Delaware |
7374 |
86-1746728 | ||
(State or other jurisdiction of incorporation or organization) |
(Primary Standard Industrial Classification Code Number) |
(I.R.S. Employer Identification Number) |
Chris Zochowski Richard Alsop Kristina Trauger Shearman & Sterling LLP 401 9th Street, NW Suite 800 Washington, DC 20004 (202) 508-8000 |
Dean M. Colucci Michelle Geller Alex Pherson Duane Morris LLP 1540 Broadway New York, NY 10036 (973) 424-2020 |
Large accelerated filer |
☐ |
Accelerated filer |
☐ | |||
☒ |
Smaller reporting company |
|||||
Emerging growth company |
| ||||
Title of Each Class of Securities to be Registered |
Proposed Maximum Aggregate Offering Price (1)(2) |
Amount of Registration Fee | ||
% Senior Notes due 2026 |
$46,000,000 |
$4,264.20(*) | ||
| ||||
|
(1) |
Estimated solely for the purpose of computing the registration fee in accordance with Rule 457(o) under the Securities Act of 1933, as amended (the “Securities Act”). |
(2) |
Includes up to $6,000,000 in aggregate principal amount of additional Notes which may be issued upon the exercise of a 30-day option granted to the underwriters. |
* |
Previously paid. |
Per Note |
Total (2)(3) |
|||||||
Public offering price |
$ |
$ |
||||||
Underwriting discount (1) |
$ |
$ |
||||||
Proceeds, before expenses, payable to us (2) |
$ |
$ |
(1) |
See “ Underwriting |
(2) |
B. Riley Securities, Inc. (“B. Riley”), as representative of the underwriters, may exercise an option to purchase up to an additional $ aggregate principal amount of Notes offered hereby, within 30 days of the date of this prospectus. If this option is exercised in full, the total offering price will be $ , the total underwriting discount paid by us will be $ , and total proceeds to us, before expenses, will be approximately $ . |
(3) |
Total expenses of the offering payable by us, excluding underwriting discounts and commissions, are estimated to be $ . |
B. Riley Securities |
Ladenburg Thalmann |
William Blair & Co. | ||
Northland Capital Markets |
Aegis Capital Corp. |
Colliers Securities LLC |
Maxim Group LLC | ||
Wedbush Securities Ziegler |
Page |
||||
iii | ||||
1 | ||||
14 | ||||
17 | ||||
51 | ||||
52 | ||||
53 | ||||
55 | ||||
70 | ||||
78 | ||||
96 | ||||
116 | ||||
124 | ||||
130 | ||||
132 | ||||
136 | ||||
140 | ||||
140 | ||||
140 | ||||
F-1 |
• | the ability to negotiate or execute definitive documentation with respect to a facility in Spartanburg, South Carolina on terms and conditions that are acceptable to Greenidge, whether on a timely basis or at all; |
• | the ability to recognize the anticipated objectives and benefits of an expansion into a facility in Spartanburg, South Carolina; |
• | the ability to recognize the anticipated objectives and any benefits of the Merger described in Note 1 of the Notes to Consolidated Financial Statements of Greenidge Generation Holdings Inc. herein, including the anticipated tax treatment of the Merger; |
• | changes in applicable laws, regulations or permits affecting our operations or the industries in which we operate, including regulation regarding power generation, cryptocurrency usage and/or cryptocurrency mining; |
• | any failure by us to obtain acceptable financing with regard to our growth strategies or operations; |
• | fluctuations and volatility in the price of bitcoin and other cryptocurrencies; |
• | loss of public confidence in, or use cases of, bitcoin and other cryptocurrencies; |
• | the potential of cryptocurrency market manipulation; |
• | the economics of mining cryptocurrency, including as to variables or factors affecting the cost, efficiency and profitability of mining; |
• | the availability, delivery schedule and cost of equipment necessary to maintain and grow our business and operations, including mining equipment and equipment meeting the technical or other specifications required to achieve our growth strategy; |
• | the possibility that we may be adversely affected by other economic, business or competitive factors, including factors affecting the industries in which we operate or upon which we rely and are dependent; |
• | the ability to expand successfully to other facilities, mine other cryptocurrencies or otherwise expand our business; |
• | changes in tax regulations applicable to us, our assets or cryptocurrencies, including bitcoin; |
• | any litigation involving us; |
• | costs and expenses relating to cryptocurrency transaction fees and fluctuation in cryptocurrency transaction fees; |
• | the condition of our physical assets, including that our current single operating facility may realize material, if not total, loss and interference as a result of equipment malfunction or break-down, physical disaster, data security breach, computer malfunction or sabotage; and |
• | the actual and potential impact of the COVID-19 pandemic. |
• | Bitcoin-Mining |
• | Independent Electric Generation |
• | Capacity revenue: We receive capacity revenue for committing to sell power to the NYISO when dispatched. |
• | Energy revenue: When dispatched by the NYISO, we receive energy revenue based on the hourly price of power. |
• | Ancillary services revenue: When selected by the NYISO, we receive compensation for the provision of operating reserves. |
• | Vertical Integration |
• | Low power costs |
• | Bitcoin market upside |
• | Power market upside |
• | Self-reliance behind-the-meter |
• | Relatively stable regulatory environment low-cost power environments. |
• | Cryptocurrency experience low-cost ASIC mining computers of proven performance. |
• | Blue-chip backing |
• | have an auditor report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; |
• | comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis); |
• | submit certain executive compensation matters to shareholder advisory votes, such as “say-on-pay,” “say-on-frequency” |
• | disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the CEO’s compensation to median employee compensation. |
|
• |
|
We may be able to incur substantially more debt, which could have important consequences to you. |
|
• |
|
The Notes will be unsecured and therefore will be effectively subordinated to any secured indebtedness that we currently have or that we may incur in the future. |
|
• |
|
The Notes will be structurally subordinated to the indebtedness and other liabilities of our subsidiaries. |
|
• |
|
The indenture under which the Notes will be issued will contain limited protection for holders of the Notes. |
|
• |
|
An increase in market interest rates could result in a decrease in the value of the Notes. |
|
• |
|
An active trading market for the Notes may not develop, which could limit the market price of the Notes or your ability to sell them. |
|
• |
|
We may redeem the Notes before maturity, and you may be unable to reinvest the proceeds at the same or a higher rate of return. |
|
• |
|
The rating for the Notes could at any time be revised downward or withdrawn entirely at the discretion of the issuing rating agency. |
• | We have a limited operating history, with operating losses as we have grown. If we are unable to sustain greater revenues than our operating costs of bitcoin mining and power generation, as well as expansion plans, we will resume operating losses, which could negatively impact our operations, strategy and financial performance. |
• | While we have multiple sources of revenue from our business and operations, these sources of revenue currently depend on the single natural gas power generation facility that we operate. Any disruption to our single power plant would have a material adverse effect on our business and operations, as well as our results of operations and financial condition. |
• | As the aggregate amount of computing power, or hash rate, in the bitcoin network increases, the amount of bitcoin earned per unit of hash rate decreases; as a result, in order to maintain our market share, we may have to incur significant capital expenditures in order to expand our fleet of miners. |
• | The loss of any of our management team, an inability to execute an effective succession plan, or an inability to attract and retain qualified personnel could adversely affect our operations, strategy and business. |
• | Our subsidiaries conduct the substantial majority of our operations and own our operating assets. |
• | Our business and operating plan may be altered due to several external factors including but not limited to market conditions, the ability to procure equipment in a quantity, cost and timeline consistent with the business plan and the ability to identify and acquire additional locations to replicate the operating model in place at our existing facility. |
• | The properties utilized by us in our bitcoin mining operations may experience damage, including damage not covered by insurance. |
• | Our bitcoin may be subject to loss, theft or restriction on access. |
• | If bitcoin or other cryptocurrencies are determined to be investment securities, and we hold a significant portion of our assets in such cryptocurrency, investment securities or non-controlling equity interests of other entities, we may inadvertently violate the Investment Company Act. |
• | There has been limited precedent set for financial accounting of digital assets and so it is unclear how we will be required to account for digital asset transactions. |
• | Our ability to use our net operating losses to offset future taxable income may be subject to certain limitations. |
• | Regulatory changes or actions may alter the nature of an investment in us or restrict the use of bitcoin in a manner that adversely affects our business, prospects or operations. |
• | We are subject to risks related to Internet disruptions, which could have an adverse effect on our ability to mine bitcoin. |
• | Our future success will depend significantly on the price of bitcoin, which is subject to risk and has historically been subject to wide swings and significant volatility. |
• | The impact of geopolitical and economic events on the supply and demand for bitcoin is uncertain. |
• | Bitcoin miners and other necessary hardware are subject to malfunction, technological obsolescence, the global supply chain and difficulty and cost in obtaining new hardware. |
• | We face risks and disruptions related to the COVID-19 pandemic and supply chain issues, including in semiconductors and other necessary bitmining components, which could significantly impact our operations and financial results. |
• | We may not adequately respond to rapidly changing technology. |
• | A failure to properly monitor and upgrade the bitcoin network protocol could damage the bitcoin network which could, in turn, have an adverse effect on our business. |
• | Over time, incentives for bitcoin miners to continue to contribute processing power to the bitcoin network may transition from a set reward to transaction fees. If the incentives for bitcoin mining are not sufficiently high, we may not have an adequate incentive to continue to mine. |
• | Incorrect or fraudulent cryptocurrency transactions may be irreversible. |
• | Support’s financial condition and results of operations may vary from quarter to quarter, which may cause the price of our common stock to decline. |
• | A substantial portion of Support’s revenue is generated by a limited number of clients. The loss or reduction in business from any of these clients would adversely affect its business and results of operations. |
• | Support has a history of losses, it may incur losses in the future and may not sustain profitability in the near term; and as a result, it may need to alter its business plans or change its business strategy. |
• | Support has been, is currently and may be in the future the subject of governmental investigations relating to past products and services. |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Total revenue |
$ | 16,176 | $ | 4,672 | $ | 27,239 | $ | 7,814 | ||||||||
Cost of revenue (exclusive of depreciation and amortization shown below) |
4,724 | 2,582 | 9,146 | 4,609 | ||||||||||||
Selling, general and administrative expenses |
4,565 | 1,189 | 8,060 | 2,638 | ||||||||||||
Depreciation and amortization |
1,603 | 1,130 | 2,864 | 2,163 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from operations |
5,284 | (229 | ) | 7,169 | (1,596 | ) | ||||||||||
Interest and other expense, net |
(369 | ) | (342 | ) | (243 | ) | (581 | ) | ||||||||
Provision for income taxes |
(1,397 | ) | — | (2,129 | ) | — | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | 3,518 | $ | (571 | ) | $ | 4,797 | $ | (2,177 | ) | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share: |
||||||||||||||||
Basic |
$ | 0.10 | $ | 0.15 | ||||||||||||
Diluted |
$ | 0.08 | $ | 0.12 |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Total revenue |
$ | 20,114 | $ | 4,439 | ||||
Cost of revenue (exclusive of depreciation and amortization shown below) |
12,600 | 4,900 | ||||||
Selling, general and administrative expenses |
5,581 | 5,833 | ||||||
Depreciation and amortization |
4,564 | 1,679 | ||||||
Loss from operations |
(2,631 | ) | (7,973 | ) | ||||
Interest and other expense, net |
(659 | ) | (502 | ) | ||||
Net loss |
$ | (3,290 | ) | $ | (8,475 | ) |
June 30, 2021 |
December 31, 2020 |
|||||||
Current assets |
$ | 59,933 | $ | 14,541 | ||||
Long-term assets |
68,754 | 50,834 | ||||||
|
|
|
|
|||||
Total assets |
$ | 128,687 | $ | 65,375 | ||||
Total liabilities |
$ | 35,748 | $ | 21,015 | ||||
Total stockholders’ equity |
$ | 92,939 | $ | 44,360 |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Total revenue |
$ | 8,512 | $ | 11,034 | $ | 18,143 | $ | 22,983 | ||||||||
Cost of revenue |
5,492 | 7,172 | 11,587 | 14,886 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
3,020 | 3,862 | 6,556 | 8,097 | ||||||||||||
Total operating expenses |
3,869 | 3,389 | 9,424 | 7,295 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) from operations |
(849 | ) | 473 | (2,868 | ) | 802 | ||||||||||
Interest income and other, net |
75 | 173 | 117 | 257 | ||||||||||||
Income taxes |
(25 | ) | (29 | ) | (42 | ) | (78 | ) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (799 | ) | $ | 617 | $ | (2,793 | ) | $ | 981 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share: Basic and Diluted |
$ | (0.03 | ) | $ | 0.03 | $ | (0.13 | ) | $ | 0.05 |
Year Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Total revenue |
43,864 | 63,333 | ||||||
Cost of revenue |
28,921 | 46,865 | ||||||
Gross profit |
14,943 | 16,468 | ||||||
Total operating expenses |
14,891 | 13,517 | ||||||
Income from operations |
52 | 2,951 | ||||||
Interest income and other, net |
496 | 1,049 | ||||||
Income taxes |
(102 | ) | (154 | ) | ||||
Net income |
$ | 446 | $ | 3,846 | ||||
Net income per share: Basic and Diluted |
$ | 0.02 | $ | 0.20 |
June 30, 2021 |
December 31, 2020 |
|||||||
Current assets |
$ | 44,567 | $ | 37,612 | ||||
Long-term assets |
1,438 | 1,654 | ||||||
|
|
|
|
|||||
Total assets |
$ | 46,005 | $ | 39,266 | ||||
Total liabilities |
$ | 5,758 | $ | 4,830 | ||||
Total stockholders’ equity |
$ | 40,247 | $ | 34,436 |
• | our total revenues will be in the range of $33 million to $37 million; |
• | our net loss will be in the range of $(19) million and $(16) million. The expected net loss is driven by approximately $30 million of charges associated with the Merger (including approximately $27 million of non-cash charges associated with the issuance of shares and warrants that were contingent upon the closure of the Merger, and other public company filing related costs); and |
• | our Adjusted EBITDA will be between $18 million and $22 million. |
Three Months Ended September 30, 2021 |
||||||||
Low |
High |
|||||||
(in millions) |
||||||||
Net Loss |
$ | (19 | ) | $ | (16 | ) | ||
Taxes |
3 | 4 | ||||||
Depreciation and amortization |
3 | 3 | ||||||
Interest |
1 | 1 | ||||||
EBITDA |
(12 | ) | (8 | ) | ||||
Stock-based compensation |
— | — | ||||||
Merger and public company filing related costs — noncash (1) |
27 | 27 | ||||||
Merger and public company filing related costs — cash (1) |
3 | 3 | ||||||
Adjusted EBITDA |
$ | 18 | $ | 22 |
(1) | Merger and public company filing related costs are associated with the Merger and non-recurring charges associated with the issuance of equity instruments that were contingent upon closure of the Merger, as well as legal and other professional fees associated with the Merger and becoming a public company. |
Issuer: |
Greenidge Generation Holdings Inc. |
Notes Offered: |
$40,000,000 aggregate principal amount of % Senior Notes due 2026 (or $ aggregate principal amount of % Senior Notes due 2026 if the underwriters’ option is exercised in full). |
Offering Price: |
100% of the principal amount. |
Maturity Date: |
The Notes will mature on , 2026, unless redeemed prior to maturity. |
Interest Rate and Payment Dates: |
% interest per annum on the principal amount of the Notes, payable quarterly in arrears on January 31, April 30, July 31 and October 31 of each year, beginning on January 31, 2022 and at maturity. |
Ranking: |
The Notes will be our senior unsecured obligations and will rank: |
• | senior to the outstanding shares of our common stock; |
• | senior to any of our future subordinated debt; |
• | pari passu |
• | effectively subordinated to any existing or future secured indebtedness (including indebtedness that is initially unsecured to which we subsequently grant security), to the extent of the value of the assets securing such indebtedness; and |
• | structurally subordinated to all existing and future indebtedness of our subsidiaries, financing vehicles or similar facilities. |
The indenture governing the Notes does not limit the amount of indebtedness that we or our subsidiaries may incur or whether any such indebtedness can be secured by our assets. As of September 30, 2021, we had approximately $26.8 million of outstanding indebtedness, inclusive of approximately $0.8 million of outstanding capital lease obligations, all of which was secured. |
Guarantors: |
The Notes will not be guaranteed by any of our subsidiaries or affiliates. |
Optional Redemption: |
We may redeem the Notes for cash in whole or in part at any time at our option (i) on or after , 2023 and prior to , 2024, at a price equal to 102% of their principal amount, (ii) on or after , 2024 and prior to , 2025, at a price equal to |
101% of their principal amount, and (iii) on or after , 2025, at a price equal to 100% of their principal amount, plus (in each case noted above) accrued and unpaid interest to, but excluding, the date of redemption. See “ Description of Notes—Optional Redemption |
In addition, we may redeem the Notes, in whole, but not in part, at any time at our option, at a redemption price equal to 100.5% of the principal amount plus accrued and unpaid interest to, but not including, the date of redemption, upon the occurrence of certain change of control events. See “ Description of Notes—Optional Redemption Upon Change of Control |
Sinking Fund: |
The Notes will not be subject to any sinking funding (i.e., no amounts will be set aside by us to ensure repayment of the Notes at maturity). |
Use of Proceeds: |
We anticipate using the net proceeds of this offering for general corporate purposes, including funding capital expenditures, future acquisitions, investments and working capital and repaying indebtedness. For additional information, see “ Use of Proceeds |
Events of Default: |
Events of default generally will include failure to pay principal, failure to pay interest, failure to observe or perform any other covenant or warranty in the Notes or in the indenture that governs the Notes, and certain events of bankruptcy, insolvency or reorganization. See “ Description of Notes—Events of Default |
