- APLD Dashboard
- Financials
- Filings
-
Holdings
- Transcripts
- ETFs
- Insider
- Institutional
- Shorts
-
424B3 Filing
Applied Digital (APLD) 424B3Prospectus supplement
Filed: 13 Apr 22, 5:30pm
| | | | | ii | | | |
| | | | | ii | | | |
| | | | | iii | | | |
| | | | | 1 | | | |
| | | | | 8 | | | |
| | | | | 31 | | | |
| | | | | 33 | | | |
| | | | | 34 | | | |
| | | | | 35 | | | |
| | | | | 36 | | | |
| | | | | 38 | | | |
| | | | | 44 | | | |
| | | | | 54 | | | |
| | | | | 55 | | | |
| | | | | 56 | | | |
| | | | | 62 | | | |
| | | | | 74 | | | |
| | | | | 76 | | | |
| | | | | 79 | | | |
| | | | | 85 | | | |
| | | | | 92 | | | |
| | | | | 94 | | | |
| | | | | 95 | | | |
| | | | | 100 | | | |
| | | | | 102 | | | |
| | | | | 103 | | | |
| | | | | 104 | | | |
| | | | | 106 | | |
| | | Prior to the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | ||||||||||||||||||||||||||||||
| | | 0% Debt Finance | | | 30% Debt Finance | | | 70% Debt Finance | | | 0% Debt Finance | | | 30% Debt Finance | | | 70% Debt Finance | | ||||||||||||||||||
Capital Expenditure per MW | | | | $ | 250,000 | | | | | $ | 250,000 | | | | | $ | 250,000 | | | | | $ | 250,000 | | | | | $ | 250,000 | | | | | $ | 250,000 | | |
Total Capital Expenditure for 1.5GW | | | | $ | 375,000,000 | | | | | $ | 375,000000 | | | | | $ | 375,000,000 | | | | | $ | 375,000,000 | | | | | $ | 375,000,000 | | | | | $ | 375,000,000 | | |
Amount Financed with Debt | | | | $ | 0 | | | | | $ | 112,500,000 | | | | | $ | 262,500,000 | | | | | $ | 0 | | | | | $ | 112,500,000 | | | | | $ | 262,500,000 | | |
Total Capital Contribution | | | | $ | 375,000,000 | | | | | $ | 262,500,000 | | | | | $ | 112,500,000 | | | | | $ | 375,000,000 | | | | | $ | 262,500,000 | | | | | $ | 112,500,000 | | |
Capital Contribution by Antpool (20%) | | | | $ | 75,000,000 | | | | | $ | 42,500,000 | | | | | $ | 22,500,000 | | | | | $ | 75,000,000 | | | | | $ | 42,500,000 | | | | | $ | 22,500,000 | | |
APLD Shares issuable upon Conversion of Antpool Capital Contributions at a $1.25 conversion price (or $7.50 after giving effect to the Reverse Stock Split) | | | | | 60,000,000 | | | | | | 42,000,000 | | | | | | 18,000,000 | | | | | | 10,000,000 | | | | | | 7,000,000 | | | | | | 3,000,000 | | |
Shares Outstanding after this Offering plus Shares issuable to Antpool | | | | | 606,191,999 | | | | | | 588,191,999 | | | | | | 564,191,999 | | | | | | 101,031,904 | | | | | | 98,031,904 | | | | | | 94,031,904 | | |
Percentage of APLD Common Stock if Antpool Converted all of its Capital Contributions | | | | | 9.90% | | | | | | 7.14% | | | | | | 3.19% | | | | | | 9.90% | | | | | | 7.14% | | | | | | 3.19% | | |
| | | As of November 30, 2021 | | | | | |||||||||||||||
| | | Actual | | | Pro Forma As Adjusted | | | ||||||||||||||
| | | | | | | | | Prior to the Reverse Stock Split | | | After giving effect to the Reverse Stock Split | | | ||||||||
| | | (in thousands) | | | | ||||||||||||||||
Cash and cash equivalents | | | | $ | 14,045 | | | | | $ | 14,045 | | | | | $ | 14,045 | | | | ||
Mezzanine equity: | | | | | | | | | | | | | | | | |||||||
Series C convertible and redeemable preferred stock, $.001 par value, 660,000 shares authorized, issued and outstanding and 0 and 0 shares outstanding, respectively | | | | | 15,135 | | | | | | — | | | | | | — | | | | ||
Series D convertible and redeemable preferred stock, $.001 par value, 1,380,000 shares authorized, issued and outstanding and 0 and 0 shares outstanding, respectively | | | | | 31,574 | | | | | | — | | | | | | — | | | | ||
Stockholders’ equity | | | | | | | | | | | | | | | | |||||||
Common stock, $.001 par value, 1,000,000,000 (or 166,666,666 after giving effect to the Reverse Stock Split) shares authorized, 320,381,519, 546,191,999 and 91,301,890 shares issued and outstanding, respectively | | | | | 320 | | | | | | 546 | | | | | | 91 | | | | ||
Additional paid-in capital | | | | | 43,657 | | | | | | 92,145 | | | | | | 92,601 | | | | ||
Treasury Stock, 36,300 shares, at cost (or 6,050 after the Reverse Stock Split) | | | | | (62) | | | | | | (62) | | | | | | (62) | | | | ||
Accumulated deficit | | | | | (44,837) | | | | | | (44,837) | | | | | | (44,837) | | | | ||
Total stockholders’ equity | | | | | (922) | | | | | | 47,793 | | | | | | 47,793 | | | | ||
Total capitalization | | | | | 45,787 | | | | | | 47,793 | | | | | | 47,793 | | | |
| | | Before the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | ||||||||||||||||||
Fiscal Quarter End | | | RSUs Vested | | | Implied Expense | | | RSUs Vested | | | Implied Expense | | ||||||||||||
May 31, 2022 | | | | | 2,650,000 | | | | | $ | 3,551,000 | | | | | | 441,666 | | | | | $ | 3,551,000 | | |
August 31, 2022 | | | | | 4,800,000 | | | | | $ | 6,432,000 | | | | | | 800,000 | | | | | $ | 6,432,000 | | |
November 30, 2022 | | | | | 3,300,000 | | | | | $ | 4,422,000 | | | | | | 550,000 | | | | | $ | 4,422,000 | | |
| | | Before the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | ||||||||||||||||||
Fiscal Quarter End | | | Vesting Restricted Stock | | | Implied Expense | | | Vesting Restricted Stock | | | Implied Expense | | ||||||||||||
May 31, 2022 | | | | | 1,800,000 | | | | | $ | 2,412,000 | | | | | | 300,000 | | | | | $ | 2,412,000 | | |
August 31, 2022 | | | | $ | 450,000 | | | | | $ | 603,000 | | | | | | 75,000 | | | | | $ | 603,000 | | |
November 30, 2022 | | | | $ | 450,000 | | | | | $ | 603,000 | | | | | | 75,000 | | | | | $ | 603,000 | | |
February 28, 2023 | | | | $ | 450,000 | | | | | $ | 603,000 | | | | | | 75,000 | | | | | $ | 603,000 | | |
May 31, 2023 | | | | $ | 450,000 | | | | | $ | 603,000 | | | | | | 75,000 | | | | | $ | 603,000 | | |
| | | Before the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | ||||||||||||||||||
Fiscal Quarter End | | | Vesting Restricted Stock | | | Implied Expense | | | Vesting Restricted Stock | | | Implied Expense | | ||||||||||||
May 31, 2022 | | | | | 2,300,000 | | | | | $ | 3,082,000 | | | | | | 383,334 | | | | | $ | 3,082,000 | | |
August 31, 2022 | | | | | 575,000 | | | | | $ | 770,500 | | | | | | 95,833 | | | | | $ | 770,500 | | |
November 30, 2022 | | | | | 575,000 | | | | | $ | 770,500 | | | | | | 95,833 | | | | | $ | 770,500 | | |
February 28, 2023 | | | | | 575,000 | | | | | $ | 770,500 | | | | | | 95,833 | | | | | $ | 770,500 | | |
May 31, 2023 | | | | | 575,000 | | | | | $ | 770,500 | | | | | | 95,833 | | | | | $ | 770,500 | | |
Name | | | Age | | | Position(s) | | | Period of Services | |
Executive Officers | | | | | | | | | ||
Wes Cummins | | | 44 | | | Chief Executive Officer, Secretary, Treasurer, Chairman of the Board | | | Director from February 2007 to December 2020 and March 2021 to Present, sole officer from March 2012 to December 2020 and CEO, Secretary and Treasurer from March 2021 to Present | |
David Rench | | | 44 | | | Chief Financial Officer | | | March 2021 to Present | |
Regina Ingel | | | 34 | | | Executive Vice President of Operations | | | April 2021 to Present | |
