Delaware | | | 7374 | | | 86-2759890 |
(State or other jurisdiction of incorporation or organization) | | | (Primary Standard Industrial Classification Code Number) | | | (IRS Employer Identification No.) |
Large accelerated filer | | | ☐ | | | Accelerated filer | | | ☐ |
Non-accelerated filer | | | ☒ | | | Smaller reporting company | | | ☒ |
| | | | Emerging growth company | | | ☒ |
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| | ||
| |
• | our Annual Report on Form 10-K for the year ended December 31, 2021, filed with the SEC on March 29, 2022; |
• | our Definitive Proxy Statement on Schedule 14A, filed with the SEC on April 29, 2022; |
• |
• | our Quarterly Reports on Form 10-Q for the quarters ended March 31, 2022, June 30, 2022 and September 30, 2022 filed with the SEC on May 16, 2022, August 18, 2022 and November 10, 2022, respectively; |
• | our Current Reports on Form 8-K and Form 8-K/A, as applicable, filed with the SEC (except for items 2.02 and 7.01) on January 6, 2022, February 4, 2022, February 8, 2022, March 29, 2022, April 14, 2022, April 22, 2022, May 16, 2022, May 19, 2022, June 22, 2022, July 25, 2022, August 16, 2022, August 22, 2022, September 13, 2022, September 19, 2022, October 14, 2022, November 1, 2022, November 9, 2022, November 10, 2022, December 6, 2022, December 9, 2022, December 21, 2022, December 29, 2022, January 3, 2023, January 13, 2023 and |
• | the audited financial statements of Panther Creek Power Operating LLC for the years ended December 31, 2020 and 2019, contained in our Registration Statement on Form S-1 (File No. 333-260874), filed with the SEC on November 8, 2021; and |
• | the description of our capital stock contained in our Registration Statement on Form 8-A, dated October 19, 2021 and any amendment or report filed with the SEC for the purposes of updating such description, including Exhibit 4.1 to our Annual Report on Form 10-K for the fiscal year ended December 31, 2021, filed on March 29, 2022. |
| | | Pro Forma Adjustments | | | | | | | Pro Forma Adjustments | | | | |||||||||||||||||||||||||||||||||||
| | Historical September 30, 2022 | | Asset Purchase Agreement | | Amendment to May PIPE Notes | | September PIPE | | Northern Data Settlement | | WhiteHawk Refinancing | | Notes | | Pro Forma September 30, 2022 | | | Historical September 30, 2022 | | Asset Purchase Agreement | | Amendment to May PIPE Notes | | September PIPE | | Northern Data Settlement | | WhiteHawk Refinancing | | Notes | | Pro Forma September 30, 2022 | |||||||||||||||
CURRENT ASSETS | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Cash | | $16,723,511 | | $— | | $— | | $— | | $— | | $21,624,991 | | (a), (c) | | $38,348,502 | | $16,723,511 | | $— | | $— | | $— | | $— | | $21,624,991 | | (a), (c) | | $38,348,502 | ||||||||||||||||
Digital currencies | | 2,186,704 | | — | | — | | — | | — | | — | | | 2,186,704 | | 2,186,704 | | — | | — | | — | | — | | — | | | 2,186,704 | ||||||||||||||||||
Digital currencies restricted | | — | | — | | — | | — | | — | | — | | | — | | — | | — | | — | | — | | — | | — | | | — | ||||||||||||||||||
Accounts receivable | | 775,038 | | — | | — | | — | | — | | — | | | 775,038 | | 775,038 | | — | | — | | — | | — | | — | | | 775,038 | ||||||||||||||||||
Due from related party | | 58,735 | | — | | — | | — | | — | | — | | | 58,735 | | 58,735 | | — | | — | | — | | — | | — | | | 58,735 | ||||||||||||||||||
Prepaid insurance | | 980,180 | | — | | — | | — | | — | | — | | | 980,180 | | 980,180 | | — | | — | | — | | — | | — | | | 980,180 | ||||||||||||||||||
Inventory | | 3,316,716 | | — | | — | | — | | — | | — | | | 3,316,716 | | 3,316,716 | | — | | — | | — | | — | | — | | | 3,316,716 | ||||||||||||||||||
Assets held for sale | | 39,008,651 | | (39,008,651) | | — | | — | | — | | — | | (e) | | — | | 39,008,651 | | (39,008,651) | | — | | — | | — | | — | | (e) | | — | ||||||||||||||||
Other current assets | | 1,527,938 | | — | | — | | — | | — | | — | | | 1,527,938 | | 1,527,938 | | — | | — | | — | | — | | — | | | 1,527,938 | ||||||||||||||||||
Total Current Assets | | 64,577,473 | | (39,008,651) | | — | | — | | — | | 21,624,991 | | | 47,193,813 | | 64,577,473 | | (39,008,651) | | — | | — | | — | | 21,624,991 | | | 47,193,813 | ||||||||||||||||||
EQUIPMENT DEPOSITS | | 24,385,876 | | — | | — | | — | | — | | — | | (d) | | 24,385,876 | | 24,385,876 | | — | | — | | — | | — | | — | | (d) | | 24,385,876 | ||||||||||||||||
PROPERTY, PLANT AND EQUIPMENT, NET | | 182,869,685 | | — | | — | | — | | — | | — | | (e) | | 182,869,685 | | 182,869,685 | | — | | — | | — | | — | | — | | (e) | | 182,869,685 | ||||||||||||||||
LAND | | 1,748,439 | | — | | — | | — | | — | | — | | | 1,748,439 | | 1,748,439 | | — | | — | | — | | — | | — | | | 1,748,439 | ||||||||||||||||||
ROAD BOND | | 211,958 | | — | | — | | — | | — | | — | | | 211,958 | | 211,958 | | — | | — | | — | | — | | — | | | 211,958 | ||||||||||||||||||
SECURITY DEPOSITS | | 348,888 | | — | | — | | — | | — | | — | | | 348,888 | | 348,888 | | — | | — | | — | | — | | — | | | 348,888 | ||||||||||||||||||
TOTAL ASSETS | | $274,142,319 | | $(39,008,651) | | $— | | $— | | $— | | $21,624,991 | | | $256,758,659 | | $274,142,319 | | $(39,008,651) | | $— | | $— | | $— | | $21,624,991 | | | $256,758,659 | ||||||||||||||||||
CURRENT LIABILITIES | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Current portion of long-term debt-net of discounts/issuance fees | | $90,298,367 | | $(39,008,651) | | $— | | $— | | $— | | $(9,607,342) | | (f), (g), (h) | | $41,682,284 | | $90,298,367 | | $(39,008,651) | | $— | | $— | | $— | | $(27,455,195) | | (f), (g), (h) | | $23,834,521 | ||||||||||||||||
Financed insurance premiums | | 307,385 | | — | | — | | — | | — | | — | | | 307,385 | | 307,385 | | — | | — | | — | | — | | — | | | 307,385 | ||||||||||||||||||
Forward sale contract | | — | | — | | — | | — | | — | | — | | | — | | — | | — | | — | | — | | — | | — | | | — | ||||||||||||||||||
Accounts payable | | 28,491,137 | | — | | — | | — | | — | | | (b), (i) | | 28,491,137 | | 28,491,137 | | — | | — | | — | | — | | — | | (b), (i) | | 28,491,137 | |||||||||||||||||
Due to related parties | | 2,212,145 | | — | | — | | — | | — | | — | | | 2,212,145 | | 2,212,145 | | — | | — | | — | | — | | — | | | 2,212,145 | ||||||||||||||||||
Accrued liabilities | | 7,385,258 | | — | | — | | — | | — | | — | | (j), (k) | | 7,385,258 | | 7,385,258 | | — | | — | | — | | — | | — | | (j), (k) | | 7,385,258 | ||||||||||||||||
Total Current Liabilities | | 128,694,292 | | (39,008,651) | | — | | — | | — | | (9,607,342) | | | 80,078,209 | | 128,694,292 | | (39,008,651) | | — | | — | | — | | (27,455,195) | | | 62,230,446 | ||||||||||||||||||
LONG-TERM LIABILITIES | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Asset retirement obligation | | 992,201 | | — | | — | | — | | — | | — | | | 992,201 | | 992,201 | | — | | — | | — | | — | | — | | | 992,201 | ||||||||||||||||||
Contract liabilities | | 132,093 | | — | | — | | — | | — | | — | | | 132,093 | | 132,093 | | — | | — | | — | | — | | — | | | 132,093 | ||||||||||||||||||
Paycheck Protection Program Loan | | — | | — | | — | | — | | — | | — | | | — | | — | | — | | — | | — | | — | | — | | | — | ||||||||||||||||||
