Restatement of Current Period | Note 2 — Restatement of Current Period The Company’s financial statements as of and for the three and nine months ended September 30, 2022 have been restated due to the following errors: Pipe Warrants/Original SPA Warrants Classification and Measurement During the nine months ended September 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”), ii) the issuance of a note payable (the “SPA Note”) with associated warrants on March 14, 2022 (the “SPA Warrants”), iii) the prepayment of the SPA Note on August 18, 2022 and the exchange of the remaining balance for a new note payable (the “Exchange Note”), the modification of the SPA Warrants (the “Modified Warrants”), and the issuance of new warrants (the “New Warrants”). In connection with the aforementioned transactions, the Company determined that the PIPE Warrants and the SPA Warrants were incorrectly classified as equity and must be reclassified to 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, the SPA Warrants, and the New Warrants upon issuance. As a result of these errors: ● Additional paid-in capital was overstated by $24.0 million as of September 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, the Modified SPA Warrants, and New Warrants of $4.1 million as of September 30, 2022; ● Long-term debt and Long-term debt, current was understated by $29.9 million and overstated by $31.3 million, respectively, as of September 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 September 30, 2022 was overstated by $18.3 million as a result of the net impact of the following errors in the consolidated statement of operations: ο The change in fair value of warrant liabilities was understated by $10.6 million and $41.5 million during the three and nine months ended September 30, 2022, respectively due to the fact that the Company did not appropriately remeasure the fair value of the warrant liabilities as of September 30, 2022 through earnings; ο Interest expense, net was understated by $675 thousand and $2.2 million during the three and nine months ended September 30, 2022, respectively 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. ο The gain on extinguishment of notes payable was understated by $21.1 million during the three and nine months ended September 30, 2022 Long-term Debt Classification The Company incorrectly classified the Exchange Note as long-term debt. However, as the Investor has the option of requiring the Company to redeem the Exchange Note on the one-year or two-year anniversaries of issuance subject to certain conditions, the Exchange Note must be classified as a current liability. As a result of this error: ● Long-term debt, current was understated by $31.3 million as of September 30, 2022; ● Long-term debt was overstated by $29.9 million as of September 30, 2022 Debt Issuance Costs Classification The Company incorrectly classified debt issuance costs as an asset rather than as a contra-liability as of September 30, 2022. As a result of this error: ● Prepaid expenses and other current assets were understated by $308 thousand as of September 30, 2022; ● Other non-current assets were overstated by $454 thousand as of September 30, 2022 Reverse Stock Split On October 18, 2022, the Company effected a 1-for-10 reverse stock split of its Common. All owners of record as of October 18, 2022 received one issued and outstanding share of the Company’s Common Stock in exchange for ten outstanding shares of the Company’s Common Stock. Additionally, On October 18, 2022, the Company effected a 1-for-20 reverse stock split of its Common Stock on July 5, 2023. All owners of record as of July 5, 2023 received one issued and outstanding share of the Company’s Common Stock in exchange for twenty outstanding shares of the Company’s Common Stock. Additional information regarding the reverse stock splits may be found in Note 1 – , included elsewhere in the notes to the consolidated financial statements. The impact of these/this adjustment(s) is/are shown below in the restated and reclassified consolidated balance sheet, consolidated statement of operations, and consolidated statement of cash flows for the quarter-ended September 30, 2022. The following is a summary of the impact of the restatement and reclassifications on the Company’s condensed consolidated balance sheet: September 30, 2022 Adjustments Previously Warrants Debt Debt Classification Reverse Restated Assets Current assets: Cash and cash equivalents $ 2,151 — — — — $ 2,151 Restricted cash and restricted marketable securities 10,000 — — — — 10,000 Marketable securities 381 — — — — 381 Accounts