Restatement of Previously Issued Financial Statements (As Restated) | NOTE 2 - RESTATEMENT OF PREVIOUSLY ISSUED FINANCIAL STATEMENTS (As Restated) On April 12, 2021, the Staff of the Securities and Exchange Commission As a result of the SEC Staff Statement and in light of evolving views as to certain provisions commonly included in warrants issued by SPACs, we re-evaluated the accounting for our warrants (as described in “Note 9 – Warrant Liabilities” and “Note 12 – Mezzanine Equity Derivatives and Hedging—Contracts in Entity’s Own Equity As a result of the SEC Staff Statement, the Company has determined that the warrants should be classified as liabilities Impact of the Restatement The impact of the restatement on the consolidated balance sheets and statements of operations for the Affected Periods is presented below. The restatement had no impact on net cash flows from operating, investing or financing activities. CONSOLIDATED BALANCE SHEETS As Previously Reported Adjustments As Restated As of December 31, 2020 Warrant liabilities $ - $ 1,619 $ 1,619 Total liabilities 353,155 1,619 354,774 Series A Redeemable Convertible Preferred Stock 52,776 (1,801 ) 50,975 Additional paid in capital 241,465 (24,253 ) 217,212 Accumulated deficit (346,866 ) 24,435 (322,431 ) Total stockholders' equity (deficit) (105,394 ) 182 (105,212 ) As of December 31, 2019 Warrant liabilities $ - $ 8,147 $ 8,147 Total liabilities 426,114 8,147 434,261 Series A Redeemable Convertible Preferred Stock 38,928 (3,337 ) 35,591 Additional paid in capital 248,302 (22,920 ) 225,382 Accumulated deficit (111,201 ) 18,110 (93,091 ) Total stockholders' equity attributable to U.S. Well Services, Inc. 137,107 (4,810 ) 132,297 Total stockholders' equity 147,740 (4,810 ) 142,930 As of December 31, 2018 Warrant liabilities $ - $ 29,110 $ 29,110 Total liabilities 239,881 29,110 268,991 Additional paid in capital 204,928 (35,117 ) 169,811 Accumulated deficit (17,383 ) 6,007 (11,376 ) Total stockholders' equity attributable to U.S. Well Services, Inc. 187,551 (29,110 ) 158,441 Total stockholders' equity 240,349 (29,110 ) 211,239 CONSOLIDATED STATEMENTS OF OPERATIONS As Previously Reported Adjustments As Restated For the year ended December 31, 2020 Interest expense, net $ (25,209 ) $ (17 ) $ (25,226 ) Change in fair value of warrant liabilities - 6,342 6,342 Loss before income taxes (247,537 ) 6,325 (241,212 ) Net loss (246,713 ) 6,325 (240,388 ) Net loss attributable to U.S. Well Services, Inc. (235,665 ) 6,325 (229,340 ) Deemed and imputed dividends on Series A preferred stock (11,666 ) (1,356 ) (13,022 ) Net loss attributable to U.S. Well Services, Inc. common stockholders (257,158 ) 4,969 (252,189 ) Loss per common share - Basic and diluted $ (3.88 ) $ 0.07 $ (3.81 ) For the year ended December 31, 2019 Interest expense, net $ (30,099 ) $ (10 ) $ (30,109 ) Change in fair value of warrant liabilities - 12,113 12,113 Loss before income taxes (116,159 ) 12,103 (104,056 ) Net loss (116,082 ) 12,103 (103,979 ) Net loss attributable to U.S. Well Services, Inc. (93,913 ) 12,103 (81,810 ) Deemed and imputed dividends on Series A preferred stock (11,206 ) (590 ) (11,796 ) Net loss attributable to U.S. Well Services, Inc. common stockholders (109,169 ) 11,513 (97,656 ) Loss per common share - Basic and diluted $ (2.11 ) $ 0.22 $ (1.89 ) For the year ended December 31, 2018 Change in fair value of warrant liabilities $ - $ 6,007 $ 6,007 Loss before income taxes (70,462 ) 6,007 (64,455 ) Net loss (70,814 ) 6,007 (64,807 ) Net loss attributable to U.S. Well Services, Inc. (65,896 ) 6,007 (59,889 ) Loss per common share - Basic and diluted $ (1.33 ) $ 0.12 $ (1.21 ) CONDENSED CONSOLIDATED BALANCE SHEETS (unaudited) As Previously Reported Adjustments As Restated As of September 30, 2020 Warrant liabilities $ - $ 1,187 $ 1,187 Total liabilities 322,100 1,187 323,287 Series A Redeemable Convertible Preferred Stock 50,907 (183 ) 50,724 Additional paid in capital 240,547 (26,073 ) 214,474 Accumulated deficit (317,642 ) 25,069 (292,573 ) Total stockholders' equity (deficit) (77,088 ) (1,004 ) (78,092 ) As of June 30, 2020 Warrant liabilities $ - $ 2,966 $ 2,966 Total liabilities 328,069 2,966 331,035 Series A Redeemable Convertible Preferred Stock 53,277 (1,976 ) 51,301 Additional paid in capital 237,872 (24,281 ) 213,591 Accumulated deficit (301,705 ) 23,291 (278,414 ) Total stockholders' equity (deficit) (63,826 ) (990 ) (64,816 ) As of March 31, 2020 Warrant liabilities $ - $ 1,599 $ 1,599 Total liabilities 410,090 1,599 411,689 Series A Redeemable Convertible Preferred Stock 46,928 (2,615 ) 44,313 Additional paid in capital 242,143 (23,643 ) 218,500 Accumulated deficit (283,568 ) 24,659 (258,909 ) Total stockholders' equity (deficit) (41,419 ) 1,016 (40,403 ) As of September 30, 2019 Warrant liabilities $ - $ 16,391 $ 16,391 Total liabilities 431,877 16,391 448,268 Series A Redeemable Convertible Preferred Stock 31,968 (3,735 ) 28,233 Additional paid in capital 232,080 (22,522 ) 209,558 Accumulated deficit (78,008 ) 9,866 (68,142 ) Total stockholders' equity attributable to U.S. Well Services, Inc. 154,078 (12,656 ) 141,422 Total stockholders' equity 192,155 (12,656 ) 179,499 As of June 30, 2019 Warrant liabilities $ - $ 33,978 $ 33,978 Total liabilities 458,611 33,978 492,589 Series A Redeemable Convertible Preferred Stock 25,892 (3,905 ) 21,987 Additional paid in capital 236,398 (22,352 ) 214,046 Accumulated deficit (61,039 ) (7,721 ) (68,760 ) Total stockholders' equity attributable to U.S. Well Services, Inc. 175,365 (30,073 ) 145,292 Total stockholders' equity 217,279 (30,073 ) 187,206 As of March 31, 2019 Warrant liabilities $ - $ 38,049 $ 38,049 Total liabilities 394,659 38,049 432,708 Additional paid in capital 206,008 (25,339 ) 180,669 Accumulated deficit (39,560 ) (12,710 ) (52,270 ) Total stockholders' equity attributable to U.S. Well Services, Inc. 166,454 (38,049 ) 128,405 Total stockholders' equity 213,355 (38,049 ) 175,306 CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) Three Months Ended September 30, 2020 June 30, 2020 March 31, 2020 September 30, 2019 June 30, 2019 March 31, 2019 Interest expense, net As Previously Reported $ (5,744 ) $ (5,661 ) $ (7,952 ) $ (8,449 ) $ (7,820 ) $ (5,115 ) Adjustments (4 ) (4 ) (4 ) (4 ) (2 ) - As Restated (5,748 ) (5,665 ) (7,956 ) (8,453 ) (7,822 ) (5,115 ) Change in fair value of warrant liabilities As Previously Reported $ - $ - $ - $ - $ - $ - Adjustments 1,783 (1,364 ) 6,553 17,591 4,991 (18,717 ) As Restated 1,783 (1,364 ) 6,553 17,591 4,991 (18,717 ) Loss before income taxes As Previously Reported $ (16,075 ) $ (18,221 ) $ (183,917 ) $ (21,210 ) $ (26,605 ) $ (28,365 ) Adjustments 1,779 (1,368 ) 6,549 17,587 4,989 (18,717 ) As Restated (14,296 ) (19,589 ) (177,368 ) (3,623 ) (21,616 ) (47,082 ) Net loss As Previously Reported $ (15,988 ) $ (18,234 ) $ (183,167 ) $ (21,249 ) $ (26,911 ) $ (28,489 ) Adjustments 1,779 (1,368 ) 6,549 17,587 4,989 (18,717 ) As Restated (14,209 ) (19,602 ) (176,618 ) (3,662 ) (21,922 ) (47,206 ) Net income (loss) attributable to U.S. Well Services, Inc. As Previously Reported $ (15,937 ) $ (18,137 ) $ (172,367 ) $ (16,969 ) $ (21,479 ) $ (22,272 ) Adjustments 1,779 (1,368 ) 6,549 17,587 4,989 (18,717 ) As Restated (14,158 ) (19,505 ) (165,818 ) 618 (16,490 ) (40,989 ) Deemed and imputed dividends on Series A preferred stock As Previously Reported $ (467 ) $ (4,504 ) $ (6,249 ) $ (4,406 ) $ (1,560 ) $ - Adjustments 3 (638 ) (723 ) (170 ) (22 ) - As Restated (464 ) (5,142 ) (6,972 ) (4,576 ) (1,582 ) - Net loss attributable to U.S. Well Services, Inc. common stockholders As Previously Reported $ (18,939 ) $ (25,152 ) $ (180,367 ) $ (23,045 ) $ (23,699 ) $ (22,272 ) Adjustments 1,782 (2,006 ) 5,826 17,417 4,967 (18,717 ) As Restated (17,157 ) (27,158 ) (174,541 ) (5,628 ) (18,732 ) (40,989 ) Loss per common share - Basic and diluted As Previously Reported $ (0.28 ) $ (0.38 ) $ (3.00 ) $ (0.45 ) $ (0.46 ) $ (0.45 ) Adjustments 0.03 (0.03 ) 0.10 0.34 0.09 (0.39 ) As Restated (0.25 ) (0.41 ) (2.90 ) (0.11 ) (0.37 ) (0.84 ) CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (unaudited) Nine Months Ended September 30, Six Months Ended June 30, 2020 2019 2020 2019 Interest expense, net As Previously Reported $ (19,357 ) $ (21,384 ) $ (13,613 ) $ (12,935 ) Adjustments (12 ) (6 ) (8 ) (2 ) As Restated (19,369 ) (21,390 ) (13,621 ) (12,937 ) Change in fair value of warrant liabilities As Previously Reported $ - $ - $ - $ - Adjustments 6,972 3,865 5,189 (13,726 ) As Restated 6,972 3,865 5,189 (13,726 ) Loss before income taxes As Previously Reported $ (218,213 ) $ (76,180 ) $ (202,138 ) $ (54,970 ) Adjustments 6,960 3,859 5,181 (13,728 ) As Restated (211,253 ) (72,321 ) (196,957 ) (68,698 ) Net loss As Previously Reported $ (217,389 ) $ (76,649 ) $ (201,401 ) $ (55,400 ) Adjustments 6,960 3,859 5,181 (13,728 ) As Restated (210,429 ) (72,790 ) (196,220 ) (69,128 ) Net loss attributable to U.S. Well Services, Inc. As Previously Reported $ (206,441 ) $ (60,720 ) $ (190,504 ) $ (43,751 ) Adjustments 6,960 3,859 5,181 (13,728 ) As Restated (199,481 ) (56,861 ) (185,323 ) (57,479 ) Deemed and imputed dividends on Series A preferred stock As Previously Reported $ (11,220 ) $ (5,966 ) $ (10,753 ) $ (1,560 ) Adjustments (1,358 ) (192 ) (1,361 ) (22 ) As Restated (12,578 ) (6,158 ) (12,114 ) (1,582 ) Net loss attributable to U.S. Well Services, Inc. common stockholders As Previously Reported $ (224,458 ) $ (69,016 ) $ (205,519 ) $ (45,971 ) Adjustments 5,602 3,667 3,820 (13,750 ) As Restated (218,856 ) (65,349 ) (201,699 ) (59,721 ) Loss per common share - Basic and diluted As Previously Reported $ (3.46 ) $ (1.36 ) $ (3.25 ) $ (0.92 ) Adjustments 0.09 0.07 0.06 (0.27 ) As Restated (3.37 ) (1.29 ) (3.19 ) (1.19 ) |