Warrant liabilities | | 5,056,065 | | — | | — | | — | | — | | — | | | 5,056,065 | | 5,056,065 | | — | | — | | — | | — | | — | | | 5,056,065 | ||||||||||||||||||
Long-term debt-net of discounts/issuance fees | | 7,607,240 | | — | | — | | — | | — | | 31,232,423 | | (h) | | 38,839,663 | | 7,607,240 | | — | | — | | — | | — | | 53,528,113 | | (h) | | 61,135,353 | ||||||||||||||||
Total Long-Term Liabilities | | 13,787,599 | | — | | — | | — | | — | | 31,232,423 | | | 45,020,022 | | 13,787,599 | | — | | — | | — | | — | | 53,528,113 | | | 67,315,712 | ||||||||||||||||||
Total Liabilities | | 142,481,891 | | (39,008,651) | | — | | — | | — | | (21,624,991) | | | 125,098,231 | | 142,481,891 | | (39,008,651) | | — | | — | | — | | 26,072,918 | | | 129,546,158 | ||||||||||||||||||
COMMITMENTS AND CONTINGENCIES | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
REDEEMABLE COMMON STOCK | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||
Common Stock - Class V, $0.0001 par value; 34,560,000 shares authorized and 27,057,600 shares issued and outstanding | | 29,433,528 | | — | | — | | — | | — | | — | | | 29,433,528 | | 29,433,528 | | — | | — | | — | | — | | — | | | 29,433,528 | ||||||||||||||||||
Total redeemable common stock | | 29,433,528 | | — | | — | | — | | — | | — | | | 29,433,528 | | 29,433,528 | | — | | — | | — | | — | | — | | | 29,433,528 |
| | | | Pro Forma Adjustments | | | | | ||||||||||||||||
| | Historical September 30, 2022 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma September 30, 2022 | |
STOCKHOLDERS’ EQUITY / (DEFICIT) | | | | | | | | | | | | | | | | | ||||||||
Non-controlling Series A redeemable and convertible preferred stock, $0.0001 par value, aggregate liquidation value $5,000,000; 1,152,000 shares issued and outstanding | | | 34,140,047 | | | — | | | — | | | — | | | — | | | — | | | | | 34,140,047 | |
Common Stock - Class A, $0.0001 par value; 685,440,000 shares authorized and 23,063,813 shares issued and outstanding | | | 2,307 | | | — | | | — | | | — | | | — | | | — | | | (l), (m) | | | 2,307 |
Accumulated deficits | | | (211,325,844) | | | — | | | — | | | — | | | — | | | — | | | | | (211,325,844) | |
Additional paid-in capital | | | 279,410,390 | | | — | | | — | | | — | | | — | | | — | | | (l) | | | 279,410,390 |
Stockholders’ equity / (deficit) | | | 102,226,900 | | | — | | | — | | | — | | | — | | | — | | | | | 102,226,900 | |
Total | | | 131,660,428 | | | — | | | — | | | — | | | — | | | — | | | | | 131,660,428 | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY / (DEFICIT) | | | $274,142,319 | | | $(39,008,651) | | | $— | | | $— | | | $— | | | $21,624,991 | | | | | $256,758,659 |
| | | | Pro Forma Adjustments | | | | | ||||||||||||||||
| | Historical September 30, 2022 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma September 30, 2022 | |
STOCKHOLDERS' EQUITY / (DEFICIT) | | | | | | | | | | | | | | | | | ||||||||
Non-controlling Series A redeemable and convertible preferred stock, $0.0001 par value, aggregate liquidation value $5,000,000; 1,152,000 shares issued and outstanding | | | 34,140,047 | | | — | | | — | | | — | | | — | | | — | | | | | 34,140,047 | |
Common Stock - Class A, $0.0001 par value; 685,440,000 shares authorized and 23,063,813 shares issued and outstanding | | | 2,307 | | | — | | | — | | | — | | | — | | | — | | | (l), (m) | | | 2,307 |
Accumulated deficits | | | (211,325,844) | | | — | | | — | | | — | | | — | | | (7,921,691) | | | (o) | | | (219,247,535) |
Additional paid-in capital | | | 279,410,390 | | | — | | | — | | | — | | | — | | | 3,473,764 | | | (n) | | | 282,884,154 |
Stockholders' equity / (deficit) | | | 102,226,900 | | | — | | | — | | | — | | | — | | | (4,447,927) | | | | | 97,778,973 | |
Total | | | 131,660,428 | | | — | | | — | | | — | | | — | | | (4,447,927) | | | | | 127,212,501 | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND EQUITY / (DEFICIT) | | | $274,142,319 | | | $(39,008,651) | | | $— | | | $— | | | $— | | | $21,624,991 | | | | | $256,758,659 |
| | Historical Nine Months Ended September 30, 2022 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma Nine Months Ended September 30, 2022 | |
OPERATING REVENUES | | | | | | | | | | | | | | | | | ||||||||
Cryptocurrency mining | | | $50,715,424 | | | (19,062,900) | | | — | | | — | | | — | | | — | | | (n) | | | $31,652,524 |
Energy | | | 26,946,549 | | | 6,901,126 | | | — | | | — | | | — | | | — | | | (o) | | | 33,847,675 |
Capacity | | | 4,591,038 | | | — | | | — | | | — | | | — | | | — | | | | | 4,591,038 | |
Cryptocurrency hosting | | | 282,327 | | | — | | | — | | | — | | | — | | | — | | | | | 282,327 | |
Other | | | 91,941 | | | — | | | — | | | — | | | — | | | — | | | | | 91,941 | |
Total operating revenues | | | 82,627,279 | | | (12,161,774) | | | — | | | — | | | — | | | — | | | | | 70,465,505 | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | ||||||||
Fuel | | | 26,485,096 | | | — | | | — | | | — | | | — | | | — | | | | | 26,485,096 | |
Operations and maintenance | | | 47,449,177 | | | — | | | — | | | — | | | — | | | — | | | (p) | | | 47,449,177 |
General and administrative | | | 32,848,291 | | | — | | | — | | | — | | | — | | | — | | | (q) | | | 32,848,291 |
Impairments of digital currencies | | | 8,176,868 | | | (2,163,063) | | | — | | | — | | | — | | | — | | | (r) | | | 6,013,805 |
Impairments of equipment deposits | | | 12,228,742 | | | — | | | — | | | — | | | — | | | — | | | | | 12,228,742 | |
Impairments of miner assets | | | 16,600,000 | | | — | | | — | | | — | | | — | | | — | | | | | 16,600,000 | |
Realized gain on sale of digital currencies | | | (936,506) | | | — | | | — | | | — | | | — | | | — | | | | | (936,506) | |
Loss on disposal of fixed assets | | | 2,231,540 | | | — | | | — | | | — | | | — | | | — | | | | | 2,231,540 | |
Realized loss on sale of miner assets | | | 8,012,248 | | | — | | | — | | | — | | | — | | | — | | | | | 8,012,248 | |
Depreciation and amortization | | | 37,234,126 | | | — | | | — | | | — | | | — | | | — | | | | | 37,234,126 | |
Total operating expenses | | | 190,329,582 | | | (2,163,063) | | | — | | | — | | | — | | | — | | | | | 188,166,519 | |
NET OPERATING LOSS | | | (107,702,303) | | | (9,998,711) | | | — | | | — | | | — | | | — | | | | | (117,701,014) | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | ||||||||
Interest expense | | | (10,813,302) | | | 2,239,640 | | | — | | | — | | | — | | | (889,067) | | | (t), (w) | | | (9,462,729) |
Loss on debt extinguishment | | | (28,697,021) | | | — | | | — | | | — | | | — | | | — | | | (v) | | | (28,697,021) |
Impairment on assets held for sale | | | (4,159,004) | | | — | | | — | | | — | | | — | | | — | | | (v) | | | (4,159,004) |
Gain on extinguishment of PPP loan | | | 841,670 | | | — | | | — | | | — | | | — | | | — | | | | | 841,670 | |
Changes in fair value of warrant liabilities | | | 1,302,065 | | | — | | | — | | | — | | | — | | | — | | | | | 1,302,065 | |
Realized gain on sale of derivative contract | | | 90,953 | | | — | | | — | | | — | | | — | | | — | | | | | 90,953 | |