Non-Employee Directors | | | | | | | | | ||
Chuck Hastings(1)(3) | | | 43 | | | Director | | | April 2021 to Present | |
Kelli McDonald(2)(3) | | | 43 | | | Director | | | April 2021 to Present | |
Douglas Miller(1)(2)(4) | | | 64 | | | Director | | | April 2021 to Present | |
Virginia Moore(2)(3) | | | 48 | | | Director | | | April 2021 to Present | |
Richard Nottenburg(1)(2) | | | 68 | | | Director | | | June 2021 to Present | |
Jason Zhang | | | 29 | | | Director | | | April 2021 to Present | |
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 | | | | | | — | | | | | | — | | | | | | — | | |
| Number of Shares | | | | | |||
| Prior to the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | | Vesting Date* | |
| 1,500,000 | | | 250,000 | | | 4/1/2022 | |
| 375,000 | | | 62,500 | | | 7/1/2022 | |
| 375,000 | | | 62,500 | | | 10/1/2022 | |
| 375,000 | | | 62,500 | | | 1/1/2023 | |
| 375,000 | | | 62,500 | | | 4/1/2023 | |
| Number of Shares | | | | | |||
| Prior to the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | | Vesting Date* | |
| 500,000 | | | 83,333 | | | 4/1/2022 | |
| 125,000 | | | 20,833 | | | 7/1/2022 | |
| 125,000 | | | 20,833 | | | 10/1/2022 | |
| 125,000 | | | 20,833 | | | 1/1/2023 | |
| 125,000 | | | 20,834 | | | 4/1/2023 | |
| Number of Shares | | | | | |||
| Prior to the Reverse Stock Split | | | After Giving Effect to the Reverse Stock Split | | | Vesting Date* | |
| 300,000 | | | 50,000 | | | 4/1/2022 | |
| 75,000 | | | 12,500 | | | 7/1/2022 | |
| 75,000 | | | 12,500 | | | 10/1/2022 | |
| 75,000 | | | 12,500 | | | 1/1/2023 | |
| 75,000 | | | 12,500 | | | 4/1/2023 | |
| Base retainer | | | | $ | 25,000 | | |
| Audit Committee Chair | | | | $ | 15,000 | | |
| Audit Committee Member | | | | $ | 8,000 | | |
| Compensation Committee Chair | | | | $ | 10,000 | | |
| Compensation Committee Member | | | | $ | 5,000 | | |
| Nominating and Governance Committee Chair | | | | $ | 5,000 | | |
| Nominating and Governance Committee Member | | | | $ | 3,000 | | |
| | | Before Offering | | | After Offering | | ||||||||||||||||||||||||||||||
Name and Address(a) | | | Total Common (As-if Preferred was Converted) | | | Total Common (As-if Preferred was Converted and Reverse Stock Split effected) | | | Percentage Beneficially Owned | | | Total Common | | | Total Common (As-if Reverse Stock Split effected) | | | Percentage Beneficially Owned | | ||||||||||||||||||
Directors and Officers: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
Wes Cummins | | | | | 127,272,414(b) | | | | | | 21,212,068(b) | | | | | | 23.26% | | | | | | 127,272,414(b) | | | | | | 21,212,068(b) | | | | | | 23.26% | | |
David Rench | | | | | 1,002,847(c) | | | | | | 167,141(c) | | | | | | * | | | | | | 1,002,847(c) | | | | | | 167,141(c) | | | | | | * | | |
Chuck Hastings | | | | | 2,607,000(d) | | | | | | 434,500(d) | | | | | | * | | | | | | 2,607,000(d) | | | | | | 434,500(d) | | | | | | * | | |
Kelli McDonald | | | | | 600,000(e) | | | | | | 100,000(e) | | | | | | * | | | | | | 600,000(e) | | | | | | 100,000(e) | | | | | | * | | |
Douglas Miller | | | | | 600,000(f) | | | | | | 100,000(f) | | | | | | * | | | | | | 600,000(f) | | | | | | 100,000(f) | | | | | | * | | |
Virginia Moore | | | | | 5,584,683(g) | | | | | | 930,780(g) | | | | | | 1.02% | | | | | | 1,530,000(m) | | | | | | 255,000(m) | | | | | | * | | |
Richard Nottenburg | | | | | 600,000(h) | | | | | | 100,000(h) | | | | | | * | | | | | | 600,000(h) | | | | | | 100,000(h) | | | | | | * | | |
Jason Zhang | | | | | 19,538,559(i) | | | | | | 3,256,426(i) | | | | | | 3.57% | | | | | | 19,538,559(i) | | | | | | 3,256,426(i) | | | | | | 3.57% | | |
Regina Ingel | | | | | 600,000(j) | | | | | | 100,000(j) | | | | | | * | | | | | | 600,000(j) | | | | | | 100,000(j) | | | | | | * | | |
Officers and Directors as a group (9 people) | | | | | 158,405,503(b)-(j) | | | | | | 26,400,915(b)-(j) | | | | | | 28.95% | | | | | | 154,350,820(b)-(g), | | | | | | 25,725,135(b)-(g), | | | | | | 28.21% | | |
| | | | | | | | | | | | | | | | | | | | | (i)-(j),(m) | | | | | | (i)-(j),(m) | | | | | | | | |
| | | Before Offering | | | After Offering | | ||||||||||||||||||||||||||||||
Name and Address(a) | | | Total Common (As-if Preferred was Converted) | | | Total Common (As-if Preferred was Converted and Reverse Stock Split effected) | | | Percentage Beneficially Owned | | | Total Common | | | Total Common (As-if Reverse Stock Split effected) | | | Percentage Beneficially Owned | | ||||||||||||||||||
5% Holders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Xin Xu c/o Xsquared Holding Limited c/o Vistra Corporate Services Centre Wickhams Cay II Tortola British Virgin Islands | | | | | 44,640,889(k) | | | | | | 7,440,148 | | | | | | 8.16% | | | | | | 44,640,889(k) | | | | | | 7,440,148 | | | | | | 8.16% | | |
Guo Chen c/o GMR Limited Trinity Chamber PO BOX 4301 Tortola British Virgin Islands | | | | | 44,640,889(l) | | | | | | 7,440,148 | | | | | | 8.16% | | | | | | 44,640,889(l) | | | | | | 7,440,148 | | | | | | 8.16% | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Shares of Common Stock Beneficially Owned Prior to the Sale of Registered Shares Giving Effect to the Reverse Stock Split | | | Registered Shares being Offered(b) | | | Registered Shares Offered Giving Effect to Reverse Stock Split | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | | |||||||||||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | Shares Giving Effect to Reverse Stock Split | | | % | | ||||||||||||||||||||||||||||||
Deep Field Opportunities Fund, LP | | | | | 14,547,800 | | | | | | 2,424,633 | | | | | | 14,547,800 | | | | | | 2,424,633 | | | | | | — | | | | | | — | | | | | |
Knott Partners LP | | | | | 14,009,323 | | | | | | 2,334,887 | | | | | | 14,009,323 | | | | | | 2,334,887 | | | | | | — | | | | | | — | | | | | |
William Herbert Hunt Trust, Estate | | | | | 14,016,060 | | | | | | 2,336,010 | | | | | | 14,016,060 | | | | | | 2,336,010 | | | | | | — | | | | | | — | | | | | |
Voss Value Master Fund, L.P. | | | | | 9,975,600 | | | | | | 1,662,600 | | | | | | 9,975,600 | | | | | | 1,662,600 | | | | | | — | | | | | | — | | | | | |
Voss Value-Oriented Special Situations Fund | | | | | 1,180,853 | | | | | | 196,808 | | | | | | 1,180,853 | | | | | | 196,808 | | | | | | — | | | | | | — | | | | | |
Keen Microcap Fund LP | | | | | 7,656,655 | | | | | | 1,276,109 | | | | | | 7,656,655 | | | | | | 1,276,109 | | | | | | — | | | | | | — | | | | | |
Anson Investments Master Fund LP | | | | | 8,006,050 | | | | | | 1,334,341 | | | | | | 8,006,050 | | | | | | 1,334,341 | | | | | | — | | | | | | — | | | | | |
Nokomis Capital Master Fund LP | | | | | 5,967,178 | | | | | | 994,529 | | | | | | 5,967,178 | | | | | | 994,529 | | | | | | — | | | | | | — | | | | | |
AFOB FIP MS, LLC | | | | | 8,176,039 | | | | | | 1,362,673 | | | | | | 8,176,039 | | | | | | 1,362,673 | | | | | | — | | | | | | — | | | | | |
