (in thousands)
|
|
As Reported |
|
|
Restatement Adjustments |
|
|
Accounting Policy Adjustments |
|
|
As Restated |
|
|
|
As of December 31, 2021 |
|
(in thousands) |
|
As Reported |
|
|
Restatement Adjustments |
|
|
Accounting Policy Adjustments |
|
|
As Restated |
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
268,522 |
|
|
$ |
34 |
|
|
$ |
— |
|
|
$ |
268,556 |
|
Digital assets |
|
|
102,806 |
|
|
|
(2,448 |
) |
|
|
(5,133 |
) |
|
|
95,225 |
|
Digital assets held in Fund |
|
|
223,779 |
|
|
|
137 |
|
|
|
— |
|
|
|
223,916 |
|
Other receivable |
|
|
— |
|
|
|
— |
|
|
|
26,933 |
|
|
|
26,933 |
|
Deposits |
|
|
34,458 |
|
|
|
— |
|
|
|
— |
|
|
|
34,458 |
|
Digital assets, restricted |
|
|
20,437 |
|
|
|
— |
|
|
|
(20,437 |
) |
|
|
— |
|
Prepaid expenses and other current assets |
|
|
38,148 |
|
|
|
(3,000 |
) |
|
|
— |
|
|
|
35,148 |
|
Total current assets |
|
|
688,150 |
|
|
|
(5,277 |
) |
|
|
1,363 |
|
|
|
684,236 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other assets: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Property and equipment, net |
|
|
276,243 |
|
|
|
— |
|
|
|
— |
|
|
|
276,243 |
|
Advances to vendors |
|
|
466,255 |
|
|
|
— |
|
|
|
— |
|
|
|
466,255 |
|
Investments |
|
|
3,000 |
|
|
|
— |
|
|
|
— |
|
|
|
3,000 |
|
Long term prepaids |
|
|
13,666 |
|
|
|
— |
|
|
|
— |
|
|
|
13,666 |
|
Intangible assets, net |
|
|
931 |
|
|
|
— |
|
|
|
— |
|
|
|
931 |
|
Total other assets |
|
|
760,095 |
|
|
|
— |
|
|
|
— |
|
|
|
760,095 |
|
TOTAL ASSETS |
|
$ |
1,448,245 |
|
|
$ |
(5,277 |
) |
|
$ |
1,363 |
|
|
$ |
1,444,331 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
10,773 |
|
|
$ |
(3,000 |
) |
|
$ |
— |
|
|
$ |
7,773 |
|
Accrued expenses |
|
|
2,155 |
|
|
|
455 |
|
|
|
— |
|
|
|
2,610 |
|
Current portion of accrued interest |
|
|
867 |
|
|
|
— |
|
|
|
— |
|
|
|
867 |
|
Total current liabilities |
|
|
13,795 |
|
|
|
(2,545 |
) |
|
|
— |
|
|
|
11,250 |
|
Long-term liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Notes payable |
|
|
728,406 |
|
|
|
— |
|
|
|
— |
|
|
|
728,406 |
|
Deferred tax liabilities |
|
|
23,021 |
|
|
|
(781 |
) |
|
|
335 |
|
|
|
22,575 |
|
Total long-term liabilities |
|
|
751,427 |
|
|
|
(781 |
) |
|
|
335 |
|
|
|
750,981 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Commitments and Contingencies |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Stockholders’ Equity: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Preferred stock |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Common stock |
|
|
10 |
|
|
|
— |
|
|
|
— |
|
|
|
10 |
|
Additional paid-in capital |
|
|
835,694 |
|
|
|
— |
|
|
|
— |
|
|
|
835,694 |
|
Accumulated other comprehensive loss |
|
|
(451 |
) |
|
|
451 |
|
|
|
— |
|
|
|
— |
|
Accumulated deficit |
|
|
(152,230 |
) |
|
|
(2,402 |
) |
|
|
1,028 |
|
|
|
(153,604 |
) |
Total stockholders’ equity |
|
|
683,023 |
|
|
|
(1,951 |
) |
|
|
1,028 |
|
|
|
682,100 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
1,448,245 |
|
|
$ |
(5,277 |
) |
|
$ |
1,363 |
|
|
$ |
1,444,331 |
