- APLD Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
S-1/A Filing
Applied Digital (APLD) S-1/AIPO registration (amended)
Filed: 2 Nov 21, 1:36pm
| Nevada (State or other jurisdiction of incorporation or organization) | | | 7370 (Primary Standard Industrial Classification Code Number) | | | 95-4863690 (I.R.S. Employer Identification No.) | |
| Large accelerated filer ☐ | | | Accelerated filer ☐ | |
| Non-accelerated filer ☒ | | | Smaller reporting company ☒ | |
| | | | Emerging growth company ☐ | |
| | ||||||||||||||||
Title of Securities being Registered | | | | Amount of Securities to be Registered(1) | | | | Proposed Maximum Offering Price Per Share | | | | Proposed Maximum Aggregate Offering Price | | | | Amount of Registration Fee | |
Common stock, par value $0.001 per share | | | | 205,863,636(2) | | | | $1.39(3) | | | | $286,150,455 (3) | | | | $31,219.01(3)(4) | |
Common stock par value $0.001 per share | | | | 4,545,454(5) | | | | $4.48 (6) | | | | $20,363,634 (6) | | | | $1,888 (6) | |
Total | | | | 210,409,090 | | | | | | | | | | | | $33,107.01 (4) | |
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 7 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 40 | | | |
| | | | | 50 | | | |
| | | | | 51 | | | |
| | | | | 52 | | | |
| | | | | 58 | | | |
| | | | | 68 | | | |
| | | | | 69 | | | |
| | | | | 71 | | | |
| | | | | 76 | | | |
| | | | | 82 | | | |
| | | | | 83 | | | |
| | | | | 84 | | | |
| | | | | 89 | | | |
| | | | | 91 | | | |
| | | | | 92 | | | |
| | | | | 93 | | | |
| | | | | 95 | | |
| | | As of August 31, 2021 | | |||||||||
| Actual | | | Pro Forma As Adjusted | | ||||||||
| (in thousands) | | |||||||||||
Cash and cash equivalents | | | | $ | 28,929 | | | | | $ | 28,929 | | |
Mezzanine equity: | | | | | | | | | | | | | |
Series C convertible and redeemable preferred stock, $.001 par value, 660,000 shares authorized, issued and outstanding and 0 shares outstanding | | | | | 15,135 | | | | | | — | | |
Series D convertible and redeemable preferred stock, $.001 par value, 1,304,000 shares authorized, issued and not outstanding | | | | | 29,902 | | | | | | — | | |
Stockholders’ equity | | | | | | | | | | | | | |
Series A, convertible preferred stock, $.001 par value, authorized 70,000 shares, 27,195 shares issued and outstanding | | | | | — | | | | | | — | | |
Series B, convertible preferred stock, $.001 par value, authorized 50,000 shares, 17,087 shares issued and outstanding | | | | | — | | | | | | — | | |
Common stock, $.001 par value, 1,000,000,000 shares authorized, 320,381,519 and 9,066,363 shares issued and outstanding | | | | | 3,122 | | | | | | 3,328 | | |
Additional paid-in capital | | | | | 40,856 | | | | | | 85,687 | | |
Treasury Stock, 36,300 shares, at cost | | | | | (62) | | | | | | (62) | | |
Accumulated deficit | | | | | (44,667) | | | | | | (44,667) | | |
Total stockholders’ equity | | | | | (751) | | | | | | 44,286 | | |
Total capitalization | | | | | (44,286) | | | | | | 44,286 | | |
Name | | | Age | | | Position(s) | |
Executive Officers | | | | | | | |
Wes Cummins | | | 44 | | | Chief Executive Officer, Secretary, Treasurer, Chairman of the Board | |
David Rench | | | 44 | | | Chief Financial Officer | |
Regina Ingel | | | 34 | | | Executive Vice President of Operations | |
Non-Employee Directors | | | | | | | |
Chuck Hastings(1)(3) | | | 43 | | | Director | |
Kelli McDonald(2)(3) | | | 43 | | | Director | |
Douglas Miller(1)(2) | | | 64 | | | Director | |
Virginia Moore(2)(3) | | | 48 | | | Director | |
Richard Nottenburg | | | 67 | | | Director | |
Jason Zhang | | | 28 | | | Director | |
Name and position | | | Year | | | Salary ($) | | | Bonus ($) | | | Total ($)(a) | | ||||||||||||
Wes Cummins | | | | | 2021 | | | | | | 52,083 | | | | | | — | | | | | | 52,083 | | |
CEO, President, Secretary and Treasurer | | | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | |
David Rench, | | | | | 2021 | | | | | | 41,667 | | | | | | — | | | | | | 41,667 | | |
Chief Financial Officer | | | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | |
Regina Ingel | | | | | 2021 | | | | | | 12,500 | | | | | | — | | | | | | 12,500 | | |
Vice President of Operations | | | | | 2020 | | | | | | — | | | | | | — | | | | | | — | | |
Name | | | Shares (#) | | | Grant Date | | | Expiration Date | | | Vesting | | |||||||||
Wes Cummins | | | | | 3,000,000 | | | | | | 10/20/21 | | | | | | 10/20/31 | | | | 1,500,000 vest on 4/1/22375,000 vest on each of 7/1/22, 10/1/22, 1/1/23 and 4/1/23 | |
David Rench | | | | | 1,000,000 | | | | | | 10/20/21 | | | | | | 10/20/31 | | | | 500,000 vest on 4/1/22125,000 vest on each of 7/1/22, 10/1/22, 1/1/23 and 4/1/23 | |
Regina Ingel | | | | | 600,000 | | | | | | 10/20/21 | | | | | | 10/20/31 | | | | 300,000 vest on 4/1/2275,000 vest on each of 7/1/22, 10/1/22, 1/1/23 and 4/1/23 | |
Name | | | New Salary | | | Effective Date | | ||||||
Wes Cummins | | | | $ | 300,000 | | | | | | November 1, 2021 | | |
David Rench | | | | $ | 240,000 | | | | | | November 1, 2021 | | |
Regina Ingel | | | | $ | 120,000 | | | | | | November 1, 2021 | | |
| | | | | | | | | Percentage beneficially owned | | | |||||||||||
Name and Address(a) | | | Total (Common As-if Preferred was Converted) | | | Before offering(1) | | | After offering(2) | | | |||||||||||
Directors and Officers: | | | | | | | | | | | | | | | | | | | | | | |