David S. Hunt | | | | | 4,676,203 | | | | | | 779,367 | | | | | | 4,676,203 | | | | | | 779,367 | | | | | | — | | | | | | — | | | | | |
Hunt Technology Ventures, LP | | | | | 4,520,294 | | | | | | 753,382 | | | | | | 4,520,294 | | | | | | 753,382 | | | | | | — | | | | | | — | | | | | |
Kingdom Investments, Limited | | | | | 5,195,748 | | | | | | 865,958 | | | | | | 5,195,748 | | | | | | 865,958 | | | | | | — | | | | | | — | | | | | |
Placid Ventures, L.P. | | | | | 5,195,748 | | | | | | 865,958 | | | | | | 5,195,748 | | | | | | 865,958 | | | | | | — | | | | | | — | | | | | |
Bond E Oman | | | | | 3,533,200 | | | | | | 588,866 | | | | | | 3,533,200 | | | | | | 588,866 | | | | | | — | | | | | | — | | | | | |
Granite Point Capital Master Fund, LP | | | | | 4,714,053 | | | | | | 785,675 | | | | | | 4,714,053 | | | | | | 785,675 | | | | | | — | | | | | | — | | | | | |
Granite Point Capital Scorpion Focused Ideas Fund | | | | | 4,714,053 | | | | | | 785,675 | | | | | | 4,714,053 | | | | | | 785,675 | | | | | | — | | | | | | — | | | | | |
Bradley L. Radoff | | | | | 3,740,882 | | | | | | 623,480 | | | | | | 3,740,882 | | | | | | 623,480 | | | | | | — | | | | | | — | | | | | |
Harvey Master Fund, LP | | | | | 6,783,917 | | | | | | 1,130,652 | | | | | | 3,240,632 | | | | | | 540,105 | | | | | | 3,543,285 | | | | | | 590,547 | | | | | |
Patrice McNicoll | | | | | 2,994,723 | | | | | | 499,120 | | | | | | 2,994,723 | | | | | | 499,120 | | | | | | — | | | | | | — | | | | | |
Jimmy Baker | | | | | 332,600 | | | | | | 55,433 | | | | | | 332,600 | | | | | | 55,433 | | | | | | — | | | | | | — | | | | | |
Star V Partners LLC | | | | | 3,382,841 | | | | | | 563,806 | | | | | | 3,382,841 | | | | | | 563,806 | | | | | | — | | | | | | — | | | | | |
Anson East Master Fund LP | | | | | 2,668,855 | | | | | | 444,809 | | | | | | 2,668,855 | | | | | | 444,809 | | | | | | — | | | | | | — | | | | | |
Redcap Investments LP | | | | | 2,935,730 | | | | | | 489,288 | | | | | | 2,935,730 | | | | | | 489,288 | | | | | | — | | | | | | — | | | | | |
Lyda Hunt-Herbert Trusts – Bruce William Hunt | | | | | 2,935,730 | | | | | | 489,288 | | | | | | 2,935,730 | | | | | | 489,288 | | | | | | — | | | | | | — | | | | | |
Kenneth R. Werner | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,848 | | | | | | — | | | | | | — | | | | | |
Kenneth R. Werner Revocable Trust | | | | | 1,454,800 | | | | | | 242,466 | | | | | | 1,454,800 | | | | | | 242,466 | | | | | | — | | | | | | — | | | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Shares of Common Stock Beneficially Owned Prior to the Sale of Registered Shares Giving Effect to the Reverse Stock Split | | | Registered Shares being Offered(b) | | | Registered Shares Offered Giving Effect to Reverse Stock Split | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | | ||||||||||||||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | Shares Giving Effect to Reverse Stock Split | | | % | | |||||||||||||||||||||||||||||||||
Peter Levinson | | | | | 1,631,960 | | | | | | 271,993 | | | | | | 1,631,960 | | | | | | 271,993 | | | | | | — | | | | | | — | | | | | ||||
Brian Smoluch | | | | | 2,747,189 | | | | | | 457,864 | | | | | | 2,747,189 | | | | | | 457,864 | | | | | | — | | | | | | — | | | | | ||||
Andrew Moore | | | | | 5,584,683(d)(e) | | | | | | 930,780(d)(e) | | | | | | 4,054,683(d) | | | | | | 675,780(d) | | | | | | 1,530,000(e) | | | | | | 255,000(e) | | | | | ||||
Bryant and Carleen Riley JTWROS | | | | | 15,766,486(f) | | | | | | 2,627,747(f) | | | | | | 1,164,000(f) | | | | | | 194,000(f) | | | | | | 14,602,486(f) | | | | | | 2,433,747(f) | | | | | | 3.3% | | |
Joseph R. Nardini | | | | | 1,400,194 | | | | | | 233,365 | | | | | | 1,400,194 | | | | | | 233,365 | | | | | | — | | | | | | — | | | | | ||||
Harvey SMIDCAP Fund, LP | | | | | 9,310,468 | | | | | | 1,551,744 | | | | | | 2,219,755 | | | | | | 369,959 | | | | | | 7,090,713 | | | | | | 1,181,785 | | | | | ||||
Kelleher Family Trust | | | | | 2,495,498 | | | | | | 415,916 | | | | | | 873,000 | | | | | | 145,500 | | | | | | 1,622,498 | | | | | | 270,416 | | | | | ||||
TKL Global Investments LLC | | | | | 2,133,400 | | | | | | 355,566 | | | | | | 831,400 | | | | | | 138,566 | | | | | | 1,302,000 | | | | | | 217,000 | | | | | ||||
Ziyao Wang | | | | | 665,200 | | | | | | 110,866 | | | | | | 665,200 | | | | | | 110,866 | | | | | | — | | | | | | — | | | | | ||||
Lance Cannon | | | | | 806,905 | | | | | | 134,484 | | | | | | 806,905 | | | | | | 134,484 | | | | | | — | | | | | | — | | | | | ||||
Rohan Kumar | | | | | 901,394 | | | | | | 150,232 | | | | | | 901,394 | | | | | | 150,232 | | | | | | — | | | | | | — | | | | | ||||
Alan N. Forman | | | | | 582,000 | | | | | | 97,000 | | | | | | 582,000 | | | | | | 97,000 | | | | | | — | | | | | | — | | | | | ||||
Bradley Silver | | | | | 582,000 | | | | | | 97,000 | | | | | | 582,000 | | | | | | 97,000 | | | | | | — | | | | | | — | | | | | ||||
Daniel Ondeck | | | | | 582,000 | | | | | | 97,000 | | | | | | 582,000 | | | | | | 97,000 | | | | | | — | | | | | | — | | | | | ||||
Eric Rajewski | | | | | 723,705 | | | | | | 120,617 | | | | | | 723,705 | | | | | | 120,617 | | | | | | — | | | | | | — | | | | | ||||
Manuel Jesus Bueno | | | | | 652,853 | | | | | | 108,808 | | | | | | 652,853 | | | | | | 108,808 | | | | | | — | | | | | | — | | | | | ||||
Pinnacle Investment Group LLC | | | | | 1,290,523 | | | | | | 215,087 | | | | | | 1,290,523 | | | | | | 215,087 | | | | | | — | | | | | | — | | | | | ||||
Samantha Gumenick | | | | | 582,000 | | | | | | 97,000 | | | | | | 582,000 | | | | | | 97,000 | | | | | | — | | | | | | — | | | | | ||||
Terril Scott Peterson | | | | | 747,341 | | | | | | 124,556 | | | | | | 747,341 | | | | | | 124,556 | | | | | | — | | | | | | — | | | | | ||||
Michael Schlotman | | | | | 457,400 | | | | | | 76,233 | | | | | | 457,400 | | | | | | 76,233 | | | | | | — | | | | | | — | | | | | ||||
Andrew Russell | | | | | 533,925 | | | | | | 88,987 | | | | | | 533,925 | | | | | | 88,987 | | | | | | — | | | | | | — | | | | | ||||
John C. Rijo | | | | | 533,925 | | | | | | 88,987 | | | | | | 533,925 | | | | | | 88,987 | | | | | | — | | | | | | — | | | | | ||||
David J. Morton | | | | | 267,091 | | | | | | 44,515 | | | | | | 267,091 | | | | | | 44,515 | | | | | | — | | | | | | — | | | | | ||||
BGBY Investments LLC | | | | | 267,091 | | | | | | 44,515 | | | | | | 267,091 | | | | | | 44,515 | | | | | | — | | | | | | — | | | | | ||||
Dominic Riley | | | | | 166,400 | | | | | | 27,733 | | | | | | 166,400 | | | | | | 27,733 | | | | | | — | | | | | | — | | | | | ||||
1334 Partners LP | | | | | 590,455 | | | | | | 98,409 | | | | | | 590,455 | | | | | | 98,409 | | | | | | — | | | | | | — | | | | | ||||
Alexander M. McWilliams III | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,858 | | | | | | — | | | | | | — | | | | | ||||
Allan Weine | | | | | 263,194 | | | | | | 39,365 | | | | | | 263,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | | ||||