Changes in fair value of forward sale derivative | | | 3,435,639 | | | — | | | — | | | — | | | — | | | — | | | | | 3,435,639 | |
Changes in fair value of convertible note | | | (2,167,500) | | | — | | | — | | | — | | | — | | | — | | | | | (2,167,500) | |
Waste coal credits | | | 53,443 | | | — | | | — | | | — | | | — | | | — | | | | | 53,443 | |
Other | | | 50,000 | | | — | | | — | | | — | | | — | | | — | | | | | 50,000 | |
Total other income / (expense) | | | (40,063,057) | | | 2,239,640 | | | — | | | — | | | — | | | (889,067) | | | | | (38,712,484) | |
NET LOSS | | | $(147,765,360) | | | (7,759,071) | | | — | | | — | | | — | | | $(889,067) | | | | | $(156,413,498) | |
NET LOSS - attributable to non-controlling interest | | | $(86,435,347) | | | $(4,538,669) | | | — | | | — | | | — | | | $(520,060) | | | | | $(91,949,076) | |
NET LOSS - Stronghold Digital Mining, Inc. | | | $(61,330,013) | | | $(3,220,402) | | | | | | | — | | | $(369,007) | | | | | $(64,919,422) | |||
NET LOSS attributable to Class A Common Shares | | | | | | | | | | | | | | | | | ||||||||
Basic | | | $(2.82) | | | | | | | | | | | | | | | $(2.52) | ||||||
Diluted | | | $(2.82) | | | | | | | | | | | | | | | $(2.52) | ||||||
Class A Common Shares Outstanding | | | | | | | | | | | | | | | | | ||||||||
Basic | | | 21,772,057 | | | — | | | — | | | — | | | — | | | 4,000,000 | | | | | 25,772,057 | |
Diluted | | | 21,772,057 | | | — | | | — | | | — | | | — | | | 4,000,000 | | | | | 25,772,057 |
| | Historical Year Ended December 31, 2021 | | Asset Purchase Agreement | | Amendment to May PIPE Notes | | September PIPE | | Northern Data Settlement | | Panther Creek Acquisition | | WhiteHawk Refinancing | | Notes | | Pro Forma Year Ended December 31, 2021 | | | Historical Nine Months Ended September 30, 2022 | | Asset Purchase Agreement | | Amendment to May PIPE Notes | | September PIPE | | Northern Data Settlement | | WhiteHawk Refinancing | | Notes | | Pro Forma Nine Months Ended September 30, 2022 | ||||||||||||||||
OPERATING REVENUES | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||
Cryptocurrency mining | | $12,494,581 | | (4,202,268) | | — | | — | | — | | — | | — | | (n) | | $8,292,313 | | $50,715,424 | | (19,062,900) | | — | | — | | — | | — | | (p) | | $31,652,524 | |||||||||||||||||
Energy | | 11,870,817 | | 946,288 | | — | | — | | — | | 3,174,344 | | — | | (o), (v) | | 15,991,449 | | 26,946,549 | | 6,901,126 | | — | | — | | — | | — | | (q) | | 33,847,675 | |||||||||||||||||
Capacity | | 4,238,921 | | — | | — | | — | | — | | 2,731,428 | | — | | (v) | | 6,970,349 | | 4,591,038 | | — | | — | | — | | — | | — | | | 4,591,038 | ||||||||||||||||||
Cryptocurrency hosting | | 2,297,489 | | — | | — | | — | | — | | — | | — | | | 2,297,489 | | 282,327 | | — | | — | | — | | — | | — | | | 282,327 | |||||||||||||||||||
Other | | 13,329 | | — | | — | | — | | — | | 91,384 | | — | | (v) | | 104,713 | | 91,941 | | — | | — | | — | | — | | — | | | 91,941 | ||||||||||||||||||
Total operating revenues | | 30,915,137 | | (3,255,980) | | — | | — | | — | | 5,997,156 | | — | | | 33,656,313 | | 82,627,279 | | (12,161,774) | | — | | — | | — | | — | | | 70,465,505 | |||||||||||||||||||
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||
Fuel | | 13,190,828 | | — | | — | | — | | — | | 1,380,026 | | — | | (v) | | 14,570,854 | | 26,485,096 | | — | | — | | — | | — | | — | | | 26,485,096 | ||||||||||||||||||
Operations and maintenance | | 15,492,763 | | — | | — | | — | | — | | 6,987,030 | | — | | (v) | | 22,479,793 | | 47,449,177 | | — | | — | | — | | — | | — | | (r) | | 47,449,177 | |||||||||||||||||
General and administrative | | 14,955,626 | | — | | — | | — | | — | | (1,211,665) | | — | | (v) | | 13,743,961 | | 32,848,291 | | — | | — | | — | | — | | — | | (s) | | 32,848,291 | |||||||||||||||||
Impairments of digital currencies | | 1,870,274 | | (388,322) | | — | | — | | — | | — | | — | | (r) | | 1,481,952 | | 8,176,868 | | (2,163,063) | | — | | — | | — | | — | | (t) | | 6,013,805 | |||||||||||||||||
Impairments of equipment deposits | | 12,228,742 | | — | | — | | — | | — | | — | | | 12,228,742 | ||||||||||||||||||||||||||||||||||||
Impairments of miner assets | | 16,600,000 | | — | | — | | — | | — | | — | | | 16,600,000 | ||||||||||||||||||||||||||||||||||||
Realized gain on sale of digital currencies | | (936,506) | | — | | — | | — | | — | | — | | | (936,506) | ||||||||||||||||||||||||||||||||||||
Loss on disposal of fixed assets | | 2,231,540 | | — | | — | | — | | — | | — | | | 2,231,540 | ||||||||||||||||||||||||||||||||||||
Realized loss on sale of miner assets | | 8,012,248 | | — | | — | | — | | — | | — | | | 8,012,248 | ||||||||||||||||||||||||||||||||||||
Depreciation and amortization | | 7,607,721 | | (244,992) | | — | | — | | — | | 342,364 | | — | | (s), (v) | | 7,705,093 | | 37,234,126 | | — | | — | | — | | — | | — | | | 37,234,126 | ||||||||||||||||||
Total operating expenses | | 53,117,212 | | (633,314) | | — | | — | | — | | 7,497,755 | | — | | | 59,981,653 | | 190,329,582 | | (2,163,063) | | — | | — | | — | | — | | | 188,166,519 | |||||||||||||||||||
NET OPERATING LOSS | | (22,202,075) | | (2,622,666) | | — | | — | | — | | (1,500,599) | | — | | | (26,325,340) | | (107,702,303) | | (9,998,711) | | — | | — | | — | | — | | | (117,701,014) | |||||||||||||||||||
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||
Interest expense | | (4,622,655) | | 1,605,786 | | — | | — | | — | | (130) | | 158,536 | | (t), (v), (w) | | (2,858,463) | | (10,813,302) | | 2,239,640 | | — | | — | | — | | 412,762 | | (v), (y) | | (8,160,900) | |||||||||||||||||
Loss on debt extinguishment | | — | | (19,489,871) | | — | | — | | — | | — | | — | | (u) | | (19,489,871) | | (28,697,021) | | — | | — | | — | | — | | (7,661,682) | | (x), (z) | | (36,358,703) | |||||||||||||||||
Impairment on assets held for sale | | — | | — | | — | | — | | — | | — | | — | | | — | | (4,159,004) | | — | | — | | — | | — | | — | | (x) | | (4,159,004) | ||||||||||||||||||
Gain on extinguishment of PPP loan | | 638,800 | | — | | — | | — | | — | | — | | — | | | 638,800 | | 841,670 | | — | | — | | — | | — | | — | | | 841,670 | |||||||||||||||||||
Realized gain on sale of digital currencies | | 149,858 | | — | | — | | — | | — | | — | | — | | | 149,858 | ||||||||||||||||||||||||||||||||||
Changes in fair value of warrant liabilities | | (1,143,809) | | — | | — | | — | | — | | — | | — | | | (1,143,809) | | 1,302,065 | | — | | — | | — | | — | | — | | | 1,302,065 | |||||||||||||||||||
Realized gain on sale of derivative contract | | 90,953 | | — | | — | | — | | — | | — | | | 90,953 | ||||||||||||||||||||||||||||||||||||
Changes in fair value of forward sale derivative | | (116,488) | | — | | — | | — | | — | | — | | — | | | (116,488) | | 3,435,639 | | — | | — | | — | | — | | — | | | 3,435,639 | |||||||||||||||||||
Changes in fair value of convertible note | | (2,167,500) | | — | | — | | — | | — | | — | | | (2,167,500) | ||||||||||||||||||||||||||||||||||||
Waste coal credits | | 47,752 | | — | | — | | — | | — | | — | | — | | | 47,752 | | 53,443 | | — | | — | | — | | — | | — | | | 53,443 | |||||||||||||||||||