Wes Cummins | | | | | 124,272,414(b) | | | | | | 23.41% | | | | | | 23.41% | | | | ||
David Rench | | | | | — | | | | | | *% | | | | | | *% | | | | ||
Chuck Hastings | | | | | 2,007,000 | | | | | | *% | | | | | | *% | | | | ||
Kelli McDonald | | | | | — | | | | | | *% | | | | | | *% | | | | ||
Doug Miller | | | | | — | | | | | | *% | | | | | | *% | | | | ||
Virginia Moore | | | | | 3,711,818(c) | | | | | | *% | | | | | | *% | | | | ||
Richard Nottenburg | | | | | — | | | | | | *% | | | | | | *% | | | | ||
Jason Zhang | | | | | 18,838,559 | | | | | | 3.55% | | | | | | 3.55% | | | | ||
Regina Ingel | | | | | — | | | | | | *% | | | | | | *% | | | | ||
Officers and Directors | | | | | (b) | | | | | | | | | | | | | | | | ||
As a group (9 people) | | | | | 148,929,79(c) | | | | | | 28.06% | | | | | | 28.06% | | | | ||
5% Holders: | | | | | | | | | | | | | | | | | | | | | ||
Xsquared Holding Limited c/o Vistra Corporate Services Center Wikhams Cay II Tortola British Virgin Islands | | | | | 44,640,889(d) | | | | | | 8.46% | | | | | | 8.46% | | | |
| | | | | | | | | Percentage beneficially owned | | |||||||||
Name and Address(a) | | | Total (Common As-if Preferred was Converted) | | | Before offering(1) | | | After offering(2) | | |||||||||
GMR Limited Trinity Chamber PO BOX 4301 Tortola British Virgin Islands | | | | | 44,640,889(e) | | | | | | 8.46% | | | | | | 8.46% | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Registered Shares being Offered(b) | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | |||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | % | | ||||||||||||||||||
Deep Field Opportunities Fund, LP | | | | | 14,000,000 | | | | | | 14,000,000 | | | | | | — | | | | | | * | | |
Knott Partners LP | | | | | 13,481,818 | | | | | | 13,481,818 | | | | | | — | | | | | | * | | |
William Herbert Hunt Trust, Estate | | | | | 13,488,181 | | | | | | 13,488,181 | | | | | | — | | | | | | * | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Registered Shares being Offered(b) | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | |||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | % | | ||||||||||||||||||
Voss Value Master Fund, L.P. | | | | | 9,600,000 | | | | | | 9,600,000 | | | | | | — | | | | | | * | | |
Voss Value-Oriented Special Situations Fund | | | | | 1,136,364 | | | | | | 1,136,364 | | | | | | — | | | | | | * | | |
Keen Microcap Fund LP | | | | | 7,368,182 | | | | | | 7,368,182 | | | | | | — | | | | | | * | | |
Anson Investments Master Fund LP | | | | | 7,704,545 | | | | | | 7,704,545 | | | | | | — | | | | | | * | | |
Nokomis Capital Master Fund LP | | | | | 5,742,364 | | | | | | 5,742,364 | | | | | | — | | | | | | * | | |
AFOB FIP MS, LLC | | | | | 7,868,182 | | | | | | 7,868,182 | | | | | | — | | | | | | * | | |
David S. Hunt | | | | | 4,500,000 | | | | | | 4,500,000 | | | | | | — | | | | | | * | | |
Hunt Technology Ventures, LP | | | | | 4,350,000 | | | | | | 4,350,000 | | | | | | — | | | | | | * | | |
Kingdom Investments, Limited | | | | | 5,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | * | | |
Placid Ventures, L.P. | | | | | 5,000,000 | | | | | | 5,000,000 | | | | | | — | | | | | | * | | |
Bond E Oman | | | | | 3,400,000 | | | | | | 3,400,000 | | | | | | — | | | | | | * | | |
Granite Point Capital Master Fund, LP | | | | | 4,536,364 | | | | | | 4,536,364 | | | | | | — | | | | | | * | | |
Granite Point Capital Scorpion Focused Ideas Fund | | | | | 4,536,364 | | | | | | 4,536,364 | | | | | | — | | | | | | * | | |
Bradley L. Radoff | | | | | 3,600,000 | | | | | | 3,600,000 | | | | | | — | | | | | | * | | |
Harvey Master Fund, LP | | | | | 3,118,452 | | | | | | 3,118,452 | �� | | | | | — | | | | | | * | | |
Patrice McNicoll | | | | | 2,881,818 | | | | | | 2,881,818 | | | | | | — | | | | | | * | | |
Jimmy Baker | | | | | 320,000 | | | | | | 320,000 | | | | | | — | | | | | | * | | |
Star V Partners LLC | | | | | 3,255,364 | | | | | | 3,255,364 | | | | | | — | | | | | | * | | |
Anson East Master Fund LP | | | | | 2,568,182 | | | | | | 2,568,182 | | | | | | — | | | | | | * | | |
Redcap Investments LP | | | | | 2,825,000 | | | | | | 2,825,000 | | | | | | — | | | | | | * | | |
Lyda Hunt-Herbert Trusts – Bruce William Hunt | | | | | 2,825,000 | | | | | | 2,825,000 | | | | | | — | | | | | | * | | |
Kenneth R. Werner Revocable Trust | | | | | 1,456,818 | | | | | | 1,456,818 | | | | | | — | | | | | | * | | |
Peter Levinson | | | | | 1,570,455 | | | | | | 1,570,455 | | | | | | — | | | | | | * | | |
Brian Smoluch | | | | | 2,643,636 | | | | | | 2,643,636 | | | | | | — | | | | | | * | | |
Andrew Moore | | | | | 1,256,364 | | | | | | 1,256,364 | | | | | | — | | | | | | * | | |
Bryant and Carleen Riley JTWROS | | | | | 1,120,000 | | | | | | 1,120,000 | | | | | | — | | | | | | * | | |
Joseph R. Nardini | | | | | 1,347,273 | | | | | | 1,347,273 | | | | | | — | | | | | | * | | |
Harvey SMIDCAP Fund, LP | | | | | 2,136,094 | | | | | | 2,136,094 | | | | | | — | | | | | | * | | |
Kelleher Family Trust | | | | | 2,462,498 | | | | | | 840,000 | | | | | | 1,622,498 | | | | | | * | | |
TKL Global Investments LLC | | | | | 2,102,000 | | | | | | 800,000 | | | | | | 1,302,000 | | | | | | * | | |
Ziyao Wang | | | | | 640,000 | | | | | | 640,000 | | | | | | — | | | | | | * | | |