Allison Wolford | | | | | 23,637 | | | | | | 3,939 | | | | | | 23,637 | | | | | | 3,939 | | | | | | — | | | | | | — | | | | | ||||
Alta Fundamental Advisers Master LP | | | | | 225,569 | | | | | | 37,594 | | | | | | 225,569 | | | | | | 37,594 | | | | | | — | | | | | | — | | | | | ||||
Andrew Aziz | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,848 | | | | | | — | | | | | | — | | | | | ||||
Ardsley Ridgecrest Partners Fund, L.P. | | | | | 236,194 | | | | | | 39,365 | | | | | | 236,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Shares of Common Stock Beneficially Owned Prior to the Sale of Registered Shares Giving Effect to the Reverse Stock Split | | | Registered Shares being Offered(b) | | | Registered Shares Offered Giving Effect to Reverse Stock Split | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | | |||||||||||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | Shares Giving Effect to Reverse Stock Split | | | % | | ||||||||||||||||||||||||||||||
Austin D. Hunt | | | | | 118,125 | | | | | | 19,687 | | | | | | 118,125 | | | | | | 19,687 | | | | | | — | | | | | | — | | | | | |
B. Riley Securities Inc. | | | | | 3,678,978 | | | | | | 613,163 | | | | | | 2,748,978 | | | | | | 458,163 | | | | | | 930,000 | | | | | | 155,000 | | | | | |
Bansbach Capital Group, LLC Louise P. Bansbach | | | | | 1,771,250 | | | | | | 295,208 | | | | | | 1,771,250 | | | | | | 295,208 | | | | | | — | | | | | | — | | | | | |
Bitmain Delaware Holding Company, Inc. | | | | | 7,084,944 | | | | | | 1,180,824 | | | | | | 7,084,944 | | | | | | 1,180,824 | | | | | | — | | | | | | — | | | | | |
Black Maple Capital Partners LP | | | | | 2,361,648 | | | | | | 393,608 | | | | | | 2,361,648 | | | | | | 393,608 | | | | | | — | | | | | | — | | | | | |
Blackwell Partners LLC | | | | | 1,512,671 | | | | | | 252,111 | | | | | | 1,512,671 | | | | | | 252,111 | | | | | | — | | | | | | — | | | | | |
Boardman Bay Master, Ltd. | | | | | 826,591 | | | | | | 137,765 | | | | | | 826,591 | | | | | | 137,765 | | | | | | — | | | | | | — | | | | | |
Brett Chiles | | | | | 47,273 | | | | | | 7,878 | | | | | | 47,273 | | | | | | 7,878 | | | | | | — | | | | | | — | | | | | |
Brian Herman | | | | | 236,194 | | | | | | 39,365 | | | | | | 236,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | | |
Cavalry Fund I LP | | | | | 944,660 | | | | | | 157,443 | | | | | | 944,660 | | | | | | 157,443 | | | | | | — | | | | | | — | | | | | |
Cavalry Special Ops Fund, LLC | | | | | 236,194 | | | | | | 39,365 | | | | | | 236,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | | |
CBH Bahamas Ltd. as Trustee of the Pardiac Trust | | | | | 708,523 | | | | | | 118,087 | | | | | | 708,523 | | | | | | 118,087 | | | | | | — | | | | | | — | | | | | |
Columbus Capital Partners, L.P. | | | | | 4,723,296 | | | | | | 787,216 | | | | | | 4,723,296 | | | | | | 787,216 | | | | | | — | | | | | | — | | | | | |
David Bum Park | | | | | 23,637 | | | | | | 3,939 | | | | | | 23,637 | | | | | | 3,939 | | | | | | — | | | | | | — | | | | | |
David Durkin | | | | | 472,330 | | | | | | 78,721 | | | | | | 472,330 | | | | | | 78,721 | | | | | | — | | | | | | — | | | | | |
David G. Swank | | | | | 944,660 | | | | | | 157,443 | | | | | | 944,660 | | | | | | 157,443 | | | | | | — | | | | | | — | | | | | |
Dawn M. Farrell | | | | | 23,637 | | | | | | 3,939 | | | | | | 23,637 | | | | | | 3,939 | | | | | | — | | | | | | — | | | | | |
Drew Rossi | | | | | 11,819 | | | | | | 1,969 | | | | | | 11,819 | | | | | | 1,969 | | | | | | — | | | | | | — | | | | | |
EJS Investment Holdings LLC | | | | | 708,523 | | | | | | 118,087 | | | | | | 708,523 | | | | | | 118,087 | | | | | | — | | | | | | — | | | | | |
F2Pool Mining Inc. | | | | | 11,808,239 | | | | | | 1,968,039 | | | | | | 11,808,239 | | | | | | 1,968,039 | | | | | | — | | | | | | — | | | | | |
Frederick Baily Dent III | | | | | 472,330 | | | | | | 78,721 | | | | | | 472,330 | | | | | | 78,721 | | | | | | — | | | | | | — | | | | | |
James M. Clamage | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,848 | | | | | | — | | | | | | — | | | | | |
Jason Alabaster | | | | | 18,921 | | | | | | 3,153 | | | | | | 18,921 | | | | | | 3,153 | | | | | | — | | | | | | — | | | | | |
John B. Berding | | | | | 944,660 | | | | | | 157,443 | | | | | | 944,660 | | | | | | 157,443 | | | | | | — | | | | | | — | | | | | |
Jon D. and Linda W. Gruber Trust | | | | | 2,361,648 | | | | | | 393,608 | | | | | | 2,361,648 | | | | | | 393,608 | | | | | | — | | | | | | — | | | | | |
Jonathan Talcott | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,848 | | | | | | — | | | | | | — | | | | | |
Joseph Robert Nardini Jr. | | | | | 28,353 | | | | | | 4,725 | | | | | | 28,353 | | | | | | 4,725 | | | | | | — | | | | | | — | | | | | |
Knut Grevle | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,848 | | | | | | — | | | | | | — | | | | | |
Mark C. Koontz | | | | | 236,194 | | | | | | 39,365 | | | | | | 236,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | | |
Martin Friedman | | | | | 118,125 | | | | | | 19,687 | | | | | | 118,125 | | | | | | 19,687 | | | | | | — | | | | | | — | | | | | |
MC Opportunities Fund LP | | | | | 826,591 | | | | | | 137,765 | | | | | | 826,591 | | | | | | 137,765 | | | | | | — | | | | | | — | | | | |
| | | Shares of Common Stock Beneficially owned Prior to the Sale of Registered Shares(a)(b) | | | Shares of Common Stock Beneficially Owned Prior to the Sale of Registered Shares Giving Effect to the Reverse Stock Split | | | Registered Shares being Offered(b) | | | Registered Shares Offered Giving Effect to Reverse Stock Split | | | Shares of Common Stock Beneficially Owned after the Sale of Registered Shares | | | |||||||||||||||||||||||
Name of Selling Stockholder | | | Shares(c) | | | Shares Giving Effect to Reverse Stock Split | | | % | | ||||||||||||||||||||||||||||||
Michael Cavanaugh | | | | | 177,160 | | | | | | 29,526 | | | | | | 177,160 | | | | | | 29,526 | | | | | | — | | | | | | — | | | | | |
Millbrook Consulting Group LLC | | | | | 118,125 | | | | | | 19,687 | | | | | | 118,125 | | | | | | 19,687 | | | | | | — | | | | | | — | | | | | |
Ohsang Kwon | | | | | 2,361,648 | | | | | | 393,608 | | | | | | 2,361,648 | | | | | | 393,608 | | | | | | — | | | | | | — | | | | | |
Pacific Capital Management LLC | | | | | 590,455 | | | | | | 98,409 | | | | | | 590,455 | | | | | | 98,409 | | | | | | — | | | | | | — | | | | | |
Patrick Hanniford | | | | | 59,091 | | | | | | 9,848 | | | | | | 59,091 | | | | | | 9,848 | | | | | | — | | | | | | — | | | | | |
Paul Choi | | | | | 29,546 | | | | | | 4,924 | | | | | | 29,546 | | | | | | 4,924 | | | | | | — | | | | | | — | | | | | |
Precept Special Situation Fund, LP | | | | | 2,361,648 | | | | | | 393,608 | | | | | | 2,361,648 | | | | | | 393,608 | | | | | | — | | | | | | — | | | | | |
