QUARTERLY FINANCIAL DATA (Unaudited) | QUARTERLY FINANCIAL DATA (Unaudited) For the Fiscal 2022 Quarters Ended (As Restated) (As Restated) (As Restated) March 31 June 30 September 30 December 31 Total Revenue $ 32,872,351 $ 31,521,436 $ 32,961,686 $ 36,292,134 Total Expenses 25,258,024 25,971,341 45,014,863 31,605,915 Operating Income (Loss) $ 7,614,327 $ 5,550,095 $ (12,053,177) $ 4,686,219 Net Income (Loss) $ 4,364,757 $ 2,170,126 $ (15,501,704) $ (552,849) Less: Net Income attributable to non-controlling interest 809,212 809,212 809,212 809,212 Net Income (Loss) attributable to CorEnergy Infrastructure Trust, Inc. $ 3,555,545 $ 1,360,914 $ (16,310,916) $ (1,362,061) Preferred dividend requirements $ 2,388,130 $ 2,388,130 $ 2,388,130 $ 2,388,130 Net Income (loss) attributable to Common Stockholders $ 1,167,415 $ (1,027,216) $ (18,699,046) $ (3,750,191) Basic net earnings (loss) per share: Common Stock $ 0.08 $ (0.06) $ (1.18) $ (0.23) Class B Common Stock $ 0.03 $ (0.11) $ (1.23) $ (0.28) Diluted net earnings (loss) per share: Common Stock $ 0.08 $ (0.07) $ (1.20) $ (0.24) Class B Common Stock $ 0.03 $ (0.11) $ (1.23) $ (0.28) For the Fiscal 2021 Quarters Ended (As Restated) (As Restated) (As Restated) (As Restated) March 31 June 30 September 30 December 31 Total Revenue $ 23,040,498 $ 32,296,578 $ 37,028,882 $ 35,767,838 Total Expenses 30,003,999 26,717,163 27,654,395 29,384,749 Operating Income (Loss) $ (6,963,501) $ 5,579,415 $ 9,374,487 $ 6,383,089 Net Income (Loss) (10,694,263) 2,427,409 5,919,971 (188,675) Less: Net Income attributable to non-controlling interest — 1,010,951 1,046,304 809,212 Net Income (Loss) attributable to CorEnergy Infrastructure Trust, Inc. $ (10,694,263) $ 1,416,458 $ 4,873,667 $ (997,887) Preferred dividend requirements 2,309,672 2,309,672 2,388,130 2,388,130 Net Income (loss) attributable to Common Stockholders (13,003,935) (893,214) 2,485,537 (3,386,017) Basic net earnings (loss) per share: Common Stock $ (0.95) $ (0.07) $ 0.16 $ (0.21) Class B Common Stock NA NA $ 0.11 $ (0.26) Diluted net earnings (loss) per share: Common Stock $ (0.95) $ (0.07) $ 0.16 $ (0.22) Class B Common Stock NA NA $ 0.11 $ (0.26) Description of Quarterly Restatement Tables In lieu of filing amended quarterly reports on Form 10-Q, the tables below represent our restated unaudited consolidated financial statements for each of the previously completed quarters during the years ended December 31, 2022 and 2021. The following tables present the impact of the restatement on our previously reported consolidated statements of operations, balance sheets, statements of equity, and statements of cash flows for which the values were derived from our Quarterly Reports on Form 10-Q for the interim periods of 2022 and 2021. Certain reclassifications between captions on the statements of cash flows are included in the effect of restatement columns to conform to current reporting. For further information on the restatement, refer to Note 20 ("Restatement Of Prior Period"). As of and For the Three Months Ended March 31, 2021 The effects of the restatement on the consolidated balance sheet as of March 31, 2021 are summarized in the following table: March 31, 2021 As Previously Reported Effect of Restatement As Restated Assets Property and equipment, net of accumulated depreciation of $25,260,543 (Crimson VIE: $335,865,029) $ 441,213,095 $ — $ 441,213,095 Leased property, net of accumulated depreciation of $227,265 1,298,763 — 1,298,763 Financing notes and related accrued interest receivable, net of reserve of $600,000 1,183,950 — 1,183,950 Cash and cash equivalents (Crimson VIE: $(547,104)) 18,839,994 (1,178,880) 17,661,114 Accounts and other receivables (Crimson VIE: $10,828,844) 15,275,036 — 15,275,036 Due from affiliated companies (Crimson VIE: $827,264) 827,264 — 827,264 Deferred costs, net of accumulated amortization of $60,142 1,082,205 — 1,082,205 Inventory (Crimson VIE: $1,690,158) 1,795,688 — 1,795,688 Prepaid expenses and other assets (Crimson VIE: $6,313,679) 8,424,488 — 8,424,488 Operating right-of-use assets (Crimson VIE: $6,097,344) 6,175,414 — 6,175,414 Deferred tax asset, net 4,308,976 — 4,308,976 Goodwill 1,718,868 — 1,718,868 Total Assets $ 502,143,741 $ (1,178,880) $ 500,964,861 Liabilities and Equity Secured credit facilities, net of debt issuance costs of $1,732,515 $ 103,267,485 $ — $ 103,267,485 Unsecured convertible senior notes, net of discount and debt issuance costs of $2,877,445 115,172,555 — 115,172,555 Accounts payable and other accrued liabilities (Crimson VIE: $13,046,352) 17,910,708 (1,178,880) 16,731,828 Management fees payable 608,246 — 608,246 Due to affiliated companies (Crimson VIE: $1,637,540) 2,053,170 — 2,053,170 Operating lease liability (Crimson VIE: $5,752,045) 5,800,866 — 5,800,866 Unearned revenue (Crimson VIE $315,000) 6,294,359 — 6,294,359 Total Liabilities $ 251,107,389 $ (1,178,880) $ 249,928,509 Equity Series A Cumulative Redeemable Preferred Stock 7.375%, $125,270,350 liquidation preference ($2,500 per share, $0.001 par value), 69,367,000 authorized; 50,108 issued and outstanding at March 31, 2021 $ 125,270,350 $ — $ 125,270,350 Common stock, non-convertible, $0.001 par value; 13,651,521 shares issued and outstanding at March 31, 2021 (100,000,000 shares authorized) 13,652 — 13,652 Additional paid-in capital 336,750,132 336,750,132 Retained deficit (327,926,126) 1,605,308 (326,320,818) Total CorEnergy Equity 134,108,008 1,605,308 135,713,316 Non-controlling interest 116,928,344 (1,605,308) 115,323,036 Total Equity 251,036,352 — 251,036,352 Total Liabilities and Equity $ 502,143,741 $ (1,178,880) $ 500,964,861 e The effects of the restatement on the consolidated statement of operations for the three months ended March 31, 2021 are summarized in the following table: For the Three Months Ended March 31, 2021 As Previously Reported Effect of Restatement As Restated Revenue Transportation and distribution revenue $ 21,295,139 $ — $ 21,295,139 Pipeline loss allowance subsequent sales 1,075,722 — 1,075,722 Lease revenue 474,475 — 474,475 Other revenue 195,162 — 195,162 Total Revenue 23,040,498 — 23,040,498 Expenses — Transportation and distribution expenses 10,342,597 — 10,342,597 Pipeline loss allowance subsequent sales cost of revenue 948,856 — 948,856 General and administrative 9,836,793 — 9,836,793 Depreciation, amortization and ARO accretion expense 2,898,330 — 2,898,330 Loss on impairment and disposal of leased property 5,811,779 — 5,811,779 Loss on termination of lease 165,644 — 165,644 Total Expenses 30,003,999 — 30,003,999 Operating Loss $ (6,963,501) $ — $ (6,963,501) Other Income (Expense) — Other income $ 63,526 $ — $ 63,526 Interest expense (2,931,007) — (2,931,007) Loss on extinguishment of debt (861,814) — (861,814) Total Other Expense (3,729,295) — (3,729,295) Loss before income taxes (10,692,796) — (10,692,796) Taxes — Current tax expense 27,867 — 27,867 Deferred tax benefit (26,400) — (26,400) Income tax expense, net 1,467 — 1,467 Net Loss $ (10,694,263) $ — $ (10,694,263) Less: Net income attributable to non-controlling interest 1,605,308 (1,605,308) — Net Loss attributable to CorEnergy Infrastructure Trust, Inc. $ (12,299,571) $ 1,605,308 $ (10,694,263) Preferred dividend requirements 2,309,672 — 2,309,672 Net Loss attributable to Common Stockholders $ (14,609,243) $ 1,605,308 $ (13,003,935) Common Stock Basic weighted average shares outstanding 13,651,521 — 13,651,521 Basic net loss per share $ (1.07) $ 0.12 $ (0.95) Diluted weighted average shares outstanding 13,651,521 — 13,651,521 Diluted net loss per share $ (1.07) $ 0.12 $ (0.95) Dividends declared per Common share $ 0.050 $ — $ 0.050 The effects of the restatement on the consolidated statement of equity for the three months ended March 31, 2021 are summarized in the following table: Common Stock Preferred Stock Additional Retained Non-controlling Interest Total Shares Amount Amount As Previously Reported Balance at December 31, 2020 13,651,521 $ 13,652 $ 125,270,350 $ 339,742,380 $ (315,626,555) $ — $ 149,399,827 Net income (loss) — — — — (12,299,571) 1,605,308 (10,694,263) Series A preferred stock dividends — — — (2,309,672) — — (2,309,672) Common