Lance Cannon | | | | | 776,364 | | | | | | 776,364 | | | | | | — | | | | | | * | | |
Rohan Kumar | | | | | 867,273 | | | | | | 867,273 | | | | | | — | | | | | | * | | |
Alan N. Forman | | | | | 560,000 | | | | | | 560,000 | | | | | | — | | | | | | * | | |
Bradley Silver | | | | | 560,000 | | | | | | 560,000 | | | | | | — | | | | | | * | | |
Daniel Ondeck | | | | | 560,000 | | | | | | 560,000 | | | | | | — | | | | | | * | | |
Eric Rajewski | | | | | 696,364 | | | | | | 696,364 | | | | | | — | | | | | | * | | |
Manuel Jesus Bueno | | | | | 628,182 | | | | | | 628,182 | | | | | | — | | | | | | * | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Registered Shares being Offered(b) | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | |||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | % | | ||||||||||||||||||
Pinnacle Investment Group LLC | | | | | 1,241,818 | | | | | | 1,241,818 | | | | | | — | | | | | | * | | |
Samantha Gumenick | | | | | 560,000 | | | | | | 560,000 | | | | | | — | | | | | | * | | |
Terril Scott Peterson | | | | | 719,091 | | | | | | 719,091 | | | | | | — | | | | | | * | | |
Michael Schlotman | | | | | 440,000 | | | | | | 440,000 | | | | | | — | | | | | | * | | |
Andrew Russell | | | | | 513,636 | | | | | | 513,636 | | | | | | — | | | | | | * | | |
John C. Rijo | | | | | 513,636 | | | | | | 513,636 | | | | | | — | | | | | | * | | |
David J. Morton | | | | | 256,818 | | | | | | 256,818 | | | | | | — | | | | | | * | | |
BGBY Investments LLC | | | | | 256,818 | | | | | | 256,818 | | | | | | — | | | | | | * | | |
Dominic Riley | | | | | 160,000 | | | | | | 160,000 | | | | | | — | | | | | | * | | |
1334 Partners LP | | | | | 568,182 | | | | | | 568,182 | | | | | | — | | | | | | * | | |
Alexander M. McWilliams III | | | | | 56,818 | | | | | | 56,818 | | | | | | — | | | | | | * | | |
Allan Weine | | | | | 227,273 | | | | | | 227,273 | | | | | | — | | | | | | * | | |
Allison Wolford | | | | | 27,727 | | | | | | 27,727 | | | | | | — | | | | | | * | | |
Alta Fundamental Advisers Master LP | | | | | 217,045 | | | | | | 217,045 | | | | | | — | | | | | | * | | |
Andrew Aziz | | | | | 56,818 | | | | | | 56,818 | | | | | | — | | | | | | * | | |
Ardsley Ridgecrest Partners Fund, L.P. | | | | | 227,273 | | | | | | 227,273 | | | | | | — | | | | | | * | | |
Austin D. Hunt | | | | | 113,636 | | | | | | 113,636 | | | | | | — | | | | | | * | | |
B. Riley Securities Inc. | | | | | 3,575,455 | | | | | | 2,645,455 | | | | | | 930,000 | | | | | | * | | |
Bansbach Capital Group, LLC Louise P. Bansbach | | | | | 1,704,545 | | | | | | 1,704,545 | | | | | | — | | | | | | * | | |
Bitmain Delaware Holding Company, Inc. | | | | | 6,818,182 | | | | | | 6,818,182 | | | | | | — | | | | | | * | | |
Black Maple Capital Partners LP | | | | | 2,272,727 | | | | | | 2,272,727 | | | | | | — | | | | | | * | | |
Blackwell Partners LLC | | | | | 1,455,682 | | | | | | 1,455,682 | | | | | | — | | | | | | * | | |
Boardman Bay Master, Ltd. | | | | | 795,455 | | | | | | 795,455 | | | | | | — | | | | | | * | | |
Brett Chiles | | | | | 45,455 | | | | | | 45,455 | | | | | | — | | | | | | * | | |
Brian Herman | | | | | 227,273 | | | | | | 227,273 | | | | | | — | | | | | | * | | |
Cavalry Fund I LP | | | | | 909,091 | | | | | | 909,091 | | | | | | — | | | | | | * | | |
Cavalry Special Ops Fund, LLC | | | | | 227,273 | | | | | | 227,273 | | | | | | — | | | | | | * | | |
CBH Bahamas Ltd. as Trustee of the Pardiac Trust | | | | | 681,818 | | | | | | 681,818 | | | | | | — | | | | | | * | | |
Columbus Capital Partners, L.P. | | | | | 4,545,455 | | | | | | 4,545,455 | | | | | | — | | | | | | * | | |
David Bum Park | | | | | 22,727 | | | | | | 22,727 | | | | | | — | | | | | | * | | |
David Durkin | | | | | 454,545 | | | | | | 454,545 | | | | | | — | | | | | | * | | |
David G. Swank | | | | | 909,091 | | | | | | 909,091 | | | | | | — | | | | | | * | | |
Dawn M. Farrell | | | | | 22,727 | | | | | | 22,727 | | | | | | — | | | | | | * | | |
Drew Rossi | | | | | 11,364 | | | | | | 11,364 | | | | | | — | | | | | | * | | |
EJS Investment Holdings LLC | | | | | 681,818 | | | | | | 681,818 | | | | | | — | | | | | | * | | |
F2Pool Mining Inc. | | | | | 11,363,636 | | | | | | 11,363,636 | | | | | | — | | | | | | * | | |
Frederick Baily Dent III | | | | | 454,545 | | | | | | 454,545 | | | | | | — | | | | | | * | | |
James M. Clamage | | | | | 56,818 | | | | | | 56,818 | | | | | | — | | | | | | * | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Registered Shares being Offered(b) | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | |||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | % | | ||||||||||||||||||
Jason Alabaster | | | | | 18,182 | | | | | | 18,182 | | | | | | — | | | | | | * | | |
John B. Berding | | | | | 909,091 | | | | | | 909,091 | | | | | | — | | | | | | * | | |
Jon D. and Linda W. Gruber Trust | | | | | 2,272,727 | | | | | | 2,272,727 | | | | | | — | | | | | | * | | |
Jonathan Talcott | | | | | 56,818 | | | | | | 56,818 | | | | | | — | | | | | | * | | |
Joseph Robert Nardini Jr. | | | | | 27,273 | | | | | | 27,273 | | | | | | — | | | | | | * | | |
Knut Grevle | | | | | 56,818 | | | | | | 56,818 | | | | | | — | | | | | | * | | |
Mark C. Koontz | | | | | 227,273 | | | | | | 227,273 | | | | | | — | | | | | | * | | |
Martin Friedman | | | | | 113,636 | | | | | | 113,636 | | | | | | — | | | | | | * | | |