Puritan Partners LLC | | | | | 1,180,853 | | | | | | 196,808 | | | | | | 1,180,853 | | | | | | 196,808 | | | | | | — | | | | | | — | | | | | |
Richard Marks | | | | | 590,455 | | | | | | 98,409 | | | | | | 590,455 | | | | | | 98,409 | | | | | | — | | | | | | — | | | | | |
Ryan Aceto | | | | | 17,728 | | | | | | 2,954 | | | | | | 17,728 | | | | | | 2,954 | | | | | | — | | | | | | — | | | | | |
Spencer Gottshall | | | | | 11,819 | | | | | | 1,969 | | | | | | 11,819 | | | | | | 1,969 | | | | | | — | | | | | | — | | | | | |
Spencer Hempleman | | | | | 236,194 | | | | | | 39,365 | | | | | | 236,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | | |
Verition Multi-Strategy Master Fund Ltd | | | | | 3,542,500 | | | | | | 590,416 | | | | | | 3,542,500 | | | | | | 590,416 | | | | | | — | | | | | | — | | | | | |
James W. Aston | | | | | 236,194 | | | | | | 39,365 | | | | | | 236,194 | | | | | | 39,365 | | | | | | — | | | | | | — | | | | | |
MACABA Holdings, LLC | | | | | 311,762 | | | | | | 51,960 | | | | | | 311,762 | | | | | | 51,960 | | | | | | — | | | | | | — | | | | | |
Pangea Capital, LLC | | | | | 311,762 | | | | | | 51,960 | | | | | | 311,762 | | | | | | 51,960 | | | | | | — | | | | | | — | | | | | |
Marshall Webb Mulligan | | | | | 239,035 | | | | | | 39,839 | | | | | | 239,035 | | | | | | 39,839 | | | | | | — | | | | | | — | | | | |
| | | Per Share Bid Price Prior to the Reverse Stock Split | | | Per Share Bid Price After Giving Effect to the Reverse Stock Split | | ||||||||||||||||||
| High | | | Low | | | High | | | Low | | ||||||||||||||
Annual | | | | | | | | | | | | | | | | ||||||||||
Year Ended May 31, 2021 | | | | $ | 2.25 | | | | | $ | 0.0071 | | | | | $ | 13.50 | | | | | $ | 0.0426 | | |
Quarterly | | | | | | | | | | | | | | | | | | | | | | | | | |
Year Ended May 31, 2021 | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter | | | | $ | 0.025 | | | | | $ | 0.0071 | | | | | $ | 0.15 | | | | | $ | 0.0426 | | |
Second Quarter | | | | $ | 0.03 | | | | | $ | 0.0085 | | | | | $ | 0.18 | | | | | $ | 0.0510 | | |
Third Quarter | | | | $ | 0.3499 | | | | | $ | 0.0153 | | | | | $ | 2.10 | | | | | $ | 0.0918 | | |
Fourth Quarter | | | | $ | 2.25 | | | | | $ | 0.14 | | | | | $ | 13.50 | | | | | $ | 0.84 | | |
Year Ending May 31, 2022 | | | | | | | | | | | | | | | | | | | | | | | | | |
First Quarter | | | | $ | 2.63 | | | | | $ | 0.6275 | | | | | $ | 15.78 | | | | | $ | 3.765 | | |
Second Quarter | | | | $ | 5.70 | | | | | $ | 1.27 | | | | | $ | 34.20 | | | | | $ | 7.62 | | |
Third Quarter | | | | $ | 4.68 | | | | | $ | 1.35 | | | | | $ | 28.08 | | | | | $ | 8.10 | | |
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 | | | |
| | | | F-21 | | |
| | | 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’ DEFICIT | | | | | | | | | | | | | |
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 | | | | | | — | | |
Stockholders’ deficit: | | | | | | | | | | | | | |
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 stockholders’ deficit | | | | | (2,583) | | | | | | (2,015) | | |
Total Mezzanine equity and stockholders’ deficit | | | | | 12,552 | | | | | | (2,015) | | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ DEFICIT | | | | $ | 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) | | | | | | (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) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (568) | | | | | $ | (568) | | |
Balance, May 31, 2021 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,623) | | | | | $ | (2,583) | | |
| | | 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 | | |
| | | November 30, 2021 | | | May 31, 2021 | | ||||||
| | | | | | | | | Audited | | |||
ASSETS | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 14,045 | | | | | $ | 11,750 | | |
Prepaid expenses and other current assets | | | | | 1,649 | | | | | | 5 | | |
Cryptoassets | | | | | — | | | | | | — | | |
Total current assets | | | | | 15,694 | | | | | | 11,755 | | |
Right of use asset, net | | | | | 1,204 | | | | | | — | | |
Deposit on equipment | | | | | 26,507 | | | | | | 3,277 | | |
Property and equipment, net | | | | | 10,145 | | | | | | 20 | | |
TOTAL ASSETS | | | | $ | 53,550 | | | | | $ | 15,052 | | |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT) | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | $ | 5,323 | | | | | $ | 248 | | |
Accrued dividends | | | | | — | | | | | | 116 | | |
Current portion of operating lease liability | | | | | 190 | | | | | | — | | |
Related party notes payable | | | | | — | | | | | | 2,135 | | |
Customer deposits | | | | | 484 | | | | | | — | | |
Deferred revenue | | | | | 526 | | | | | | — | | |
Other current liabilities | | | | | 16 | | | | | | — | | |
Total current liabilities | | | | | 6,539 | | | | | | 2,500 | | |
Deferred tax liability | | | | | 214 | | | | | | — | | |
Long-term portion of operating lease liability | | | | | 1,010 | | | | | | — | | |
Total liabilities | | | | | 7,763 | | | | | | 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, 1,380,000 shares authorized, issued, and outstanding | | | | | 31,574 | | | | | | — | | |
Total mezzanine’ equity | | | | | 46,709 | | | | | | 15,135 | | |
Shareholders’ equity (deficit): | | | | | | | | | | | | | |
Series A, convertible preferred stock, $.001 par value, authorized 70,000 shares, 0 and 70,000 shares issued and outstanding, respectively | | | | $ | — | | | | | $ | 3,370 | | |
Series B convertible preferred stock, $.001 par value, authorized 50,000 shares, 0 and 50,000 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 | | | | | 320 | | | | | | 9 | | |
Additional paid in capital | | | | | 43,657 | | | | | | 13,874 | | |
Treasury stock, 36,300 shares, at cost | | | | | (62) | | | | | | (62) | | |
Accumulated deficit | | | | | (44,837) | | | | | | (21,623) | | |
Total shareholders’ equity (deficit) | | | | | (922) | | | | | | (2,583) | | |
Total Mezzanine and shareholders’ equity (deficit) | | | | | 45,787 | | | | | | 12,552 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY (DEFICIT) | | | | $ | 53,550 | | | | | $ | 15,052 | | |
| | | Three Months Ended | | | | Six Months Ended | | ||||||||||||||||||
| November 30, 2021 | | | November 30, 2020 | | | | November 30, 2021 | | | November 30, 2020 | | ||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cryptocurrency mining revenue, net | | | | $ | 1,426 | | | | | $ | — | | | | | | $ | 2,038 | | | | | $ | — | | |
Cost of revenues | | | | $ | 433 | | | | | | — | | | | | | $ | 782 | | | | | | — | | |
Gross Profit | | | | | 993 | | | | | | — | | | | | | | 1,256 | | | | | | — | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, General and Administrative | | | | | 1,181 | | | | | | — | | | | | | | 1,879 | | | | | | — | | |
Stock-based compensation for service agreement | | | | | — | | | | | | — | | | | | | | 12,337 | | | | | | — | | |
Impairment of Cryptocurrency Assets | | | | | 145 | | | | | | — | | | | | | | 165 | | | | | | — | | |
Depreciation | | | | | 174 | | | | | | — | | | | | | | 177 | | | | | | — | | |