stock dividends — — — (682,576) — — (682,576) Equity attributable to non-controlling interest — — — — — 115,323,036 115,323,036 Balance at March 31, 2021 (Unaudited) 13,651,521 $ 13,652 $ 125,270,350 $ 336,750,132 $ (327,926,126) $ 116,928,344 $ 251,036,352 Restatement Impact Net income (loss) — $ — $ — $ — $ 1,605,308 $ (1,605,308) $ — Series A preferred stock dividends — — — — — — — Common stock dividends — — — — — — — Equity attributable to non-controlling interest — — — — — — — Balance at March 31, 2021 (Unaudited) — $ — $ — $ — $ 1,605,308 $ (1,605,308) $ — As Restated Balance at December 31, 2020 13,651,521 $ 13,652 $ 125,270,350 $ 339,742,380 $ (315,626,555) — 149,399,827 Net loss — — — — (10,694,263) — (10,694,263) Series A preferred stock dividends — — — (2,309,672) — — (2,309,672) Common stock dividends — — — (682,576) — — (682,576) Equity attributable to non-controlling interest — — — — — 115,323,036 115,323,036 Balance at March 31, 2021 (Unaudited) 13,651,521 $ 13,652 $ 125,270,350 $ 336,750,132 $ (326,320,818) $ 115,323,036 $ 251,036,352 The effects of the restatement on the consolidated statement of cash flow for the three months ended March 31, 2021 are summarized in the following table: For the Three Months Ended March 31, 2021 As Previously Reported Effect of Restatement As Restated Operating Activities Net loss $ (10,694,263) $ — $ (10,694,263) Adjustments to reconcile net loss to net cash (used in) provided by operating activities: Deferred income tax (26,400) — (26,400) Depreciation, amortization and ARO accretion 3,267,034 (368,704) 2,898,330 Amortization of debt issuance costs — 368,704 368,704 Loss on impairment and disposal of leased property 5,811,779 — 5,811,779 Loss on termination of lease 165,644 — 165,644 Loss on extinguishment of debt 861,814 — 861,814 Non-cash lease expense 178,542 (178,542) — Changes in assets and liabilities: Accounts and other receivables (344,371) — (344,371) Financing note accrued interest receivable (6,714) — (6,714) Inventory (26,111) — (26,111) Prepaid expenses and other assets (249,081) — (249,081) Due to affiliated companies, net 1,225,906 — 1,225,906 Management fee payable (363,380) — (363,380) Accounts payable and other accrued liabilities (1,611,539) (1,178,880) (2,790,419) Operating lease liability (523,652) 523,652 — Unearned revenue (146,369) — (146,369) Other changes, net — (345,110) (345,110) Net cash (used in) provided by operating activities $ (2,481,161) $ (1,178,880) $ (3,660,041) Investing Activities Acquisition of Crimson Midstream Holdings, net of cash acquired (68,094,324) — (68,094,324) Purchases of property and equipment, net (4,625,511) — (4,625,511) Proceeds from sale of property and equipment 79,600 — 79,600 Proceeds from insurance recovery 60,153 — 60,153 Principal payment on financing note receivable 32,500 — 32,500 Net cash (used in) provided by investing activities $ (72,547,582) $ — $ (72,547,582) Financing Activities Debt financing costs (2,735,922) — (2,735,922) Dividends paid on Series A preferred stock (2,309,672) — (2,309,672) Dividends paid on common stock (682,576) — (682,576) Advances on revolving line of credit 3,000,000 — 3,000,000 Payments on revolving line of credit (3,000,000) — (3,000,000) Net cash used in financing activities $ (5,728,170) $ — $ (5,728,170) Net change in Cash and Cash Equivalents $ (80,756,913) $ (1,178,880) $ (81,935,793) For the Three Months Ended March 31, 2021 As Previously Reported Effect of Restatement As Restated Cash and Cash Equivalents at beginning of period 99,596,907 — 99,596,907 Cash and Cash Equivalents at end of period $ 18,839,994 $ (1,178,880) $ 17,661,114 Supplemental Disclosure of Cash Flow Information Interest paid $ 4,254,050 $ — $ 4,254,050 Income taxes paid (net of refunds) 5,026 — 5,026 Non-Cash Investing Activities In-kind consideration for the Grand Isle Gathering System provided as partial consideration for the Crimson Midstream Holdings acquisition $ 48,873,169 $ — $ 48,873,169 Crimson Credit Facility assumed and refinanced in connection with the Crimson Midstream Holdings