MC Opportunities Fund LP | | | | | 795,455 | | | | | | 795,455 | | | | | | — | | | | | | * | | |
Michael Cavanaugh | | | | | 170,455 | | | | | | 170,455 | | | | | | — | | | | | | * | | |
Millbrook Consulting Group LLC | | | | | 113,636 | | | | | | 113,636 | | | | | | — | | | | | | * | | |
Ohsang Kwon | | | | | 2,272,727 | | | | | | 2,272,727 | | | | | | — | | | | | | * | | |
Pacific Capital Management LLC | | | | | 568,182 | | | | | | 568,182 | | | | | | — | | | | | | * | | |
Patrick Hanniford | | | | | 56,818 | | | | | | 56,818 | | | | | | — | | | | | | * | | |
Paul Choi | | | | | 28,409 | | | | | | 28,409 | | | | | | — | | | | | | * | | |
Precept Special Situation Fund, LP | | | | | 2,272,727 | | | | | | 2,272,727 | | | | | | — | | | | | | * | | |
Puritan Partners LLC | | | | | 1,136,364 | | | | | | 1,136,364 | | | | | | — | | | | | | * | | |
Richard Marks | | | | | 568,182 | | | | | | 568,182 | | | | | | — | | | | | | * | | |
Ryan Aceto | | | | | 17,045 | | | | | | 17,045 | | | | | | — | | | | | | * | | |
Spencer Gottshall | | | | | 11,364 | | | | | | 11,364 | | | | | | — | | | | | | * | | |
Spencer Hemplemen | | | | | 227,273 | | | | | | 227,273 | | | | | | — | | | | | | * | | |
Veriton Multi-Strategy Master Fund Ltd | | | | | 3,409,091 | | | | | | 3,409,091 | | | | | | — | | | | | | * | | |
James W. Aston | | | | | 227,272 | | | | | | 227,272 | | | | | | — | | | | | | * | | |
MACABA Holdings, LLC | | | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | * | | |
Pangea Capital, LLC | | | | | 300,000 | | | | | | 300,000 | | | | | | — | | | | | | * | | |
Marshall Webb Mulligan | | | | | 230,000 | | | | | | 230,000 | | | | | | — | | | | | | * | | |
| | | Per Share Bid Price | | |||||||||
| High | | | Low | | ||||||||
Annual | | | | | | | | | | | | | |
Year Ended May 31, 2021 | | | | $ | 2.25 | | | | | $ | 0.0071 | | |
Quarterly | | | | | | | | | | | | | |
Year Ended May 31, 2021 | | | | | | | | | | | | | |
First Quarter | | | | $ | 0.025 | | | | | $ | 0.0071 | | |
Second Quarter | | | | $ | 0.03 | | | | | $ | 0.0085 | | |
Third Quarter | | | | $ | 0.3499 | | | | | $ | 0.0153 | | |
Fourth Quarter | | | | $ | 2.25 | | | | | $ | 0.14 | | |
Year Ending May 31, 2022 | | | | | | | | | | | | | |
First Quarter | | | | $ | 0.6275 | | | | | $ | 2.63 | | |
Audited Consolidated Financial Statements: | | | Page | | |||
| | | | F-1 | | | |
| | | | F-2 | | | |
| | | | F-3 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | |
Unaudited Consolidated Financial Statements: | | | Page | | |||
| | | | F-16 | | | |
| | | | F-17 | | | |
| | | | F-18 | | | |
| | | | F-19 | | | |
| | | | F-20 | | |
| | | May 31, 2021 | | | May 31, 2020 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 11,750 | | | | | $ | — | | |
Prepaid expenses and other current assets | | | | | | | | | | | — | | |
Total current assets | | | | | 11,750 | | | | | | — | | |
Deposit on equipment | | | | | 3,282 | | | | | | — | | |
Property and equipment, net | | | | | 20 | | | | | | — | | |
TOTAL ASSETS | | | | $ | 15,052 | | | | | $ | — | | |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | $ | 249 | | | | | $ | — | | |
Accrued dividends | | | | | 116 | | | | | | 116 | | |
Related party notes payable | | | | | 2,135 | | | | | | 1,899 | | |
Total current liabilities | | | | | 2,500 | | | | | | 2,015 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | |
Series C, convertible and redeemable preferred stock, $.001 par value, 660,000 shares authorized, issued and outstanding | | | | | 15,135 | | | | | | — | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Series A, convertible preferred stock, $.001 par value, authorized 70,000 shares, 27,195 issued and outstanding | | | | $ | 3,370 | | | | | $ | 3,370 | | |
Series B convertible preferred stock, $.001 par value, authorized 50,000 shares, 17,087 issued and outstanding | | | | | 1,849 | | | | | | 1,849 | | |
Common stock, $.001 par value, 500,000,000 shares authorized, 39,569,335 and 9,066,363 shares issued and outstanding, respectively | | | | | 9 | | | | | | 9 | | |
Additional paid in capital | | | | | 13,874 | | | | | | 13,874 | | |
Treasury stock, 36,300 shares, at cost | | | | | (62) | | | | | | (62) | | |
Accumulated deficit | | | | | (21,623) | | | | | | (21,055) | | |
Total shareholders’ equity | | | | | (2,583) | | | | | | (2,015) | | |
Total Mezzanine and shareholders’ equity | | | | | 12,552 | | | | | | (2,015) | | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY | | | | $ | 15,052 | | | | | $ | — | | |
| | | Fiscal Year Ended | | |||||||||
| | | May 31, 2021 | | | May 31, 2020 | | ||||||
Total Revenue | | | | $ | — | | | | | $ | — | | |
Costs and expenses: | | | | | | | | | | | | | |
Selling, General and Administrative | | | | | (331) | | | | | | — | | |
Depreciation | | | | | (1) | | | | | | — | | |
Total costs and expenses | | | | | (332) | | | | | | | | |
Operating income (loss) | | | | | (332) | | | | | | | | |
Other income (expense) | | | | | | | | | | | | | |
Interest Expense | | | | | (236) | | | | | | (263) | | |
Total Other Income (Expense) | | | | | (236) | | | | | | (263) | | |
Net Income (loss) attributable to Common Shareholders | | | | $ | (568) | | | | | $ | (263) | | |
Basic and Diluted net loss per share | | | | | (0.06) | | | | | | (0.03) | | |