Total costs and expenses | | | | | 1,500 | | | | | | — | | | | | | | 14,558 | | | | | | — | | |
Operating income (loss) | | | | | (507) | | | | | | — | | | | | | | (13,302) | | | | | | — | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | | | | | — | | | | | | (74) | | | | | | | — | | | | | | (147) | | |
Gain/Loss on Extinguishment of Accounts Payable | | | | | 285 | | | | | | — | | | | | | | 325 | | | | | | — | | |
Gain/Loss on Extinguishment of Debt | | | | | — | | | | | | — | | | | | | | (1,342) | | | | | | — | | |
Gain/Loss on Sale of Fixed Assets | | | | | 265 | | | | | | — | | | | | | | 265 | | | | | | — | | |
Income Tax Expense | | | | | (214) | | | | | | — | | | | | | | (214) | | | | | | — | | |
Total Other Income (Expense) | | | | | 336 | | | | | | (74) | | | | | | | (966) | | | | | | (147) | | |
Net Income (loss) attributable to Common Shareholders | | | | $ | (171) | | | | | $ | (74) | | | | | | $ | (14,268) | | | | | $ | (147) | | |
Basic and diluted net loss per share | | | | | (0.00) | | | | | | (0.01) | | | | | | | (0.05) | | | | | | (0.02) | | |
Basic and diluted weighted average number of shares outstanding | | | | | 320,381,519 | | | | | | 9,066,363 | | | | | | | 294,863,883 | | | | | | 9,066,363 | | |
| | | 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 (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, August 31, 2021 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 660,000 | | | | | $ | 15,135 | | | | | | 1,304,000 | | | | | $ | 29,902 | | | | | | 320,381,516 | | | | | $ | 3,122 | | | | | $ | 40,856 | | | | | $ | (62) | | | | | $ | (44,666) | | | | | $ | 44,287 | | |
Issuance of Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 76,000 | | | | | | 1,900 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 1,900 | | |
Issuance Costs of Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (228) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (228) | | |
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (171) | | | | | $ | (171) | | |
Balance, November 30, 2021 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 660,000 | | | | | $ | 15,135 | | | | | | 1,380,000 | | | | | $ | 31,574 | | | | | | 320,381,516 | | | | | $ | 3,122 | | | | | $ | 40,856 | | | | | $ | (62) | | | | | $ | (44,837) | | | | | $ | 45,787 | | |
| | | 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 (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | | Shares | | | Amount | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance, August 31, 2020 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,127) | | | | | $ | (2,087) | | |
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (74) | | | | | $ | — | | |
Balance, November 30, 2020 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,201) | | | | | $ | (2,161) | | |
| | | 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 (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 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 | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,380,000 | | | | | | 34,500 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | 34,500 | | |
Issuance Costs of Preferred Stock | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (2,926) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (2,926) | | |
Net Income (Loss) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | $ | (14,268) | | | | | $ | (14,268) | | |
Balance, November 30, 2021 | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 660,000 | | | | | $ | 15,135 | | | | | | 1,380,000 | | | | | $ | 31,574 | | | | | | 320,381,519 | | | | | $ | 3,121 | | | | | $ | 40,856 | | | | | $ | (62) | | | | | $ | (44,837) | | | | | $ | 45,787 | | |
| | | 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 (Deficit) | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | 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) | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (147) | | | | | $ | (147) | | |
Balance, November 30, 2020 | | | | | 27,195 | | | | | $ | 3,370 | | | | | | 17,087 | | | | | $ | 1,849 | | | | | | — | | | | | $ | — | | | | | | — | | | | | $ | — | | | | | | 9,066,363 | | | | | $ | 9 | | | | | $ | 13,874 | | | | | $ | (62) | | | | | $ | (21,201) | | | | | $ | (2,161) | | |
| | | Six Months Ended | | |||||||||
| November 30, 2021 | | | November 30, 2020 | | ||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | | | | | | | | | | | | | |
Net loss | | | | $ | (14,268) | | | | | $ | (147) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization | | | | | 436 | | | | | | — | | |
Gain/(Loss) on extinguishment of debt | | | | | 1,342 | | | | | | — | | |
Gain/(Loss) on extinguishment of accounts payable | | | | | 325 | | | | | | — | | |
Realized gain on cryptoassets | | | | | (285) | | | | | | — | | |
Cryptoassets received as revenue | | | | | (2,038) | | | | | | — | | |
Cryptoassets impairment expense | | | | | 165 | | | | | | — | | |
Cryptoassets payment for expenses | | | | | 492 | | | | | | — | | |
Stock compensation for service agreement | | | | | 12,337 | | | | | | — | | |
Amortization of right of use asset | | | | | 28 | | | | | | — | | |
Deferred Tax | | | | | 214 | | | | | | — | | |
Changes in operating assets and liabilities: | | | | | | | | | | | | | |
Prepaid expenses and other current assets | | | | | (1,644) | | | | | | — | | |
Accounts payable and accrued liabilities | | | | | 5,254 | | | | | | 147 | | |
Payment of operating leases | | | | | (25) | | | | | | — | | |
NET CASH GENERATED BY OPERATING ACTIVITIES | | | | | 2,334 | | | | | | — | | |
CASH FLOWS FROM INVESTING ACTIVITIES | | | | | | | | | | | | | |
Purchases of property and equipment | | | | | (10,314) | | | | | | — | | |
Sale of cryptoassets | | | | | 1,666 | | | | | | — | | |
Deposit on equipment | | | | | (23,230) | | | | | | — | | |
Proceeds from sale of assets | | | | | 265 | | | | | | — | | |
NET CASH USED IN INVESTING ACTIVITIES | | | | | (31,613) | | | | | | — | | |
CASH FLOWS FROM FINANCING ACTIVITIES | | | | | | | | | | | | | |
Issuance of preferred stock | | | | | 34,500 | | | | | | — | | |
Issuance cost for preferred stock | | | | | (2,926) | | | | | | — | | |
NET CASH PROCEEDS FROM FINANCING ACTIVITIES | | | | | 31,574 | | | | | | — | | |
NET INCREASE IN CASH AND CASH EQUIVALENTS | | | | | 2,295 | | | | | | — | | |
CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | | | | | 11,750 | | | | | | — | | |
CASH AND CASH EQUIVALENTS, END OF PERIOD | | | | $ | 14,045 | | | | | $ | — | | |
SUPPLEMENTAL DISCLOSURE OF NON-CASH OPERATING AND INVESTING ACTIVITIES: | | | | | | | | | | | | | |
Right-of-use asset obtained by lease obligation | | | | $ | 1,291 | | | | | $ | — | | |
Fixed assets in accounts payable | | | | $ | 513 | | | | | $ | — | | |
| | | November 30, 2021 | | | May 31, 2021 | | ||||||
Cryptocurrency mining equipment | | | | $ | 5,181 | | | | | $ | — | | |
Office and computer equipment | | | | | 184 | | | | | | 21 | | |