receivable, net of allowance for doubtful accounts of $2,740 4,559 — — — — 4,559 Inventory, net of reserves of $1,871 41,791 — — — — 41,791 Prepaid and refundable taxes 204 — — — — 204 Prepaid expenses and other current assets 4,296 — 308 — — 4,604 Total current assets 63,382 — — 63,690 Loan receivable, net of allowance for doubtful accounts of $7,079 29,232 — — — — 29,232 Property and equipment, net 13,208 — — — — 13,208 Right-of-use assets, net 2,470 — — — — 2,470 Goodwill — — — — — - Intangible assets, net — — — — — - Other non-current assets 1,899 — (454 ) — — 1,445 Total assets $ 110,191 $ 110,045 Liabilities and Stockholders’ Equity Current liabilities: Accounts payable $ 9,558 — — — — $ 9,558 Accrued expenses and other current liabilities 20,505 — — — — 20,505 Operating lease liabilities, current 822 — — — — 822 Long-term debt, current 492 (981 ) 146 32,157 — 31,814 Deferred revenue 10,136 — — — — 10,136 Total current liabilities 41,513 — 72,835 Other non-current liabilities 187 — — — — 187 Warrant liabilities 971 4,147 — — — 5,118 Operating lease liabilities, non-current 1,744 — — — — 1,744 Long-term debt 30,380 2,887 — (32,787 ) — 480 Total liabilities 74,795 80,364 Commitments and Contingencies (Note 18) Stockholders’ equity: Common Stock, $0.001 par value per share, 5,000,000 shares authorized, 134,550 shares issued and outstanding 3 — — — (3 ) - Preferred Stock, $0.001 par value per share, 2,895,000 shares authorized, no — — — — — — Preferred A Stock, $0.001 par value per share, 105,000 shares authorized, no — — — — — — Additional paid-in capital 242,549 (24,029 ) — — 3 218,523 Accumulated deficit (207,526 ) 17,684 — 630 — (189,212 ) Total stockholders’ equity attributable to Agrify 35,026 29,311 Non-controlling interests 370 — — — — 370 Total liabilities and stockholders’ equity $ 110,191 $ 110,045 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 September 30, 2022 Nine Months ended September 30, 2022 Adjustment Adjustment Previously Warrants Reverse Restated Previously Warrants Reverse Restated Revenue including $0 and $2,411 from related parties, respectively) $ 7,019 — — $ 7,019 $ 52,369 — — $ 52,369 Cost of goods sold 11,135 — — 11,135 50,703 — — 50,703 Gross profit (loss) (4,116 ) (4,116 ) 1,666 1,666 General and administrative 24,126 — — 24,126 53,263 — — 53,263 Selling and marketing 2,160 — — 2,160 6,582 — — 6,582 Research and development 1,747 — — 1,747 6,269 — — 6,269 Change in contingent consideration (602 ) — — (602 ) (1,509 ) — — (1,509 ) Impairment of goodwill and intangible assets — — — — 69,904 — — 69,904 Total operating expenses 27,431 27,431 134,509 134,509 Loss from operations (31,547 ) (31,547 ) (132,843 ) (132,843 ) Interest (expense) income, net (3,979 ) (675 ) — (4,654 ) (5,224 ) (2,180 ) — (7,404 ) Other income (expense) 1,506 — — 1,506 1,506 — — 1,506 Change in fair value of warrant liabilities 5,686 10,582 — 16,268 5,686 41,548 — 47,234 Loss (gain) on extinguishment of notes payable (17,933 ) (21,052 ) — (38,985 ) (17,933 ) (21,052 ) — (38,985 ) Other (expense) income, net (14,720 ) (11,145 ) (25,865 ) (15,965 ) 18,316 2,351 Net loss before income taxes (46,267 ) (11,145 ) (57,412 ) (148,808 ) 18,316 (130,492 ) Income tax benefit — — — — (262 ) — — (262 ) Net loss (46,267 ) (11,145 ) (57,412 ) (148,546 ) 18,316 (130,230 ) Income (loss) attributable to non-controlling interests 1 — — 1 5 — 5 Net loss attributable to Agrify Corporation $ (46,268 ) $ (11,145 ) $ (57,413 ) $ (148,551 ) $ 18,316 $ (130,235 ) Net loss per share attributable to Common Stockholders – basic and diluted (1) $ (17.33 ) $ (15.33 ) (397.33 ) $ (429.98 ) $ (57.21 ) $ 7.05 (952.94 ) $ (1,003.10 ) Weighted-average common shares outstanding – basic and diluted (1) 2,670,501 — (2,536,975 ) 133,526 2,596,649 — (2,466,817 ) 129,832 The following is a summary of the impact of the restatement and reclassifications on the Company’s condensed consolidated statement of cash flows: Nine Months ended September 30, 2022 Adjustment Previously Cash flows from operating activities Reported Warrants Restated Net loss attributable to Agrify Corporation $ (148,551 ) 18,316 $ (130,235 ) Adjustments to reconcile net loss attributable to Agrify Corporation to net cash used in operating activities: Depreciation and amortization 2,602 — 2,602 Impairment on goodwill and intangible assets 69,904 — 69,904 Loss (gain) on extinguishment of notes payable, net 14,933 24,052 38,985 Change in fair value of Warrant liabilities (5,686 ) (41,548 ) (47,234 ) Amortization of premium on investment securities 606 — 606 Amortization of debt discount 1,990 2,205 4,195 Interest on investment