Basic and Diluted weighted average number of shares outstanding | | | | | 9,066,363 | | | | | | 9,066,363 | | |
| | | Series A Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | Common Stock | | | Additional Paid in Capital | | | Treasury Stock | | | Accumulated Deficit | | | Stockholders’ Equity | | |||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||
Balance, May 31, 2019 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (20,792) | | | | | $ | (1,752) | | |
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (263) | | | | | | (263) | | | | | | | | | | | | | | |
Balance, May 31, 2020 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,055) | | | | | $ | (2,015) | | |
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (567) | | | | | $ | (567) | | |
Balance, May 31, 2021 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,622) | | | | | $ | (2,582) | | |
| | | Fiscal Years Ended | | |||||||||
| | | May, 31, 2021 | | | May, 31, 2020 | | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss | | | | $ | (568) | | | | | $ | (263) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 1 | | | | | | — | | |
Accrued paid in kind interest | | | | | 236 | | | | | | 263 | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | | 248 | | | | | | — | | |
NET CASH USED BY OPERATING ACTIVITIES | | | | | (83) | | | | | | — | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (20) | | | | | | — | | |
Deposit on equipment | | | | | (3,282) | | | | | | — | | |
NET CASH USED IN INVESTING ACTIVITIES | | | | | (3,302) | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Sale of preferred stock | | | | | 16,500 | | | | | | — | | |
Issuance cost for preferred stock | | | | | (1,365) | | | | | | — | | |
NET CASH PROCEEDS FROM FINANCING ACTIVITIES | | | | | 15,135 | | | | | | — | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | 11,750 | | | | | | — | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | | | | | — | | | | | | — | | |
CASH AND CASH EQUIVALENTS, END OF YEAR | | | | $ | 11,750 | | | | | $ | — | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Interest paid | | | | $ | — | | | | | $ | — | | |
Class of Stock | | | Common Share Conversion Ratio | | | Shares | | | May 31, 2021 | | | May 31, 2020 | |
Convertible Series A preferred shares | | | 1 to 1429 | | | 27,195 | | | 38,861,655 | | | 38,861,655 | |
Convertible Series B preferred shares | | | 1 to 1000 | | | 17,087 | | | 17,087,000 | | | 17,087,000 | |
Convertible and Redeemable Series preferred shares | | | 1 to 200 | | | 660,000 | | | 132,000,000 | | | — | |
Total | | | | | | | | | 187,948,655 | | | 55,948,655 | |
| | | May 31 2021 | | | May 31 2020 | | ||||||
Office and computer equipment | | | | $ | 21 | | | | | $ | — | | |
Total cost of property and equipment | | | | | 21 | | | | | | | | |
Accumulated depreciation | | | | | (1) | | | | | | | | |
Property and equipment, net | | | | $ | 20 | | | | | $ | — | | |
Holder | | | Interest Rate | | | Status | | | Principal Amount | | | May 31, 2021 Accrued Interest Payable | | | Total | | |||||||||||||||
Related Party | | | | | 16% | | | | | | Default | | | | | $ | 220 | | | | | $ | 828 | | | | | $ | 1,048 | | |
Non-Related Party | | | | | 16% | | | | | | Default | | | | | | 250 | | | | | | 837 | | | | | | 1,087 | | |
Total | | | | | | | | | | | | | | | | $ | 470 | | | | | $ | 1,665 | | | | | $ | 2,135 | | |
Holder | | | Interest Rate | | | Status | | | Principal Amount | | | May 31, 2020 Accrued Interest Payable | | | Total | | |||||||||||||||
Related Party | | | | | 16% | | | | | | Default | | | | | $ | 220 | | | | | $ | 713 | | | | | $ | 933 | | |
Non-Related Party | | | | | 16% | | | | | | Default | | | | | | 250 | | | | | | 717 | | | | | | 967 | | |
Total | | | | | | | | | | | | | | | | $ | 470 | | | | | $ | 1,429 | | | | | $ | 1,899 | | |
| | | Year ended May 31, 2021 | | | Year ended May 31, 2020 | | ||||||
Current expense (benefit) | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | — | | | | | | — | | |
Total current expense | | | | $ | — | | | | | $ | — | | |
Deferred expense (benefit) | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | — | | | | | | — | | |
Total deferred expense (benefit) | | | | | — | | | | | | — | | |
Total income tax expense (benefit) | | | | $ | — | | | | | $ | — | | |
| | | May 31, 2021 | | | May 31, 2020 | | ||||||
Expected income tax expense (benefit) at U.S. statutory rate | | | | | 21% | | | | | | 21% | | |
State Tax Expense | | | | | 0% | | | | | | 0% | | |
Change in Valuation Allowance | | | | | -21% | | | | | | -21% | | |
Income Tax Expense / (Benefit) | | | | | 0% | | | | | | 0% | | |
| | | May 31, 2021 | | | May 31, 2020 | | ||||||
Deferred Tax Assets: | | | | | | | | | | | | | |
Federal Net Operating Loss | | | | $ | 175 | | | | | $ | 55 | | |
Valuation Allowance | | | | | (175) | | | | | | (55) | | |
Total Net Deferred Tax Assets/(Liabilities) | | | | $ | — | | | | | $ | — | | |
Class of Stock | | | Ranking | | | Liquidation Preferences | | |||
Redeemable and Convertible Series C shares | | | Priority 1 | | | Cash equal to $25 per share plus accrued or unpaid Paid in Kind dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
Convertible Series A preferred shares | | | Priority 2 | | | Cash equal to $100 per share plus declared or accrued and unpaid dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