Other | | (6,712) | | — | | — | | — | | — | | 276,401 | | — | | (v) | | 269,689 | | 50,000 | | — | | — | | — | | — | | — | | | 50,000 | ||||||||||||||||||
Total other income / (expense) | | (5,053,254) | | (17,884,085) | | — | | — | | — | | 276,271 | | 158,536 | | | (22,502,532) | | (40,063,057) | | 2,239,640 | | — | | — | | — | | (7,248,920) | | | (45,072,337) | |||||||||||||||||||
NET LOSS | | $(27,255,329) | | (20,506,751) | | — | | — | | — | | (1,224,328) | | 158,536 | | | $(48,827,872) | | $(147,765,360) | | (7,759,071) | | — | | — | | — | | $(7,248,920) | | | $(162,773,351) | |||||||||||||||||||
NET LOSS - attributable to predecessor (1/1-3/31) | | $(238,948) | | — | | — | | — | | — | | — | | — | | | (238,948) | ||||||||||||||||||||||||||||||||||
NET LOSS - attributable to non-controlling interest | | $(15,803,234) | | (11,995,426) | | — | | — | | — | | (716,171) | | 92,736 | | | (28,422,095) | | $(86,435,347) | | $(4,538,669) | | — | | — | | — | | $(4,240,256) | | | $(95,214,272) | |||||||||||||||||||
NET LOSS - Stronghold Digital Mining, Inc. | | $(11,213,147) | | (8,511,325) | | — | | — | | — | | (508,157) | | 65,800 | | | $(20,166,829) | | $(61,330,013) | | $(3,220,402) | | — | | — | | — | | $(3,008,664) | | | $(67,559,079) | |||||||||||||||||||
NET LOSS attributable to Class A Common Shares | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||
Basic | | $(2.03) | | | | | | | | | $(0.94) | | $(2.82) | | | | | | | | $(2.62) | ||||||||||||||||||||||||||||||
Diluted | | $(2.03) | | | | | | | | | $(0.94) | | $(2.82) | | | | | | | | $(2.62) | ||||||||||||||||||||||||||||||
Class A Common Shares Outstanding | | | | | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||
Basic | | 5,518,752 | | — | | 6,318,000 | | 5,602,409 | | — | | — | | 4,000,000 | | | 21,439,161 | | 21,772,057 | | — | | — | | — | | — | | 4,000,000 | | | 25,772,057 | |||||||||||||||||||
Diluted | | 5,518,752 | | — | | 6,318,000 | | 5,602,409 | | — | | — | | 4,000,000 | | | 21,439,161 | | 21,772,057 | | — | | — | | — | | — | | 4,000,000 | | | 25,772,057 |
| | Historical Year Ended December 31, 2021 | | | Asset Purchase Agreement | | | Amendment to May PIPE Notes | | | September PIPE | | | Northern Data Settlement | | | Panther Creek Acquisition | | | WhiteHawk Refinancing | | | Notes | | | Pro Forma Year Ended December 31, 2021 | |
OPERATING REVENUES | | | | | | | | | | | | | | | | | | | |||||||||
Cryptocurrency mining | | | $12,494,581 | | | (4,202,268) | | | — | | | — | | | — | | | — | | | — | | | (p) | | | $8,292,313 |
Energy | | | 11,870,817 | | | 946,288 | | | — | | | — | | | — | | | 3,174,344 | | | — | | | (q), (x) | | | 15,991,449 |
Capacity | | | 4,238,921 | | | — | | | — | | | — | | | — | | | 2,731,428 | | | — | | | (x) | | | 6,970,349 |
Cryptocurrency hosting | | | 2,297,489 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 2,297,489 | |
Other | | | 13,329 | | | — | | | — | | | — | | | — | | | 91,384 | | | — | | | (x) | | | 104,713 |
Total operating revenues | | | 30,915,137 | | | (3,255,980) | | | — | | | — | | | — | | | 5,997,156 | | | — | | | | | 33,656,313 | |
OPERATING EXPENSES | | | | | | | | | | | | | | | | | | | |||||||||
Fuel | | | 13,190,828 | | | — | | | — | | | — | | | — | | | 1,380,026 | | | — | | | (x) | | | 14,570,854 |
Operations and maintenance | | | 15,492,763 | | | — | | | — | | | — | | | — | | | 6,987,030 | | | — | | | (x) | | | 22,479,793 |
General and administrative | | | 14,955,626 | | | — | | | — | | | — | | | — | | | (1,211,665) | | | — | | | (x) | | | 13,743,961 |
Impairments of digital currencies | | | 1,870,274 | | | (388,322) | | | — | | | — | | | — | | | — | | | — | | | (t) | | | 1,481,952 |
Depreciation and amortization | | | 7,607,721 | | | (244,992) | | | — | | | — | | | — | | | 342,364 | | | — | | | (u), (x) | | | 7,705,093 |
Total operating expenses | | | 53,117,212 | | | (633,314) | | | — | | | — | | | — | | | 7,497,755 | | | — | | | | | 59,981,653 | |
NET OPERATING LOSS | | | (22,202,075) | | | (2,622,666) | | | — | | | — | | | — | | | (1,500,599) | | | — | | | | | (26,325,340) | |
OTHER INCOME (EXPENSE) | | | | | | | | | | | | | | | | | | | |||||||||
Interest expense | | | (4,622,655) | | | 1,605,786 | | | — | | | — | | | — | | | (130) | | | 735,140 | | | (v), (x), (y) | | | (2,281,859) |
Loss on debt extinguishment | | | — | | | (19,489,871) | | | — | | | — | | | — | | | — | | | — | | | (w) | | | (19,489,871) |
Impairment on assets held for sale | | | — | | | — | | | — | | | — | | | — | | | — | | | — | | | | | — | |
Gain on extinguishment of PPP loan | | | 638,800 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 638,800 | |
Realized gain on sale of digital currencies | | | 149,858 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 149,858 | |
Changes in fair value of warrant liabilities | | | (1,143,809) | | | — | | | — | | | — | | | — | | | — | | | — | | | | | (1,143,809) | |
Changes in fair value of forward sale derivative | | | (116,488) | | | — | | | — | | | — | | | — | | | — | | | — | | | | | (116,488) | |
Waste coal credits | | | 47,752 | | | — | | | — | | | — | | | — | | | — | | | — | | | | | 47,752 | |
Other | | | (6,712) | | | — | | | — | | | — | | | — | | | 276,401 | | | — | | | (x) | | | 269,689 |
Total other income / (expense) | | | (5,053,254) | | | (17,884,085) | | | — | | | — | | | — | | | 276,271 | | | 735,140 | | | | | (21,925,928) | |
NET LOSS | | | $(27,255,329) | | | (20,506,751) | | | — | | | — | | | — | | | (1,224,328) | | | 735,140 | | | | | $(48,251,268) | |
NET LOSS - attributable to predecessor (1/1-3/31) | | | $(238,948) | | | — | | | — | | | — | | | — | | | — | | | — | | | | | (238,948) | |
NET LOSS - attributable to non-controlling interest | | | $(15,803,234) | | | (11,995,426) | | | — | | | — | | | — | | | (716,171) | | | 430,020 | | | | | (28,084,811) | |
NET LOSS - Stronghold Digital Mining, Inc. | | | $(11,213,147) | | | (8,511,325) | | | — | | | — | | | — | | | (508,157) | | | 305,120 | | | | | $(19,927,509) | |
NET LOSS attributable to Class A Common Shares | | | | | | | | | | | | | | | | | | | |||||||||
Basic | | | $(2.03) | | | | | | | | | | | | | | | | | $(0.93) | |||||||
Diluted | | | $(2.03) | | | | | | | | | | | | | | | | | $(0.93) | |||||||
Class A Common Shares Outstanding | | | | | | | | | | | | | | | | | | | |||||||||
Basic | | | 5,518,752 | | | — | | | 6,318,000 | | | 5,602,409 | | | — | | | — | | | 4,000,000 | | | | | 21,439,161 | |
Diluted | | | 5,518,752 | | | — | | | 6,318,000 | | | 5,602,409 | | | — | | | — | | | 4,000,000 | | | | | 21,439,161 |
a) | The as reported September 30, 2022, balance sheet reflects the net proceeds of approximately $9.0 million, after deducting offering expenses, received from the sale of Securities Purchase Agreements with the September PIPE Purchasers from the September PIPE. |
b) | The as reported September 30, 2022, balance sheet reflects the payable of $4.5 million to Northern Data pursuant to the terms of the Northern Data Settlement Agreement. |
c) | Reflects the net proceeds of $21.6 million in relation to the WhiteHawk Delayed Draw Facility. |