|
Restated
Consolidated Statements of Other Comprehensive Income (Loss)
(in thousands, except share and per share data) |
|
As Reported |
|
|
Restatement Adjustments |
|
|
Accounting Policy Adjustments |
|
|
As Restated |
|
|
|
Year ended December 31, 2021 |
|
(in thousands, except share and per share data) |
|
As Reported |
|
|
Restatement Adjustments |
|
|
Accounting Policy Adjustments |
|
|
As Restated |
|
Total revenues |
|
$ |
150,464 |
|
|
$ |
8,699 |
|
|
$ |
— |
|
|
$ |
159,163 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenues - energy, hosting and other |
|
|
(18,792 |
) |
|
|
(8,699 |
) |
|
|
— |
|
|
|
(27,491 |
) |
Cost of revenues - depreciation and amortization |
|
|
(14,904 |
) |
|
|
— |
|
|
|
— |
|
|
|
(14,904 |
) |
Total cost of revenues |
|
|
(33,696 |
) |
|
|
(8,699 |
) |
|
|
— |
|
|
|
(42,395 |
) |
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative expenses |
|
|
(172,303 |
) |
|
|
(1,202 |
) |
|
|
(851 |
) |
|
|
(174,356 |
) |
Impairment of digital assets |
|
|
(29,553 |
) |
|
|
(2,448 |
) |
|
|
1,671 |
|
|
|
(30,330 |
) |
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets |
|
|
14 |
|
|
|
— |
|
|
|
543 |
|
|
|
557 |
|
Realized and unrealized gains (losses) on digital assets held within Investment Fund |
|
|
— |
|
|
|
74,696 |
|
|
|
— |
|
|
|
74,696 |
|
Total operating expenses |
|
|
(201,842 |
) |
|
|
71,046 |
|
|
|
1,363 |
|
|
|
(129,433 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Change in fair value of digital assets held in Fund |
|
|
73,779 |
|
|
|
(73,779 |
) |
|
|
— |
|
|
|
— |
|
Other non-operating income (loss) |
|
|
(307 |
) |
|
|
— |
|
|
|
19 |
|
|
|
(288 |
) |
Interest expense |
|
|
(1,570 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,570 |
) |
Income tax benefit (expense) |
|
|
(23,003 |
) |
|
|
781 |
|
|
|
(354 |
) |
|
|
(22,576 |
) |
Net income (loss) |
|
$ |
(36,175 |
) |
|
$ |
(1,952 |
) |
|
$ |
1,028 |
|
|
$ |
(37,099 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share, basic and diluted: |
|
$ |
(0.36 |
) |
|
$ |
(0.02 |
) |
|
$ |
0.01 |
|
|
$ |
(0.37 |
) |
Weighted average shares outstanding, basic and diluted: |
|
|
99,337,587 |
|
|
|
99,337,587 |
|
|
|
99,337,587 |
|
|
|
99,337,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
— |
|
|
|
(451 |
) |
|
|
— |
|
|
|
(451 |
) |
Comprehensive income (loss) |
|
|
(36,175 |
) |
|
|
(2,403 |
) |
|
|
1,028 |
|
|
|
(37,550 |
) |
Restated
Consolidated Statements of Cash Flows (in thousands)
(in thousands, except share and per share data) |
|
As Reported |
|
|
Restatement Adjustments |
|
|
Accounting Policy Adjustments |
|
|
As Restated |
|
|
|
Year ended December 31, 2021 |
|
(in thousands) |
|
As Reported |
|
|
Restatement Adjustments |
|
|
Accounting Policy Adjustments |
|
|
As Restated |
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
|
(36,175 |
) |
|
|
(1,951 |
) |
|
|
1,028 |
|
|
|
(37,098 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
14,904 |
|
|
|
|
|
|
|
— |
|
|
|
14,904 |
|
Deferred tax expense (benefit) |
|
|
23,021 |
|
|