No Financial Covenants: |
The indenture governing the Notes will not contain financial covenants. |
Additional Notes: |
We may create and issue additional Notes ranking equally and ratably with the Notes in all respects, so that such additional Notes will constitute and form a single series with the Notes and will have the same terms as to status, redemption or otherwise (except the price to public, the issue date, and, if applicable, the initial interest accrual date and initial interest payment date) as the Notes; provided that if any such additional Notes are not fungible with the Notes initially offered hereby for U.S. federal income tax purposes, such additional Notes will have one or more separate CUSIP numbers. |
Defeasance: |
The Notes are subject to legal and covenant defeasance by us. See “ Description of Notes—Defeasance |
Listing: |
We have applied to list the Notes on the Nasdaq Global Select Market under the symbol “GREEL.” If the Notes are approved for listing, we expect trading in the Notes to begin within 30 business days of the original issue date. The underwriters have advised us that they intend to make a market in the Notes prior to commencement of any trading on the Nasdaq Global Select Market. However, the underwriters will have no obligation to do so, and no assurance can be given that a market for the Notes will develop prior to commencement of trading on the Nasdaq Global Select Market, or if developed, will be maintained. |
Form and Denomination: |
The Notes will be issued in book-entry form in denominations of $25 and integral multiples thereof. The Notes will be represented by a permanent global certificate deposited with the trustee as custodian for DTC and registered in the name of a nominee of DTC. Beneficial interests in any of the Notes will be shown on, and transfers will be effected only through, records maintained by DTC and its direct and indirect participants and any such interest may not be exchanged for certificated securities, except in limited circumstances. |
Settlement: |
Delivery of the Notes will be made against payment therefor on or about , 2021. |
Trustee: |
Wilmington Savings Fund Society, FSB |
Governing Law: |
The indenture and the Notes will be governed by and construed in accordance with the laws of the State of New York. |
Risk factors: |
Investing in the Notes involves a high degree of risk and purchasers may lose their entire investment. See “ Risk Factors |
• | it could affect our ability to satisfy our financial obligations, including those relating to the Notes; |
• | a substantial portion of our cash flows from operations would have to be dedicated to interest and principal payments and may not be available for operations, capital expenditures, expansion, acquisitions or general corporate or other purposes; |
• | it may impair our ability to obtain additional debt or equity financing in the future; |
• | it may limit our ability to refinance all or a portion of our indebtedness on or before maturity; |
• | it may limit our flexibility in planning for, or reacting to, changes in our business and industry; and |
• | it may make us more vulnerable to downturns in our business, our industry or the economy in general. |
• | issue debt securities or otherwise incur additional indebtedness or other obligations, including (1) any indebtedness or other obligations that would be equal in right of payment to the Notes, (2) any indebtedness or other obligations that would be secured and therefore rank effectively senior in right of payment to the Notes to the extent of the values of the assets securing such debt, (3) indebtedness of ours that is guaranteed by one or more of our subsidiaries and which therefore is structurally senior to the Notes and (4) securities, indebtedness or obligations issued or incurred by our subsidiaries that would be senior to our equity interests in our subsidiaries and therefore rank structurally senior to the Notes with respect to the assets of our subsidiaries; |
• | pay dividends on, or purchase or redeem or make any payments in respect of, capital stock or other securities subordinated in right of payment to the Notes; |
• | sell assets (other than certain limited restrictions on our ability to consolidate, merge or sell all or substantially all of our assets); |
• | enter into transactions with affiliates; |
• | create liens (including liens on the shares of our subsidiaries) or enter into sale and leaseback transactions; |
• | make investments; or |
• | create restrictions on the payment of dividends or other amounts to us from our subsidiaries. |
• | the presence of construction or repair defects or other structural or building damage; |
• | any noncompliance with or liabilities under applicable environmental, health or safety regulations or requirements or building permit requirements; |
• | any damage resulting from natural disasters, such as hurricanes, earthquakes, fires, floods and windstorms; |
• | damage caused by criminal actors, such as cyberattacks, vandalism, sabotage or terrorist attacks; and |
• | claims by employees and others for injuries sustained at our properties. |
• | continued worldwide growth in the adoption and use of bitcoin as a medium to exchange; |
• | governmental and quasi-governmental regulation of bitcoin and its use, or restrictions on or regulation of access to and operation of the bitcoin network or similar cryptocurrency systems; |
• | changes in consumer demographics and public tastes and preferences; |
• | the maintenance and development of the open-source software protocol of the network; |
• | the increased consolidation of contributors to the bitcoin blockchain through bitcoin mining pools; |
• | the availability and popularity of other cryptocurrencies and other forms or methods of buying and selling goods and services, including new means of using fiat currencies; |
• | the use of the networks supporting cryptocurrencies for developing smart contracts and distributed applications; |
• | general economic conditions and the regulatory environment relating to cryptocurrencies; |
• | environmental restrictions on the use of electricity to mine bitcoin and a resulting decrease in global bitcoin mining operations; |
• | an increase in bitcoin transaction costs and a resultant reduction in the use of and demand for bitcoin; and |
• | negative consumer sentiment and perception of bitcoin specifically and cryptocurrencies generally. |
• | changes in generation capacity in our markets, including the addition of new supplies of power as a result of the development of new plants, expansion of existing plants, the continued operation of uneconomic power plants due to state subsidies, or additional transmission capacity; |
• | disruption to, changes in or other constraints or inefficiencies of electricity, fuel or natural gas transmission or transportation; |
• | electric supply disruptions, including plant outages and transmission disruptions; |
• | changes in market liquidity; |
• | weather conditions, including extreme weather conditions and seasonal fluctuations, including the effects of climate change; |
• | changes in commodity prices and the supply of commodities, including but not limited to natural gas and oil; |
• | changes in the demand for power or in patterns of power usage, including the potential development of demand-side management tools and practices, distributed generation, and more efficient end-use technologies; |
• | development of new fuels, new technologies and new forms of competition for the production of power; |
• | fuel price volatility; |
• | changes in capacity prices and capacity markets. |
• | federal, state and foreign governmental environmental, energy and other regulation and legislation, including changes therein and judicial decisions interpreting such regulations and legislation; |
• | the creditworthiness and liquidity of fuel suppliers and/or transporters and their willingness to do business with us; and |
• | general economic and political conditions. |
• | The performance of its partners, including the success of its partners in attracting end users of its products, which can impact the amount of revenue it derives; |
• | Change, or reduction in or discontinuance of its programs with clients and partners; |
• | Cancellations, rescheduling or deferrals of significant customer products or service programs; |
• | Its reliance on a small number of partners for a substantial majority of its revenue; |
• | Its ability to successfully license and grow revenue related to its SUPERAntiSpyware ® software, Guided Paths® , Support.com Cloud and its service offerings; |
• | The timing of its sales to its clients and its partners’ resale of its products to end users and its ability to enter into new sales with partners and renew existing programs with its clients and partners; |
• | The availability and cost-effectiveness of advertising placements for its software products and services and its ability to respond to changes in the advertising markets in which it participates; |
• | The efficiency and effectiveness of its technology specialists; |
• | Its ability to effectively match staffing levels with service volumes on a cost-effective basis; |
• | Its ability to manage contract labor; |
• | Its ability to hire, train, manage and retain its home-based customer support specialists and enhance the flexibility of its staffing model in a cost-effective fashion and in quantities sufficient to meet forecast requirements; |
• | Its ability to manage costs under its self-funded health insurance program; |
• | Usage rates on the subscriptions it offers; |
• | Its ability to maintain a competitive cost structure for its organization; |
• | The rate of expansion of its offerings and its investments therein; |
• | Changes in the markets for computers and other technology devices relating to unit volume, pricing and other factors, including changes driven by declines in sales of personal computers and the growing popularity of tablets, and other mobile devices and the introduction of new devices into the connected home; |
• | Its ability to adapt to its clients’ needs in a market space defined by frequent technological change; |
• | Severe financial hardship or bankruptcy of one or more of its major clients; |
• | The amount and timing of operating costs and capital expenditures in its business; |
• | Failure to protect its intellectual property; |
• | Diversion of management’s attention from other business concerns, incurrence of costs and disruption of its ongoing business activities as a result of acquisitions or divestitures by Support; |
• | Costs related to the defense and settlement of litigation, which can also have an additional adverse impact on it because of negative publicity, diversion of management resources and other factors; |
• | Costs related to the defense and settlement of government investigations, requests for information and audits, which can also have an additional adverse impact on it because of negative publicity, diversion of management resources and other factors, including, without limitation, those audits, requests for information and investigations described in Part II. Item 1. Legal Proceedings of its annual report on Form 10-K for the year ended December 31, 2020; |
• | Public health or safety concerns, medical epidemics or pandemics, such as COVID-19, and other natural- or man-made disasters; |
• | The effects of any acquisitions, divestitures or significant investments; and |
• | Potential losses on investments, or other losses from financial instruments it may hold that are exposed to market risk. |
• | Maintain its current relationships and service programs, and develop new relationships, with service partners, subscriptions, and licensees of its Support.com technical support offering on acceptable terms or at all; |
• | Reach prospective customers for its software products in a cost-effective fashion; |
• | Reduce its dependence on a limited number of partners for a substantial majority of its revenue; |
• | Successfully license and grow revenue related to its consumer software, Support.com technical support subscriptions, Guided Paths ® and its technology support service offerings; |
• | Manage its employees and contract labor efficiently and effectively; |
• | Maintain gross and operating margins; |
• | Match staffing levels with demand for services and forecast requirements; |
• | Obtain bonuses and avoid penalties in contractual arrangements; |
• | Operate successfully in a time-based pricing model; |
• | Operate effectively in the SMB market; |
• | Successfully introduce new, and adapt its existing, services and products for consumers and businesses; |
• | Respond effectively to changes in the market for customer support services; |
• | Realize benefits of any acquisitions it makes; |
• | Adapt to changes in the markets it serves; |
• | Adapt to changes in its industry, including consolidation; |
• | Adapt to changes in the market due to public health concerns, medical epidemics or pandemics, such as COVID-19, and other natural- or man-made disasters; |
• | Respond to government regulations relating to its current and future business; |
• | Manage and respond to present, threatened, and future litigation; and |
• | Manage and respond to present, threatened or future government investigations and audits, including, without limitation, those audits and investigations described in Part II. Item 1 Legal Proceedings of its annual report on Form 10-K for the year ended December 31, 2020. |
• | stop selling, offering for sale, making, having made or exporting products, services and/or programs; |
• | limit or restrict the type of work that employees involved in such litigation may perform for it; |
• | pay substantial damages and/or license fees and/or royalties to the party bringing the claim that could adversely impact its liquidity or operating results; and |
• | attempt to redesign those products, services and/or programs that contain the allegedly problematic component. |
• | the efficacy of its marketing efforts; |
• | its ability to retain existing and obtain new customers and strategic partners; |
• | the quality and perceived value of its services; |
• | actions of its competitors, its strategic partners, and other third parties; |
• | positive or negative publicity, including material on the Internet; |
• | regulatory and other governmental related developments; and |
• | litigation related developments. |
• | Loss of or delay in market acceptance of its products; |
• | Material recall and replacement costs; |
• | Delay in revenue recognition or loss of revenue; |
• | The diversion of the attention of its engineering personnel from product development efforts; |
• | Support having to defend against litigation related to defective products; and |
• | Damage to Support’s reputation in the industry that could adversely affect its relationships with its customers. |
• | on an actual basis; |
• | on an adjusted basis to give effect to give pro forma effect to our acquisition of Support and certain related transactions; and |
• | on a further adjusted basis to give effect to this offering as if it occurred on that date. |
As of June 30, 2021 |
||||||||||||
Actual |
As adjusted for the acquisition of Support (1) |
As further adjusted for this offering (1) |
||||||||||
(in thousands) |
||||||||||||
Cash and cash equivalents |
$ | 37,890 | $ | 70,185 | $ | |||||||
Long-term liabilities: |
||||||||||||
Deferred tax liability |
482 | 5,105 | 5,105 | |||||||||
Notes payable, net of current portion |
7,064 | 7,064 | 7,064 | |||||||||
Finance lease obligation, net of current portion |
409 | 409 | 409 | |||||||||
Asset retirement obligations |
2,345 | 2,345 | 2,345 | |||||||||
Environmental trust liability |
4,994 | 4,994 | 4,994 | |||||||||
Notes offered hereby |
— | — | ||||||||||
Total long-term liabilities |
15,294 | 20,824 | ||||||||||
Total Stockholders’ equity (deficit) |
92,939 | 391,449 | 391,449 | |||||||||
Total capitalization |
$ | 108,233 | 412,273 | $ |
(1) | These pro forma amounts giving effect to our acquisition of Support are derived from the unaudited pro forma condensed combined financial information, appearing under “ Unaudited Pro Forma Combined Financial Information |
(2) | Excludes sales of shares of class A common stock in connection with the Purchase Agreement, if any. |
Total |
Less than 1 Year |
1-3 Years |
||||||||||
Notes payable (1) |
$ | 43,791 | $ | 20,798 | $ | 22,993 | ||||||
Equipment lease (2) |
$ | 680 | $ | 544 | $ | 136 | ||||||
Natural gas commitments (3) |
$ | 1,718 | $ | 1,718 | $ | — | ||||||
Purchase commitments (4) |
$ | 22,471 | $ | 22,471 | $ | — |
(1) | The notes payable amounts presented in the above table include financed principal obligations plus estimated contractual future interest and risk premium payments. |
(2) | Equipment finance lease obligations include fixed monthly rental payments and exclude estimated revenue sharing payments. |
(3) | Represents off balance sheet arrangements to purchase gas through March 1, 2022. |
(4) | Represents miner purchase commitments as of June 30, 2021 |
• | will be our general unsecured, senior obligations; |
• | will be initially limited to an aggregate principal amount of $40,000,000 (assuming no exercise of the underwriters’ option to purchase additional Notes described herein); |
• | will mature on , 2026 unless earlier redeemed or repurchased, and 100% of the aggregate principal amount will be paid at maturity; |
• | will bear cash interest from , 2021 at an annual rate of %, payable quarterly in arrears on January 31, April 30, July 31 and October 31 of each year, beginning on January 31, 2022, and at maturity; |
• | will be redeemable at our option, in whole or in part, at any time on or after , 2023, at the prices and on the terms described under “—Optional Redemption” below; |
• | will be issued in denominations of $25 and integral multiples of $25 in excess thereof; |
• | will not have a sinking fund; |
• | are expected to be listed on the Nasdaq Global Select Market under the symbol “GREEL”; and |
• | will be represented by one or more registered Notes in global form, but in certain limited circumstances may be represented by Notes in definitive form. |
• | will be redeemable at our option, in whole, but not in part, at any time upon the occurrence of certain change of control events, at the prices and on the terms described under “—Optional Redemption Upon Change of Control” below; |
(1) | any “Person” (as such term is used in Sections 13(d) and 14(d) of the Exchange Act) is or becomes the “Beneficial Owner” (as defined in Rules 13d-3 and 13d-5 under the Exchange Act, except that for purposes of this clause (1) such Person shall be deemed to have “Beneficial Ownership” of all shares that any such Person has the right to acquire, whether such right is exercisable immediately or only after the passage of time), directly or indirectly, of more than 50.0% of the total voting power of the Voting Stock of the Company; |
(2) | the merger or consolidation of the Company with or into another Person or the merger of another Person with or into the Company, or the sale of all or substantially all the assets of the Company (determined on a consolidated basis) to another Person other than a transaction following which, in the case of a merger or consolidation transaction, holders of securities that represented 100.0% of the |