Convertible Series B preferred shares | | | Priority 3 | | | Cash equal to $100 per share plus declared or accrued and unpaid dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
Class of Stock | | | Carrying Value | | | Accrued Dividends | | | Accumulating Dividends not Declared | | | Liquidation Amount | | ||||||||||||
Redeemable and Convertible Series C shares | | | | $ | 16,500,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,500,000 | | |
Convertible Series A preferred shares | | | | $ | 2,719,500 | | | | | $ | 70,821 | | | | | $ | 767,500 | | | | | $ | 3,557,821 | | |
Convertible Series B preferred shares | | | | $ | 1,708,700 | | | | | $ | 45,279 | | | | | $ | 402,400 | | | | | $ | 2,156,379 | | |
Class of Stock | | | Ranking | | | Liquidation Preferences | | |||
Convertible Series A preferred shares | | | Priority 1 | | | Cash equal to $100 per share plus declared or accrued and unpaid dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
Convertible Series B preferred shares | | | Priority 2 | | | Cash equal to $100 per share plus declared or accrued and unpaid dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
Class of Stock | | | Carrying Value | | | Accrued Dividends | | | Accumulating Dividends not Declared | | | Liquidation Amount | | ||||||||||||
Convertible Series A preferred shares | | | | $ | 2,719,500 | | | | | $ | 70,821 | | | | | $ | 767,500 | | | | | $ | 3,557,821 | | |
Convertible Series B preferred shares | | | | $ | 1,708,700 | | | | | $ | 45,279 | | | | | $ | 402,400 | | | | | $ | 2,156,379 | | |
Service Provider | | | Common Stock Shares Committed | | |||
Valuefinder | | | | | 18,938,559 | | |
SparkPool | | | | | 44,640,889 | | |
GMR | | | | | 44,649,889 | | |
Total | | | | | 108,220,337 | | |
Agreement Date* | | | Purchase Commitment | | | Deposit Paid | | | Expected Shipping | | ||||||
May 27, 2021 | | | | $ | 4,968 | | | | | $ | — | | | | | |
April 13, 2021 | | | | $ | 8,512 | | | | | $ | 3,277 | | | | August 2021 – July 2022 | |
Total | | | | $ | 13,480 | | | | | | 3,277 | | | | | |
Lease Period | | | Monthly Base Rent | | |||
Months 1 – 13 | | | | $ | 25,856 | | |
Months 14 – 25 | | | | $ | 26,525 | | |
Months 26 – 37 | | | | $ | 27,193 | | |
Months 38 – 49 | | | | $ | 27,862 | | |
Months 50 – 61 | | | | $ | 28,531 | | |
Month 62 – (10/31/26) | | | | $ | 29,199 | | |
| | | August 31, 2021 | | | May 31, 2021 | | ||||||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 28,929 | | | | | $ | 11,750 | | |
Prepaid expenses and other current assets | | | | | 164 | | | | | | 5 | | |
Cryptoassets | | | | | 437 | | | | | | — | | |
Total current assets | | | | | 29,530 | | | | | | 11,755 | | |
Right of use asset, net | | | | | 1,262 | | | | | | — | | |
Deposit on equipment | | | | | 13,577 | | | | | | 3,277 | | |
Deposits and other assets | | | | | 773 | | | | | | — | | |
Property and equipment, net | | | | | 5,224 | | | | | | 20 | | |
TOTAL ASSETS | | | | $ | 50,366 | | | | | $ | 15,052 | | |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | $ | 4,807 | | | | | $ | 248 | | |
Accrued dividends | | | | | — | | | | | | 116 | | |
Current portion of operating lease liability | | | | | 168 | | | | | | — | | |
Related party notes payable | | | | | — | | | | | | 2,135 | | |
Other current liabilities | | | | | 7 | | | | | | — | | |
Total current liabilities | | | | | 4,982 | | | | | | 2,500 | | |
Long-term portion of operating lease liability | | | | | 1,097 | | | | | | — | | |
Total liabilities | | | | | 6,079 | | | | | | 2,500 | | |
Commitments and contingencies (Note 10) | | | | | | | | | | | | | |
Mezzanine equity: | | | | | | | | | | | | | |
Series C convertible and redeemable preferred stock, $.001 par value, 660,000 shares authorized, issued and outstanding | | | | $ | 15,135 | | | | | $ | 15,135 | | |
Series D convertible and redeemable preferred stock, $.001 par value, 1,304,000 shares authorized, issued, and outstanding | | | | | 29,902 | | | | | | — | | |
Total mezzanine equity | | | | | 45,037 | | | | | | 15,135 | | |
Shareholders’ equity: | | | | | | | | | | | | | |
Series A convertible preferred stock, $.001 par value, authorized 70,000 shares, 0 and 27,195 shares issued and outstanding, respectively | | | | $ | — | | | | | $ | 3,370 | | |
Series B convertible preferred stock, $.001 par value, authorized 50,000 shares, 0 and 17,087 shares issued and outstanding, respectively | | | | | — | | | | | | 1,849 | | |
Common stock, $.001 par value, 1,000,000,000 shares authorized, 320,381,519 and 9,066,363 shares issued and outstanding | | | | | 3,122 | | | | | | 9 | | |
Additional paid in capital | | | | | 40,856 | | | | | | 13,874 | | |
Treasury stock, 36,300 shares, at cost | | | | | (62) | | | | | | (62) | | |
Accumulated deficit | | | | | (44,666) | | | | | | (21,623) | | |
Total shareholders’ equity | | | | | (751) | | | | | | (2,583) | | |
Total Mezzanine and shareholders’ equity | | | | | 44,286 | | | | | | 12,552 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY | | | | $ | 50,366 | | | | | $ | 15,052 | | |
| | | Three Months Ended | | |||||||||
| | | August 31, 2021 | | | August 31, 2020 | | ||||||
Revenues: | | | | | | | | | | | | | |
Cryptocurrency mining revenue, net | | | | $ | 612 | | | | | $ | — | | |
Cost of revenues | | | | | 349 | | | | | | — | | |