acquisition 105,000,000 — 105,000,000 Equity consideration attributable to non-controlling interest holder in connection with the Crimson Midstream Holdings acquisition 115,323,036 — 115,323,036 Purchases of property, plant and equipment in accounts payable and other accrued liabilities 868,190 — 868,190 Non-Cash Financing Activities Change in accounts payable and accrued expenses related to debt financing costs $ (235,198) $ — $ (235,198) As of and For the Three and Six Months Ended June 30, 2021 The effects of the restatement on the consolidated balance sheet as of June 30, 2021 are summarized in the following table: June 30, 2021 As Previously Reported Effect of Restatement As Restated Assets Property and equipment, net of accumulated depreciation of $28,973,654 (Crimson VIE: $338,930,724) $ 443,457,382 $ — $ 443,457,382 Leased property, net of accumulated depreciation of $237,579 1,288,449 — 1,288,449 Financing notes and related accrued interest receivable, net of reserve of $600,000 1,149,245 — 1,149,245 Cash and cash equivalents (Crimson VIE: $2,989,319) 17,695,458 (548,236) 17,147,222 Accounts and other receivables (Crimson VIE: $11,434,113) 14,389,085 — 14,389,085 Due from affiliated companies (Crimson VIE: $1,163,633) 1,163,633 — 1,163,633 Deferred costs, net of accumulated amortization of $155,353 986,994 — 986,994 Inventory (Crimson VIE: $1,512,398) 1,625,464 — 1,625,464 Prepaid expenses and other assets (Crimson VIE: $4,018,467) 10,939,625 — 10,939,625 Operating right-of-use assets (Crimson VIE: $5,844,591) 5,914,710 — 5,914,710 Deferred tax asset, net 4,173,754 — 4,173,754 Goodwill 1,718,868 — 1,718,868 Total Assets $ 504,502,667 $ (548,236) $ 503,954,431 Liabilities and Equity Secured credit facilities, net of debt issuance costs of $1,580,091 $ 104,419,909 $ — $ 104,419,909 Unsecured convertible senior notes, net of discount and debt issuance costs of $2,713,020 115,336,979 — 115,336,979 Accounts payable and other accrued liabilities (Crimson VIE: $11,454,583) 20,780,331 (548,236) 20,232,095 Management Fees Payable 304,770 — 304,770 Due to affiliated companies (Crimson VIE: $979,603) 979,603 — 979,603 Operating lease liability (Crimson VIE: $5,609,946) 5,651,002 — 5,651,002 Unearned revenue (Crimson VIE $315,000) 6,147,990 — 6,147,990 Total Liabilities $ 253,620,584 $ (548,236) $ 253,072,348 Equity Series A Cumulative Redeemable Preferred Stock 7.375%, $125,270,350 liquidation preference ($2,500 per share, $0.001 par value), 69,367,000 authorized; 50,108 issued and outstanding at June 30, 2021 $ 125,270,350 $ — $ 125,270,350 Common stock, non-convertible, $0.001 par value; 13,673,326 shares issued and outstanding at June 30, 2021 (100,000,000 shares authorized) 13,673 — 13,673 Additional paid-in capital 333,890,657 — 333,890,657 Retained deficit (327,513,586) 2,609,227 (324,904,359) Total CorEnergy Equity 131,661,094 2,609,227 134,270,321 Non-controlling interest 119,220,989 (2,609,227) 116,611,762 Total Equity 250,882,083 — 250,882,083 Total Liabilities and Equity $ 504,502,667 $ (548,236) $ 503,954,431 The effects of the restatement on the consolidated statement of operations for the three months ended June 30, 2021 are summarized in the following table: For the Three Months Ended June 30, 2021 As Reported Previously Effect of Restatement As Restated Revenue Transportation and distribution revenue $ 28,100,343 $ — $ 28,100,343 Pipeline loss allowance subsequent sales 2,915,533 — 2,915,533 Lease revenue 701,525 — 701,525 Other revenue 579,177 — 579,177 Total Revenue 32,296,578 — 32,296,578 Expenses Transportation and distribution expenses 15,363,410 — 15,363,410 Pipeline loss allowance subsequent sales cost of revenue 2,223,646 — 2,223,646 General and administrative 5,381,654 — 5,381,654 Depreciation, amortization and ARO accretion expense 3,748,453 — 3,748,453 Total Expenses 26,717,163 — 26,717,163 Operating Income $ 5,579,415 $ — $ 5,579,415 Other Income (Expense) Other income $ 299,293 — $ 299,293 Interest expense (3,295,703) — (3,295,703) Total Other Expense (2,996,410) — (2,996,410) Income before income