Voting Stock of the Company immediately prior to such transaction (or other securities into which such securities are converted as part of such merger or consolidation transaction) own directly or indirectly at least a majority of the voting power of the Voting Stock of the surviving Person in such merger or consolidation transaction immediately after such transaction and in substantially the same proportion as before the transaction; |
(3) | “Continuing Directors” (as defined below) cease to constitute at least a majority of the Company’s board of directors; or |
(4) | if after the Notes are initially listed on the Nasdaq Global Select Market or another national securities exchange, the Notes fail, or at any point cease, to be listed on the Nasdaq Global Select Market or such other national securities exchange. For the avoidance of doubt, it shall not be a Change of Control if after the Notes are initially listed on the Nasdaq Global Select Market or another national securities exchange, such Notes are subsequently listed on a different national securities exchange and the prior listing is terminated. |
• | we do not pay interest on any Note when due, and such default is not cured within 30 days; |
• | we do not pay the principal of the Notes when due and payable; |
• | we breach any covenant or warranty in the indenture with respect to the Notes and such breach continues for 60 days after we receive a written notice of such breach from the trustee or the holders of at least 25% of the principal amount of the Notes; and |
• | certain specified events of bankruptcy, insolvency or reorganization occur and remain undischarged or unstayed for a period of 90 days. |
• | such holder must give the trustee written notice that the Event of Default has occurred and remains uncured; |
• | the holders of at least 25% of the outstanding principal of the Notes must have made a written request to the trustee to institute proceedings in respect of such Event of Default in its own name as trustee; |
• | such holder or holders must have offered to the trustee indemnity satisfactory to the trustee against the costs, expenses and liabilities to be incurred in compliance with such request; |
• | the trustee for 60 days after its receipt of such notice, request and offer of indemnity has failed to institute any such proceeding; and |
• | no direction inconsistent with such written request has been given to the trustee during such 60-day period by holders of a majority of the outstanding principal of the Notes. |
• | the direction so given by the holder is not in conflict with any law or the indenture, nor does it subject the trustee to a risk of personal liability in respect of which the trustee has not received indemnification satisfactory to it in its sole discretion against all losses, liabilities and expenses caused by taking or not taking such action; and |
• | the trustee may take any other action deemed proper by the trustee which is not inconsistent with such direction. |
• | the holder has given written notice to the trustee of a continuing Event of Default; |
• | the holders of at least 25% in aggregate principal amount of the then-outstanding Notes have made written request to the trustee to institute proceedings in respect of such Event of Default in its own name as trustee under the indenture, and such holders have offered security or indemnity satisfactory to the trustee to institute the proceeding as trustee; and |
• | the trustee does not institute the proceeding, and does not receive from the holders of a majority in aggregate principal amount of the outstanding Notes other conflicting directions within 60 days after the notice, request and offer. |
• | we are the surviving entity or the entity (if other than us) formed by such merger or consolidation or to which such sale, transfer, lease, conveyance or disposition is made will be a corporation or limited liability company organized and existing under the laws of the United States of America, any state thereof or the District of Columbia; |
• | the surviving entity (if other than us) expressly assumes, by supplemental indenture in form reasonably satisfactory to the trustee, executed and delivered to the trustee by such surviving entity, the due and punctual payment of the principal of, and premium, if any, and interest on, all the Notes outstanding, and the due and punctual performance and observance of all the covenants and conditions of the indenture to be performed by us; |
• | immediately after giving effect to such transaction or series of related transactions, no default or Event of Default has occurred and is continuing; and |
• | in the case of a merger where the surviving entity is other than us, we or such surviving entity will deliver, or cause to be delivered, to the trustee, an officers’ certificate and an opinion of counsel, each stating that such transaction and the supplemental indenture, if any, in respect thereto, comply with this covenant and that all conditions precedent in the indenture relating to such transaction have been complied with; provided that in giving an opinion of counsel, counsel may rely on an officers’ certificate as to any matters of fact, including as to the satisfaction of the preceding bullet. |
• | to evidence the succession of another corporation, and the assumption by the successor corporation of our covenants, agreements and obligations under the indenture and the Notes; |
• | to add to our covenants such new covenants, restrictions, conditions or provisions for the protection of the holders of the Notes, and to make the occurrence, or the occurrence and continuance, of a default in any of such additional covenants, restrictions, conditions or provisions an Event of Default; |
• | to modify, eliminate or add to any of the provisions of the indenture to such extent as necessary to effect the qualification of the indenture under the Trust Indenture Act, and to add to the indenture such other provisions as may be expressly permitted by the Trust Indenture Act, excluding however, the provisions referred to in Section 316(a)(2) of the Trust Indenture Act; |
• | to cure any ambiguity or to correct or supplement any provision contained in the indenture or in any supplemental indenture which may be defective or inconsistent with other provisions; |
• | to secure the Notes; |
• | to evidence and provide for the acceptance and appointment of a successor trustee and to add or change any provisions of the indenture as necessary to provide for or facilitate the administration of the trust by more than one trustee; and |
• | to make provisions in regard to matters or questions arising under the indenture, so long as such other provisions do not materially affect the interest of any other holder of the Notes. |
• | changing the stated maturity of the principal of, or any installment of interest on, any Note; |
• | reducing the principal amount or rate of interest of any Note; |
• | changing the place of payment where any Note or any interest is payable; |
• | impairing the right to institute suit for the enforcement of any payment on or after the date on which it is due and payable; |
• | reducing the percentage in principal amount of holders of the Notes whose consent is needed to modify or amend the indenture; and |
• | reducing the percentage in principal amount of holders of the Notes whose consent is needed to waive compliance with certain provisions of the indenture or to waive certain defaults. |
• | Notes cancelled by the trustee or delivered to the trustee for cancellation; |
• | Notes for which we have deposited with the trustee or paying agent or set aside in trust money for their payment or redemption and, if money has been set aside for the redemption of the Notes, notice of such redemption has been duly given pursuant to the indenture to the satisfaction of the trustee; |
• | Notes held by the Company, its subsidiaries or any other entity which is an obligor under the Notes, unless such Notes have been pledged in good faith and the pledgee is not the Company, an affiliate of the Company or an obligor under the Notes; |
• | Notes which have undergone full defeasance, as described below; and |
• | Notes which have been paid or exchanged for other Notes due to such Notes loss, destruction or mutilation, with the exception of any such Notes held by bona fide purchasers who have presented proof to the trustee that such Notes are valid obligations of the Company. |
• | register the transfer or exchange of the Notes; |
• | replace stolen, lost or mutilated Notes; |
• | maintain paying agencies; and |
• | hold monies for payment in trust. |
• | we must irrevocably deposit or cause to be deposited with the trustee as trust funds for the benefit of all holders of the Notes cash, U.S. government obligations or a combination of cash and U.S. government obligations sufficient, without reinvestment, in the opinion of a nationally recognized firm of independent public accountants, investment bank or appraisal firm, to generate enough cash to make interest, principal and any other applicable payments on the Notes on their various due dates; |
• | we must deliver to the trustee an opinion of counsel stating that under U.S. federal income tax law, we may make the above deposit and covenant defeasance without causing holders to be taxed on the Notes differently than if those actions were not taken; |
• | we must deliver to the trustee an officers’ certificate stating that the Notes, if then listed on any securities exchange, will not be delisted as a result of the deposit; |
• | no default or Event of Default with respect to the Notes has occurred and is continuing, and no defaults or Events of Defaults related to bankruptcy, insolvency or organization occurs during the 90 days following the deposit; |
• | the covenant defeasance must not cause the trustee to have a conflicting interest within the meaning of the Trust Indenture Act; |
• | the covenant defeasance must not result in a breach or violation of, or constitute a default under, the indenture or any other material agreements or instruments to which we are a party; |
• | the covenant defeasance must not result in the trust arising from the deposit constituting an investment company within the meaning of the Investment Company Act of 1940, as amended (the “Investment Company Act”), unless such trust will be registered under the Investment Company Act or exempt from registration thereunder; and |
• | we must deliver to the trustee an officers’ certificate and an opinion of counsel stating that all conditions precedent with respect to the covenant defeasance have been complied with. |
• | we must irrevocably deposit or cause to be deposited with the trustee as trust funds for the benefit of all holders of the Notes cash, U.S. government obligations or a combination of cash and U.S. government obligations sufficient, without reinvestment, in the opinion of a nationally recognized firm, of independent public accountants, investment bank or appraisal firm, to generate enough cash to make interest, principal and any other applicable payments on the Notes on their various due dates; |
• | we must deliver to the trustee an opinion of counsel confirming that there has been a change to the current U.S. federal income tax law or an Internal Revenue Service ruling that allows us to make the above deposit without causing holders to be taxed on the Notes any differently than if we did not make the deposit; |
• | we must deliver to the trustee an officers’ certificate stating that the Notes, if then listed on any securities exchange, will not be delisted as a result of the deposit; |
• | no default or Event of Default with respect to the Notes has occurred and is continuing and no defaults or Events of Defaults related to bankruptcy, insolvency or organization occurs during the 90 days following the deposit; |
• | the full defeasance must not cause the trustee to have a conflicting interest within the meaning of the Trust Indenture Act; |
• | the full defeasance must not result in a breach or violation of, or constitute a default under, the indenture or any other material agreements or instruments to which we are a party; |
• | the full defeasance must not result in the trust arising from the deposit constituting an investment company within the meaning of the Investment Company Act unless such trust will be registered under the Investment Company Act or exempt from registration thereunder; and |
• | we must deliver to the trustee an officers’ certificate and an opinion of counsel stating that all conditions precedent with respect to the full defeasance have been complied with. |
• | DTC notified us at any time that it is unwilling or unable to continue as depositary for the Global Notes; |
• | DTC ceases to be registered as a clearing agency under the Securities Exchange Act of 1934, as amended; or |
• | an Event of Default with respect to such Global Note has occurred and is continuing. |
Greenidge |
Support |
Pro Forma Adjustments |
Note 4 |
Pro Forma Combined |
||||||||||||||||
Assets: |
||||||||||||||||||||
Current assets |
||||||||||||||||||||
Cash and cash equivalents |
$ | 37,890 | $ | 32,295 | $ | — | $ | 70,185 | ||||||||||||
Short term investments |
— | 6,201 | — | 6,201 | ||||||||||||||||
Digital assets |
222 | — | — | 222 | ||||||||||||||||
Accounts receivable |
369 | 5,470 | — | 5,839 | ||||||||||||||||
Fuel deposits |
1,297 | — | — | 1,297 | ||||||||||||||||
Miner equipment deposits |
16,523 | — | — | 16,523 | ||||||||||||||||
Emissions and carbon offset credits |
1,665 | — | — | 1,665 | ||||||||||||||||
Prepaid expense and other current assets |
1,967 | 601 | — | 2,568 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current assets |
59,933 | 44,567 | — | 104,500 | ||||||||||||||||
Property and equipment, net |
67,346 | 1,043 | — | 68,389 | ||||||||||||||||
Deposits and other assets |
1,408 | 395 | — | 1,803 | ||||||||||||||||
Intangible assets |
— | — | 16,810 | (a)(b) |
16,810 | |||||||||||||||
Goodwill |
— | — | 250,841 | (b) |
250,841 | |||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total assets |
$ |
128,687 |
$ |
46,005 |
$ |
267,651 |
$ |
442,343 |
||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Liabilities: |
||||||||||||||||||||
Current liabilities |
||||||||||||||||||||
Accounts payable |
$ | 1,650 | $ | 242 | $ | — | $ | 1,892 | ||||||||||||
Natural gas payable |
1,088 | — | — | 1,088 | ||||||||||||||||
Accrued expenses |
3,226 | 3,408 | 4,765 | (h) |
11,399 | |||||||||||||||
Accrued emissions expense—current |
814 | — | — | 814 | ||||||||||||||||
Deferred revenue |
40 | 1,189 | — | 1,229 | ||||||||||||||||
Notes payable—current portion |
11,499 | — | — | 11,499 | ||||||||||||||||
Finance lease, current portion |
570 | 12 | — | 582 | ||||||||||||||||
Income taxes payable |
1,567 | — | — | 1,567 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total current liabilities |
20,454 | 4,851 | 4,765 | 30,070 | ||||||||||||||||
Deferred tax liability |
482 | — | 4,623 | (b)(c) |
5,105 | |||||||||||||||
Notes payable—net of current portion |
7,064 | — | — | 7,064 | ||||||||||||||||
Finance lease obligation, net of current portion |
409 | — | — | 409 | ||||||||||||||||
Asset retirement obligations |
2,345 | — | — | 2,345 | ||||||||||||||||
Environmental trust liability |
4,994 | — | — | 4,994 | ||||||||||||||||
Other long-term liabilities |
— | 907 | — | 907 | ||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities |
35,748 |
5,758 |
9,388 |
50,894 |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Stockholders’ equity: |
||||||||||||||||||||
Common stock |
— | 3 | (3 | ) | (b) |
— | ||||||||||||||
Members’ capital |
— | — | — | (d) |
— | |||||||||||||||
Common stock class A |
— | — | — | — | ||||||||||||||||
Common stock class B |
3 | — | — | 3 | ||||||||||||||||
Series A preferred GGHI |
1 | — | — | 1 | ||||||||||||||||
Additional paid-in-capital |
113,054 | 259,620 | (259,620 | ) | (b) |
474,013 | ||||||||||||||
303,275 | (b) |
|||||||||||||||||||
57,684 | (e) |
|||||||||||||||||||
Treasury stock, at cost |
— | (5,297 | ) | 5,297 | (b) |
— | ||||||||||||||
Accumulated other comprehensive loss |
— | (2,482 | ) | 2,482 | (b) |
— | ||||||||||||||
Accumulated deficit |
(20,119 | ) | (211,597 | ) | 211,597 | (b) |
(82,568 | ) | ||||||||||||
(4,765 | ) | (h) |
||||||||||||||||||
(57,684 | ) | (e) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total stockholders’ equity |
92,939 |
40,247 |
258,263 |
391,449 |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Total liabilities and stockholders’ equity |
$ |
128,687 |
$ |
46,005 |
$ |
267,651 |
$ |
442,343 |
||||||||||||
|
|
|
|
|
|
|
|
Greenidge |
Support |
Merger Pro Forma Adjustments |
Pro Forma Note 4 |
Pro Forma Combined |
||||||||||||||||
Revenues |
$ | 16,176 | $ | 8,512 | $ | — | $ | 24,688 | ||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown below) |
4,724 | 5,492 | (20 | ) | (k |
) |
10,196 | |||||||||||||
Engineering and IT |
— | 555 | (8 | ) | (k |
) |
547 | |||||||||||||
Selling, general and administrative |
4,565 | 3,314 | (57 | ) | (k |
) |
7,822 | |||||||||||||
Depreciation and amortization |
1,603 | — | 85 | (k |
) |
2,497 | ||||||||||||||
809 | (f |
) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) from operations |
5,284 | (849 | ) | (809 | ) | 3,626 | ||||||||||||||
Interest income (expense) and other |
(369 | ) | 75 | — | (g |
) |
(294 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before income taxes |
4,915 | (774 | ) | (809 | ) | 3,332 | ||||||||||||||
Income tax provision |
(1,397 | ) | (25 | ) | 223 | (i |
) |
(1,199 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 3,518 | $ | (799 | ) | $ | (587 | ) | $ | 2,132 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) per common share: |
||||||||||||||||||||
Basic |
$ | 0.10 | ($ | 0.03 | ) | $ | 0.06 | |||||||||||||
Diluted |
$ | 0.08 | ($ | 0.03 | ) | $ | 0.06 | |||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic |
28,320 | 24,150 | (24,150 | ) | (b |
) |
38,360 | |||||||||||||
10,040 | (l |
) |
||||||||||||||||||
Diluted |
35,425 | 24,150 | (24,150 | ) | (b |
) |
38,360 | |||||||||||||
2,935 | (l |
) |
Greenidge |
Support |
Merger Pro Forma Adjustments |
Pro Forma Note 4 |
Pro Forma Combined |
||||||||||||||||
Revenues |
$ | 27,239 | $ | 18,143 | $ | — | $ | 45,382 | ||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown below) |
9,146 | 11,587 | (70 | ) | (k |
) |
20,663 | |||||||||||||
Engineering and IT |
— | 1,479 | (9 | ) | (k |
) |
1,470 | |||||||||||||
Selling, general and administrative |
8,060 | 7,945 | (112 | ) | (k |
) |
15,893 | |||||||||||||
Depreciation and amortization |
2,864 | — | 191 | (k |
) |
4,673 | ||||||||||||||
1,618 | (f |
) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) from operations |
7,169 | (2,868 | ) | (1,618 | ) | 2,683 | ||||||||||||||
Interest income (expense) and other |
(243 | ) | 117 | 22 | (g |
) |
(104 | ) | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Income (loss) before income taxes |
6,926 | (2,751 | ) | (1,596 | ) | 2,579 | ||||||||||||||
Income tax provision |
(2,129 | ) | (42 | ) | 439 | (i |
) |
(1,732 | ) | |||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) |
$ | 4,797 | $ | (2,793 | ) | $ | (1,157 | ) | $ | 847 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||||||
Net income (loss) per common share: |
||||||||||||||||||||
Basic |
$ | 0.15 | ($ | 0.13 | ) | $ | 0.02 | |||||||||||||
Diluted |
$ | 0.12 | ($ | 0.13 | ) | $ | 0.02 | |||||||||||||
Weighted average common shares outstanding |
||||||||||||||||||||
Basic |
28,283 | 22,189 | (22,189 | ) | (b |
) |
38,360 | |||||||||||||
10,077 | (l |
) |
||||||||||||||||||
Diluted |
35,245 | 22,189 | (22,189 | ) | (b |
) |
38,360 | |||||||||||||
3,115 | (l |
) |
Greenidge |
Reorganization Pro Forma Adjustments |
Note 4 |