Gross Profit | | | | | 263 | | | | | | — | | |
Costs and expenses: | | | | | | | | | | | | | |
Selling, General and Administrative | | | | | 698 | | | | | | — | | |
Impairment of Cryptocurrency Assets | | | | | (20) | | | | | | — | | |
Stock-based compensation for service agreement | | | | | 12,337 | | | | | | — | | |
Depreciation | | | | | 3 | | | | | | — | | |
Total costs and expenses | | | | | 13.058 | | | | | | — | | |
Operating income (loss) | | | | | (12,795) | | | | | | — | | |
Other income (expense): | | | | | | | | | | | | | |
Interest Expense | | | | | — | | | | | | (72) | | |
Gain/Loss on Extinguishment of Accounts Payable | | | | | 40 | | | | | | — | | |
Gain/Loss on Extinguishment of Debt | | | | | (1,342) | | | | | | — | | |
Total Other Income (Expense) | | | | | (1,302) | | | | | | (72) | | |
Net Income (loss) attributable to Common Shareholders | | | | $ | (14,097) | | | | | $ | (72) | | |
| | | Series A Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | Series C Convertible Preferred and Redeemable Stock | | | Series D Convertible Preferred and Redeemable Stock | | | Common Stock | | | Additional Paid in Capital | | | Treasury Stock | | | Accumulated Deficit | | | Mezzanine and Shareholders’ Equity | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, May 31, 2021 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | 660,000 | | | | | $ | 15,135 | | | | | | — | | | | | $ | — | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,623) | | | | | $ | 12,552 | | |
Extinguishment of Debt | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 30,502,970 | | | | | | 305 | | | | | | 3,173 | | | | | | — | | | | | | — | | | | | | 3,478 | | |
Issuance of Dividends to Preferred Stock | | | | | 60,822 | | | | | | 6,082 | | | | | | 29,772 | | | | | | 2,979 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8,946) | | | | | | 116 | | |
Conversion of Preferred Stock | | | | | (88,017) | | | | | | (9,452) | | | | | | (46,859) | | | | | | (4,828) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 172,591,849 | | | | | | 1,726 | | | | | | 12,554 | | | | | | — | | | | | | — | | | | | | — | | |
Service Agreement | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 108,220,337 | | | | | | 1,082 | | | | | | 11,255 | | | | | | — | | | | | | — | | | | | | 12,337 | | |
Issuance of Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,304,000 | | | | | | 32,600 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 32,600 | | |
Issuance Costs of Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,698) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (2,698) | | |
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14,097) | | | | | $ | (14,098) | | |
Balance, August 31, 2021 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 660,000 | | | | | $ | 15,135 | | | | | | 1,304,000 | | | | | $ | 29,902 | | | | | | 320,381,519 | | | | | $ | 3,122 | | | | | $ | 40,856 | | | | | $ | (62) | | | | | $ | (44,666) | | | | | $ | 44,287 | | |
| | | Series A Convertible Preferred Stock | | | Series B Convertible Preferred Stock | | | Series C Convertible Preferred and Redeemable Stock | | | Series D Convertible Preferred and Redeemable Stock | | | Common Stock | | | Additional Paid in Capital | | | Treasury Stock | | | Accumulated Deficit | | | Mezzanine and Shareholders’ Equity | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | | | | | | | | | | | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, May 31, 2020 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,055) | | | | | $ | (2,015) | | | | | | | ||||||||
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (72) | | | | | $ | (72) | | | | | | | ||||||||
Balance, August 31, 2020 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,127) | | | | | $ | (2,087) | | | | | | |
| | | Three Months Ended | | |||||||||
| | | August 31, 2021 | | | August 31, 2020 | | ||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss | | | | $ | (14,097) | | | | | $ | (72) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 175 | | | | | | — | | |
Gain/(Loss) on extinguishment of debt | | | | | 1,342 | | | | | | — | | |
Gain/(Loss) on extinguishment of accounts payable | | | | | (40) | | | | | | — | | |
Impairment of cryptocurrency assets | | | | | 20 | | | | | | | | |
Stock compensation for service agreement | | | | | 12,337 | | | | | | — | | |
Amortization of right of use asset | | | | | 28 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (770) | | | | | | — | | |
Accounts payable and accrued liabilities | | | | | 368 | | | | | | 72 | | |
Deposits and other assets | | | | | (773) | | | | | | | | |
Payment of operating leases | | | | | (25) | | | | | | — | | |
NET CASH USED BY OPERATING ACTIVITIES | | | | | (1,435) | | | | | | — | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (998) | | | | | | — | | |
Deposit on equipment | | | | | (10,300) | | | | | | — | | |
NET CASH USED IN INVESTING ACTIVITIES | | | | | (11,288) | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Issuance of preferred stock | | | | | 32,600 | | | | | | — | | |
Issuance cost for preferred stock | | | | | (2,698) | | | | | | — | | |
NET CASH PROCEEDS FROM FINANCING ACTIVITIES | | | | | 29,902 | | | | | | — | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | 17,179 | | | | | | — | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR | | | | | 11,750 | | | | | | — | | |