taxes 2,583,005 — 2,583,005 Taxes Current tax expense 20,374 — 20,374 Deferred tax expense 135,222 — 135,222 Income tax expense, net 155,596 — 155,596 Net Income $ 2,427,409 $ — $ 2,427,409 Less: Net income (loss) attributable to non-controlling interest 2,014,870 (1,003,919) 1,010,951 Net Income attributable to CorEnergy Infrastructure Trust, Inc. $ 412,539 $ 1,003,919 $ 1,416,458 Preferred dividend requirements 2,309,672 — 2,309,672 Net Income (Loss) attributable to Common Stockholders $ (1,897,133) $ 1,003,919 $ (893,214) Common Stock Basic weighted average shares outstanding 13,659,667 — 13,659,667 Basic net loss per share $ (0.14) $ 0.07 $ (0.07) Diluted weighted average shares outstanding 13,659,667 — 13,659,667 Diluted net loss per share $ (0.14) $ 0.07 $ (0.07) Dividends declared per Common share $ 0.050 — $ 0.050 The effects of the restatement on the consolidated statement of operations for the six months ended June 30, 2021 are summarized in the following table: For the Six Months Ended June 30, 2021 As Previously Reported Effect of Restatement As Restated Revenue Transportation and distribution revenue $ 49,395,482 $ — $ 49,395,482 Pipeline loss allowance subsequent sales 3,991,255 — 3,991,255 Lease revenue 1,176,000 — 1,176,000 Other revenue 774,339 — 774,339 Total Revenue 55,337,076 — 55,337,076 Expenses Transportation and distribution expenses 25,706,007 — 25,706,007 Pipeline loss allowance subsequent sales cost of revenue 3,172,502 — 3,172,502 General and administrative 15,218,447 — 15,218,447 Depreciation, amortization and ARO accretion expense 6,646,783 — 6,646,783 Loss on impairment and disposal of leased property 5,811,779 — 5,811,779 Loss on termination of lease 165,644 — 165,644 Total Expenses 56,721,162 — 56,721,162 Operating Loss $ (1,384,086) $ — $ (1,384,086) Other Income (Expense) Other income $ 362,819 $ — $ 362,819 Interest expense (6,226,710) — (6,226,710) Loss on extinguishment of debt (861,814) — (861,814) Total Other Expense (6,725,705) — (6,725,705) Loss before income taxes (8,109,791) — (8,109,791) Taxes Current tax expense 48,241 — 48,241 Deferred tax expense 108,822 — 108,822 Income tax expense, net 157,063 — 157,063 Net Loss $ (8,266,854) $ — $ (8,266,854) Less: Net income (loss) attributable to non-controlling interest 3,620,178 (2,609,227) 1,010,951 Net Income (Loss) attributable to CorEnergy Infrastructure Trust, Inc. $ (11,887,032) $ 2,609,227 $ (9,277,805) Preferred dividend requirements 4,619,344 — 4,619,344 Net Income (Loss) attributable to Common Stockholders $ (16,506,376) $ 2,609,227 $ (13,897,149) Common Stock Basic weighted average shares outstanding 13,655,617 — 13,655,617 Basic net loss per share $ (1.21) $ 0.19 $ (1.02) Diluted weighted average shares outstanding 13,655,617 — 13,655,617 Diluted net loss per share $ (1.21) $ 0.19 $ (1.02) Dividends declared per Common share $ 0.050 $ — $ 0.050 The effects of the restatement on the consolidated statement of equity for the three and six months ended June 30, 2021 are summarized in the following table: Common Stock Preferred Stock Additional Retained Non-controlling Interest Total Shares Amount Amount As Previously Reported Balance at December 31, 2020 13,651,521 $ 13,652 $ 125,270,350 $ 339,742,380 $ (315,626,555) $ — $ 149,399,827 Net income (loss) — — — — (12,299,571) 1,605,308 (10,694,263) Series A preferred stock dividends — — — (2,309,672) — — (2,309,672) Common Stock dividends — — — (682,576) — — (682,576) Equity attributable to non-controlling interest — — — — — 115,323,036 115,323,036 Balance at March 31, 2021 (Unaudited) 13,651,521 $ 13,652 $ 125,270,350 $ 336,750,132 $ (327,926,126) $ 116,928,344 $ 251,036,352 Net income — — — — 412,539 2,014,870 2,427,409 Series A preferred stock dividends — — — (2,309,672) — — (2,309,672) Common Stock dividends — — — (682,576) — — (682,576) Reinvestment of dividends paid to common stockholders 21,805 21 — 132,774 — — 132,795 Crimson cash distribution on A-1 Units — — — — — (604,951) (604,951) Crimson A-2 Units dividends payment in kind — — — — — (406,000) (406,000) Equity attributable