Pro Forma Greenidge Post Reorganization |
Support |
Merger Pro Forma Adjustments |
Note 4 |
Pro Forma Combined |
|||||||||||||||||||||||||
Revenues |
$ | 20,114 | $ | — | $ | 20,114 | $ | 43,864 | — | $ | 63,978 | |||||||||||||||||||||
Cost of revenues (exclusive of depreciation and amortization shown below) |
12,600 | — | 12,600 | 28,921 | (247 | ) | (k |
) |
41,274 | |||||||||||||||||||||||
Engineering and IT |
— | — | — | 3,655 | (5 | ) | (k |
) |
3,650 | |||||||||||||||||||||||
Selling, general and administrative |
5,581 | — | 5,581 | 11,236 | 4,765 | (h |
) |
79,199 | ||||||||||||||||||||||||
57,684 | (e |
) |
||||||||||||||||||||||||||||||
(67 | ) | (k |
) |
|||||||||||||||||||||||||||||
Depreciation and amortization |
4,564 | — | 4,564 | — | 319 | (k |
) |
8,120 | ||||||||||||||||||||||||
3,237 | (f |
) |
||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Income (loss) from operations |
(2,631 | ) | — | (2,631 | ) | 52 | (65,686 | ) | (68,265 | ) | ||||||||||||||||||||||
Interest income (expense) and other |
(659 | ) | — | (659 | ) | 496 | 573 | (g |
) |
410 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||
Income (loss) before income taxes |
(3,290 | ) | — | (3,290 | ) | 548 | (65,113 | ) | (67,855 | ) | ||||||||||||||||||||||
Income tax provision |
— | (482 | ) | (j |
) |
(482 | ) | (102 | ) | 2,948 | (i |
) |
2,364 | |||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income (loss) |
$ | (3,290 | ) | $ | (482 | ) | $ | (3,772 | ) | $ | 446 | $ | (62,165 | ) | $ | (65,491 | ) | |||||||||||||||
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||
Net income (loss) per common share: |
||||||||||||||||||||||||||||||||
Basic |
($ | 0.13 | ) | $ | 0.02 | ($ | 1.72 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Diluted |
($ | 0.13 | ) | $ | 0.02 | ($ | 1.72 | ) | ||||||||||||||||||||||||
|
|
|
|
|
|
|||||||||||||||||||||||||||
Weighted average common shares outstanding: |
||||||||||||||||||||||||||||||||
Basic |
28,000 | 19,192 | (19,192 | ) | (b |
) |
38,040 | |||||||||||||||||||||||||
10,040 | (l |
) |
||||||||||||||||||||||||||||||
Diluted |
28,000 | 19,369 | (19,369 | ) | (b |
) |
38,040 | |||||||||||||||||||||||||
10,040 | (l |
) |
• | changes in allocations to intangible assets and bargain purchase gain or goodwill based on the results of certain valuations and other studies that have yet to be completed, |
• | other changes to assets and liabilities, and |
• | changes to the ultimate purchase consideration. |
Cash and cash equivalents |
$ | 32,295 | ||
Short term investments |
6,201 | |||
Accounts receivable |
5,470 | |||
Prepaid expenses and other current assets |
601 | |||
Property and equipment |
1,043 | |||
Other assets |
395 | |||
Accounts payable |
(242 | ) | ||
Accrued Expenses and other current liabilities |
(3,420 | ) | ||
Deferred revenue |
(1,189 | ) | ||
Other liabilities |
(907 | ) | ||
Intangible assets |
16,810 | (1) | ||
Deferred tax liability |
(4,623 | )(2) | ||
Goodwill |
250,841 | (3) | ||
|
|
|||
Total consideration |
$ |
303,275 |
||
|
|
(1) | To reflect the intangible assets, based upon a preliminary estimate of fair value and consists of customer contracts and trade name recognized as a result of the transaction. |
(2) | The deferred tax liability resulting from the increase in basis of intangible assets, as applicable, for book purposes but not for tax purposes was calculated using a 27.5% effective tax rate. |
(3) | To reflect the goodwill recognized as a result of the transaction. |
(a) | Reflects the intangible assets based upon preliminary estimates of fair value of customer contracts and tradename recognized as a result of the transaction. |
(b) | Represents the elimination of the historical equity of Support and the initial allocation of the purchase price to identified intangibles, fair value adjustments and goodwill, as follows (in thousands): |
Total consideration |
$ | 303,275 | (y) | |
Common stock |
(3 | ) | ||
Additional paid-in capital |
(259,620 | ) | ||
Treasury stock |
5,297 | |||
Accumulated other comprehensive loss |
2,482 | |||
Accumulated deficit |
211,597 | |||
Assets: |
||||
Intangible assets |
(16,810 | ) | ||
Liabilities: |
||||
Deferred tax liability |
4,623 | |||
|
|
|||
Goodwill |
$ |
250,841 |
||
|
|
(y) | Consideration of $303.3 million assumes a price per share of Support common stock of $11.80 and that the fully diluted amount of Support common stock is 25,701,286. Note that this is an illustrative purchase price and the final purchase price will be determined at the date the transaction is consummated. |
(c) | Adjusts the deferred tax liabilities resulting from the transaction. The estimated increase in deferred tax liabilities stems from the fair value adjustments for non-deductible intangible assets based on an estimated tax rate of 27.5%. |
(d) | Reflects the March 16, 2021 amendments to the organizational documents of Greenidge whereby (i) Greenidge established its class A common stock (with one vote per share) and class B common stock (with ten votes per share), (ii) all then outstanding common stock of Greenidge was converted to class B common stock, and (iii) a forward split of 4 for 1 was effected for all outstanding common stock of Greenidge. In connection with this, the effective conversion rate for the series A preferred stock issued in the Series A Private Placement was adjusted to provide that each share of series A preferred stock will be converted into four shares of class B common stock upon the filing and effectiveness of a registration statement registering such underlying class B common stock for resale. These events eliminated the historical equity of GGH LLC and established class A common stock and class B common stock at a par value of $0.0001 per share. |
(e) | Reflects an adjustment for the estimated value of the Investor Fee based upon 562,174 shares of class A common stock of Greenidge at a price of $102.61, which is the implied price using the price per share of Support common stock noted in (y) above and the exchange ratio of 0.115. This cost will not affect the combined company’s income statement beyond 12 months after the Closing Date. |
(f) | Reflects an adjustment for amortization of intangible assets, consisting of customer contracts and the Support.com trade name, recognized as a result of the transaction. The estimated value for the customer contracts is $15.6 million, which was determined by the present value of expected cash flows from such contracts. The estimated value of the customer contracts is assumed to be amortized over five years on a straight line basis. The estimated value of the Support.com trade name is $1.3 million, which was based on the present value of discrete royalties avoided plus the present value of the tax |
amortization benefit. The estimated value of the trade name is assumed to be amortized over 10 years on a straight line basis. |
(g) | Reflects the elimination of interest expense related to loans from Greenidge’s controlling shareholder that have been deemed fully satisfied. |
(h) | Reflects an adjustment for estimated transaction costs for both Greenidge and Support, such as adviser fees, legal and accounting expenses not yet incurred as of June 30, 2021. These costs will not affect the combined company’s income statement beyond 12 months after the Closing Date. |
(i) | Adjusts the tax provision to reflect the impact on the income tax provision resulting from the proforma adjustments, while assuming that the consolidated entity is a taxable entity due to the reorganization from an LLC to a corporation as of January 1, 2020. |
(j) | Reflects an adjustment for the proforma effect of the reorganization from an LLC to a corporation, as if the reorganization occurred on January 1, 2020, to recognize a deferred tax liability for the differences between the recorded values and tax bases of assets and liabilities. |
(k) | Adjusts Support’s results to present depreciation and amortization as a separate line item, consistent with Greenidge’s presentation. |
(l) | The unaudited pro forma condensed combined financial statements assume there will be 3,560,435 class A common stock shares outstanding, of which 2,998,261 shares will be issued to Support stockholders as consideration for the Merger and 562,174 shares will be issued to the Investor and 34,800,000 shares of class B common stock outstanding (inclusive of 320,000 shares issued during the first quarter of 2021 for the exercise of stock options and the purchase of miners) upon completion of the Merger and conversion of the series A preferred stock. The diluted shares included in the Greenidge financial statements include approximately 1.1 million shares related to options and restricted shares of Greenidge. |
Quarters Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 | 2020 | $ Amount | % Change | ||||||||||||
Total revenue |
$ | 16,176 | $ | 4,672 | $ | 11,504 | 246.2 | % | ||||||||
Cost of revenue (exclusive of depreciation and amortization shown below) |
4,724 | 2,582 | 2,142 | 83.0 | % | |||||||||||
Selling, general and administrative expenses |
4,565 | 1,189 | 3,376 | 283.9 | % | |||||||||||
Depreciation and amortization |
1,603 | 1,130 | 473 | 41.9 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) from operations |
5,284 | (229 | ) | 5,513 | N/A | |||||||||||
Other income (expense): |
||||||||||||||||
Interest expense |
(202 | ) | — | (202 | ) | N/A | ||||||||||
Interest expense—related party |
— | (273 | ) | 273 | N/A | |||||||||||
Loss on sale of digital assets |
(154 | ) | (44 | ) | (110 | ) | 250.0 | % | ||||||||
Other expense, net |
(13 | ) | (25 | ) | 12 | -48.0 | % | |||||||||
|
|
|
|
|
|
|||||||||||
Total other expense, net |
(369 | ) | (342 | ) | (27 | ) | 7.9 | % | ||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
4,915 | (571 | ) | 5,486 | N/A | |||||||||||
Provision for income taxes |
(1,397 | ) | — | (1,397 | ) | N/A | ||||||||||
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | 3,518 | $ | (571 | ) | $ | 4,089 | N/A | ||||||||
|
|
|
|
|
|
Quarters Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Cryptocurrency mining |
$ | 14,064 | $ | 3,341 | $ | 10,723 | 321.0 | % | ||||||||
Power and capacity |
2,112 | 1,331 | 781 | 58.7 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
$ |
16,176 |
$ |
4,672 |
$ |
11,504 |
246.2 |
% | ||||||||
|
|
|
|
|
|
|
|
Quarters Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Cryptocurrency mining |
86.9 | % | 71.5 | % | ||||
Power and capacity |
13.1 | % | 28.5 | % | ||||
|
|
|
|
|||||
Total revenue |
100.0 |
% |
100.0 |
% | ||||
|
|
|
|
Quarters Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Cryptocurrency mining |
$ | 2,754 | $ | 1,362 | $ | 1,392 | 102.2 | % | ||||||||
Power and capacity |
1,970 | 1,220 | 750 | 61.5 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenue |
$ |
4,724 |
$ |
2,582 |
$ |
2,142 |
83.0 |
% | ||||||||
|
|
|
|
|
|
|
|
Quarters Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Selling, general and administrative expenses |
$ | 4,565 | $ | 1,189 | $ | 3,376 | 283.9 | % |
Quarters Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Depreciation and amortization |
$ | 1,603 | $ | 1,130 | $ | 473 | 41.9 | % |
Quarters Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Interest expense |
$ | (202 | ) | $ | — | $ | (202 | ) | N/A | |||||||
Interest expense—related party |
— | (273 | ) | 273 | N/A | |||||||||||
Loss on sale of digital assets |
(154 | ) | (44 | ) | (110 | ) | 250.0 | % | ||||||||
Other expense, net |
(13 | ) | (25 | ) | 12 | -48.0 | % | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expense, net |
$ |
(369 |
) |
$ |
(342 |
) |
$ |
(27 |
) |
7.9 |
% | |||||
|
|
|
|
|
|
|
|
Quarters Ended June 30, |
||||||||
$ in thousands |
2021 |
2020 |
||||||
Income (loss) before income taxes |
$ | 4,915 | $ | (571 | ) | |||
Provision for income taxes |
$ | (1,397 | ) | $ | — | |||
Effective Tax Rate |
28.4 | % | 0.0 | % |
Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Total revenue |
$ | 27,239 | $ | 7,814 | $ | 19,425 | 248.6 | % | ||||||||
Cost of revenue (exclusive of depreciation and amortization shown below) |
9,146 | 4,609 | 4,537 | 98.4 | % | |||||||||||
Selling, general and administrative expenses |
8,060 | 2,638 | 5,422 | 205.5 | % | |||||||||||
Depreciation and amortization |
2,864 | 2,163 | 701 | 32.4 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) from operations |
7,169 | (1,596 | ) | 8,765 | N/A | |||||||||||
Other income (expense): |
||||||||||||||||
Interest expense |
(368 | ) | — | (368 | ) | N/A | ||||||||||
Interest expense—related party |
(22 | ) | (540 | ) | 518 | -95.9 | % | |||||||||
Gain (loss) on sale of digital assets |
141 | (25 | ) | 166 | N/A | |||||||||||
Other income (expense), net |
6 | (16 | ) | 22 | N/A | |||||||||||
|
|
|
|
|
|
|||||||||||
Total other expense, net |
(243 | ) | (581 | ) | 338 | -58.2 | % | |||||||||
|
|
|
|
|
|
|||||||||||
Income (loss) before income taxes |
6,926 | (2,177 | ) | 9,103 | N/A | |||||||||||
Provision for income taxes |
(2,129 | ) | — | (2,129 | ) | N/A | ||||||||||
|
|
|
|
|
|
|||||||||||
Net income (loss) |
$ | 4,797 | $ | (2,177 | ) | $ | 6,974 | N/A | ||||||||
|
|
|
|
|
|
Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Cryptocurrency mining |
$ | 23,061 | $ | 5,630 | $ | 17,431 | 309.6 | % | ||||||||
Power and capacity |
4,178 | 2,184 | 1,994 | 91.3 | % | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
$ |
27,239 |
$ |
7,814 |
$ |
19,425 |
248.6 |
% | ||||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Cryptocurrency mining |
84.7 | % | 72.1 | % | ||||
Power and capacity |
15.3 | % | 27.9 | % | ||||
|
|
|
|
|||||
Total revenue |
100.0 |
% |
100.0 |
% | ||||
|
|
|
|
Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Cryptocurrency mining |
$ | 5,150 | $ | 1,939 | $ | 3,211 | 165.6 | % | ||||||||
Power and capacity |
3,996 | 2,670 | 1,326 | 49.7 | % | |||||||||||
|
|
|
|
|
|
|||||||||||
Total cost of revenue |
$ |
9,146 |
$ |
4,609 |
$ |
4,537 |
98.4 |
% | ||||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Selling, general and administrative expenses |
$ | 8,060 | $ | 2,638 | $ | 5,422 | 205.5 | % |
Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Depreciation and amortization |
$ | 2,864 | $ | 2,163 | $ | 701 | 32.4 | % |
Six Months Ended June 30, |
Increase (Decrease) |
|||||||||||||||
$ in thousands |
2021 |
2020 |
$ Amount |
% Change |
||||||||||||
Interest expense |
$ | (368 | ) | $ | — | $ | (368 | ) | N/A | |||||||
Interest expense—related party |
(22 | ) | (540 | ) | 518 | N/A | ||||||||||
Gain (loss) on sale of digital assets |
141 | (25 | ) | 166 | N/A | |||||||||||
Other income (expense), net |
6 | (16 | ) | 22 | N/A | |||||||||||
|
|
|
|
|
|
|||||||||||
Total other expense, net |
$ |
(243 |
) |
$ |
(581 |
) |
$ |
338 |
-58.2 |
% | ||||||
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
$ in thousands |
2021 |
2020 |
||||||
Income (loss) before income taxes |
$ | 6,926 | $ | (2,177 | ) | |||
Provision for income taxes |
$ | (2,129 | ) | $ | — | |||
Effective Tax Rate |
30.7 | % | 0.0 | % |
Quarters Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
$ in thousands |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Revenue |
||||||||||||||||
Cryptocurrency mining |
$ | 14,064 | $ | 3,341 | $ | 23,061 | $ | 5,630 | ||||||||
Power and capacity |
$ | 2,112 | $ | 1,331 | $ | 4,178 | $ | 2,184 | ||||||||
Revenue per MWh |
||||||||||||||||
Cryptocurrency mining |
$ | 220 | $ | 106 | $ | 206 | $ | 115 | ||||||||
Power and capacity |
$ | 51 | $ | 25 | $ | 51 | $ | 25 | ||||||||
Cost of revenue (exclusive of depreciation and amortization) |
||||||||||||||||
Cryptocurrency mining |
$ | 2,754 | $ | 1,362 | $ | 5,150 | $ | 1,939 | ||||||||
Power and capacity |
$ | 1,970 | $ | 1,220 | $ | 3,996 | $ | 2,670 | ||||||||
Cost of revenue per MWh (exclusive of depreciation and amortization) |
||||||||||||||||
Cryptocurrency mining |
$ | 43 | $ | 43 | $ | 46 | $ | 40 | ||||||||
Power and capacity |
$ | 47 | $ | 23 | $ | 49 | $ | 31 | ||||||||
MWh |
||||||||||||||||
Cryptocurrency mining |
63,803 | 31,595 | 112,089 | 48,786 | ||||||||||||
Power and capacity |
41,747 | 53,045 | 82,075 | 86,574 |
Quarters Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
$ in thousands |
2021 |
2020 |
2021 |
2020 |
||||||||||||
Net income (loss) |
$ | 3,518 | $ | (571 | ) | $ | 4,797 | $ | (2,177 | ) | ||||||
Provision for income taxes |
1,397 | — | 2,129 | — | ||||||||||||
Interest expense, net |
202 | 273 | 390 | 540 | ||||||||||||
Depreciation and amortization |
1,603 | 1,130 | 2,864 | 2,163 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
EBITDA |
6,720 | 832 | 10,180 | 526 | ||||||||||||
Stock-based compensation |
407 | — | 1,063 | — | ||||||||||||
Merger and public company filing related costs (1) |
938 | — | 1,248 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ | 8,065 | $ | 832 | $ | 12,491 | $ | 526 | ||||||||
|
|
|
|
|
|
|
|
(1) | Merger and public company filing costs relate to costs associated with the Merger, the corporate reorganization from an LLC, public registration of shares and associated costs. |
Total |
Less than 1 Year |
1-3 Years |
||||||||||
Notes payable (1) |
$ | 43,791 | $ | 20,798 | $ | 22,993 | ||||||
Equipment lease (2) |
$ | 680 | $ | 544 | $ | 136 | ||||||
Natural gas commitments (3) |
$ | 1,718 | $ | 1,718 | $ | — | ||||||
Purchase commitments (4) |
$ | 22,471 | $ | 22,471 | $ | — |
(1) | The Notes payable amounts presented in the above table include financed principal obligations plus estimated contractual future interest and risk premium payments. |
(2) | Equipment finance lease obligations include fixed monthly rental payments and exclude estimated revenue sharing payments. |
(3) | Represents off balance sheet arrangements to purchase gas through March 1, 2022. |
(4) | Represents miner purchase commitments as of June 30, 2021 |
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Net cash provided by operating activities |
$ | 9,402 | $ | 695 | ||||
Net cash used in investing activities |
(29,581 | ) | (8,913 | ) | ||||
Net cash provided by financing activities |
53,017 | — | ||||||
|
|
|
|
|||||
Net change in cash and cash equivalents |
32,838 | (8,218 | ) | |||||
Cash and cash equivalents at beginning of year |
5,052 | 11,750 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 37,890 | $ | 3,532 |
• | have an auditor report on our internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; |
• | comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (i.e., an auditor discussion and analysis); |
• | submit certain executive compensation matters to shareholder advisory votes, such as “say-on-pay,” “say-on-frequency” |
• | disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the CEO’s compensation to median employee compensation. |
• | Bitcoin-Mining |
• | Independent Electric Generation |
February 2014: |
GGH LLC acquired Greenidge Generation as an idled coal-fired facility. | |
October 2016: |
Greenidge Generation received all required permits to restart the power plant as a natural gas facility after 2.5 years. | |
October 2016: |
Commenced construction on an approximately 4.6 mile natural gas pipeline and coal-to-gas | |
March 2017: |
Commenced commercial operations as a wholesale power generator. | |
April 2018: |
Began test mining bitcoin. | |
May 2019: |
Completed construction on an approximately 1 MW bitcoin mining pilot program. | |
July 2019: |
Ordered 5,000 next-generation ASIC miners. | |
January 2020: |
Commenced commercial bitcoin mining operations. | |
July 2020: |
Launched full-service data center for blockchain services and added approximately 5 MW of customer-owned hosted mining. | |
November 2020: |
Ordered and financed 6,000 additional next-generation ASIC miners. | |