securities (759 ) 59 (700 ) Provision for doubtful accounts 23,708 — 23,708 Provision for slow-moving inventory 967 — 967 Debt issuance costs paid (665 ) 665 — Amortization of issuance costs 389 119 508 Deferred income taxes (262 ) — (262 ) Prepaid and refundable taxes — (10 ) (10 ) Compensation in connection with the issuance of stock options 3,538 — 3,538 Issuance of common shares in connection with acquisition — — — Non-cash interest (income) expense (1,522 ) (59 ) (1,581 ) Loss from disposal of fixed assets 6 — 6 Change in fair value of contingent consideration (1,509 ) — (1,509 ) Income (loss) attributable to non-controlling interests 5 — 5 Changes in operating assets and liabilities, net of acquisitions: Accounts receivable 1,217 — 1,217 Inventory (20,129 ) — (20,129 ) Prepaid expenses and other current assets (2,760 ) 3,729 969 Prepaid and refundable taxes (10 ) 10 — Right-of-use assets, net 55 — 55 Other non-current assets (1,275 ) 1,265 (10 ) Accounts payable 378 (75 ) 303 Accrued expenses and other current liabilities (8,128 ) (37 ) (8,165 ) Deferred (expense) revenue, net 4,843 (596 ) 4,247 Net cash used in operating activities (66,115 ) 8,095 (58,020 ) Cash flows from investing activities Purchases of property and equipment (8,002 ) — (8,002 ) Purchase of securities (283,271 ) — (283,271 ) Proceeds from the sale of securities 317,593 — 317,593 Issuance of loan receivable (26,942 ) — (26,942 ) Cash paid for business combination, net of cash acquired (3,513 ) — (3,513 ) Net cash used in investing activities (4,135 ) — (4,135 ) Cash flows from financing activities Proceeds from issuance of debt and warrants in private placement, net 65,000 (3,109 ) 61,891 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 1 20 Proceeds from exercise of warrants 2 1 3 Short-term loan payable 2,522 (2,522 ) — Repayments of debt in private placement (30,000 ) (3,170 ) (33,170 ) Repayments of notes payable, other (2,685 ) 2,637 (48 ) Payments on insurance financing loans — (1,714 ) (1,714 ) Payments on other financing loans — (248 ) (248 ) Payments of financing leases (241 ) — (241 ) Impact from reverse stock split — 2 2 Net cash provided by financing activities 60,387 (8,095 ) 52,292 Net increase in cash and cash equivalents (9,863 ) (9,863 ) Cash and cash equivalents at the beginning of period 12,014 — 12,014 Cash and cash equivalents at the end of period $ 2,151 — $ 2,151 Cash, cash equivalents, and restricted cash at end of period Cash and cash equivalents $ 2,151 $ 2,151 Restricted cash and restricted marketable securities 10,000 10,000 Total cash, cash equivalents, and restricted cash and restricted marketable securities at the end of period $ 12,151 $ 12,151 Supplemental disclosures of non-cash information Initial fair value of warrants — 50,705 $ 50,705 Financing of 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/deficit as of September 30, 2022: Common Stock Common Stock Additional Additional Accumulated Accumulated Total Total Non-Controlling Interests (Previously Reported) Non- Total Total Shares Amount Shares Amount Balance at January 1, 2022 2,220,710 $ 2 $ 111,035 $ — $ 196,032 $ 196,034 $ (58,975 ) $ (58,975 ) $ 137,059 $ 137,059 $ 365 $ 365 $ 137,424 $ 137,424 Stock-based compensation — — — — 1,893 1,893 — — 1,893 1,893 — — 1,893 1,893 Issuance of Common Stock and warrants in private placement 245,035 — 12,252 — 25,797 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 29,793 — 1,490 — 1,903 1,903 — — 1,903 1,903 — — 1,903 1,903 Exercise of options 851 — 42 — 20 20 — — 20 20 — — 20 20 Exercise of warrants 162,754 — 8,138 — 2 2 — — 2 2 — — 2 2 Net loss — — — — — — (102,283 ) (72,824 ) (102,283 ) (72,824 ) 4 4 (102,279 ) (72,820 ) Balance at June 30, 2022 2,659,143 $ 2 132,957 $ — $ 238,877 $ 214,652 $ (161,258 ) $ (131,799 ) $ 77,621 $ 82,853 $ 369 $ 369 $ 77,990 $ 83,222 Stock-based compensation — — — — 1,645 1,645 — — $ 1,645 $ 1,645 — — $ 1,645 $ 1,645 Issuance of common shares in connection with acquisition 8,704 — 435 — 2,220 2,220 — — 2,220 2,220 — — 2,220 2,220 Reclass of warrant liabilities — — — — (194 ) 4 — — (194 ) 4 — — (194 ) 4 Exercise of warrants 3,161 1 158 — 1 2 — — 2 2 — — 2 2 Issuance of restricted stock units 20,000 — 1,000 — — — — — — - — — — — Net loss — — — — — — (46,268 ) (57,413 ) (46,268 ) (57,413 ) 1 1 (46,267 ) (57,412 ) Balance at September 30, 2022 2,691,008 $ 3 134,550 $ — $ 242,549 $ 218,523 $ (207,526 ) $ (189,212 ) $ 35,026 $ 29,311 $ 370 $ 370 $ 35,396 $ 29,681 The related notes to the condensed and consolidated financial statements have also been restated to reflect the error corrections described above. |