d) | The as reported September 30, 2022, balance sheet reflects the elimination of equipment deposits of approximately $32.6 million from the Asset Purchase Agreement on cryptocurrency machines the Company had not yet taken delivery of, which were included in the cryptocurrency machines pledged as collateral in the transaction. There is no impact to the Company’s operating revenues and expenses for the removal of these cryptocurrency machines as they have not yet been revenue generating for the Company. |
e) | The as reported September 30, 2022, balance sheet reflects the elimination of approximately $53.5 million of cryptocurrency machines under the Asset Purchase Agreement. The Company had received and placed in service at various times during the nine months ended September 30, 2022, and the year ended December 31, 2021. Components of the Company’s property, plant and equipment, net impacted were as follows: |
| | September 30, 2022 | |
Cryptocurrency machines & powering supplies | | | $(61,487,092) |
Accumulated depreciation and amortization | | | 7,989,172 |
Net impact | | | $(53,497,920) |
f) | Reflects the reduction to outstanding long-term debt under the Asset Purchase Agreement resulting from the forgiveness, reduction and release of all principal, interest, and fees owed under the NYDIG Debt. Components of the reduction to the long-term debt were as follows, which as of September 30, 2022 were classified as Assets held for sale: |
| | September 30, 2022 | |
Arctos/NYDIG Financing Agreement (loan #3) with a term of 24 months | | | 3,432,262 |
Arctos/NYDIG Financing Agreement (loan #4) with a term of 24 months | | | 4,792,062 |
Second NYDIG Financing Agreement (schedule #2) with a term of 24 months | | | 16,734,327 |
Second NYDIG Financing Agreement (schedule #3) with a term of 24 months | | | 14,050,000 |
Net pro forma impact | | | $39,008,651 |
Current portion of long-term debt-net of discounts/issuance fees | | | $39,008,651 |
Long-term debt-net of discounts/issuance fees | | | $— |
g) | The as reported September 30, 2022, balance sheet reflects the reduction to outstanding long-term debt resulting from the amendment to the terms of the May 2022 Notes such that an aggregate of $11.25 million of the outstanding principal under the May 2022 Notes was exchanged for the Amended May 2022 Warrants. |
h) | Reflects a change in the classification of the WhiteHawk outstanding long-term debt between current liabilities of approximately |
i) | The as reported September 30, 2022, balance sheet reflects the remaining payments to be made that were mutually agreed upon in the Northern Data Settlement Agreement. The Company will pay $1.0 million to Northern Data not later than October 31, 2022, and $1.0 million to Northern Date not later than November 30, |
j) | The as reported September 30, 2022, balance sheet reflects an accrual of approximately $2.1 million for transaction costs associated with the Asset Purchase Agreement. |
k) | The as reported September 30, 2022, balance sheet reflects the elimination of an accrued liability of approximately $2.6 million associated with the Hosting Services Agreement with Northern Data that was settled pursuant to the terms of the Settlement Agreement with Northern Data. |
l) | As reflected in the September 30, 2022, balance sheet the Amendment to the May PIPE Notes, in exchange for eliminating $11.25 million of outstanding principal, the Company agreed to an amended and restated warrant agreement in which the strike price of the aggregate 6,318,000 May 2022 Warrants was reduced from $2.50 to $0.01 resulting in warrants being considered penny warrants. |
m) | In the September PIPE, the Company issued a total of 2,876,759 shares of Class A common stock at a purchase price of $1.60 or $1.66 to the September PIPE Purchasers. Armistice also purchased Pre-Funded Warrants to purchase 2,725,650 shares of Class A common stock at a purchase price of $1.60 per Pre-Funded Warrant. The as reported September 30, 2022, balance sheet reflects the issuance of the Class A common stock to the September PIPE Purchasers. The amount recorded to Class A common stock was based on the par value per share with the remaining $9.0 million recorded as additional paid-in capital. |
n) | Reflects a change in additional paid-in capital to record the fair market value of stock purchase warrants issued to WhiteHawk in conjunction with the closing of the WhiteHawk Refinancing Agreement, which provides for the purchase of an additional 4,000,000 shares of Class A common stock at an exercise price of $0.01 per share. |
o) | Reflects a change in accumulated deficit resulting from the impact of the loss on debt extinguishment of approximately $7.7 million associated with the WhiteHawk Refinancing Agreement plus interest of approximately $0.2 million paid directly to WhiteHawk upon closing of the WhiteHawk Refinancing Agreement. |
Represents the elimination of approximately $19.1 million and $4.2 million of cryptocurrency mining revenues during the nine months ended September 30, 2022, and year ended December 31, 2021, respectively, for the disposition of the APA Collateral assets under the Asset Purchase Agreement. |
Represents energy revenues of approximately $6.9 million and $1.0 million that would have been recognized during the nine months ended September 30, 2022, and year ended December 31, 2021, respectively, from the sale of available energy through PJM Interconnection that would not have been consumed by the cryptocurrency machines sold in the transaction. When the Company has available energy, the Company has agreed to routinely sell the available energy in the wholesale generation market in the PJM Interconnection as a market participant. The adjustment was derived from the energy volume expected to be available each month and the average energy price each month. |
The as reported nine months ended September 30, 2022, statement of operations reflects the elimination of approximately $2.6 million recognized as operations and maintenance expense associated with a revenue share due to Northern Data under the Hosting Services Agreement, which was eliminated pursuant to the terms of the Settlement Agreement with Northern Data. |
The as reported nine months ended September 30, 2022, statement of operations reflects the recognition of approximately $2.1 million of transaction costs associated with the Asset Purchase Agreement. |
Reflects the elimination of approximately $2.2 million and $0.4 million during the nine months ended September 30, 2022, and year ended December 31, 2021, respectively, of an impairment of digital currencies for the cryptocurrency that would not have been mined had the Company not operated the cryptocurrency machines sold in the Asset Purchase Agreement. |
Represents the elimination of approximately $0.2 million of depreciation expense for the cryptocurrency machines sold in the Asset Purchase Agreement that the Company had in service at various times during the year ended December 31, 2021. |
Reflects a reduction to interest expense of approximately $2.2 million and $1.6 million during the nine months ended September 30, 2022, and year ended December 31, 2021, respectively, associated with the forgiveness, reduction and release of all principal, interest, and fees owed on the NYDIG Debt under the terms of the Asset Purchase Agreement. |
