Restatement of Current Period | Note 2 — Restatement of Current Period The Company’s financial statements as of and for the three and six-months ended June 30, 2022 have been restated due to the following errors: PIPE Warrants/SPA Warrants Classification and Measurement During the six months ended June 30, 2022 the Company entered into several debt and equity financing transactions including i) the issuance of common stock and warrants in a private placement on January 25, 2022 (the “PIPE Warrants”) and ii) the issuance of a note payable with associated warrants on March 14, 2022 (the “SPA Warrants”). The Company determined that the PIPE Warrants and the SPA Warrants were incorrectly classified as equity and must be reclassified to a liabilities measured at fair value upon issuance and remeasured to fair value at each reporting date. In addition, the Company used an incorrect volatility percentage when calculating the value of the PIPE Warrants and the SPA Warrants upon issuance. As a result of these errors: ● Additional paid-in capital was overstated by $24.2 million as of June 30, 2022 due to the incorrect classification of the SPA Warrants and the PIPE Warrants as equity rather than liabilities; ● Warrant liabilities was understated by the fair value of the PIPE Warrants and the SPA Warrants of $9.5 million as of June 30, 2022; ● Long-term debt and Long-term debt, current was overstated by $9.2 million and $5.5 millions, respectively, as of June 30, 2022 due to the incorrect allocation of the debt discount in connection with the issuance of debt and SPA Warrants, as a result of the improper classification of the SPA Warrants as equity rather than liabilities; ● Accumulated deficit as of June 30, 2022 was overstated by $29.5 million as a result of the net impact of the following errors in the condensed consolidated statement of operations: o The change in fair value of warrant liabilities was understated by $20.2 million and $31.0 million for the three and six-months ended June 30, 2022, respectively, due to the fact that the Company did not appropriately remeasure the fair value of the warrant liabilities through earnings; o Interest expense, net was understated by $1.4 million and $1.5 million for the three and six-months ended June 30, 2022 due to incorrect debt discount amortization in connection with the issuance of debt and SPA Warrants, as a result of the improper classification of the SPA Warrants as equity rather than liabilities. The impact of these/this adjustment(s) is/are shown below in the restated and reclassified condensed consolidated balance sheet, condensed consolidated statement of operations, and condensed consolidated statement of cash flows for the three and six-months ended June 30, 2022. The following is a summary of the impact of the restatement and reclassifications on the Company’s condensed consolidated balance sheet: June 30, 2022 Adjustments Previously Warrants Reverse Restated Assets Current assets: Cash and cash equivalents $ 18,608 — $ 18,608 Restricted cash and restricted marketable securities 30,000 — 30,000 Marketable securities 11,323 — 11,323 Accounts receivable, net of allowance for doubtful accounts of $2,740 10,468 — 10,468 Inventory, net of reserves of $1,871 41,871 — 41,871 Prepaid and refundable taxes 210 — 210 Prepaid expenses and other current assets 5,925 — 5,925 Total current assets 118,405 118,405 Loan receivable, net of allowance for doubtful accounts of $7,079 35,090 — 35,090 Property and equipment, net 11,932 — 11,932 Right-of-use assets, net 2,866 — 2,866 Goodwill — — — Intangible assets, net — — — Other non-current assets 2,920 — 2,920 Total assets $ 171,213 $ 171,213 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 4,157 — $ 4,157 Accrued expenses and other current liabilities 27,456 — 27,456 Operating lease liabilities, current 1,084 — 1,084 Long-term debt, current 9,615 (5,536 ) 4,079 Deferred revenue 3,753 — 3,753 Total current liabilities 46,065 40,529 Warrant liabilities — 9,530 9,530 Other non-current liabilities 236 — 236 Operating lease liabilities, non-current 1,908 — 1,908 Long-term debt 45,014 (9,226 ) 35,788 Total liabilities 93,223 87,991 Commitments and Contingencies (Note 18) Stockholders’ equity: Common Stock, $0.001 par value per share, 250,000 shares authorized, 132,957 shares issued and outstanding 25 — (25 ) — Preferred Stock, $0.001 par value per share, 2,895,000 shares authorized, no shares issued or outstanding — — — Preferred A Stock, $0.001 par value per share, 105,000 shares authorized, no shares issued or outstanding — — — Additional paid-in capital 238,854 (24,227 ) 25 214,652 Accumulated deficit (161,258 ) 29,459 (131,799 ) Total stockholders’ equity attributable to Agrify 77,621 82,853 Non-controlling interests 369 — 369 Total liabilities and stockholders’ equity $ 171,213 $ 171,213 The following is a summary of the impact of the restatement and reclassifications on the Company’s condensed consolidated statement of operations: Three Months ended June 30, 2022 Six Months ended June 30, 2022 Adjustment Adjustment Previously Warrants Reverse Restated Previously Warrants Reverse Restated Revenue including $1,140 and $2,411from related parties, respectively) $ 19,329 — — $ 19,329 $ 45,350 — — $ 45,350 Cost of goods sold 17,717 — — 17,717 39,568 — — 39,568 Gross profit (loss) 1,612 1,612 5,782 — 5,782 General and administrative 19,378 — — 19,378 29,137 — — 29,137 Selling and marketing 2,332 — — 2,332 4,422 — — 4,422 Research and development 2,438 — — 2,438 4,522 — — 4,522 Change in contingent consideration (907 ) — — (907 ) (907 ) — — (907 ) Impairment of goodwill and intangible assets 69,904 — — 69,904 69,904 — — 69,904 Total operating expenses 93,145 93,145 107,078 107,078 Loss from operations (91,533 ) (91,533 ) (101,296 ) (101,296 ) Interest (expense) income, net (1,927 ) (1,384 ) — (3,311 ) (1,245 ) (1,507 ) (2,752 ) Other expenses — — — — — — — — Change in fair value of warrant liabilities — 20,181 — 20,181 — 30,966 — 30,966 Gain on extinguishment of notes payable — — — — — — — — Other (expense) income, net (1,927 ) 18,797 16,870 (1,245 ) 29,459 28,214 Net loss before income taxes (93,460 ) 18,797 (74,663 ) (102,541 ) 29,459 (73,082 ) Income tax benefit (62 ) — — (62 ) (262 ) — — (262 ) Net loss (93,398 ) 18,797 (74,601 ) (102,279 ) 29,459 (72,820 ) Income (loss) attributable to non-controlling interest 3 — — 3 4 — — 4 Net loss attributable to Agrify Corporation $ (93,401 ) $ 18,797 $ (74,604 ) $ (102,283 ) $ 29,459 $ (72,824 ) Net loss per share attributable to Common Stockholders – basic and diluted $ (3.51 ) $ 0.71 $ (558.50 ) $ (561.31 ) $ (4.00 ) $ 1.15 $ (566.28 ) $ (569.13 ) Weighted-average common shares outstanding – basic and diluted 26,582,104 — (26,449,193 ) 132,911 25,591,114 — (25,463,158 ) 127,956 The following is a summary of the impact of the restatement and reclassifications on the Company’s condensed consolidated statement of cash flows: Six Months ended June 30, 2022 Cash flows from operating activities Previously Adjustment Restated Net loss attributable to Agrify Corporation $ (102,283 ) 29,459 $ (72,824 ) Adjustments to reconcile net loss attributable to Agrify Corporation to net cash used in operating activities: Depreciation and amortization 2,193 — 2,193 Impairment on goodwill and intangible assets 69,904 — 69,904 Amortization of premium on investment securities 1,055 — 1,055 Amortization of debt discount 1,228 1,507 2,735 Amortization of issuance costs — 370 370 Interest on investment securities (1,247 ) — (1,247 ) Early termination of lease — 26 26 Provision for doubtful accounts 8,630 — 8,630 Provision for slow-moving inventory 929 — 929 Prepaid and refundable taxes — (16 ) (16 ) Debt issuance costs 2,422 (2,422 ) — Deferred income taxes (262 ) — (262 ) Compensation in connection with the issuance of stock options 1,893 — 1,893 Non-cash interest (income) expense (1,010 ) — (1,010 ) Gain on extinguishment of notes payable, net — — — Loss from disposal of fixed assets 8 — 8 Change in fair value of contingent consideration (907 ) — (907 ) Change in fair value of warrant liabilities — (30,966 ) (30,966 ) Income (loss) attributable to non-controlling interests 4 — 4 Changes in operating assets and liabilities, net