to non-controlling interest — — — — — 1,288,726 1,288,726 Balance at June 30, 2021 (Unaudited) 13,673,326 $ 13,673 $ 125,270,350 $ 333,890,657 $ (327,513,587) $ 119,220,989 $ 250,882,083 Restatement Impact Net income (loss) — $ — $ — $ — $ 1,605,308 $ (1,605,308) $ — Balance at March 31, 2021 (Unaudited) — $ — $ — $ — $ 1,605,308 $ (1,605,308) $ — Net income (loss) — — — 1,003,919 (1,003,919) — Balance at June 30, 2021 (Unaudited) — $ — $ — $ — $ 2,609,227 $ (2,609,227) $ — As Restated Balance at December 31, 2020 13,651,521 $ 13,652 $ 125,270,350 $ 339,742,380 $ (315,626,555) $ — $ 149,399,827 Net loss — — — — (10,694,263) — (10,694,263) Series A preferred stock dividends — — — (2,309,672) — — (2,309,672) Common Stock dividends — — — (682,576) — — (682,576) Equity attributable to non-controlling interest — — — — — 115,323,036 115,323,036 Balance at March 31, 2021 (Unaudited) 13,651,521 $ 13,652 $ 125,270,350 $ 336,750,132 $ (326,320,818) $ 115,323,036 $ 251,036,352 Net income — — — — 1,416,458 1,010,951 2,427,409 Series A preferred stock dividends — — — (2,309,672) — — (2,309,672) Common Stock dividends — — — (682,576) — — (682,576) Reinvestment of dividends paid to common stockholders 21,805 21 — 132,774 — — 132,795 Crimson cash distribution on A-1 Units — — — — — (604,951) (604,951) Crimson A-2 Units dividends payment in kind — — — — — (406,000) (406,000) Equity attributable to non-controlling interest — — — — — 1,288,726 1,288,726 Balance at June 30, 2021 (Unaudited) 13,673,326 $ 13,673 $ 125,270,350 $ 333,890,657 $ (324,904,359) $ 116,611,762 $ 250,882,083 The effects of the restatement on the consolidated statement of cash flow for the six months ended June 30, 2021 are summarized in the following table: For the Six Months Ended June 30, 2021 As Previously Reported Effect of Restatement As Restated Operating Activities Net loss $ (8,266,854) $ — $ (8,266,854) Adjustments to reconcile net loss to net cash provided by operating activities: Deferred income tax 108,822 — 108,822 Depreciation, amortization and ARO accretion 7,427,544 (780,761) 6,646,783 Amortization of debt issuance costs — 780,761 780,761 Loss on impairment and disposal of leased property 5,811,779 — 5,811,779 Loss on termination of lease 165,644 — 165,644 Loss on extinguishment of debt 861,814 — 861,814 Non-cash lease expense 439,246 (439,246) — Changes in assets and liabilities: Accounts and other receivables 541,580 122,976 664,556 Financing note accrued interest receivable (9,926) — (9,926) Inventory 144,113 — 144,113 Prepaid expenses and other assets (2,788,545) (3,882,392) (6,670,937) Due from affiliated companies, net (184,030) — (184,030) Management fee payable (666,856) — (666,856) Accounts payable and other accrued liabilities 1,740,265 (117,333) 1,622,932 Operating lease liability (673,516) 673,516 — Unearned revenue (292,738) — (292,738) Other changes, net — (234,270) (234,270) Net cash provided by operating activities $ 4,358,342 $ (3,876,749) $ 481,593 Investing Activities Acquisition of Crimson Midstream Holdings, net of cash acquired (69,002,053) — (69,002,053) Purchases of property and equipment, net (9,275,334) (709,933) (9,985,267) Proceeds from reimbursable projects — 586,957 586,957 Proceeds from sale of property and equipment 79,600 — 79,600 Proceeds from insurance recovery 60,153 — 60,153 Principal payment on financing note receivable 70,417 — 70,417 Net cash used in investing activities $ (78,067,217) $ (122,976) $ (78,190,193) Financing Activities Debt financing costs (2,735,922) — (2,735,922) Dividends paid on Series A preferred stock (4,619,344) — (4,619,344) Dividends paid on Common Stock (1,232,357) — (1,232,357) Distributions to non-controlling interest (604,951) — (604,951) Advances on revolving line of credit 8,000,000 — 8,000,000 Payments on revolving line of credit (7,000,000) — (7,000,000) Proceeds from financing arrangement — 3,882,392 3,882,392 Payments on financing arrangement — (430,903) (430,903) Net cash used in financing activities $ (8,192,574) $ 3,451,489 $ (4,741,085) Net change in Cash and Cash Equivalents $ (81,901,449) $ (548,236) $ (82,449,685) Cash and Cash Equivalents at beginning of period 99,596,907 — 99,596,907 For the Six Months Ended June 30, 2021 As Previously Reported Effect of Restatement As Restated Cash and Cash Equivalents at end of period $ 17,695,458 $ (548,236) $ 17,147,222 Supplemental Disclosure of Cash Flow Information Interest paid $ 5,750,876 $ — $ 5,750,876 Income taxes paid (net of refunds) (1,286) — (1,286) Non-Cash Investing Activities In-kind consideration for the Grand Isle Gathering System provided as partial consideration for the Crimson Midstream Holdings acquisition $ 48,873,169 $ — $ 48,873,169 Crimson Credit Facility assumed and refinanced in connection with the Crimson Midstream Holdings acquisition 105,000,000 — 105,000,000 Equity consideration attributable to non-controlling interest holder in connection with the Crimson Midstream Holdings acquisition 116,205,762 — 116,205,762 Purchases of property, plant and equipment in accounts payable and other accrued liabilities 386,009 — 386,009 Non-Cash Financing Activities Change in accounts payable and accrued expenses related to debt financing costs $ 235,198 $ — $ 235,198 Crimson A-2 Units dividends payment in kind 406,000 — 406,000 Assets acquired under financing arrangement — 3,554,952 3,554,952 As of and For the Three and Nine Months Ended September 30, 2021 The effects of the restatement on the consolidated balance sheet as of September 30, 2021 are summarized in the following table: September 30, 2021 As Previously Reported Effect of Restatement As Restated Assets Property and equipment, net of accumulated depreciation of $32,592,641 (Crimson VIE: $341,422,699) $ 445,250,237 $ — $ 445,250,237 Leased property, net of accumulated depreciation of $247,893 1,278,135 — 1,278,135 Financing notes and related accrued interest receivable, net of reserve of $600,000 1,078,072 — 1,078,072 Cash and cash equivalents (Crimson VIE: $3,717,809) 15,091,957 (411,890) 14,680,067 Accounts and other receivables (Crimson VIE: $11,426,137) 14,573,047 — 14,573,047 Due from affiliated companies (Crimson VIE: $953,806) 953,806 — 953,806 Deferred costs, net of accumulated amortization of $250,564 891,783 — 891,783 Inventory (Crimson VIE: $3,229,161) 3,342,111 — 3,342,111 Prepaid expenses and other assets (Crimson VIE: $5,159,383) 10,550,792 — 10,550,792 Operating right-of-use assets (Crimson VIE: $5,950,501) 6,433,505 — 6,433,505 Deferred tax asset, net 4,060,239 — 4,060,239 Goodwill 16,210,020 — 16,210,020 Total Assets $ 519,713,704 $ (411,890) $ 519,301,814 Liabilities and Equity Secured credit facilities, net of deferred financing costs of $1,427,667 $ 102,572,333 $ — $ 102,572,333 Unsecured convertible senior notes, net of discount and debt issuance costs of $2,548,595 115,501,404 — 115,501,404 Accounts payable and other accrued liabilities (Crimson VIE: $14,005,086) 20,901,358 (411,890) 20,489,468 Income tax liability 33,027 — 33,027 Due to affiliated companies (Crimson VIE: $765,228) 765,228 — 765,228 Operating lease liability (Crimson VIE: $5,826,885) 6,281,014 — 6,281,014 Unearned revenue (Crimson VIE $315,000) 6,001,622 — 6,001,622 Total Liabilities $ 252,055,986 $ (411,890) $ 251,644,096 Equity Series A Cumulative Redeemable Preferred Stock 7.375%, $129,525,675 liquidation preference ($2,500 per share, $0.001 par value), 69,367,000 authorized; 51,810 issued and outstanding at September 30, 2021 $ 129,525,675 $ — $ 129,525,675 Common stock, non-convertible, $0.001 par value; 14,866,799 shares issued and outstanding at September 30, 2021 (100,000,000 shares authorized) 14,866 — 14,866 Class B Common Stock, $0.001 par value; 683,761 shares issued and outstanding at September 30, 2021 (11,896,100 shares authorized) 684 — 684 Additional paid-in capital 341,331,070 — 341,331,070 Retained deficit (324,749,301) 4,718,608 (320,030,693) Total CorEnergy Equity 146,122,994 4,718,608 150,841,602 Non-controlling interest 121,534,724 (4,718,608) 116,816,116 Total Equity 267,657,718 — 267,657,718 Total Liabilities and Equity $ 519,713,704 $ (411,890) $ 519,301,814 The