Represents the loss on debt extinguishment of approximately $19.5 million recognized during the year ended December 31, 2021, from the Asset Purchase Agreement after giving effect to the elimination of the equipment deposits, cryptocurrency machines, and associated long-term debt. |
Reflects the operating revenues and expenses of Panther Creek from January 1, 2021 through November 1, 2021. The Company completed the Panther Creek Acquisition on November 2, 2021. |
Reflects |
z) | Reflects the loss on debt extinguishment of approximately $7.7 million recognized during the nine months ended September 30, 2022, associated with the WhiteHawk Refinancing Agreement. |
| | Nine Months Ended September 30, 2022 | |
Numerator | | | |
Net loss | | | $ |
Less: net loss attributable to non-controlling interest | | | ( |
Net loss attributable to Class A common shareholders | | | $( |
Denominator | | | |
Weighted average shares of Class A common shares outstanding | | | 25,772,057 |
Pro forma basic and diluted net loss per share | | | $ |
| | Year Ended December 31, 2021 | |
Numerator | | | |
Net loss | | | $ |
Less: net loss attributable to predecessor (1/1-3/31) | | | (238,948) |
Less: net loss attributable to non-controlling interest | | | ( |
Net loss attributable to Class A common shareholders | | | $( |
Denominator | | | |
Weighted average shares of Class A common shares outstanding | | | 21,439,161 |
Pro forma basic and diluted net loss per share | | | $ |
| | Shares Beneficially Owned Prior to the Offering(1) | | | Number of Shares Being Offered(1) | | | Shares Beneficially Owned After the Offering(1) | |||||||||||||
| | Class A Common Stock | | | Cumulative Voting Power | | | Class A Common Stock | | | Class A Common Stock | | | Cumulative Voting Power | |||||||
Name of Selling Stockholder | | | Number | | | %(1) | | | %(1) | | | Number | | | Number | | | % | | | % |
Armistice Capital Master Fund Ltd.(2) | | | 10,000,000 | | | 23.68% | | | 14.64% | | | 10,000,000 | | | — | | | —% | | | —% |
* | Indicates beneficial ownership of less than 1%. |
(1) | Assumes that the outstanding Armistice Warrants and the Pre-Funded Warrants will be exercised in full, without regard to any limitations, including any beneficial ownership limitations, on the exercise of the Armistice Warrants and the Pre-Funded Warrants. Under the terms of the Armistice Warrants and the Pre-Funded Warrants, a selling stockholder may not exercise the Armistice Warrants and the Pre-Funded Warrants to the extent such exercise would cause such selling stockholder, together with its affiliates and attribution parties, to beneficially own a number of shares of common stock which would exceed 4.99% and 9.99%, respectively, of our then outstanding Class A common stock following such exercise, excluding for purposes of such determination shares of Class A common stock issuable upon the exercise of such Armistice Warrants and the Pre-Funded Warrants which have not been exercised. |
(2) | Consists of (i) 2,274,350 shares of Class A common stock that have been issued to the selling stockholder, (ii) 2,725,650 shares of Class A common stock that are issuable upon the exercise of the Pre-Funded Warrants acquired by the selling stockholder, and (iii) 5,000,000 shares of Class A common stock that are issuable upon the exercise of the Armistice Warrants acquired by the selling stockholder. Such securities are directly held by Armistice Capital Master Fund Ltd., a Cayman Islands exempted company (the “Master Fund”), and may be deemed to be indirectly beneficially owned by: (i) Armistice Capital, LLC (“Armistice Capital”), as the investment manager of the Master Fund; and (ii) Steven Boyd, as the Managing Member of Armistice Capital. Armistice Capital and Steven Boyd disclaim beneficial ownership of the securities except to the extent of their respective pecuniary interests therein. The business address of the Master Fund is c/o Armistice Capital, LLC, 510 Madison Ave, 7th Floor, New York, NY 10022. |
(a) | the equity interests acquired by ERISA Plans are “publicly offered securities” (as defined in the DOL regulations)—i.e., the equity interests are part of a class of securities that is widely held by 100 or more investors independent of the issuer and each other, are freely transferable, and are either registered under certain provisions of the federal securities laws or sold to the ERISA Plan as part of a public offering under certain conditions; |
(b) | the entity is an “operating company” (as defined in the DOL regulations)—i.e., it is primarily engaged in the production or sale of a product or service, other than the investment of capital, either directly or through a majority-owned subsidiary or subsidiaries; or |
(c) | there is no significant investment by “benefit plan investors” (as defined in the DOL regulations)—i.e., immediately after the most recent acquisition by an ERISA Plan of any equity interest in the entity, less than 25% of the total value of each class of equity interest (disregarding certain interests held by persons (other than benefit plan investors) with discretionary authority or control over the assets of the entity or who provide investment advice for a fee (direct or indirect) with respect to such assets, and any affiliates thereof) is held by ERISA Plans, individual retirement accounts and certain other Plans (but not including governmental plans, foreign plans and certain church plans), and entities whose underlying assets are deemed to include plan assets by reason of a Plan’s investment in the entity. |
| | Page | |
Panther Creek Power Operating LLC | | | |
| | ||
Unaudited Condensed Financial Statements | | | |
| | ||
| | ||
| | ||
| | ||
| |
| | September 30, 2021 | | | December 31, 2020 | |
Assets | | | | | ||
Current assets | | | | | ||
Cash and cash equivalents | | | $90,907 | | | $33,241 |
Accounts receivable | | | 778,717 | | | 69,539 |
Inventory | | | 1,640,745 | | | 2,268,653 |
Prepaids and other current assets | | | 64,436 | | | 181,151 |
Total current assets | | | 2,574,805 | | | 2,552,584 |
| | | | |||
Property, plant and equipment | | | 10,270,443 | | | 10,270,443 |
Less: accumulated depreciation | | | 4,504,732 | | | 4,198,472 |
Property, plant and equipment, net | | | 5,765,711 | | | 6,071,971 |
| | | | |||
Security Deposits | | | 214,869 | | | 246,869 |
| | | | |||
Total assets | | | $8,555,385 | | | $8,871,424 |
| | | | |||
Liabilities and Members’ Equity | | | | | ||
Current liabilities | | | | | ||
Accounts payable | | | $1,941,836 | | | $940,895 |
Payable to affiliates, net | | | 3,127,497 | | | 2,628,123 |
Accrued liabilities | | | 294,096 | | | 426,406 |
Notes payable - current portion | | | 81,809 | | | 77,290 |
Total current liabilities | | | 5,445,238 | | | 4,072,714 |
| | | | |||
Notes payable - non-current portion | | | 142,899 | | | 204,833 |
Total long-term liabilities | | | 142,899 | | | 204,833 |
| | | | |||
Commitments and contingencies | | | | | ||
| | | | |||
Members’ Equity | | | 2,967,248 | | | 4,593,877 |