of acquisitions: Accounts receivable (4,305 ) — (4,305 ) Inventory (20,171 ) — (20,171 ) Prepaid expenses and other current assets (2,714 ) 3,499 785 Prepaid and refundable taxes (16 ) 16 — Right-of-use assets, net 86 (26 ) 60 Other non-current assets (1,514 ) 1,514 — Accounts payable (4,943 ) 2,619 (2,324 ) Accrued expenses and other current liabilities (4,000 ) (49 ) (4,049 ) Deferred (expense) revenue, net (2,560 ) 1,558 (1,002 ) Net cash used in operating activities (57,580 ) 7,089 (50,491 ) Cash flows from investing activities Purchases of property and equipment (6,398 ) (2,702 ) (9,100 ) Purchase of securities (211,030 ) — (211,030 ) Proceeds from the sale of securities 214,449 — 214,449 Issuance of loan receivable (20,443 ) — (20,443 ) Cash paid for business combination, net of cash acquired (3,513 ) (3,513 ) Net cash used in investing activities (26,935 ) (2,702 ) (29,637 ) Cash flows from financing activities Proceeds from issuance of debt and warrants in private placement 65,000 (2,595 ) 62,405 Proceeds from issuance of Common Stock and warrants in private placement, net of fees 25,770 27 25,797 Proceeds from IPO, net of fees — — — Proceeds from Secondary public offering, net of fees — — — Proceeds from exercise of options 19 — 19 Proceeds from exercise of warrants 2 — 2 Short-term loan payable 2,513 (2,513 ) — Repayments of debt (2,008 ) 2,008 — Payments on other finance loans — (243 ) (243 ) Payments on insurance financing loans — (1,071 ) (1,071 ) Payments of financing leases (187 ) — (187 ) Net cash provided by financing activities 91,109 (4,387 ) 86,722 Net increase in cash and cash equivalents 6,594 6,594 Cash and cash equivalents at the beginning of period 12,014 12,014 Cash and cash equivalents at the end of period $ 18,608 $ 18,608 Cash, cash equivalents, and restricted cash and restricted marketable securities at end of period Cash and cash equivalents $ 18,608 $ 18,608 Restricted cash and restricted marketable securities 30,000 30,000 Total cash, cash equivalents, and restricted cash and restricted marketable securities at the end of period $ 48,608 $ 48,608 Supplemental disclosures of non-cash investing activities Initial fair value of warrants $ — $ 40,496 $ 40,496 Financing prepaid insurance $ — $ 1,928 $ 1,928 The following is a summary of the impact of the restatement and reclassifications on the Company’s condensed consolidated statement of stockholders’ equity as of June 30, 2022: Common Stock Common Stock Additional Additional Accumulated Accumulated Total Total Non-Controlling Non-Controlling Total Total Shares Amount Shares Amount Reported) Restated) Reported) ( Restated) Reported) ( Restated) Reported) ( Restated) Reported) ( Restated) Balance at January 1, 2022 22,207,103 $ 21 111,035 $ — $ 196,013 $ 196,034 $ (58,975 ) $ (58,975 ) $ 137,059 $ 137,059 $ 365 $ 365 $ 137,424 $ 137,424 Stock-based compensation — — — — 953 953 — — 953 953 — — 953 953 Issuance of Common Stock and warrants in private placement 2,450,350 2 12,252 — 25,795 14,800 — — 25,797 14,800 — — 25,797 14,800 Issuance of debt and warrants in private placement — — — — 13,230 — — — 13,230 — — — 13,230 — Acquisition of Lab Society 297,929 — 1,490 — 1,903 1,903 — — 1,903 1,903 — — 1,903 1,903 Exercise of options 4,220 — 21 — 10 10 — — 10 10 — — 10 10 Exercise of warrants 1,583,288 2 7,916 — (1 ) 1 — — 1 1 — — 1 1 Net loss — — — — — 0 (8,882 ) 1,780 (8,882 ) 1,780 1 1 (8,881 ) 1,781 Balance at March 31, 2022 26,542,890 $ 25 132,714 $ — $ 237,903 $ 213,701 $ (67,857 ) $ (57,195 ) $ 170,071 $ 156,506 $ 366 $ 366 $ 170,437 $ 156,872 Stock-based compensation — — — — 940 940 — — 940 940 — — 940 940 Exercise of options 4,286 — 21 — 10 10 — — 10 10 — — 10 10 Exercise of warrants 44,254 — 222 — 1 1 — — 1 1 — — 1 1 Net loss — — — — — — (93,401 ) (74,604 ) (93,401 ) (74,604 ) 3 3 (93,398 ) (74,601 ) Balance at June 30, 2022 26,591,430 $ 25 132,957 $ — $ 238,854 $ 214,652 $ (161,258 ) $ (131,799 ) $ 77,621 $ 82,853 $ 369 $ 369 $ 77,990 $ 83,222 The related notes to the condensed consolidated financial statements have also been restated to reflect the error corrections described above. |