Autos | | | | | 63 | | | | | | — | | |
Land & Building | | | | | 5,153 | | | | | | | | |
Total cost of property and equipment | | | | | 10,581 | | | | | | 21 | | |
Accumulated depreciation | | | | | (436) | | | | | | (1) | | |
Property and equipment, net | | | | $ | 10,145 | | | | | $ | 20 | | |
| Beginning Balance – May 31, 2021 | | | | $ | — | | |
| Cryptoassets earned through mining | | | | | 2,059 | | |
| Mining pool operating fees | | | | | (21) | | |
| Cryptoassets sold or converted | | | | | (2,203) | | |
| Impairment of cryptocurrencies | | | | | 165 | | |
| Ending Balance – November 30, 2021 | | | | $ | — | | |
| | | Quarterly and Yearly Period Ended November 30, | | |||||||||
| 2021 | | | 2020 | | ||||||||
Current expense (benefit) | | | | | | | | | | | | | |
Federal | | | | $ | — | | | | | $ | — | | |
State | | | | | — | | | | | | — | | |
Total current expense | | | | $ | — | | | | | $ | — | | |
Deferred expense (benefit) | | | | | | | | | | | | | |
Federal | | | | $ | 214 | | | | | $ | — | | |
State | | | | | — | | | | | | — | | |
Total deferred expense (benefit) | | | | | 214 | | | | | | — | | |
Total income tax expense (benefit) | | | | $ | 214 | | | | | $ | — | | |
| | | November 30, 2021 | | | November 30, 2020 | | ||||||
Expected income tax expense (benefit) at U.S. statutory rate | | | | | 21.00% | | | | | | 21% | | |
Extinguishment of Debt | | | | | -1.65% | | | | | | | | |
State Tax Expense | | | | | 0.00% | | | | | | 0% | | |
Change in Valuation Allowance | | | | | -20.87% | | | | | | -21.00% | | |
Income Tax Expense / (Benefit) | | | | | -1.52% | | | | | | 0% | | |
| 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 | | | | $ | 31,574,000 | | | | | $ | — | | | | | $ | — | | | | | $ | 34,500,000 | | |
Service Provider | | | Common Stock Shares Committed | | |||
ValueFinder | | | | | 18,938,559 | | |
SparkPool | | | | | 44,640,889 | | |
GMR | | | | | 44,640,889 | | |
Total | | | | | 108,220,337 | | |
Class of Stock | | | Option Pricing Fair Value | | | Weight | | ||||||
Common Stock | | | | $ | 0.067 | | | | | | 8% | | |
Conversion Price of Series C Shares | | | | | 0.130 | | | | | | 92% | | |
| | | | $ | 0.125 | | | | | | | | |
| Weighted-average months remaining | | | 59.4 months | |
| Weighted-average discount rate | | | 12.50% | |
Year | | | Office Lease | | | Other Leases | | | Total | | |||||||||
FY22 | | | | $ | 284 | | | | | $ | 46 | | | | | $ | 331 | | |
FY23 | | | | | 291 | | | | | | 6 | | | | | | 297 | | |
FY24 | | | | | 298 | | | | | | — | | | | | | 298 | | |
FY25 | | | | | 306 | | | | | | — | | | | | | 306 | | |
FY26 | | | | | 313 | | | | | | — | | | | | | 313 | | |
Beyond | | | | | 175 | | | | | | — | | | | | | 175 | | |
Year | | | Total | | |||
FY22 | | | | $ | 1,882,100 | | |
FY23 | | | | | — | | |
FY24 | | | | | — | | |
FY25 | | | | | — | | |
FY26 | | | | | — | | |
Beyond | | | | | — | | |
Basic and diluted income (loss) per share: | | | Quarterly Period Ended | | | Year-to-Date Period Ended | | ||||||||||||||||||
| November 30, 2021 | | | November 30, 2020 | | | November 30, 2021 | | | November 30, 2020 | | ||||||||||||||
Net income (loss) | | | | $ | (171) | | | | | $ | (74) | | | | | $ | (14,268) | | | | | $ | (147) | | |
Basic and diluted weighted average number of shares outstanding | | | | | 320,381,519 | | | | | | 9,066,363 | | | | | | 294,863,883 | | | | | | 9,066,363 | | |
Basic and diluted net income (loss) per share | | | | $ | (0.00) | | | | | $ | (0.01) | | | | | $ | (0.05) | | | | | $ | (0.02) | | |
Scenario | | | Weight | | |||
Public Company scenario (“listing scenario”) through a traditional IPO | | | | | 95% | | |
Remain a private Company scenario (“private scenario”) | | | | | 5% | | |
| | | As of November 30, 2021 | | | As of May 31, 2021 | | |||||||||||||||||||||||||||
| | | Actual | | | Pro Forma | | | Pro Forma As Adjusted | | | Actual | | | Pro Forma | | | Pro Forma As Adjusted | | |||||||||||||||
ASSETS | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents | | | | $ | 14,045 | | | | | | | | | | | $ | 14,045 | | | | | $ | 11,750 | | | | | | | | $ | 11,750 | | |
Prepaid expenses and other current assets | | | | | 1,649 | | | | | | | | | | | | 1,649 | | | | | | 5 | | | | | | | | | 5 | | |
Current assets of discontinued operations | | | | | — | | | | | | 1,560 | | | | | | 1,560(a) | | | | | | — | | | | | | | | | — | | |
Total current assets | | | | | 15,694 | | | | | | | | | | | | 17,254 | | | | | | 11,755 | | | | | | | | | 11,755 | | |
Right of use asset, net | | | | | 1,204 | | | | | | | | | | | | 1,204 | | | | | | — | | | | | | | | | — | | |
Deposit on equipment | | | | | 26,507 | | | | | | | | | | | | 26,507 | | | | | | 3,277 | | | | | | | | | 3,277 | | |
Property and equipment, net | | | | | 10,145 | | | | | | (4,486) | | | | | | 5,659(a) | | | | | | 20 | | | | | | | | | 20 | | |
TOTAL ASSETS | | | | $ | 53,550 | | | | | | | | | | | $ | 50,624 | | | | | $ | 15,052 | | | | | | | | $ | 15,052 | | |
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Current Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable and accrued liabilities | | | | $ | 5,323 | | | | | | | | | | | $ | 5,323 | | | | | $ | 248 | | | | | | | | $ | 248 | | |
Accrued dividends | | | | | — | | | | | | | | | | | | — | | | | | | 116 | | | | | | | | | 116 | | |
Current portion of operating lease liability | | | | | 190 | | | | | | | | | | | | 190 | | | | | | — | | | | | | | | | — | | |
Related party notes payable | | | | | — | | | | | | | | | | | | — | | | | | | 2,135 | | | | | | | | | 2,135 | | |
Customer deposits | | | | | 484 | | | | | | | | | | | | 484 | | | | | | — | | | | | | | | | — | | |
Deferred revenue | | | | | 526 | | | | | | | | | | | | 526 | | | | | | — | | | | | | | | | — | | |
Other current liabilities | | | | | 16 | | | | | | | | | | | | 16 | | | | | | — | | | | | | | | | — | | |
Total current liabilities | | | | | 6,539 | | | | | | | | | | | | 6,539 | | | | | | 2,500 | | | | | | | | | 2,500 | | |
Deferred tax liability | | | | | 214 | | | | | | | | | | | | 214 | | | | | | — | | | | | | | | | — | | |
Long-term portion of operating lease liability | | | | | 1,010 | | | | | | | | | | | | 1,010 | | | | | | — | | | | | | | | | — | | |
Total liabilities | | | | | 1,224 | | | | | | | | | | | | 1,224 | | | | | | — | | | | | | | | | — | | |
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 | | | | | $ | 15,135 | | | | | | | | $ | 15,135 | | |
Series D, convertible and redeemable preferred stock, $.001 par value, 1,380,000 shares authorized, issued, and outstanding | | | | | 31,574 | | | | | | | | | | | | 31,574 | | | | | | — | | | | | | | | | — | | |
Total mezzanine’ equity | | | | | 46,709 | | | | | | | | | | | | 46,709 | | | | | | 15,135 | | | | | | | | | 15,135 | | |
Shareholders’ equity: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Series A, convertible preferred stock, $.001 par value, authorized 70,000 shares, 0 and 70,000 shares issued and outstanding, respectively | | | | $ | — | | | | | | | | | | | $ | — | | | | | $ | 3,370 | | | | | | | | $ | 3,370 | | |