Total liabilities and members’ equity | | | $8,555,385 | | | $8,871,424 |
| | 2021 | | | 2020 | |
Operating revenues | | | | | ||
Electricity | | | $4,944,358 | | | $3,391,972 |
Other revenue | | | 692,705 | | | 423,486 |
Total operating revenues | | | 5,637,063 | | | 3,815,458 |
| | | | |||
Operating expenses | | | | | ||
Fuel | | | 1,694,501 | | | 1,911,130 |
Operations and maintenance | | | 5,512,576 | | | 3,257,572 |
Depreciation | | | 306,260 | | | 314,850 |
Total operating expenses | | | 7,513,337 | | | 5,483,553 |
| | | | |||
Loss from operations | | | (1,876,274) | | | (1,668,094) |
| | | | |||
Other income (expense) | | | | | ||
Interest income | | | 243 | | | — |
Interest expense | | | (7,913) | | | (18,833) |
Waste coal credit | | | 257,316 | | | — |
Total other income (expense) | | | 249,646 | | | (18,833) |
Loss before income taxes | | | (1,626,628) | | | (1,686,927) |
Net loss | | | $(1,626,628) | | | $(1,686,927) |
| | Olympus Panther Holdings, LLC | | | Liberty Bell Funding, LLC | | | Total Members’ Equity | |
Balance, January 1, 2020 | | | $2,325,426 | | | $4,829,678 | | | $7,155,104 |
Net loss | | | (548,251) | | | (1,138,676) | | | (1,686,927) |
Balance, September 30, 2020 | | | $1,777,174 | | | $3,691,002 | | | $5,468,176 |
| | Olympus Panther Holdings, LLC | | | Liberty Bell Funding, LLC | | | Total Members’ Equity | |
Balance, January 1, 2021 | | | $1,493,027 | | | $3,100,850 | | | $4,593,877 |
Net loss for the period January 1, 2021 to April 15, 2021 | | | (109,444) | | | (227,306) | | | (336,750) |
Balance, April 15, 2021 | | | 1,383,583 | | | 2,873,544 | | | 4,257,127 |
Transfer of membership interests on April 16, 2021 | | | (1,383,583) | | | 1,383,583 | | | — |
Net income for the period April 16, 2021 to September 30, 2021 | | | — | | | (1,289,878) | | | (1,289,878) |
Balance, September 30, 2021 | | | $— | | | $2,967,249 | | | $2,967,249 |
| | 2021 | | | 2020 | |
Operating activities | | | | | ||
Net loss | | | $(1,626,628) | | | $(1,686,927) |
Adjustment to reconcile net loss to net cash provided by operating activities: | | | | | ||
Depreciation | | | 306,260 | | | 314,850 |
Changes in operating assets and liabilities: | | | | | ||
Accounts receivable | | | (709,178) | | | 179,263 |
Inventory | | | 627,908 | | | 1,256,044 |
Prepaids and other current assets | | | 116,715 | | | 68,694 |
Security deposits | | | 32,000 | | | |
Accounts payable | | | 1,000,941 | | | (595,797) |
Payable to affiliates, net | | | 499,374 | | | 463,720 |
Accrued liabilities | | | (132,311) | | | 64,358 |
Net cash provided by operating activities | | | 115,081 | | | 64,206 |
| | | | |||
Investing activities | | | | | ||
Purchases of property, plant and equipment | | | — | | | — |
Net cash used in investing activities | | | — | | | — |
| | | | |||
Financing activities | | | | | ||
Payment of notes payable | | | (57,415) | | | (22,006) |
Net cash used in financing activities | | | (57,415) | | | (22,006) |
Net increase (decrease) in cash and cash equivalents | | | 57,666 | | | 42,199 |
Cash and cash equivalents, beginning of period | | | 33,241 | | | 16,670 |
Cash and cash equivalents, end of period | | | $90,907 | | | $58,869 |
Supplemental disclosure | | | | | ||
Cash paid for interest | | | $14,642 | | | $17,731 |
Organization and Business |
2. | Going Concern |
3. | Summary of Significant Accounting Policies |
4. | Limited Liability Company Agreement |
5. | Property, Plant and Equipment |
| | Estimated Life | | | 2021 | | | 2020 | |
Plant facility | | | 30 years | | | $8,322,521 | | | $8,322,521 |
Rolling stock | | | 2-5 years | | | 1,896,395 | | | 1,896,395 |
Furniture & fixtures | | | 5 years | | | 22,000 | | | 22,000 |
Office equipment | | | 3-5 years | | | 29,527 | | | 29,527 |
| | | | 10,270,443 | | | 10,270,443 | ||
Less: accumulated depreciation | | | | | (4,504,732) | | | (4,198,472) | |
Total property, plant and equipment, net | | | | | $5,765,711 | | | $6,071,971 |
6. | Notes Payable |
2022 | | | $81,809 |
2023 | | | 88,248 |
2024 | | | 54,651 |
Total minimum payments required | | | $ 224,708 |
7. | Related Party Transactions |
8. | Fair Value of Financial Instruments |
9. | Commitments |
2022 | | | $193,750 |
2023 | | | 218,750 |
2024 | | | 243,750 |
2025 | | | 255,849 |
2026 | | | 262,633 |
Thereafter | | | 336,911 |
Total minimum payments required | | | $ 1,511,643 |
10. | Contingencies |
11. | Subsequent Events |
Item 14. | Other Expenses of Issuance and Distribution |
| | Amount | |
SEC registration fee | | | $1,113.02 |
Accountants’ fees and expenses | | | 20,000 |
Legal fees and expenses | | | 75,000 |
Miscellaneous expenses | | | 15,000 |
Total | | | $111,113.02 |
Item 15. | Indemnification of Directors and Officers |
Item 16. | Exhibits and financial statement schedules |
Item 17. | Undertakings |
(a) | The undersigned registrant hereby undertakes: |
(1) | To file, during any period in which offers or sales are being made, a post-effective amendment to this registration statement: |
(i) | to include any prospectus required by Section 10(a)(3) of the Securities Act; |
(ii) | to reflect in the prospectus any facts or events arising after the effective date of the registration statement (or the most recent post-effective amendment thereof) which, individually or in the aggregate, represent a fundamental change in the information set forth in the registration statement. Notwithstanding the foregoing, any increase or decrease in volume of securities offered (if the total dollar value of securities offered would not exceed that which was registered) and any deviation from the low or high end of the estimated maximum offering range may be reflected in the form of prospectus filed with the SEC pursuant to Rule 424(b) if, in the aggregate, the changes in volume and price represent no more than 20% change in the maximum aggregate offering price set forth in the “Calculation of Filing Fee Tables” in the effective registration statement; and |
(iii) | to include any material information with respect to the plan of distribution not previously disclosed in the registration statement or any material change to such information in the registration statement; |
(2) | That, for the purpose of determining any liability under the Securities Act, each such post-effective amendment shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(3) | To remove from registration by means of a post-effective amendment any of the securities being registered which remain unsold at the termination of the offering. |
(4) | That, for the purpose of determining liability under the Securities Act to any purchaser: |
(i) | Each prospectus filed by the registrant pursuant to Rule 424(b)(3) shall be deemed to be part of the registration statement as of the date the filed prospectus was deemed part of and included in the registration statement; and |