March/April 2021: |
Purchased and deployed approximately 745 miners and placed orders for an additional 4,200 miners to be deployed over the course of 2021 and 2022. | |
May 2021: |
Ordered an additional 2,100 miners to be deployed over the course of 2021 and 2022 and committed to operate an entirely carbon neutral mining operation through the purchase of voluntary carbon offsets. | |
July 2021: |
Purchased and deployed an additional 950 miners. | |
July 2021: |
Greenidge signed a letter of intent to execute a 10-year lease for a facility in Spartanburg, South Carolina at which Greenidge intends to develop its next bitcoin mining operation, using existing electrical infrastructure at the location. | |
September 2021: |
Acquisition of Support.com and public listing of our class A common stock. |
• | Capacity revenue : We receive capacity revenue for committing to sell power to the NYISO when dispatched. |
• | Energy revenue : When dispatched by the NYISO, we receive energy revenue based on the hourly price of power. |
• | Ancillary services revenue : When selected by the NYISO, we receive compensation for the provision of operating reserves. |
• | the cost of electricity; |
• | the efficiency of mining equipment; |
• | fluctuations in the price of bitcoin; and |
• | a miner’s proportionate share of the global hash rate. |
• | Bitfarms Technologies Ltd. (formerly Blockchain Mining Ltd.); |
• | DMG Blockchain Solutions Inc.; |
• | Digihost International, Inc.; |
• | Hive Blockchain Technologies Inc.; |
• | Hut 8 Mining Corp.; |
• | HashChain Technology, Inc.; |
• | MGT Capital Investments, Inc.; |
• | Layer1 Technologies, LLC; |
• | Marathon Patent Group, Inc.; |
• | Northern Data AG; |
• | Riot BlockChain, Inc.; and |
• | Cipher Mining / Good Works Acquisition Corp. |
• | Vertical integration |
• | Low power costs |
• | Bitcoin market upside |
• | Power market upside |
• | Self-reliance behind-the-meter |
• | Relatively stable regulatory environment low-cost power environments. |
• | Cryptocurrency experience low-cost ASIC mining computers of proven performance. |
• | Blue-chip backing |
• | Customer Support Solutions |
• | Technical Support Programs one-time purchase. Support also offers a |
subscription-based tech support service direct-to-consumers |
• | End-User Software® software is a malware protection and removal software product available for the Windows OS on personal computers and tablets. The software is licensed on an annual basis, and is sold direct to consumers and businesses, or through re-sellers. |
Department/Function |
Employees |
|||
Management |
8 | |||
Accounting/Finance |
2 | |||
Administration |
5 | |||
Operations |
28 | |||
|
|
|||
TOTALS |
43 |
|||
|
|
Name |
Age | Position | ||||
Jeffrey Kirt |
48 | Chief Executive Officer and Director | ||||
Dale Irwin |
50 | President | ||||
Timothy Rainey |
35 | Chief Financial Officer | ||||
Timothy Fazio |
48 | Chairman | ||||
Ted Rogers |
51 | Vice Chairman | ||||
Andrew Bursky |
64 | Director | ||||
David Filippelli |
48 | Director | ||||
Jerome Lay |
32 | Director | ||||
Timothy Lowe |
62 | Director | ||||
Michael Neuscheler |
60 | Director | ||||
Daniel Rothaupt |
69 | Director |
• | been convicted in a criminal proceeding or been subject to a pending criminal proceeding (excluding traffic violations and other minor offences); |
• | had any bankruptcy petition filed by or against the business or property of the person, or of any partnership, corporation or business association of which he was a general partner or executive officer, either at the time of the bankruptcy filing or within two years prior to that time; |
• | been subject to any order, judgment, or decree, not subsequently reversed, suspended or vacated, of any court of competent jurisdiction or federal or state authority, permanently or temporarily enjoining, barring, suspending or otherwise limiting, his involvement in any type of business, securities, futures, commodities, investment, banking, savings and loan, or insurance activities, or to be associated with persons engaged in any such activity; |
• | been found by a court of competent jurisdiction in a civil action or by the Securities and Exchange Commission or the Commodity Futures Trading Commission to have violated a federal or state securities or commodities law, and the judgment has not been reversed, suspended, or vacated; |
• | been the subject of, or a party to, any federal or state judicial or administrative order, judgment, decree, or finding, not subsequently reversed, suspended or vacated (not including any settlement of a civil proceeding among private litigants), relating to an alleged violation of any federal or state securities or commodities law or regulation, any law or regulation respecting financial institutions or insurance companies including, but not limited to, a temporary or permanent injunction, order of disgorgement or restitution, civil money penalty or temporary or permanent cease-and-desist |
• | been the subject of, or a party to, any sanction or order, not subsequently reversed, suspended or vacated, of any self-regulatory organization (as defined in Section 3(a)(26) of the Exchange Act (15 U.S.C. 78c(a)(26))), any registered entity (as defined in Section 1(a)(29) of the Commodity Exchange Act (7 U.S.C. 1(a)(29))), or any equivalent exchange, association, entity or organization that has disciplinary authority over its members or persons associated with a member. |
• | independent director representation on our audit, compensation and nominating and corporate governance committees, when we can no longer or choose not to take advantage of the “controlled company” exemption outlined below, and regular “executive session” meetings of our independent directors without the presence of our corporate officers or non-independent directors; |
• | qualification of at least one of our directors as an “audit committee financial expert” as defined by the SEC; and |
• | adoption of other corporate governance best practices, including limits on the number of directorships held by our directors to prevent “overboarding” and implementation a robust director education program. |
• | appointing, compensating, retaining and oversighting the work of any registered public accounting firm engaged (including resolution of disagreements between management and the auditor regarding financial reporting) for the purpose of preparing or issuing an audit report or performing other audit, review or attest services for Greenidge, and each such registered public accounting firm must report directly to the Audit Committee; |
• | selection and oversight of the Internal Auditor; |
• | reviewing and approving the appointment and replacement of the head of the internal auditing department; |
• | advising the head of the internal auditing department that he or she is expected to provide to the Audit Committee summaries of and, as appropriate, the significant reports to management prepared by the internal auditing department and management’s responses thereto; |
• | recommending and approving the compensation plan for the head of internal audit in consultation with management; |
• | advising management, the internal auditing department and the independent auditors that they are expected to provide to the Audit Committee a timely analysis of significant financial reporting issues and practices and significant internal audit controls and procedures; |
• | reviewing and approving the annual audit plan and audit fee submitted by the independent auditors and discussing with the independent auditors the overall approach to and scope of the audit examination with particular attention focused on those areas where either the Audit Committee, the Greenidge board, management or the independent auditors believe special emphasis is desirable; |
• | reviewing and discussing with the independent auditors and management the audited financial statements, the results of the audit and the independent auditors’ report or opinion on matters related to the performance of such audit; |
• | reviewing any other financial statements or reports, as requested by management or determined by the Audit Committee, which are required to be filed with any federal, state or local regulatory agency prior to filing with the appropriate regulatory body; |
• | reviewing and reassessing the adequacy of the Audit Committee charter on an annual basis, and make recommendations as to changed thereto as may be necessary or appropriate; and |
• | reporting its activities to the full Greenidge board on a regular basis, making such recommendations the Audit Committee deems necessary or appropriate. |
• | Making and approving all option grants and other issuances of our equity securities to our chief executive officer and other executive officers; |
• | Approving all other option grants and issuances of our equity securities as compensation, and recommending that our full board make and approve such grants and issuances; |
• | Establishing corporate and individual goals and objectives relevant to compensation of our chief executive officer and other executive officers, and evaluating each such officer’s performance in light of those goals and objectives and certifying achievement of such goals and objectives; |
• | Determining the compensation of our chief executive officer; |
• | Determining the compensation of the Chairman of our board and reviewing and making recommendations to our board regarding director compensation; |
• | Recommending the compensation of our executive officers (other than the chief executive officer) to our board for determination; |
• | Administering our cash and equity incentive plans; |
• | Preparing an annual compensation discussion and analysis for inclusion in our annual proxy statement in accordance with applicable SEC rules and regulations, which shall be prepared following discussion of thereof with our management; |
• | Reviewing and evaluating, at least annually, the Compensation Committee charter and the adequacy of the Compensation Committee charter, as well as the performance of the Compensation Committee; and |
• | Performing any other duties or responsibilities expressly delegated to the Compensation Committee by our board from time to time. |
Name and Principal Position |
Year |
Salary ($) |
Bonus ($) (1) |
All Other Compensation ($) (2) |
Total ($) |
|||||||||||||||
Dale Irwin, President |
2020 | 180,000 | 58,451 | 2,807 | 241,258 | |||||||||||||||
Timothy Rainey, Chief Financial Officer |
2020 | 135,000 | 43,418 | 13,199 | 191,617 |
(1) | Reflects performance bonus payouts to the named executive officers. |
(2) | Includes the cost of health insurance premiums paid by us for Mr. Irwin, and health insurance and phone stipends and 401(k) matching contributions for Mr. Rainey. |
Name |
Grant Date |
Number of Securities Underlying Unexercised Options Exercisable (#) |
Number of Securities Underlying Unexercised Options Unexercisable (#) |
Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) |
Option Exercise Price ($) (1) |
Option Expiration Date |
Number of shares or units of stock that have not vested (#) |
Market value of shares or units of stock that have not vested ($) (2) |
||||||||||||||||||||||||
Jeffrey Kirt (3) |
3/8/2021 | — | — | — | — | — | 344,800 | 2,155,000 | ||||||||||||||||||||||||
Dale Irwin |
— | — | — | — | — | — | — | — | ||||||||||||||||||||||||
Timothy Rainey (4) |
2/21/2021 | 257,484 | 128,740 | — | 5.80 | 2/21/2031 | — | — |
(1) | The share numbers and option exercise price shown in this table reflect the 4-to-1 |
(2) | For purposes of this table, the market value of unvested restricted stock units is determined by multiplying the number of unvested restricted stock units by the assumed price of $6.25 per share. |
(3) | Mr. Kirt’s restricted stock units vest ratably over three years on an annual basis, subject to Mr. Kirt’s continued service on each applicable vesting date. |
(4) | The stock options granted to Mr. Rainey vest as follows: (i) 257,484 options vested on the grant date and (ii) the remaining options vest on the first anniversary of the grant date, subject to Mr. Rainey’s continued service on the applicable vesting date. |
Name |
Fees Earned or Paid in Cash ($) (1) |
Stock Awards ($) |
Option Awards ($) |
Non-equity incentive plan compensation ($) |
Nonqualified deferred compensation earnings ($) |
All Other Compensation ($) |
Total ($) |
|||||||||||||||||||||
Timothy Fazio |
— | — | — | |||||||||||||||||||||||||
Andrew M. Bursky |
— | — | — | |||||||||||||||||||||||||
Timothy Lowe |
— | — | — | |||||||||||||||||||||||||
Daniel Rothaupt |
53,108 | — | 53,108 | |||||||||||||||||||||||||
David Filippelli |
— | — | — | |||||||||||||||||||||||||
Jerome Lay |
— | — | — |
(1) | Reflects fees paid for director duties provided by Mr. Rothaupt as part of an arrangement between Atlas and/or its affiliates and us. |
(i) | the gain is effectively connected with the conduct by the Non-U.S. Holder of a trade or business in the United States, subject to an applicable income tax treaty providing otherwise; or |
(ii) | the Non-U.S. Holder is an individual who is present in the United States for 183 or more days in the taxable year of the disposition and certain other requirements are met. |
Underwriter |
Principal Amount of Notes |
|||
B. Riley Securities, Inc. |
$ | |||
Ladenburg Thalmann & Co. Inc. |
||||
William Blair & Company, L.L.C. |
||||
Northland Securities, Inc. |
||||
EF Hutton, division of Benchmark Investments, LLC |
||||
Aegis Capital Corp. |
||||
Colliers Securities LLC |
||||
Maxim Group LLC |
||||
Wedbush Securities Inc. |
||||
B.C. Ziegler & Company |
||||
|
|
|||
Total |
$ | |||
|
|
Price to the Public |
Underwriting Discount (1) |
Net Proceeds (2) |
||||||||||
Per Note |
$ | $ | $ | |||||||||
|
|
|
|
|
|
|||||||
Total (3) |
$ | $ | $ | |||||||||
|
|
|
|
|
|
(1) | Pursuant to the terms of the Underwriting Agreement, the underwriters will receive a discount equal to $ per Note. |
(2) | After deducting the underwriting discount but before deducting the structuring fee and expenses of the offering, estimated to be $ . |
(3) | If the Option is exercised in full, the total price to the public, underwriting discount and net proceeds to us (after deducting the underwriting discount but before deducting estimated offering expenses) will be $ , $ and $ , respectively. |
Page |
||||
F-2 |
||||
F-3 | ||||
F-4 | ||||
F-5 | ||||
F-6 | ||||
F-7 | ||||
F-20 |
||||
F-21 | ||||
F-22 | ||||
F-23 | ||||
F-24 | ||||
F-25 | ||||
F-26 | ||||
F-39 |
||||
F-40 | ||||
F-41 | ||||
F-42 | ||||
F-43 | ||||
F-44 | ||||
F-45 | ||||
F-60 |
||||
F-61 | ||||
F-63 | ||||
F-64 | ||||
F-65 | ||||
F-66 | ||||
F-67 | ||||
F-68 |
June 30, 2021 |
December 31, 2020 |
|||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Digital assets |
||||||||
Accounts receivable |
||||||||
Fuel deposits |
||||||||
Prepaid expenses |
||||||||
Emissions credits |
||||||||
Carbon offset credits |
||||||||
Miner equipment deposits |
||||||||
Total current assets |
||||||||
LONG-TERM ASSETS: |
||||||||
Property and equipment, net |
||||||||
Right-of-use assets |
— | |||||||
Other long-term assets |
||||||||
Total assets |
$ | $ | ||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Accounts payable |
$ | $ | ||||||
Natural gas payable |
||||||||
Accrued emissions expense |
||||||||
Income taxes payable |
— | |||||||
Accrued expenses |
||||||||
Accrued interest expense —related party |
— | |||||||
Deferred revenue |
||||||||
Notes payable, current portion |
||||||||
Notes payable—related party |
— | |||||||
Finance lease obligation, current portion |
— | |||||||
Total current liabilities |
||||||||
LONG-TERM LIABILITIES: |
||||||||
Deferred tax liability |
— | |||||||
Notes payable, net of current portion |
||||||||
Finance lease obligation, net of current portion |
— | |||||||
Asset retirement obligations |
||||||||
Environmental trust liability |
||||||||
Total liabilities |
||||||||
COMMITMENTS AND CONTINGENCIES (NOTE 11) |
||||||||
STOCKHOLDERS’ EQUITY: |
||||||||
Preferred stock, par value $ |
||||||||
Common stock, par value $ |
||||||||
Additional paid-in capital |
||||||||
Members’ capital, 1 and December 31, 2020, respectively |
— |
|||||||
Accumulated deficit |
( |
) | ( |
) | ||||
Total stockholders’ equity |
||||||||
Total liabilities and stockholders’ equity |
$ | $ | ||||||
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
REVENUE: |
||||||||||||||||
Cryptocurrency mining |
$ | $ | $ | $ | ||||||||||||
Power and capacity |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
||||||||||||||||
OPERATING COSTS AND EXPENSES |
||||||||||||||||
Cost of revenue—cryptocurrency mining (exclusive of depreciation and amortization shown below) |
||||||||||||||||
Cost of revenue—power and capacity (exclusive of depreciation and amortization shown below) |
||||||||||||||||
Selling, general and administrative |
||||||||||||||||
Depreciation and amortization |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating costs and expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from operations |
( |
) | ( |
) | ||||||||||||
OTHER INCOME (EXPENSE), NET: |
||||||||||||||||
Interest expense |
( |
) | — | ( |
) | — | ||||||||||
Interest expense—related party |
— | ( |
) | ( |
) | ( |
) | |||||||||
Loss (gain) on sale of digital assets |
( |
) | ( |
) | ( |
) | ||||||||||
Other (expense) income, net |
( |
) | ( |
) | ( |
) | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total other expense, net |
( |
) | ( |
) | ( |
) | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
INCOME (LOSS) BEFORE INCOME TAXES |
( |
) | ( |
) | ||||||||||||
Provision for income taxes |
( |
) | — | ( |
) | — | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
NET INCOME (LOSS) AND TOTAL COMPREHENSIVE INCOME (LOSS) |
$ | $ | ( |
) | $ | $ | ( |
) | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share: |
||||||||||||||||
Basic |
$ | $ | ||||||||||||||
Diluted |
$ | $ |
Additional Paid—In Capital |
Common Units |
Preferred Units |
Senior Priority Units |
Total Members’ Capital |
Accumulated Deficit |
Total |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Number of Units |
Members’ Capital |
Number of Units |
Members’ Capital |
Number of Units |
Members’ Capital |
|||||||||||||||||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2021 |
— | $ | — | — | $ | — | $ | — | $ | — | $ | $ | $ | $ | ( |
) | $ | |||||||||||||||||||||||||||||||||||||||
Contribution of Preferred Units, Senior Priority Units, and notes payable to related party for GGHI Common Stock |
— | — | — | — | ( |
) | ( |
) | ( |
) | ( |
) | ( |
) | — | |||||||||||||||||||||||||||||||||||||||||
Contribution of GGH Common Units for GGHI Common Stock |
— | — | — | — | ( |
) | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Proceeds from issuance of preferred stock, net of stock issuance costs of $ |
— | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Proceeds from stock options exercised |
— | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Stock issued to purchase miners |
— | — | — | — | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Balance at March 31, 2021 |
$ | $ | $ | — | $ | — | — | $ | — | — | $ | — | $ | — | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||
Stock-based compensation expense |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net income |
— | — | — | — | — | — | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Balance at June 30, 2021 |
$ | $ | $ | — | $ | — | — | $ | — | — | $ | — | $ | — | $ | ( |
) | $ | ||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Additional Paid—In Capital |
Common Units |
Preferred Units |