CASH AND CASH EQUIVALENTS, END OF YEAR | | | | $ | 28,929 | | | | | $ | — | | |
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION | | | | | | | | | | | | | |
Interest paid | | | | $ | — | | | | | $ | — | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH OPERATING AND INVESTING ACTIVITIES | | | | ||||||||||
Right-of-use asset obtained by lease obligation | | | | $ | 1,291 | | | | | $ | — | | |
Fixed assets in accounts payable | | | | $ | 4,391 | | | | | $ | — | | |
| | | August 31, 2021 | | | May 31, 2021 | | ||||||
Cryptocurrency mining equipment | | | | $ | 5,181 | | | | | $ | — | | |
Office and computer equipment | | | | | 156 | | | | | | 21 | | |
Autos | | | | | 63 | | | | | | — | | |
Total cost of property and equipment | | | | | 5,400 | | | | | | 21 | | |
Accumulated depreciation | | | | | (176) | | | | | | (1) | | |
Property and equipment, net | | | | $ | 5,224 | | | | | $ | 20 | | |
| Beginning Balance – May 31, 2021 | | | | $ | — | | |
| Cryptoassets earned through mining | | | | | 618 | | |
| Mining pool operating fees | | | | | (6) | | |
| Cryptoassets sold or converted | | | | | (155) | | |
| Impairment of cryptocurrencies | | | | | (20) | | |
| Ending Balance – August 31, 2021 | | | | $ | 437 | | |
| Class of Stock | | | Ranking | | | Liquidation Preferences | | |||
| Redeemable and Convertible Series C shares | | | Priority 1 | | | Cash equal to $25 per share plus accrued or unpaid PIK dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
| Redeemable and Convertible Series D shares | | | Priority 1 | | | Cash equal to $25 per share plus accrued or unpaid PIK dividends | | | Ratably share in distribution of assets in proportion to preferential entitled amounts | |
Class of Stock | | | Carrying Value | | | Accrued Dividends | | | Accumulating Dividends not Declared | | | Liquidation Amount | | ||||||||||||
Redeemable and Convertible Series C shares | | | | $ | 15,135,023 | | | | | $ | — | | | | | $ | — | | | | | $ | 16,500,000 | | |
Redeemable and Convertible Series D shares | | | | $ | 29,902,044 | | | | | $ | — | | | | | $ | — | | | | | $ | 32,600,000 | | |
Service Provider | | | Common Stock Shares Committed | | |||
ValueFinder | | | | | 18,938,559 | | |
SparkPool | | | | | 44,640,889 | | |
GMR | | | | | 44,649,889 | | |
Total | | | | | 108,229,337 | | |
Class of Stock | | | Option Pricing Fair Value | | | Weight | | ||||||
Common Stock | | | | $ | 0.067 | | | | | | 25% | | |
Conversion Price of Series C Shares | | | | | 0.130 | | | | | | 75% | | |
| | | | $ | 0.114 | | | | | | | | |
| Weighted-average months remaining | | | 62.4 months | |
| | | | | |
| Weighted-average discount rate | | | 12.50% | |
Year | | | Office Lease | | | Other Leases | | | Total | | |||||||||
FY22 | | | | $ | 233 | | | | | $ | 46 | | | | | $ | 279 | | |
FY23 | | | | | 317 | | | | | | 6 | | | | | | 323 | | |
FY24 | | | | | 325 | | | | | | — | | | | | | 325 | | |
FY25 | | | | | 333 | | | | | | — | | | | | | 333 | | |
FY26 | | | | | 341 | | | | | | — | | | | | | 341 | | |
Beyond | | | | | 203 | | | | | | — | | | | | | 203 | | |
| | | Quarterly Period Ended August 31, | | |||||||||
| | | 2021 | | | 2020 | | ||||||
Net income (loss) | | | | $ | (14,098) | | | | | $ | (72) | | |
Basic and diluted weighted average number of shares outstanding | | | | | 269,623,613 | | | | | | 9,066,363 | | |
Basic and diluted net income (loss) per share | | | | $ | (0.05) | | | | | $ | (0.01) | | |
| SEC Registration Fee | | | | $ | 33,082.01 | | |
| FINRA Filing Fee | | | | $ | [ ] | | |
| OTCQB Listing Fee | | | | $ | [ ] | | |
| Printing Fees and Expenses | | | | $ | [ ] | | |
| Accounting Fees and Expenses | | | | $ | [ ] | | |
| Legal Fees and Expenses | | | | $ | [ ] | | |
| Transfer Agent and Registrar Fees | | | | $ | [ ] | | |
| Miscellaneous Fees and Expenses | | | | $ | [ ] | | |
| Total | | | | $ | [ ] | | |
Exhibit No. | | | Description | |
3.1* | | | | |
3.2* | | | | |
4.1* | | | | |
4.2* | | | | |
4.3* | | | | |
4.4* | | | | |
5.1** | | | Opinion | |
10.1* | | | | |
10.2* | | | | |
10.3* | | | | |
10.4* | | | | |
10.5# | | | | |
10.6# | | | | |
10.7* | | | | |
10.8# | | | | |
10.9# | | | | |
10.10# | | | |
Exhibit No. | | | Description | |
10.11 | | | | |
10.12† | | | | |
10.13† | | | | |
21* | | | | |
23.1* | | | | |
23.2 | | | | |
23.3** | | | Consent (included in Exhibit 5.1) | |
24.1* | | | |
| | | | APPLIED BLOCKCHAIN, INC. | | |||
| | | | By: | | | /s/ Wes Cummins Name: Wes Cummins Title: Chief Executive Officer, Secretary, Treasurer, Chairperson of the Board and Director (Principal Executive Officer) | |
| | | | By: | | | /s/ David Rench Name: David Rench Title: Chief Financial Officer (Principal Financial and Accounting Officer) | |
| Person | | | Capacity | | | Date | |
| /s/ Wes Cummins Wes Cummins | | | Chairperson of the Board and Director (Principal Executive Officer) | | | November 2, 2021 | |
| * Chuck Hastings | | | Director | | | November 2, 2021 | |
| * Kelli McDonald | | | Director | | | November 2, 2021 | |
| * Doug Miller | | | Director | | | November 2, 2021 | |
| * Virginia Moore | | | Director | | | November 2, 2021 | |
| * Richard Nottenburg | | | Director | | | November 2, 2021 | |
| * Jason Zhang | | | Director | | | November 2, 2021 | |