(ii) | Each prospectus required to be filed pursuant to Rule 424(b)(2), (b)(5) or (b)(7) as part of a registration statement in reliance on Rule 430B relating to an offering made pursuant to Rule 415(a)(1)(i), (vii) or (x) for the purpose of providing the information required by Section 10(a) of the Securities Act shall be deemed to be part of and included in the registration statement as of the earlier of the date such form of prospectus is first used after effectiveness or the date of the first contract of sale of securities in the offering described in the prospectus. As provided in Rule 430B, for liability purposes of the issuer and any person that is at that date an underwriter, such date shall be deemed to be a new effective date of the registration statement relating to the securities in the registration statement to which the prospectus relates, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. Provided, however, that no statement made in a registration statement or prospectus that is part of the registration statement or made in a document incorporated or deemed incorporated by reference into the registration statement or prospectus that is part of the registration statement will, as to a purchaser with a time |
(5) | That, for the purpose of determining liability of the registrant under the Securities Act to any purchaser in the initial distribution of the securities, the undersigned registrant undertakes that in a primary offering of securities of the undersigned registrant pursuant to this registration statement, regardless of the underwriting method used to sell the securities to the purchaser, if the securities are offered or sold to such purchaser by means of any of the following communications, the undersigned registrant will be a seller to the purchaser and will be considered to offer or sell such securities to such purchaser: |
(i) | Any preliminary prospectus or prospectus of the undersigned registrant relating to the offering required to be filed pursuant to Rule 424; |
(ii) | Any free writing prospectus relating to the offering prepared by or on behalf of the undersigned registrant or used or referred to by the undersigned registrant; |
(iii) | The portion of any other free writing prospectus relating to the offering containing material information about the undersigned registrant or its securities provided by or on behalf of the undersigned registrant; and |
(iv) | Any other communication that is an offer in the offering made by the undersigned registrant to the purchaser. |
(b) | The undersigned registrant hereby undertakes that, for purposes of determining any liability under the Securities Act, each filing of the registrant’s annual report pursuant to Section 13(a) or Section 15(d) of the Exchange Act that is incorporated by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
(c) | Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the registrant pursuant to the foregoing provisions, or otherwise, the registrant has been advised that in the opinion of the SEC such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable. In the event that a claim for indemnification against such liabilities (other than the payment by the registrant of expenses incurred or paid by a director, officer or controlling person of the registrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered, the registrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. |
(d) | The undersigned registrant hereby undertakes that: |
(1) | For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b) (1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective; and |
(2) | For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof. |
Exhibit Number | | | Description |
| | Master Transaction Agreement, dated as of April 1, 2021, by and among Q Power LLC, Stronghold Digital Mining Holdings LLC, Stronghold Digital Mining, Inc., Stronghold Digital Mining LLC, EIF Scrubgrass, LLC, Falcon Power LLC, Scrubgrass Power LLC, Scrubgrass Generating Company, L.P., Gregory A. Beard and William Spence (incorporated by reference to Exhibit 2.1 to the Registrant’s Registration Statement on Form S-1 (File No. 333-258188) filed on July 27, 2021). | |
| | ||
| | Second Amended and Restated Certificate of Incorporation of Stronghold Digital Mining, Inc. (incorporated by reference to Exhibit 3.1 to the Registrant’s Current Report on Form 8-K (File No. 001-40931) filed on October 25, 2021). | |
| | ||
| | Amended and Restated Bylaws of Stronghold Digital Mining, Inc. (incorporated by reference to Exhibit 3.2 to the Registrant’s Current Report on Form 8-K (File No. 001-40931) filed on October 25, 2021). | |
| | ||
| | Form of Amended and Restated Warrant, dated August 16, 2022 (incorporated by reference to Exhibit 10.4 to the Registrant’s Current Report on Form 8-K (File No. 001-40931) filed on August 22, 2022). | |
| | ||
| | Form of Amended and Restated 10.0% Note, dated August 16, 2022 (incorporated by reference to Exhibit 10.3 to the Registrant’s Current Report on Form 8-K (File No. 001-40931) filed on August 22, 2022). | |
| | ||
| | Form of Warrant (incorporated by reference to Exhibit 4.1 to the Registrant’s Current Report on Form 8-K (File No. 001-40931) filed on September 19, 2022). | |
| | ||
| | Pre-funded Warrant, dated September 19, 2022, by and between Stronghold Digital Mining, Inc. and Armistice Capital Master Fund Ltd. (incorporated by reference to Exhibit 4.2 to the Registrant’s Current Report on Form 8-K (File No. 001-40931) filed on September 19, 2022). | |
| | ||
| | Opinion of Vinson & Elkins L.L.P. as to the legality of the securities being registered. | |
| | ||
| | Consent of Urish Popeck & Co., LLC. | |
| | ||
| | Consent of Urish Popeck & Co., LLC. | |
| | ||
| | Consent of Vinson & Elkins L.L.P. (included as part of Exhibit 5.1 hereto). | |
| | ||
| | Power of Attorney (included on the signature page of this Registration Statement). | |
| | ||
| | Filing Fee Table |
* | Previously filed. |
** | Filed herewith. |
† | Indicates a management contract or compensatory plan or arrangement. |
¥ | Certain schedules and exhibits to this agreement have been omitted in accordance with Item 601(a)(5) of Regulation S-K. A copy of any omitted schedule and/or exhibit will be furnished to the SEC on request. |
# | Certain portions of this exhibit were redacted pursuant to Item 601(b)(2)(ii) of Regulation S-K. |
| | Stronghold Digital Mining Inc. | ||||
| | | | |||
| | By: | | | /s/ Gregory A. Beard | |
| | | | Gregory A. Beard | ||
| | | | Chief Executive Officer and Co-Chairman |
Name | | | Title | | | Date |
| | | | |||
/s/ Gregory A. Beard | | | Chief Executive Officer and Co-Chairman (Principal Executive Officer) | | | February |
Gregory A. Beard | | | ||||
| | | | |||
* | | | Chief Financial Officer and Director (Principal Financial Officer and Principal Accounting Officer) | | | February |
Matthew J. Smith | | | ||||
| | | | |||
* | | | Co-Chairman | | | February |
William B. Spence | | | | | ||
| | | | |||
* | | | Director | | | February |
Sarah P. James | | | | | ||
| | | | |||
* | | | Director | | | February |
Thomas J. Pacchia | | | | | ||
| | | | |||
* | | | Director | | | February |
Thomas R. Trowbridge, IV | | | | | ||
| | | | |||
* | | | Director | | | February |
Indira Agarwal | | | | |
| | | | |||
| | *Pursuant to Power of Attorney | | | ||
By: | | | /s/ Gregory A. Beard | | | |
| | Gregory A. Beard | | | ||
| | Attorney-in-Fact | | |