Senior Priority Units |
Total Members’ Capital |
Accumulated Deficit |
Total |
||||||||||||||||||||||||||||||||||||||||||||||||||
Preferred Stock |
Common Stock |
Number of Units |
Members’ Capital |
Number of Units |
Members’ Capital |
Number of Units |
Members’ Capital |
|||||||||||||||||||||||||||||||||||||||||||||||||
Shares |
Amount |
Shares |
Amount |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
Balance at January 1, 2020 |
— | $ | — | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | $ | ( |
) | $ | |||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Balance at March 31, 2020 |
— | $ | — | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | $ | ( |
) | $ | |||||||||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | — | — | — | — | — | ( |
) | ( |
) | ||||||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||||||||||||
Balance at June 30, 2020 |
— | $ | — | — | $ | — | $ | — | $ | — | $ | — | $ | — | $ | $ | ( |
) | $ | |||||||||||||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
CASH FLOW FROM OPERATING ACTIVITIES: |
||||||||
Net income (loss) |
$ | $ | ( |
) | ||||
Adjustments to reconcile net income (loss) to net cash flow from operating activities: |
||||||||
Depreciation and amortization |
||||||||
Deferred income taxes |
— | |||||||
Accretion of asset retirement obligations |
||||||||
(Loss) gain on sale of digital assets |
( |
) | ||||||
Stock-based compensation expense |
— | |||||||
Loss on environmental trust liability |
— | |||||||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
||||||||
Emissions credits/carbon offsets |
||||||||
Prepaids and other assets |
( |
) | ( |
) | ||||
Accounts payable |
( |
) | ( |
) | ||||
Income taxes payable |
— | |||||||
Accrued emissions |
( |
) | ||||||
Accrued expenses |
||||||||
|
|
|
|
|||||
Net cash flow provided by operating activities |
||||||||
|
|
|
|
|||||
CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Deposits on miner equipment |
( |
) | — | |||||
Project deposit |
||||||||
|
|
|
|
|||||
Net cash flow used in investing activities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from issuance of preferred stock, net of issuance costs |
— | |||||||
Proceeds from stock options exercised |
— | |||||||
Proceeds from notes payable |
— | |||||||
Principal payments on notes payable |
( |
) | — | |||||
Proceeds from finance lease obligations |
— | |||||||
Repayments of capital lease obligations |
( |
) | — | |||||
|
|
|
|
|||||
Net cash flow provided by financing activities |
— | |||||||
|
|
|
|
|||||
CHANGE IN CASH AND CASH EQUIVALENTS |
( |
) | ||||||
CASH AND CASH EQUIVALENTS—beginning of year |
||||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS—end of period |
$ | $ | ||||||
|
|
|
|
1. |
ORGANIZATION AND DESCRIPTION OF BUSINESS |
• | Greenidge (a Delaware corporation). Greenidge was formed in 2021 to oversee and manage the following entities: |
• | Greenidge Generation Blocker Inc. (“GGB”), a Delaware corporation and a wholly owned subsidiary of Greenidge |
• | Greenidge Generation Holdings LLC (“GGH”), a Delaware limited liability company and a wholly owned subsidiary of Greenidge |
• | Greenidge Generation, LLC (“GG”), a New York limited liability company and a wholly owned subsidiary of Greenidge |
• | Lockwood Hills, LLC (“LH”), a New York limited liability company and a wholly owned subsidiary of Greenidge |
• | Greenidge Solar, LLC (“GS”), a Delaware limited liability company and a wholly owned subsidiary of Greenidge |
• | Greenidge Pipeline, LLC (“GP”), a Delaware limited liability company and a wholly owned subsidiary of Greenidge |
• | Greenidge Pipeline Properties Corporation (“GPP”), a New York Corporation and a wholly owned subsidiary of Greenidge |
• | Greenidge Markets and Trading, LLC (“GMT”), a Delaware limited liability company and a wholly owned subsidiary of Greenidge |
• | Greenidge Secured Lending, LLC (“SL”), a Delaware limited liability company and a wholly owned subsidiary of Greenidge |
• | Greenidge Blocker Corp. (“Blocker”), a Delaware corporation and a consolidated variable interest entity |
• | Greenidge Coin, LLC (“GC”), a Delaware limited liability company and a wholly owned subsidiary of Greenidge. In January 2021, GC merged into GG and GC was subsequently dissolved. |
1. |
ORGANIZATION AND DESCRIPTION OF BUSINESS (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
3. |
PROPERTY AND |
Estimated Useful Lives |
June 30, 2021 |
December 31, 2020 |
||||||||||
Plant infrastructure |
$ | $ | ||||||||||
Miners |
||||||||||||
Miner facility infrastructure |
||||||||||||
Land |
N/A | |||||||||||
Equipment |
||||||||||||
Software |
||||||||||||
Coal ash impoundment |
||||||||||||
Construction in process |
N/A | |||||||||||
|
|
|
|
|||||||||
Less: Accumulated depreciation |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
$ | $ | |||||||||||
|
|
|
|
3. |
PROPERTY AND EQUIPMENT (Continued) |
4. |
NOTES PAYABLE |
Interest Rate |
Initial Financing |
Balance as of: |
||||||||||||||||||||||
Note |
Loan Date |
Maturity Date |
June 30, 2021 |
December 31, 2020 |
||||||||||||||||||||
A |
% | $ | $ | $ | ||||||||||||||||||||
B |
% | |||||||||||||||||||||||
C |
% | — | ||||||||||||||||||||||
D |
% | — | ||||||||||||||||||||||
E – H |
% | — | ||||||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
Less: Current portion |
|
( |
) | ( |
) | |||||||||||||||||||
|
|
|
|
|||||||||||||||||||||
$ | $ | |||||||||||||||||||||||
|
|
|
|
5. |
FINANCE LEASE |
6. |
RELATED PARTY TRANSACTIONS |
June 30, 2021 |
December 31, 2020 |
|||||||
Note payable to a related party due June 2021 |
$ | $ | ||||||
Note payable to a related party due May 2021 |
||||||||
|
|
|
|
|||||
$ | $ | |||||||
Less: Current Portion |
$ | $ | ( |
) | ||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
6. |
RELATED PARTY TRANSACTIONS (Continued) |
7. |
STOCKHOLDERS’ EQUITY |
7. |
STOCKHOLDERS’ EQUITY (Continued) |
7. |
STOCKHOLDERS’ EQUITY (Continued) |
8. |
EQUITY BASED COMPENSATION |
RSUs |
Weighted Average Grant Date Fair Value |
|||||||
Unvested at December 31, 2020 |
$ | |||||||
Granted |
||||||||
|
|
|||||||
Unvested at June 30, 2021 |
8. |
EQUITY BASED |
Options |
Weighted Average Exercise per Share |
Weighted Average Remaining Contractual Life (in years) |
||||||||||
Outstanding at December 31, 2020 |
$ | — | ||||||||||
Granted |
||||||||||||
Exercised |
( |
) | ||||||||||
Forfeited |
( |
) | ||||||||||
|
|
|||||||||||
Outstanding at June 30, 202 1 |
||||||||||||
Options vested and expected to vest as of June 30, 2021 |
||||||||||||
Options vested and exercisable as of June 30, 2021 |
$ |
Weighted Average fair value of grants |
$ | |||
Expected volatility |
% | |||
Expected term (years) |
||||
Risk-free interest rate |
% | |||
Expected dividend yield |
% |
9. |
INCOME TAXES |
10. |
EARNINGS PER SHARE |
Three Months Ended June 30, 2021 |
Six Months Ended June 30, 2021 |
|||||||
Numerator |
||||||||
Net income |
$ | $ | ||||||
Less: Net income attributable to the member units before the reorganization |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Net income attributable to Greenidge |
$ | $ | ||||||
Denominator |
||||||||
Basic weighted average shares outstanding |
||||||||
Dilutive effect of equity awards |
||||||||
Dilutive effect of convertible preferred stock |
||||||||
|
|
|
|
|||||
Diluted weighted average shares outstanding |
||||||||
Earnings per share |
||||||||
Basic |
$ | $ | ||||||
Diluted |
$ | $ |
11. |
COMMITMENTS AND CONTINGENCIES |
12. |
CONCENTRATIONS |
12. |
CONCENTRATIONS (Continued) |
13. |
OTHER RISKS AND |
14. |
SUBSEQUENT EVENTS |
2020 | 2019 | |||||||
ASSETS |
||||||||
CURRENT ASSETS: |
||||||||
Cash and cash equivalents |
$ | $ | ||||||
Digital assets |
||||||||
Accounts receivable |
||||||||
Fuel deposits |
||||||||
Prepaid expenses |
||||||||
Emissions credits |
||||||||
Miner equipment deposits |
||||||||
|
|
|
|
|||||
Total current assets |
||||||||
LONG-TERM ASSETS: |
||||||||
Property and equipment, net of accumulated depreciation of $ |
||||||||
Project deposit |
||||||||
Other assets |
||||||||
|
|
|
|
|||||
Total assets |
$ | $ | ||||||
|
|
|
|
|||||
LIABILITIES AND MEMBERS’ EQUITY |
||||||||
CURRENT LIABILITIES: |
||||||||
Accounts payable |
$ | $ | ||||||
Natural gas payable |
||||||||
Accrued emissions expense, current portion |
||||||||
Accrued expenses |
||||||||
Accrued interest expense—related party, current portion |
||||||||
Deferred revenue |
— | |||||||
Note payable, current portion |
— | |||||||
Notes payable—related party, current portion |
||||||||
|
|
|
|
|||||
Total current liabilities |
||||||||
COMMITMENTS AND CONTINGENCIES (NOTE 8) |
||||||||
LONG-TERM LIABILITIES: |
||||||||
Accrued emissions expense, net of current portion |
— | |||||||
Accrued interest expense—related party, net of current portion |
— | |||||||
Notes payable, net of current portion |
— | |||||||
Notes payable—related party, net of current portion |
— | |||||||
Asset retirement obligations |
||||||||
Environmental trust liability |
||||||||
|
|
|
|
|||||
Total liabilities |
||||||||
|
|
|
|
|||||
MEMBERS’ EQUITY: |
||||||||
Members’ capital |
||||||||
Accumulated deficit |
( |
) | ( |
) | ||||
|
|
|
|
|||||
Total members’ equity |
||||||||
|
|
|
|
|||||
Total liabilities and members’ equity |
$ | $ | ||||||
|
|
|
|
2020 | 2019 | |||||||
REVENUE: |
||||||||
Cryptocurrency mining |
$ | $ | ||||||
Power and capacity |
||||||||
|
|
|
|
|||||
Total revenue |
||||||||
OPERATING COSTS AND EXPENSES |
||||||||
Cost of revenue-cryptocurrency mining (exclusive of depreciation and amortization shown below) |
||||||||
Cost of revenue-power and capacity (exclusive of depreciation and amortization shown below) |
||||||||
Selling, general, and administrative expenses |
||||||||
Depreciation and amortization |
||||||||
|
|
|
|
|||||
Loss from operations |
( |
) | ( |
) | ||||
|
|
|
|
|||||
OTHER INCOME (EXPENSE), NET: |
||||||||
Impairment loss on digital assets |
— | ( |
) | |||||
Interest expense |
( |
) | — | |||||
Interest expense - related party |
( |
) | ( |
) | ||||
Gain on sale of digital assets |
— | |||||||
Gain (loss) on environmental trust liability |
( |
) | ||||||
Other income and expense |
||||||||
|
|
|
|
|||||
Total other expense, net |
( |
) | ( |
) | ||||
|
|
|
|
|||||
NET LOSS |
$ | ( |
) | $ | ( |
) | ||
|
|
|
|
Common Units |
Preferred Units |
Senior Priority Units |
Total Members’ Capital |
|||||||||||||||||||||||||||||||||
Number of Units |
Members’ Capital |
Number of Units |
Members’ Capital |
Number of Units |
Members’ Capital |
Accumulated Deficit |
Total |
|||||||||||||||||||||||||||||
Balance at January 1, 2019 |
$ | — | $ | $ | — | $ | $ | ( |
) | $ | ||||||||||||||||||||||||||
Proceeds from sale of Greenidge Coin, LLC preferred units |
— | — | — | — | — | |||||||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at December 31, 2019 |
— | — | ( |
) | ||||||||||||||||||||||||||||||||
Conversion of notes payable to senior priority units—tranche 1 |
— | — | — | — | — | |||||||||||||||||||||||||||||||
Deemed distribution of Greenidge Coin, LLC preferred units |
— | — | — | — | — | ( |
) | — | ||||||||||||||||||||||||||||
Purchase and contribution of Greenidge Coin, LLC preferred units |
— | — | ( |
) | ( |
) | — | — | — | — | ||||||||||||||||||||||||||
Net loss |
— | — | — | — | — | — | — | ( |
) | ( |
) | |||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||||
Balance at December 31, 2020 |
$ | — | $ | $ | $ | $ | ( |
) | $ | |||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
2020 | 2019 | |||||||
CASH FLOW FROM OPERATING ACTIVITIES: |
||||||||
Net loss |
$ | ( |
) | $ | ( |
) | ||
Adjustments to reconcile net loss to net cash flow from operating activities: |
||||||||
Depreciation |
||||||||
Accretion of asset retirement obligation |
— | |||||||
Loss (gain) on environmental trust liability |
( |
) | ||||||
Gain on sale of digital assets |
( |
) | — | |||||
Impairment loss on digital assets |
— | |||||||
Changes in: |
||||||||
Digital assets |
( |
) | ( |
) | ||||
Accounts receivable |
( |
) | ||||||
Fuel deposits |
( |
) | ||||||
Prepaid expenses |
( |
) | ||||||
Emissions credits |
( |
) | ( |
) | ||||
Other assets |
( |
) | ||||||
Accounts payable |
( |
) | ( |
) | ||||
Natural gas payable |
||||||||
Accrued emissions |
||||||||
Accrued expenses |
( |
) | ||||||
Accrued interest expense—related party |
||||||||
Deferred revenue |
— | |||||||
|
|
|
|
|||||
Net cash flow from operating activities |
( |
) | ||||||
|
|
|
|
|||||
CASH FLOW FROM INVESTING ACTIVITIES: |
||||||||
Purchases of property and equipment |
( |
) | ( |
) | ||||
Deposits on miner equipment |
( |
) | ( |
) | ||||
Project deposit |
— | |||||||
|
|
|
|
|||||
Net cash flow from investing activities |
( |
) | ( |
) | ||||
|
|
|
|
|||||
CASH FLOW FROM FINANCING ACTIVITIES: |
||||||||
Proceeds from sale of Greenidge Coin, LLC preferred units |
— | |||||||
Repayments on notes payable |
( |
) | — | |||||
Borrowings on notes payable—related party |
||||||||
|
|
|
|
|||||
Net cash flow from financing activities |
||||||||
|
|
|
|
|||||
CHANGE IN CASH AND CASH EQUIVALENTS |
( |
) | ||||||
CASH AND CASH EQUIVALENTS—beginning of year |
||||||||
|
|
|
|
|||||
CASH AND CASH EQUIVALENTS—end of year |
$ | $ | ||||||
|
|
|
|
|||||
SUPPLEMENTAL DISCLOSURES: CASH PAID FOR INTEREST |
$ | $ | — | |||||
|
|
|
|
|||||
NON-CASH INVESTING AND FINANCING TRANSACTIONS: |
||||||||
Miner deposits moved into property and equipment |
$ | $ | — | |||||
|
|
|
|
|||||
Project deposits moved into property and equipment |
$ | $ | — | |||||
|
|
|
|
|||||
Property and equipment purchases financed with note payable |
$ | $ | — | |||||
|
|
|
|
|||||
Property and equipment purchases in accounts payable |
$ | $ | ||||||
|
|
|
|
|||||
Property and equipment purchased with digital assets |
$ | $ | — | |||||
|
|
|
|
|||||
Initial recognition of asset retirement obligations |
$ | — | $ | |||||
|
|
|
|
|||||
Notes payable principal converted to members’ equity |
$ | $ | — | |||||
|
|
|
|
|||||
Notes payable accrued interest converted to members’ equity |
$ | $ | — | |||||
|
|
|
|
|||||
Deemed distribution of Greenidge Coin, LLC preferred units |
$ | $ | — | |||||
|
|
|
|
|||||
Contribution of Greenidge Coin, LLC preferred units |
$ | $ | — | |||||
|
|
|
|
1. |
ORGANIZATION AND DESCRIPTION OF BUSINESS |
• | Greenidge Generation Holdings LLC (“GGH”, a Delaware limited liability company). GGH was formed in 2014 to oversee and manage the following entities: |
• | Greenidge Generation LLC (“GG”, a New York limited liability company, wholly-owned subsidiary of GGH); |
• | Lockwood Hills LLC (“LH”, a New York limited liability company, wholly-owned subsidiary of GGH); |
• | Greenidge Solar LLC (“GS”, a Delaware limited liability company, wholly-owned subsidiary of GGH); |
• | Greenidge Pipeline LLC (“GP”, a Delaware limited liability company, wholly-owned subsidiary of GGH); |
• | Greenidge Pipeline Properties Corporation (“GPP”, a New York Corporation, wholly-owned subsidiary of GGH); |
• | Greenidge Markets and Trading LLC (“GMT”, a Delaware limited liability company, wholly-owned subsidiary of GGH); |
• | Greenidge Secured Lending LLC (“SL”, a Delaware limited liability company, wholly-owned subsidiary of GGH); |
• | Greenidge Blocker Corp. (“Blocker”, a Delaware corporation, consolidated variable interest entity); and |
• | Greenidge Coin, LLC (“GC”, a Delaware limited liability company, wholly-owned subsidiary of GGH). |
1. |
ORGANIZATION AND DESCRIPTION OF BUSINESS (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
Coal Ash Pond |
||||
Balance at January 1, 2019 |
$ | |||
Initial recognition |
||||
Balance at December 31, 2019 |
||||
Accretion |
||||
Balance at December 31, 2020 |
$ | |||
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
• | Step 1: Identify the contract, or contracts, with the customer; |
• | Step 2: Identify the performance obligations in the contract; |
• | Step 3: Determine the transaction price; |
• | Step 4: Allocate the transaction price to the performance obligations in the contract; and |
• | Step 5: Recognize revenue when, or as, the Company satisfies a performance obligation. |
• | Variable consideration; |
• | Constraining estimates of variable consideration; |
• | The existence of a significant financing component in the contract; |
• | Noncash consideration; and |
• | Consideration payable to a customer. |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
2. |
SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES (Continued) |
3. |
PROPERTY AND EQUIPMENT |
Estimated Useful Lives |
2020 |
2019 |
||||||||||
Plant infrastructure |
– |
$ | $ | |||||||||
Miners |
$ | — | ||||||||||
Miner Facility |
— | |||||||||||
Land |
N/A | |||||||||||
Equipment |
||||||||||||
Software |
||||||||||||
Coal ash impoundment |
||||||||||||
Construction in process |
N/A | |||||||||||
|
|
|
|
|||||||||
Less: Accumulated depreciation |
( |
) | ( |
) | ||||||||
|
|
|
|
|||||||||
$ | $ | |||||||||||
|
|
|
|
4. |
NOTES PAYABLE |
4. |
NOTES PAYABLE (Continued) |
Miner equipment note A |
$ | |||
Miner equipment note B |
||||
|
|
|||
Less: Current portion |
( |
) | ||
|
|
|||
$ | ||||
|
|
2021 |
$ | |||
2022 |
||||
|
|
|||
$ | ||||
|
|
5. |
RELATED PARTY TRANSACTIONS |
5. |
RELATED PARTY TRANSACTIONS (Continued) |
2020 | 2019 | |||||||
Note payable to a related party with interest at 8% per annum. All outstanding principal and accrued but unpaid interest is due June 2021. |
$ | $ | ||||||
Note payable to a related party with interest at 8% per annum. All outstanding principal and accrued but unpaid interest is due May 2021. |
||||||||
Notes payable converted into Senior Priority Units—Tranche 1 (see Note 6). |
||||||||
|
|
|
|
|||||
Less: Current portion |
( |
) | ( |
) | ||||
|
|
|
|
|||||
$ | $ | |||||||
|
|
|
|
6. |
MEMBERS’ EQUITY |
6. |
MEMBERS’ EQUITY (Continued) |
7. |
EMPLOYEE BENEFIT PLAN |
8. |
COMMITMENTS AND CONTINGENCIES |
8. |
COMMITMENTS AND CONTINGENCIES (Continued) |
9. |
CONCENTRATIONS |
10. |
OTHER RISKS AND CONSIDERATIONS |
11. |
SUBSEQUENT EVENTS |
11. |
SUBSEQUENT EVENTS (Continued) |
June 30, 2021 |
December 31, 2020 |
|||||||
(unaudited) |
||||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 32,295 | $ | 13,526 | ||||
Short-term investments |
6,201 | 16,441 | ||||||
Accounts receivable, net |
5,470 | 6,975 | ||||||
Prepaid expenses and other current assets |
601 | 670 | ||||||
|
|
|
|
|||||
Total current assets |
44,567 | 37,612 | ||||||
Property and equipment, net |
1,043 | 1,115 | ||||||
Right-of-use |
12 | 61 | ||||||
Other assets |
383 | 478 | ||||||
|
|
|
|
|||||
Total assets |
$ | 46,005 | $ | 39,266 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 242 | $ | 366 | ||||
Accrued compensation |
2,192 | 1,735 | ||||||
Other accrued liabilities |
1,216 | 879 | ||||||
Short-term lease liability |
12 | 58 | ||||||
Short-term deferred revenue |
1,189 | 881 | ||||||
|
|
|
|
|||||
Total current liabilities |
4,851 | 3,919 | ||||||
Other long-term liabilities |
907 | 911 | ||||||
|
|
|
|
|||||
Total liabilities |
5,758 | 4,830 | ||||||
|
|
|
|
|||||
Stockholders’ equity: |
||||||||
Common stock; par value $0.0001, 50,000 shares authorized; 24,572 issued and 24,220 outstanding at June 30, 2021 and 19,973 issued and 19,490 outstanding at December 31, 2020 |
3 | 2 | ||||||
Additional paid-in capital |
259,620 | 250,954 | ||||||
Treasury stock, at cost (483 shares at March 31, 2021 and December 31, 2020) |
(5,297 | ) | (5,297 | ) | ||||
Accumulated other comprehensive loss |
(2,482 | ) | (2,419 | ) | ||||
Accumulated deficit |
(211,597 | ) | (208,804 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
40,247 | 34,436 | ||||||
|
|
|
|
|||||
Total liabilities and stockholders’ equity |