Series B convertible preferred stock, $.001 par value, authorized 50,000 shares, 0 and 50,000 shares issued and outstanding, respectively | | | | | — | | | | | | | | | | | | — | | | | | | 1,849 | | | | | | | | | 1,849 | | |
Common stock, $.001 par value, 1,000,000,000 shares authorized, 320,381,519 and 9,066,363 shares issued and outstanding | | | | | 3,121 | | | | | | | | | | | | 3,121 | | | | | | 9 | | | | | | | | | 9 | | |
Additional paid in capital | | | | | 40,856 | | | | | | | | | | | | 40,856 | | | | | | 13,874 | | | | | | | | | 13,874 | | |
Treasury stock, 36,300 shares, at cost | | | | | (62) | | | | | | | | | | | | (62) | | | | | | (62) | | | | | | | | | (62) | | |
Accumulated deficit | | | | | (44,837) | | | | | | (2,926) | | | | | | (47,763)(a) | | | | | | (21,623) | | | | | | | | | (21,623) | | |
Total shareholders’ equity | | | | | (922) | | | | | | | | | | | | (3,848) | | | | | | (2,584) | | | | | | | | | (2,584) | | |
Total Mezzanine and shareholders’ equity | | | | | 45,787 | | | | | | | | | | | | 42,861 | | | | | | 12,551 | | | | | | | | | 12,551 | | |
TOTAL LIABILITIES, MEZZANINE EQUITY AND SHAREHOLDERS’ EQUITY | | | | $ | 53,550 | | | | | | | | | | | $ | 50,624 | | | | | $ | 15,051 | | | | | | | | $ | 15,051 | | |
| | | Three Months Ended | | | | Six Months Ended | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | November 30, 2021 | | | November 30, 2020 | | | | November 30, 2021 | | | November 30, 2020 | | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | Actual | | | Pro Forma Adjustment | | | Pro Forma As Adjusted | | | Actual | | | Pro Forma Adjustment | | | Pro Forma As Adjusted | | | | Actual | | | Pro Forma Adjustment | | | Pro Forma As Adjusted | | | Actual | | | Pro Forma Adjustment | | | Pro Forma As Adjusted | | ||||||||||||||||||||||||||||||
Revenues: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Cryptocurrency mining revenue, net | | | | $ | 1,426 | | | | | $ | (1,426) | | | | | $ | — | | | | | $ | — | | | | | | | | $ | — | | | | | | $ | 2,038 | | | | | $ | (2,038) | | | | | $ | — | | | | | $ | — | | | | | | | | $ | —(b) | | |
| | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | — | | | | | | | | | | | | | | | | | | | | | | | | | — | | | | | | | | | — | | |
Cost of revenues | | | | | 433 | | | | | | (433) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | 782 | | | | | | (782) | | | | | | — | | | | | | — | | | | | | | | | —(b) | | |
Gross Profit | | | | | 993 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | 1,256 | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | |
Costs and expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Selling, General and Administrative | | | | | 1,181 | | | | | | | | | | | | 1,181 | | | | | | — | | | | | | | | | — | | | | | | | 1,879 | | | | | | | | | | | | 1,879 | | | | | | — | | | | | | | | | — | | |
Stock-based compensation for service agreement | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | 12,337 | | | | | | | | | | | | 12,337 | | | | | | — | | | | | | | | | — | | |
Impairment of Cryptocurrency Assets | | | | | 145 | | | | | | (145) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | 165 | | | | | | (165) | | | | | | — | | | | | | — | | | | | | | | | —(c) | | |
Depreciation | | | | | 174 | | | | | | | | | | | | 174 | | | | | | — | | | | | | | | | — | | | | | | | 177 | | | | | | | | | | | | 177 | | | | | | — | | | | | | | | | — | | |
Total costs and expenses | | | | | 1,500 | | | | | | | | | | | | 1,355 | | | | | | — | | | | | | | | | — | | | | | | | 14,558 | | | | | | | | | | | | 14,393 | | | | | | — | | | | | | | | | — | | |
Operating income (loss) | | | | | (507) | | | | | | | | | | | | (1,355) | | | | | | — | | | | | | | | | — | | | | | | | (13,302) | | | | | | | | | | | | (14,393) | | | | | | — | | | | | | | | | — | | |
Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Interest Expense | | | | | — | | | | | | | | | | | | — | | | | | | (74) | | | | | | | | | (74) | | | | | | | — | | | | | | | | | | | | — | | | | | | (147) | | | | | | | | | (147) | | |
Gain/Loss on Extinguishment of Accounts Payable | | | | | 285 | | | | | | | | | | | | 285 | | | | | | — | | | | | | | | | — | | | | | | | 325 | | | | | | | | | | | | 325 | | | | | | — | | | | | | | | | — | | |
Gain/Loss on Extinguishment of Debt | | | | | — | | | | | | | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | (1,342) | | | | | | | | | | | | (1,342) | | | | | | — | | | | | | | | | — | | |
Gain/Loss on Sale of Fixed Assets | | | | | 265 | | | | | | (265) | | | | | | — | | | | | | — | | | | | | | | | — | | | | | | | 265 | | | | | | (265) | | | | | | — | | | | | | — | | | | | | | | | —(d) | | |
Income Tax Expense | | | | | (214) | | | | | | | | | | | | (214) | | | | | | — | | | | | | | | | — | | | | | | | (214) | | | | | | | | | | | | (214) | | | | | | — | | | | | | | | | — | | |
Total Other Income (Expense) | | | | | 336 | | | | | | | | | | | | 71 | | | | | | (74) | | | | | | | | | (74) | | | | | | | (966) | | | | | | | | | | | | (1,231) | | | | | | (147) | | | | | | | | | (147) | | |
Net Income (loss) from continuing Operations | | | | | (171) | | | | | | | | | | | | (1,284) | | | | | | (74) | | | | | | | | | (74) | | | | | | | (14,268) | | | | | | | | | | | | (15,624) | | | | | | (147) | | | | | | | | | (147) | | |
Net Income (loss) from discontinued Operations | | | | | — | | | | | | (1,813) | | | | | | (1,813) | | | | | | — | | | | | | | | | — | | | | | | | — | | | | | | (1,570) | | | | | | (1,570) | | | | | | — | | | | | | | | | —(e) | | |
Net Income (loss) attributable to Applied Blockchain, Inc. | | | | $ | (171) | | | | | | | | | | | $ | (3,097) | | | | | $ | (74) | | | | | | | | $ | (74) | | | | | | $ | (14,268) | | | | | | | | | | | $ | (17,194) | | | | | $ | (147) | | | | | | | | $ | (147) | | |
Basic and diluted net loss per share | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Continuing Operations | | | | $ | (0.00) | | | | | | | | | | | $ | (0.00) | | | | | $ | (0.01) | | | | | | | | $ | (0.01) | | | | | | $ | (0.05) | | | | | | | | | | | $ | (0.05) | | | | | $ | (0.02) | | | | | | | | $ | (0.02) | | |
Discontinued Operations | | | | $ | — | | | | | | | | | | | $ | (0.01) | | | | | $ | — | | | | | | | | $ | — | | | | | | $ | — | | | | | | | | | | | $ | (0.01) | | | | | $ | — | | | | | | | | $ | — | | |
Basic and diluted net loss per share | | | | $ | (0.00) | | | | | | | | | | | $ | (0.01) | | | | | $ | (0.01) | | | | | | | | $ | (0.01) | | | | | | $ | (0.05) | | | | | | | | | | | $ | (0.06) | | | | | $ | (0.02) | | | | | | | | $ | (0.02) | | |
Basic and diluted weighted average number of shares outstanding | | | | | 320,381,519 | | | | | | | | | | | | 320,381,519 | | | | | | 9,066,363 | | | | | | | | | 9,066,363 | | | | | | | 294,863,883 | | | | | | | | | | | | 294,863,883 | | | | | | 9,066,363 | | | | | | | | | 9,066,363 | | |