|
(781 |
) |
|
|
335 |
|
|
|
22,575 |
|
Realized and unrealized losses (gains) on digital assets held within Investment Fund |
|
|
— |
|
|
|
(74,696 |
) |
|
|
— |
|
|
|
(74,696 |
) |
Realized and unrealized gains (losses) on digital assets loan receivable and digital assets |
|
|
(14 |
) |
|
|
— |
|
|
|
(543 |
) |
|
|
(557 |
) |
Change in fair value of digital assets held in Investment Fund |
|
|
(73,779 |
) |
|
|
73,779 |
|
|
|
— |
|
|
|
— |
|
Impairment of digital assets |
|
|
29,553 |
|
|
|
2,447 |
|
|
|
(1,671 |
) |
|
|
30,329 |
|
Stock-based compensation |
|
|
160,786 |
|
|
|
— |
|
|
|
— |
|
|
|
160,786 |
|
Other adjustments from operations, net |
|
|
1,069 |
|
|
|
(1 |
) |
|
|
— |
|
|
|
1,068 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
— |
|
Digital assets |
|
|
(150,513 |
) |
|
|
— |
|
|
|
— |
|
|
|
(150,513 |
) |
Prepaid expenses and other assets |
|
|
136 |
|
|
|
— |
|
|
|
851 |
|
|
|
987 |
|
Accounts payable and accrued expenses |
|
|
11,927 |
|
|
|
455 |
|
|
|
— |
|
|
|
12,382 |
|
Accrued interest |
|
|
867 |
|
|
|
— |
|
|
|
— |
|
|
|
867 |
|
Net cash used in operating activities |
|
|
(18,218 |
) |
|
|
(748 |
) |
|
|
— |
|
|
|
(18,966 |
) |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Advances to vendors |
|
|
(435,065 |
) |
|
|
— |
|
|
|
— |
|
|
|
(435,065 |
) |
Loan receivable |
|
|
(30,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(30,000 |
) |
Purchase of property and equipment |
|
|
(273,851 |
) |
|
|
— |
|
|
|
— |
|
|
|
(273,851 |
) |
Purchase of digital assets in Fund |
|
|
(150,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(150,000 |
) |
Purchase of equity investments |
|
|
(3,000 |
) |
|
|
— |
|
|
|
— |
|
|
|
(3,000 |
) |
Sale of digital assets in Fund |
|
|
— |
|
|
|
780 |
|
|
|
— |
|
|
|
780 |
|
Net cash used in investing activities |
|
|
(891,916 |
) |
|
|
780 |
|
|
|
— |
|
|
|
(891,136 |
) |
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock, net of issuance costs |
|
|
312,196 |
|
|
|
— |
|
|
|
— |
|
|
|
312,196 |
|
Proceeds from issuance of convertible debt, net of issuance costs |
|
|
728,406 |
|
|
|
— |
|
|
|
— |
|
|
|
728,406 |
|
Borrowings from revolving credit agreement |
|
|
77,500 |
|
|
|
— |
|
|
|
— |
|
|
|
77,500 |
|
Repayments of revolving credit agreement |
|
|
(77,500 |
) |
|
|
— |
|
|
|
— |
|
|
|
(77,500 |
) |
Value of shares withheld for taxes |
|
|
(4,714 |
) |
|
|
— |
|
|
|
— |
|
|
|
(4,714 |
) |
Proceeds received on exercise of options and warrants |
|
|
1,445 |
|
|
|
— |
|
|
|
— |
|
|
|
1,445 |
|
Net cash provided by financing activities |
|
|
1,037,333 |
|
|
|
— |
|
|
|
— |
|
|
|
1,037,333 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net (decrease) increase in cash, cash equivalents and restricted cash |
|
|
127,199 |
|
|
|
32 |
|
|
|
— |
|
|
|
127,231 |
|
Cash, cash equivalents and restricted cash — beginning of period |
|
|
141,323 |
|
|
|
- |
|
|
|
- |
|
|
|
141,323 |
|
Cash, cash equivalents and restricted cash — end of period |
|
|
268,522 |
|
|
|
32 |
|
|
|
— |
|
|
|
268,554 |
|
|