$ | 46,005 | $ | 39,266 | ||||
|
|
|
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Revenue: |
||||||||||||||||
Services |
$ | 7,979 | $ | 10,606 | $ | 17,117 | $ | 22,117 | ||||||||
Software and other |
533 | 428 | 1,026 | 866 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total revenue |
8,512 | 11,034 | 18,143 | 22,983 | ||||||||||||
Cost of revenues: |
||||||||||||||||
Cost of services |
5,401 | 7,136 | 11,406 | 14,821 | ||||||||||||
Cost of software and other |
91 | 36 | 181 | 65 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total cost of revenue |
5,492 | 7,172 | 11,587 | 14,886 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Gross profit |
3,020 | 3,862 | 6,556 | 8,097 | ||||||||||||
Operating expenses: |
||||||||||||||||
Engineering and IT |
555 | 968 | 1,479 | 2,008 | ||||||||||||
Sales and marketing |
334 | 517 | 759 | 1,330 | ||||||||||||
General and administrative |
2,980 | 1,904 | 7,186 | 3,957 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total operating expenses |
3,869 | 3,389 | 9,424 | 7,295 | ||||||||||||
Income (loss) from operations |
(849 | ) | 473 | (2,868 | ) | 802 | ||||||||||
Interest income and other, net |
75 | 173 | 117 | 257 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Income (loss) before income taxes |
(774 | ) | 646 | (2,751 | ) | 1,059 | ||||||||||
Income tax provision |
25 | 29 | 42 | 78 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ | (799 | ) | $ | 617 | $ | (2,793 | ) | $ | 981 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) per share—basic and diluted |
$ | (0.03 | ) | $ | 0.03 | $ | (0.13 | ) | $ | 0.05 | ||||||
Weighted average common shares outstanding—basic |
24,150 | 19,054 | 22,189 | 19,060 | ||||||||||||
Weighted average common shares outstanding—diluted |
24,150 | 19,352 | 22,189 | 19,336 |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net income (loss) |
$ | (799 | ) | $ | 617 | $ | (2,793 | ) | $ | 981 | ||||||
Other comprehensive income (loss): |
||||||||||||||||
Change in foreign currency translation adjustment |
(59 | ) | (11 | ) | (60 | ) | (222 | ) | ||||||||
Change in net unrealized gain (loss) on investments |
1 | 38 | (3 | ) | 37 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Other comprehensive income (loss) |
(58 | ) | 27 | (63 | ) | (185 | ) | |||||||||
|
|
|
|
|
|
|
|
|||||||||
Comprehensive income (loss) |
$ | (857 | ) | $ | 644 | $ | (2,856 | ) | $ | 796 | ||||||
|
|
|
|
|
|
|
|
Common Stock |
||||||||||||||||||||||||||||
Shares |
Amount |
Additional Paid-In Capital |
Treasury Stock |
Accumulated Other Comprehensive Loss |
Accumulated Deficit |
Total Stockholders’ Shares |
||||||||||||||||||||||
Balances at March 31, 2020 |
19,054 | $ | 2 | $ | 250,206 | $ | (5,297 | ) | $ | (2,592 | ) | $ | (208,886 | ) | $ | 33,433 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
— | — | — | — | — | 617 | 617 | |||||||||||||||||||||
Other comprehensive income |
— | — | — | — | 27 | — | 27 | |||||||||||||||||||||
Issuance of common stock upon exercise of stock options for cash |
1 | — | — | — | — | — | — | |||||||||||||||||||||
Issuance of common stock under employee stock purchase plan |
24 | — | 17 | — | — | — | 17 | |||||||||||||||||||||
Stock-based compensation expense |
— | — | 118 | — | — | — | 118 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at June 30, 2020 |
19,079 | $ | 2 | $ | 250,341 | $ | (5,297 | ) | $ | (2,565 | ) | $ | (208,269 | ) | $ | 34,212 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at March 31, 2021 |
24,089 | $ | 3 | $ | 259,401 | $ | (5,297 | ) | $ | (2,424 | ) | $ | (210,798 | ) | $ | 40,885 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net loss |
— | — | — | — | — | (799 | ) | (799 | ) | |||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (58 | ) | — | (58 | ) | |||||||||||||||||||
Issuance of common stock upon exercise of stock options & RSU releases & employee share purchases |
131 | — | 66 | — | — | — | 66 | |||||||||||||||||||||
Stock-based compensation expense |
— | — | 153 | 0 | 0 | 153 | ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at June 30, 2021 |
24,220 | $ | 3 | $ | 259,620 | $ | (5,297 | ) | $ | (2,482 | ) | $ | (211,597 | ) | $ | 40,247 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Common Stock |
||||||||||||||||||||||||||||
Shares |
Amount |
Additional Paid-In Capital |
Treasury Stock |
Accumulated Other Comprehensive Loss |
Accumulated Deficit |
Total Stockholders’ Shares |
||||||||||||||||||||||
Balances at December 31, 2019 |
19,054 | $ | 2 | $ | 250,092 | $ | (5,297 | ) | $ | (2,380 | ) | $ | (209,250 | ) | $ | 33,167 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
— | — | — | — | — | 981 | 981 | |||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (185 | ) | — | (185 | ) | |||||||||||||||||||
Issuance of common stock upon exercise of stock options for cash |
1 | — | — | — | — | — | — | |||||||||||||||||||||
Issuance of common stock under employee stock purchase plan |
24 | — | 17 | — | — | — | 17 | |||||||||||||||||||||
Stock-based compensation expense |
— | — | 232 | — | — | — | 232 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at June 30, 2020 |
19,079 | $ | 2 | $ | 250,341 | $ | (5,297 | ) | $ | (2,565 | ) | $ | (208,269 | ) | $ | 34,212 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at December 31, 2020 |
19,490 | $ | 2 | $ | 250,954 | $ | (5,297 | ) | $ | (2,419 | ) | $ | (208,804 | ) | $ | 34,436 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net loss |
— | — | — | — | — | (2,793 | ) | (2,793 | ) | |||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (63 | ) | — | (63 | ) | |||||||||||||||||||
Issuance of common stock upon exercise of stock options & RSU releases & employee share purchases |
820 | — | 1,063 | — | — | — | 1,063 | |||||||||||||||||||||
Issuance of common stock per Greenidge Merger Agreement |
3,910 | 1 | 7,233 | — | — | — | 7,234 | |||||||||||||||||||||
Stock-based compensation expense |
— | — | 370 | — | — | — | 370 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at June 30, 2021 |
24,220 | $ | 3 | $ | 259,620 | $ | (5,297 | ) | $ | (2,482 | ) | $ | (211,597 | ) | $ | 40,247 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended June 30, |
||||||||
2021 |
2020 |
|||||||
Operating Activities: |
||||||||
Net income (loss) |
$ | (2,793 | ) | $ | 981 | |||
Adjustments to reconcile net (loss) income to net cash used in operating activities: |
||||||||
Depreciation |
187 | 145 | ||||||
Amortization of premiums and discounts on investments |
(45 | ) | 34 | |||||
Stock-based compensation |
370 | 232 | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
1,505 | 2,149 | ||||||
Prepaid expenses and other current assets |
61 | 129 | ||||||
Other long-term assets |
139 | (163 | ) | |||||
Accounts payable |
(128 | ) | 41 | |||||
Accrued compensation |
428 | 961 | ||||||
Other accrued liabilities |
275 | (188 | ) | |||||
Other long-term liabilities |
(16 | ) | (82 | ) | ||||
Deferred revenue |
309 | (167 | ) | |||||
|
|
|
|
|||||
Net cash provided by operating activities |
292 | 4,072 | ||||||
Investing Activities: |
||||||||
Purchases of property and equipment |
(115 | ) | (830 | ) | ||||
Purchases of investments |
(400 | ) | — | |||||
Maturities of investments |
10,687 | 7,869 | ||||||
|
|
|
|
|||||
Net cash provided by investing activities |
10,172 | 7,039 | ||||||
Financing Activities: |
||||||||
Proceeds from employee stock purchase plan |
15 | 17 | ||||||
Proceeds from exercise of stock options |
1,048 | — | ||||||
Proceeds from Greenidge transaction stock issuance |
7,234 | — | ||||||
|
|
|
|
|||||
Net cash provided by financing activities |
8,297 | 17 | ||||||
Effect of exchange rate changes on cash and cash equivalents |
8 | 18 | ||||||
|
|
|
|
|||||
Net increase in cash and cash equivalents |
18,769 | 11,146 | ||||||
Cash and cash equivalents at beginning of period |
13,526 | 10,087 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of period |
$ | 32,295 | $ | 21,233 | ||||
|
|
|
|
|||||
Supplemental disclosure of cash flow information: |
||||||||
Income taxes paid |
$ | 41 | $ | 2 | ||||
|
|
|
|
• | Time-Based Services—In connection with the provisions of certain services programs, fees are calculated based on contracted time-based rates with partners. For these programs, we recognize revenue as services are performed, based on billable time of work delivered by our technology specialists. These services programs also include performance standards, which may result in incentives or penalties, which are recognized as earned or incurred. |
• | Tier-Based Services—In connection with the provisions of certain services programs, fees are calculated on partner subscription tiers based on number of subscribers. For these programs, we recognize revenue as services are performed, and are billed based on the tier level of number of subscribers supported by our experts. |
• | Subscriptions—Customers purchase subscriptions or “service plans” under which certain services are provided over a fixed subscription period. Revenues for subscriptions are recognized ratably over the respective subscription periods. |
• | Incident-Based Services—Customers purchase a discrete, one-time service. Revenue recognition occurs at the time of service delivery. Fees paid for services sold but not yet delivered are recorded as deferred revenue and recognized at the time of service delivery. |
Balance at December 31, 2020 |
$ | 881 | ||
Deferred revenue |
495 | |||
Recognition of unearned revenue |
(187 | ) | ||
|
|
|||
Balance at June 30, 2021 |
$ | 1,189 | ||
Balance at December 31, 2019 |
$ | 1,193 | ||
Deferred revenue |
1,452 | |||
Recognition of unearned revenue |
(1,619 | ) | ||
|
|
|||
Balance at June 30, 2020 |
$ | 1,026 |
As of June 30, 2021 |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||
Cash |
$ | 8,347 | $ | — | $ | — | $ | 8,347 | ||||||||
Money market funds |
23,948 | — | — | 23,948 | ||||||||||||
Certificates of deposit |
507 | — | — | 507 | ||||||||||||
Commercial paper |
775 | — | — | 775 | ||||||||||||
Corporate notes and bonds |
4,419 | — | 1 | 4,420 | ||||||||||||
U.S. government treasury |
500 | — | — | 500 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 38,496 | $ | — | $ | 1 | $ | 38,497 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Classified as: |
||||||||||||||||
Cash and cash equivalents |
32,295 | — | — | 32,295 | ||||||||||||
Short-term investments |
6,200 | — | 1 | 6,201 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 38,495 | $ | — | $ | 1 | $ | 38,496 | ||||||||
|
|
|
|
|
|
|
|
As of December 31, 2020 |
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
||||||||||||
Cash |
$ | 10,918 | $ | — | $ | — | $ | 10,918 | ||||||||
Money market funds |
1,258 | — | — | 1,258 | ||||||||||||
Certificates of deposit |
492 | — | — | 492 | ||||||||||||
Commercial paper |
3,274 | — | (1 | ) | 3,273 | |||||||||||
Corporate notes and bonds |
9,423 | 4 | — | 9,427 | ||||||||||||
U.S. government treasury |
4,599 | — | — | 4,599 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 29,964 | $ | 4 | $ | (1 | ) | $ | 29,967 | |||||||
|
|
|
|
|
|
|
|
|||||||||
Classified as: |
||||||||||||||||
Cash and cash equivalents |
13,526 | — | — | 13,526 | ||||||||||||
Short-term investments |
16,438 | 4 | (1 | ) | 16,441 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 29,964 | $ | 4 | $ | (1 | ) | $ | 29,967 | |||||||
|
|
|
|
|
|
|
|
June 30, 2021 |
December 31, 2020 |
|||||||
Due within one year |
$ | 5,701 | $ | 13,248 | ||||
Due within two years |
500 | 3,193 | ||||||
|
|
|
|
|||||
$ | 6,201 | $ | 16,441 | |||||
|
|
|
|
• | Level 1—Quoted prices for identical instruments in active markets. |
• | Level 2—Quoted prices for similar instruments in active markets, quoted prices for identical or similar instruments in markets that are not active, and model derived valuations in which all significant inputs and significant value drivers are observable in active markets. |
• | Level 3—Valuations derived from valuation techniques in which one or more significant inputs or significant value drivers are unobservable. |
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||||
2021 |
2020 |
2021 |
2020 |
|||||||||||||
Net income (loss) |
$ | (799 | ) | $ | 617 | $ | (2,793 | ) | $ | 981 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Earnings per share—basic and diluted |
$ | (0.03 | ) | $ | 0.03 | $ | (0.13 | ) | $ | 0.05 | ||||||
|
|
|
|
|
|
|
|
|||||||||
Weighted-average shares of common stock outstanding—basic |
24,150 | 19,054 | 22,189 | 19,060 | ||||||||||||
Weighted-average shares of common stock outstanding—diluted |
24,150 | 19,352 | 22,189 | 19,336 |
Number of Shares (in thousands) |
Weighted Average Exercise Price per Share |
Weighted Average Remaining Contractual Term (in years) |
Aggregate Intrinsic Value (in thousands) |
|||||||||||||
Outstanding at December 31, 2020 |
2,629 | $ | 1.64 | 8.79 | $ | 1,605 | ||||||||||
Granted |
40 | 2.39 | — | |||||||||||||
Exercised |
(633 | ) | 1.68 | — | ||||||||||||
Forfeited |
(336 | ) | 1.71 | — | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at June 30, 2021 |
1,700 | $ | 1.62 | 8.65 | $ | 3,821 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable at June 30, 2021 |
327 | $ | 1.61 | 6.83 | 790 | |||||||||||
|
|
|
|
|
|
|
|
Number of Shares (in thousands) |
Weighted Average Exercise Price per Share |
Weighted Average Remaining Contractual Term (in years) |
Aggregate Intrinsic Value (in thousands) |
|||||||||||||
Outstanding at December 31, 2020 |
131 | $ | 2.05 | 0.7 | $ | 287 | ||||||||||
Granted |
100 | 2.15 | ||||||||||||||
Released |
(100 | ) | $ | 2.15 | ||||||||||||
Forfeited |
— | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at June 30, 2021 |
131 | 2.05 | 0.2 | $ | 504 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable at June 30, 2021 |
— | — | — | |||||||||||||
|
|
|
|
|
|
|
|
• | We obtained an understanding of management’s process to identify and evaluate tax obligations and uncertain tax positions and evaluated the design of key controls used by management therein. |
• | We evaluated the completeness and accuracy of deferred income taxes and the income tax provision by agreement to material tax filings. |
• | We assessed the reasonableness of the key judgements and estimates inherent in management’s assessment of their tax obligation and uncertain tax positions, including analysis over forecasts and tax elections. |
• | We involved our tax specialists with our evaluation of management’s judgements related to recognition of current and deferred income taxes and identified uncertain tax positions by analyzing the related tax law, statutes, and regulations and their application to the company’s positions. |
• | We evaluated the adequacy of the Company’s disclosure in Notes 1 and 7 in relation to the income taxes. |
December 31, |
||||||||
2020 |
2019 |
|||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 13,526 | $ | 10,087 | ||||
Short-term investments |
16,441 | 16,327 | ||||||
Accounts receivable, net |
6,975 | 9,398 | ||||||
Prepaid expenses and other current assets |
670 | 728 | ||||||
|
|
|
|
|||||
Total current assets |
37,612 | 36,540 | ||||||
Property and equipment, net |
1,115 | 533 | ||||||
Intangible assets |
— | 250 | ||||||
Right of use assets, net |
61 | 68 | ||||||
Other assets |
478 | 649 | ||||||
|
|
|
|
|||||
TOTAL ASSETS |
$ | 39,266 | $ | 38,040 | ||||
|
|
|
|
|||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 366 | $ | 277 | ||||
Accrued compensation |
1,735 | 1,610 | ||||||
Other accrued liabilities |
879 | 940 | ||||||
Short-term lease liability |
58 | 61 | ||||||
Short-term deferred revenue |
881 | 1,193 | ||||||
|
|
|
|
|||||
Total current liabilities |
3,919 | 4,081 | ||||||
Other long-term liabilities |
911 | 792 | ||||||
|
|
|
|
|||||
Total liabilities |
4,830 | 4,873 | ||||||
|
|
|
|
|||||
Commitments and contingencies (Note 3) |
||||||||
Stockholders’ equity: |
||||||||
Common stock; par value $0.0001, 50,000 shares authorized; 19,973 issued and 19,490 outstanding at December 31, 2020 and 19,537 issued and 19,054 outstanding at December 31, 2019 |
2 | 2 | ||||||
Additional paid-in capital |
250,954 | 250,092 | ||||||
Treasury stock, at cost (483 shares at December 31, 2020 and 2019) |
(5,297 | ) | (5,297 | ) | ||||
Accumulated other comprehensive loss |
(2,419 | ) | (2,380 | ) | ||||
Accumulated deficit |
(208,804 | ) | (209,250 | ) | ||||
|
|
|
|
|||||
Total stockholders’ equity |
34,436 | 33,167 | ||||||
|
|
|
|
|||||
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
$ | 39,266 | $ | 38,040 | ||||
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Revenue: |
||||||||
Services |
$ | 42,079 | $ | 59,545 | ||||
Software and other |
1,785 | 3,788 | ||||||
|
|
|
|
|||||
Total revenue |
43,864 | 63,333 | ||||||
Cost of revenue: |
||||||||
Cost of services |
28,697 | 46,714 | ||||||
Cost of software and other |
224 | 151 | ||||||
|
|
|
|
|||||
Total cost of revenue |
28,921 | 46,865 | ||||||
|
|
|
|
|||||
Gross profit |
14,943 | 16,468 | ||||||
Operating expenses: |
||||||||
Engineering and IT |
3,655 | 4,078 | ||||||
Sales and marketing |
2,362 | 1,760 | ||||||
General and administrative |
8,874 | 7,679 | ||||||
|
|
|
|
|||||
Total operating expenses |
14,891 | 13,517 | ||||||
Income from operations |
52 | 2,951 | ||||||
Interest income and other, net |
496 | 1,049 | ||||||
|
|
|
|
|||||
Income before income taxes |
548 | 4,000 | ||||||
Income tax provision |
102 | 154 | ||||||
|
|
|
|
|||||
Net income |
$ | 446 | $ | 3,846 | ||||
|
|
|
|
|||||
Net income per share—basic and diluted |
$ | 0.02 | $ | 0.20 | ||||
Weighted average common shares outstanding—basic |
19,192 | 18,977 | ||||||
Weighted average common shares outstanding—diluted |
19,369 | 19,026 |
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Net income |
$ | 446 | $ | 3,846 | ||||
Other comprehensive income (loss): |
||||||||
Foreign currency translation adjustment |
(44 | ) | 49 | |||||
Net unrealized gain on investments |
5 | 78 | ||||||
|
|
|
|
|||||
Other comprehensive income (loss) |
(39 | ) | 127 | |||||
|
|
|
|
|||||
Comprehensive income |
$ | 407 | $ | 3,973 | ||||
|
|
|
|
Common Stock |
Additional Paid-In Capital |
Treasury Stock |
Accumulated Other Comprehensive Loss |
Accumulated Deficit |
Total Stockholders’ Equity |
|||||||||||||||||||||||
Shares |
Amount |
|||||||||||||||||||||||||||
Balances at December 31, 2018 |
18,955 | $ | 2 | $ | 268,794 | $ | (5,297 | ) | $ | (2,507 | ) | $ | (213,096 | ) | $ | 47,896 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
— | — | — | — | — | 3,846 | 3,846 | |||||||||||||||||||||
Dividend payout |
— | — | (19,054 | ) | — | — | — | (19,054 | ) | |||||||||||||||||||
Other comprehensive loss |
— | — | — | — | 127 | — | 127 | |||||||||||||||||||||
Issuance of common stock upon exercise of stock options & RSU releases |
73 | — | — | — | — | — | — | |||||||||||||||||||||
Issuance of common stock under employee stock purchase plan |
26 | — | 48 | — | — | — | 48 | |||||||||||||||||||||
Stock-based compensation expense |
— | — | 304 | — | — | — | 304 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at December 31, 2019 |
19,054 | $ | 2 | $ | 250,092 | $ | (5,297 | ) | $ | (2,380 | ) | $ | (209,250 | ) | $ | 33,167 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Net income |
— | — | — | — | — | 446 | 446 | |||||||||||||||||||||
Other comprehensive loss |
— | — | — | — | (39 | ) | — | (39 | ) | |||||||||||||||||||
Issuance of common stock upon exercise of stock options & RSU releases |
392 | — | 191 | — | — | — | 191 | |||||||||||||||||||||
Issuance of common stock under employee stock purchase plan |
44 | — | 37 | — | — | — | 37 | |||||||||||||||||||||
Stock-based compensation expense |