effects of the restatement on the consolidated statement of operations for the three months ended September 30, 2021 are summarized in the following table: For the Three Months Ended September 30, 2021 As Previously Reported Effect of Restatement As Restated Revenue Transportation and distribution revenue $ 34,286,394 $ — $ 34,286,394 Pipeline loss allowance subsequent sales 2,124,581 — 2,124,581 Lease revenue 32,915 — 32,915 Other revenue 584,992 — 584,992 Total Revenue 37,028,882 — 37,028,882 Expenses Transportation and distribution expenses 16,089,414 — 16,089,414 Pipeline loss allowance subsequent sales cost of revenue 2,718,038 — 2,718,038 General and administrative 5,156,087 — 5,156,087 Depreciation, amortization and ARO accretion expense 3,690,856 — 3,690,856 Total Expenses 27,654,395 — 27,654,395 Operating Income $ 9,374,487 $ — $ 9,374,487 Other Income (expense) Other income $ 4,040 $ — $ 4,040 Interest expense (3,351,967) — (3,351,967) Total Other Expense (3,347,927) — (3,347,927) Income before income taxes 6,026,560 — 6,026,560 Taxes Current tax benefit (6,927) — (6,927) Deferred tax expense 113,516 — 113,516 Income tax expense, net 106,589 — 106,589 Net Income $ 5,919,971 — $ 5,919,971 Less: Net income attributable to non-controlling interest 3,155,685 (2,109,381) 1,046,304 Net income attributable to CorEnergy Infrastructure Trust, Inc. $ 2,764,286 $ 2,109,381 $ 4,873,667 Preferred dividend requirements 2,388,130 — 2,388,130 Net income attributable to Common Stockholders $ 376,156 $ 2,109,381 $ 2,485,537 Common Stock Basic weighted average shares outstanding 15,426,226 (646,600) 14,779,625 Basic net income per share $ 0.02 $ 0.14 $ 0.16 Diluted weighted average shares outstanding 15,426,226 181,644 15,244,582 Diluted net income per share $ 0.02 $ 0.14 $ 0.16 Class B Common Stock Basic and diluted weighted average shares outstanding — 646,600 646,600 Basic and diluted net income per share $ — $ 0.11 $ 0.11 Dividends declared per Common share $ 0.050 $ — $ 0.050 The effects of the restatement on the consolidated statement of operations for the nine months ended September 30, 2021 are summarized in the following table: For the Nine Months Ended September 30, 2021 As Previously Reported Effect of Restatement As Restated Revenue Transportation and distribution revenue $ 83,681,876 $ — $ 83,681,876 Pipeline loss allowance subsequent sales 6,115,836 — 6,115,836 Lease revenue 1,208,915 — 1,208,915 Other revenue 1,359,331 — 1,359,331 Total Revenue 92,365,958 — 92,365,958 Expenses Transportation and distribution expenses 41,795,421 — 41,795,421 Pipeline loss allowance subsequent sales cost of revenue 5,890,540 — 5,890,540 General and administrative 20,374,534 — 20,374,534 Depreciation, amortization and ARO accretion expense 10,337,639 — 10,337,639 Loss on impairment and disposal of leased property 5,811,779 — 5,811,779 Loss on termination of lease 165,644 — 165,644 Total Expenses 84,375,557 — 84,375,557 Operating Income $ 7,990,401 $ — $ 7,990,401 Other Income (expense) Other income $ 366,859 — $ 366,859 Interest expense (9,578,677) — (9,578,677) Loss on extinguishment of debt (861,814) — (861,814) Total Other Expense (10,073,632) — (10,073,632) Loss before income taxes (2,083,231) — (2,083,231) Taxes Current tax expense 41,313 — 41,313 Deferred tax expense 222,339 — 222,339 Income tax expense, net 263,652 — 263,652 Net Loss $ (2,346,883) — $ (2,346,883) Less: Net income attributable to non-controlling interest 6,775,863 (4,718,608) 2,057,255 Net Loss attributable to CorEnergy Infrastructure Trust, Inc. $ (9,122,746) $ 4,718,608 $ (4,404,138) Preferred dividend requirements 7,007,474 — 7,007,474 Net Loss attributable to Common Stockholders $ (16,130,220) $ 4,718,608 $ (11,411,612) Common Stock Basic weighted average shares outstanding 14,252,305 (217,902) 14,034,403 Basic net loss per share $ (1.13) $ 0.33 $ (0.80) Diluted weighted average shares outstanding 14,252,305 (217,902) 14,034,403 Diluted net loss per share $ (1.13) $ 0.33 $ (0.80) Class B Common Stock Basic and diluted weighted average shares outstanding — 217,902 |