— | — | 634 | — | — | — | 634 | |||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
Balances at December 31, 2020 |
19,490 | $ | 2 | $ | 250,954 | $ | (5,297 | ) | $ | (2,419 | ) | $ | (208,804 | ) | $ | 34,436 | ||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Operating Activities: |
||||||||
Net income |
$ | 446 | $ | 3,846 | ||||
Adjustments to reconcile net income to net cash provided by (used in) operating activities: |
||||||||
Depreciation |
314 | 294 | ||||||
Amortization of premiums and discounts on investments |
65 | 83 | ||||||
Stock-based compensation |
634 | 304 | ||||||
Impairment of intangible asset |
250 | — | ||||||
Changes in assets and liabilities: |
||||||||
Accounts receivable, net |
2,423 | 2,893 | ||||||
Prepaid expenses and other current assets |
41 | 282 | ||||||
Other long-term assets |
142 | 40 | ||||||
Accounts payable |
87 | (92 | ) | |||||
Accrued compensation |
120 | (1,804 | ) | |||||
Accrued legal settlement |
— | (10,000 | ) | |||||
Other accrued liabilities |
(46 | ) | 26 | |||||
Other long-term liabilities |
104 | 18 | ||||||
Deferred revenue |
(312 | ) | 58 | |||||
|
|
|
|
|||||
Net cash provided by (used in) operating activities |
4,268 | (4,052 | ) | |||||
Investing Activities: |
||||||||
Purchases of property and equipment |
(896 | ) | (124 | ) | ||||
Disposal of property and equipment |
— | 3 | ||||||
Purchase of investments |
(13,375 | ) | (34,898 | ) | ||||
Proceeds from sale of investments |
— | 9,766 | ||||||
Maturities of investments |
13,200 | 33,267 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) investing activities |
(1,071 | ) | 8,014 | |||||
Financing Activities: |
||||||||
Payment of dividend |
— | (19,054 | ) | |||||
Proceeds from exercise of stock options |
191 | — | ||||||
Proceeds from employee stock purchase plan |
37 | 48 | ||||||
|
|
|
|
|||||
Net cash provided by (used in) financing activities |
228 | (19,006 | ) | |||||
Effect of exchange rate changes on cash and cash equivalents |
14 | (51 | ) | |||||
|
|
|
|
|||||
Net increase (decrease) in cash and cash equivalents |
3,439 | (15,095 | ) | |||||
Cash and cash equivalents at beginning of year |
10,087 | 25,182 | ||||||
|
|
|
|
|||||
Cash and cash equivalents at end of year |
$ | 13,526 | $ | 10,087 | ||||
|
|
|
|
|||||
Supplemental disclosure of cash flow information: |
||||||||
Cash paid for income tax |
$ | 135 | $ | 98 | ||||
|
|
|
|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
|||||||||||||
As of December 31, 2020 |
||||||||||||||||
Cash |
$ | 10,918 | $ | — | $ | — | $ | 10,918 | ||||||||
Money market funds |
1,258 | — | — | 1,258 | ||||||||||||
Certificates of deposit |
492 | — | — | 492 | ||||||||||||
Commercial paper |
3,274 | — | (1 | ) | 3,273 | |||||||||||
Corporate notes and bonds |
9,423 | 4 | — | 9,427 | ||||||||||||
U.S. government treasury |
4,599 | — | — | 4,599 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 29,964 | $ | 4 | $ | (1 | ) | $ | 29,967 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Classified as: |
||||||||||||||||
Cash and cash equivalents |
$ | 13,526 | $ | — | $ | — | $ | 13,526 | ||||||||
Short-term investments |
16,438 | 4 | (1 | ) | 16,441 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 29,964 | $ | 4 | $ | (1 | ) | $ | 29,967 | ||||||||
|
|
|
|
|
|
|
|
Amortized Cost |
Gross Unrealized Gains |
Gross Unrealized Losses |
Fair Value |
|||||||||||||
As of December 31, 2019 |
||||||||||||||||
Cash |
$ | 7,814 | $ | — | $ | — | $ | 7,814 | ||||||||
Money market funds |
1,137 | — | — | 1,137 | ||||||||||||
Certificates of deposit |
475 | — | — | 475 | ||||||||||||
Commercial paper |
6,912 | — | (1 | ) | 6,911 | |||||||||||
Corporate notes and bonds |
7,922 | 15 | (4 | ) | 7,933 | |||||||||||
U.S. government agency securities |
2,145 | — | (1 | ) | 2,144 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 26,405 | $ | 15 | $ | (6 | ) | $ | 26,414 | ||||||||
|
|
|
|
|
|
|
|
|||||||||
Classified as: |
||||||||||||||||
Cash and cash equivalents |
$ | 10,087 | $ | — | $ | — | $ | 10,087 | ||||||||
Short-term investments |
16,318 | 15 | (6 | ) | 16,327 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
$ | 26,405 | $ | 15 | $ | (6 | ) | $ | 26,414 | ||||||||
|
|
|
|
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
Due within one year |
$ | 13,248 | $ | 12,754 | ||||
Due within two years |
3,193 | 3,573 | ||||||
|
|
|
|
|||||
$ | 16,441 | $ | 16,327 | |||||
|
|
|
|
As of December 31, 2020 |
In Gain Position Less Than 12 Months |
In Loss Position More Than 12 Months |
Total in Gain Position |
|||||||||||||||||||||
Description |
Fair Value |
Unrealized Gain |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Gain |
||||||||||||||||||
Certificates of deposit |
$ | 492 | $ | — | $ | — | $ | — | $ | 492 | $ | — | ||||||||||||
Corporate notes and bonds |
9,502 | 5 | 3,195 | (2 | ) | 12,697 | 3 | |||||||||||||||||
U.S. government agency securities |
4,599 | — | — | — | 4,599 | — | ||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 14,593 | $ | 6 | $ | 3,195 | $ | (2 | ) | $ | 17,788 | $ | 3 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
As of December 31, 2019 |
In Gain Position Less Than 12 Months |
In Loss Position More Than 12 Months |
Total in Gain Position |
|||||||||||||||||||||
Description |
Fair Value |
Unrealized Gain |
Fair Value |
Unrealized Loss |
Fair Value |
Unrealized Gain |
||||||||||||||||||
Certificates of deposit |
$ | 475 | $ | — | $ | — | $ | — | $ | 475 | $ | — | ||||||||||||
Corporate notes and bonds |
10,120 | 15 | 4,714 | (5 | ) | 14,834 | 10 | |||||||||||||||||
U.S. government agency securities |
2,145 | (1 | ) | — | — | 2,145 | (1 | ) | ||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ | 12,740 | $ | 14 | $ | 4,714 | $ | (5 | ) | $ | 17,454 | $ | 9 | |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Amount |
||||
Balance, December 31, 2018 |
$ | 13 | ||
Provision for doubtful accounts |
40 | |||
Accounts written off |
(25 | ) | ||
|
|
|||
Balance, December 31, 2019 |
28 | |||
|
|
|||
Provision for doubtful accounts |
37 | |||
Accounts written off |
(61 | ) | ||
|
|
|||
Balance, December 31, 2020 |
$ | 4 | ||
|
|
• | identification of the contract, or contracts, with a customer; |
• | identification of the performance obligations in the contract; |
• | determination of the transaction price; |
• | allocation of the transaction price to the performance obligations in the contract; and |
• | recognition of revenue when, or as, we satisfy a performance obligation. |
• | Hourly-Based Services—In connection with the provisions of certain services programs, fees are calculated based on contracted hourly rates with partners. For these programs, we recognize revenue as services are performed, based on billable hours of work delivered by our technology experts. These service programs also include performance standards, which may result in incentives or penalties, which are recognized as earned or incurred. |
• | Tier-Based Services—In connection with the provisions of certain services programs, fees are calculated on partner subscription tiers based on number of subscribers. For these programs, we recognize revenue as services are performed, and are billed based on the tier level of number of subscribers supported by our experts. |
• | Subscriptions—Customers purchase subscriptions or “service plans” under which certain services are provided over a fixed subscription period. Revenues for subscriptions are recognized ratably over the respective subscription periods. |
• | Incident-Based Services—Customers purchase a discrete, one-time service. Revenue recognition occurs at the time of service delivery. Fees paid for services sold but not yet delivered are recorded as deferred revenue and recognized at the time of service delivery. |
Amount |
||||
Balance, December 31, 2018 |
$ | 1,135 | ||
Deferred revenue |
1,887 | |||
Recognition of unearned revenue |
(1,829 | ) | ||
|
|
|||
Balance, December 31, 2019 |
1,193 | |||
|
|
|||
Deferred revenue |
1,243 | |||
Recognition of unearned revenue |
(1,555 | ) | ||
|
|
|||
Balance, December 31, 2020 |
$ | 881 | ||
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Net income |
$ | 446 | $ | 3,846 | ||||
|
|
|
|
|||||
Basic: |
||||||||
Weighted-average common shares outstanding |
19,192 | 18,977 | ||||||
|
|
|
|
|||||
Basic earnings per share |
$ | 0.02 | $ | 0.20 | ||||
|
|
|
|
|||||
Diluted |
||||||||
Weighted-average common shares outstanding |
19,192 | 18,977 | ||||||
Effect of dilutive securities: |
||||||||
Stock options and restricted stock units |
177 | 49 | ||||||
|
|
|
|
|||||
Diluted weighted-average commons shares outstanding |
19,369 | 19,026 | ||||||
|
|
|
|
|||||
Diluted earnings per share |
$ | 0.02 | $ | 0.20 | ||||
|
|
|
|
• | Level 1—Quoted prices in active markets for identical assets or liabilities. |
• | Level 2—Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities; quoted prices in markets that are not active; or other inputs that are observable or can be corroborated by observable market data for substantially the full term of the assets or liabilities. |
• | Level 3—Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or liabilities. |
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
As of December 31, 2020 |
||||||||||||||||
Money market funds |
$ | 1,258 | $ | — | $ | — | $ | 1,258 | ||||||||
Certificates of deposit |
— | 492 | — | 492 | ||||||||||||
Commercial paper |
— | 3,273 | — | 3,273 | ||||||||||||
Corporate notes and bonds |
— | 9,427 | — | 9,427 | ||||||||||||
U.S. government agency securities |
— | 4,599 | — | 4,599 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 1,258 | $ | 17,791 | $ | — | $ | 19,049 | ||||||||
|
|
|
|
|
|
|
|
Level 1 |
Level 2 |
Level 3 |
Total |
|||||||||||||
As of December 31, 2019 |
||||||||||||||||
Money market funds |
$ | 1,137 | $ | — | $ | — | $ | 1,137 | ||||||||
Certificates of deposit |
— | 475 | — | 475 | ||||||||||||
Commercial paper |
— | 6,911 | — | 6,911 | ||||||||||||
Corporate notes and bonds |
— | 7,933 | — | 7,933 | ||||||||||||
U.S. government agency securities |
— | 2,144 | — | 2,144 | ||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Total |
$ | 1,137 | $ | 17,463 | $ | — | $ | 18,600 | ||||||||
|
|
|
|
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
United States |
$ | 1,110 | $ | 532 | ||||
Philippines |
4 | 1 | ||||||
India |
1 | — | ||||||
|
|
|
|
|||||
Total |
$ | 1,115 | $ | 533 | ||||
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
Computer equipment and software |
$ | 8,114 | $ | 7,233 | ||||
Furniture and office equipment |
140 | 142 | ||||||
Leasehold improvements |
348 | 348 | ||||||
Construction in progress |
50 | 32 | ||||||
Accumulated depreciation |
(7,537 | ) | (7,222 | ) | ||||
|
|
|
|
|||||
Total property and equipment, net |
$ | 1,115 | $ | 533 | ||||
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
Accrued expenses |
$ | 369 | $ | 536 | ||||
Self-insurance accruals |
270 | 404 | ||||||
Payroll tax deferral |
240 | — | ||||||
|
|
|
|
|||||
Total other accrued liabilities |
$ | 879 | $ | 940 | ||||
|
|
|
|
December 31, |
||||||||
2020 |
2019 |
|||||||
Deferred tax liability, net |
443 | 428 | ||||||
Long-term income tax payable |
223 | 355 | ||||||
Payroll tax deferral |
240 | — | ||||||
Other long-term liabilities |
5 | 9 | ||||||
|
|
|
|
|||||
Total other long-term liabilities |
$ | 911 | $ | 792 | ||||
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Stock-based compensation expense related to grants of: |
||||||||
Stock options |
$ | 224 | $ | 130 | ||||
RSU |
374 | 155 | ||||||
ESPP |
36 | 19 | ||||||
|
|
|
|
|||||
Total |
$ | 634 | $ | 304 | ||||
|
|
|
|
|||||
Stock-based compensation expense recognized in: |
||||||||
Cost of service |
$ | 28 | $ | 40 | ||||
Engineering and IT |
25 | 25 | ||||||
Sales and marketing |
38 | 38 | ||||||
General and administrative |
543 | 201 | ||||||
|
|
|
|
|||||
Total |
$ | 634 | $ | 304 | ||||
|
|
|
|
2010 Plan/Restated Plan |
Employee Stock Purchase Plan |
|||||||||||||||
2020 |
2019 |
2020 |
2019 |
|||||||||||||
Risk-free interest rate |
0.4 | % | 1.7 | % | 0.2 | % | 2.0 | % | ||||||||
Expected term (in years) |
6.1 | 3.1 | 0.5 | 0.5 | ||||||||||||
Volatility |
42.5 | % | 35.6 | % | 74.4 | % | 42.4 | % | ||||||||
Expected dividend |
0.0 | % | 0.0 | % | 0.0 | % | 0.0 | % | ||||||||
Weighted-average grant date fair value |
$ | 0.55 | $ | 0.52 | $ | 0.34 | $ | 0.43 |
Number of shares |
Weighted- average exercise price per share |
Weighted- average remaining contractual term (in years) |
Aggregate intrinsic value (in thousands) |
|||||||||||||
Outstanding at December 31, 2018 |
803 | $ | 2.89 | 8.43 | $ | 54 | ||||||||||
Granted |
90 | 0.94 | ||||||||||||||
Exercised |
— | — | ||||||||||||||
Forfeited |
(77 | ) | 1.97 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at December 31, 2019 |
816 | $ | 1.77 | 7.49 | $ | 16 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Granted |
2,394 | 1.56 | ||||||||||||||
Exercised |
(147 | ) | 1.30 | 116 | ||||||||||||
Forfeited |
(434 | ) | 1.58 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at December 31, 2020 |
2,629 | $ | 1.64 | 8.79 | $ | 1,605 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Exercisable at December 31, 2020 |
724 | $ | 1.74 | 6.77 | $ | 468 | ||||||||||
|
|
|
|
|
|
|
|
Plan |
Option plans ranges of exercise prices |
Number of outstanding options |
Weighted- average remaining contractual life |
Weighted- average exercise price |
||||||||||||
2010 Plan/Restated Plan |
$1.29 – $16.67 | 2,029,176 | 8.61 | $ | 1.86 | |||||||||||
Inducement Plan |
$0.56 – $16.67 | 600,000 | 9.37 | $ | 1.33 | |||||||||||
|
|
|
|
|
|
|
|
|||||||||
2,629,176 | ||||||||||||||||
|
|
|
|
|
|
|
|
Number of shares |
Weighted- average exercise price per share |
Weighted- average remaining contractual term (in years) |
Aggregate intrinsic value (in thousands) |
|||||||||||||
Outstanding at December 31, 2018 |
96 | $ | 2.78 | 0.60 | $ | 227 | ||||||||||
Granted |
243 | 1.39 | ||||||||||||||
Vested |
(73 | ) | 2.06 | |||||||||||||
Forfeited |
(17 | ) | 2.75 | |||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at December 31, 2019 |
249 | $ | 1.62 | 0.60 | $ | 271 | ||||||||||
|
|
|
|
|
|
|
|
|||||||||
Granted |
127 | 1.97 | ||||||||||||||
Vested |
(245 | ) | 1.57 | |||||||||||||
Forfeited |
— | — | ||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Outstanding at December 31, 2020 |
131 | $ | 2.05 | 0.70 | $ | 287 | ||||||||||
|
|
|
|
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
United States |
$ | 50 | $ | 3,634 | ||||
Foreign |
498 | 366 | ||||||
|
|
|
|
|||||
Total |
$ | 548 | $ | 4,000 | ||||
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Current: |
||||||||
Federal |
$ | — | $ | — | ||||
State |
9 | 16 | ||||||
Foreign |
45 | 118 | ||||||
|
|
|
|
|||||
Total current |
$ | 54 | $ | 134 | ||||
|
|
|
|
|||||
Deferred: |
||||||||
Federal |
$ | — | $ | — | ||||
State |
— | — | ||||||
Foreign |
48 | 20 | ||||||
|
|
|
|
|||||
Total deferred |
$ | 48 | $ | 20 | ||||
|
|
|
|
|||||
Provision for income taxes |
$ | 102 | $ | 154 | ||||
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Provision of Federal statutory rate |
$ | 115 | $ | 835 | ||||
State taxes |
9 | 16 | ||||||
Permanent differences/other |
1,825 | (13 | ) | |||||
Stock-based compensation |
(23 | ) | 23 | |||||
Federal valuation allowance used |
(1,824 | ) | (707 | ) | ||||
|
|
|
|
|||||
Provision for income taxes |
$ | 102 | $ | 154 | ||||
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Deferred tax assets |
||||||||
Fixed assets |
$ | 13 | $ | 78 | ||||
Accruals and reserves |
122 | 92 | ||||||
Stock options |
247 | 197 | ||||||
Net operating loss carryforwards |
36,608 | 38,335 | ||||||
Federal and state credits |
3,227 | 3,461 | ||||||
Foreign credits |
163 | 159 | ||||||
Intangible assets |
1,497 | 1,789 | ||||||
Research and development expense |
1,487 | 1,858 | ||||||
|
|
|
|
|||||
Gross deferred tax assets |
43,364 | 45,969 | ||||||
Valuation allowance |
(43,238 | ) | (45,846 | ) | ||||
|
|
|
|
|||||
Total deferred tax assets |
126 | 123 | ||||||
|
|
|
|
|||||
Deferred tax liabilities (1) |
(569 | ) | (551 | ) | ||||
|
|
|
|
|||||
Net deferred liabilities |
$ | (443 | ) | $ | (428 | ) | ||
|
|
|
|
(1) | Of this amount, $554,000 relates to the Indian subsidiaries unremitted earnings deferred tax liability. The net deferred income tax liabilities are recorded in other long-term liabilities in the accompanying balance sheet. |
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Balance, beginning of year |
$ | 2,121 | $ | 2,117 | ||||
Increase related to prior year tax positions |
3 | 4 | ||||||
Decrease related to prior year tax positions |
(126 | ) | — | |||||
Settlements with tax authorities |
(78 | ) | — | |||||
|
|
|
|
|||||
Balance, end of year |
$ | 1,920 | $ | 2,121 | ||||
|
|
|
|
Years Ended December 31, |
||||||||
2020 |
2019 |
|||||||
Operating leases |
||||||||
Right-of-use |
$ | 61 | $ | 68 | ||||
Lease liabilities—short term |
$ | 58 | $ | 61 | ||||
Lease liabilities—long-term |
3 | 7 | ||||||
|
|
|
|
|||||
Total lease liabilities |
$ | 61 | $ | 68 | ||||
|
|
|
|
Operating leases |
||||
2021 |
$ | 59 | ||
2022 |
3 | |||
Total |
$ | 62 | ||
Less: imputed interest |
(1 | ) | ||
|
|
|||
Present value of lease liabilities |
$ | 61 | ||
|
|
Operating cash flows from operating leases |
$ | 181 | ||
Right-of-use |
$ | 169 |
Years Ending December 31, |
Operating Leases |
|||
2021 |
$ | 59 | ||
2022 |
3 | |||
|
|
|||
Total minimum lease payments |
$ | 62 | ||
|
|
B. Riley Securities |
Ladenburg Thalmann |
William Blair & Co. | ||
Northland Capital Markets |
Aegis Capital Corp. |
Colliers Securities LLC |
Maxim Group LLC | ||
Wedbush Securities Ziegler |
Amount to be paid |
||||
SEC Registration Fee |
$ | 4,264.20 | ||
FINRA filing fee |
17,750.00 | |||
Nasdaq listing fees and expenses |
17,500.00 | |||
Accounting fees and expenses |
100,000.00 | |||
Legal fees and expenses |
475,000.00 | |||
Printing expenses |
75,000.00 | |||
Road show expenses |
8,500.00 | |||
Trustee fees and expenses |
10,000.00 | |||
|
|
|||
Total |
$ | 708,014.20 | ||
|
|
Exhibit No. |
Description | |
101.SCH | Inline XBRL Taxonomy Extension Schema Document | |
101.DEF | Inline XBRL Taxonomy Extension Definition Linkbase Document | |
101.LAB | Inline XBRL Taxonomy Extension Labels Linkbase Document | |
101.PRE | Inline XBRL Taxonomy Extension Presentation Linkbase Document | |
104 | Cover Page Interactive Data File, formatted in Inline XBRL (included within the Exhibit 101 attachments) |
* | Filed herewith |
** | Previously filed. |
+ | Certain schedules and exhibits have been omitted pursuant to Item 601(a)(5) or Item 601(b)(2) of Regulation S-K. We hereby undertake to furnish copies of the omitted schedule or exhibit upon request by the Securities and Exchange Commission |
GREENIDGE GENERATION HOLDINGS INC. | ||
By: | /s/ Jeffrey E. Kirt | |
Jeffrey E. Kirt | ||
Chief Executive Officer |
Signature |
Title |
Date | ||
/s/ Jeffrey E. Kirt Jeffrey E. Kirt |
Chief Executive Officer (Principal Executive Officer) and Director | October 5, 2021 | ||
* Timothy Rainey |
Chief Financial Officer (Principal Financial and Accounting Officer) | October 5, 2021 | ||
* George (Ted) Rogers |
Vice Chairman of the Board of Directors | October 5, 2021 | ||
* Timothy Fazio |
Chairman of the Board of Directors | October 5, 2021 | ||
* Jerome Lay |
Director | October 5, 2021 | ||
* Andrew M. Bursky |
Director | October 5, 2021 | ||
* Timothy Lowe |
Director | October 5, 2021 | ||
* Daniel Rothaupt |
Director | October 5, 2021 | ||
* David Filippelli |
Director | October 5, 2021 | ||
* Michael Neuscheler |
Director | October 5, 2021 |
*By: | /s/ Jeffrey E. Kirt | |
Jeffrey E. Kirt, Attorney-in-fact |