XML 43 R28.htm IDEA: XBRL DOCUMENT v3.22.1
NOTES PAYABLE (Tables)
3 Months Ended
Mar. 31, 2022
Debt Disclosure [Abstract]  
Schedule of Notes Payable
Notes payable as of March 31, 2022 and December 31, 2021 consist of the following (in thousands):
March 31
2022
December 31
2021
Kentucky note$909 $1,032 
Stockholder loan10,000 10,000 
Genesis loan27 552 
NYDIG loan58,190 67,435 
Trinity loan28,154 19,641 
Bremer19,902 15,066 
Blockfi74,130 60,000 
Anchor Labs20,000 — 
Mass Mutual Barings30,000 — 
Secured Convertible Notes1
224,211 220,871 
Other Convertible Notes2
305,782 301,226 
Other592 663 
Total771,897 696,486 
Unamortized discount and debt issuance costs(2,964)(3,187)
Fair value adjustments to convertible notes393,738 34,910 
Total notes payable, net$1,162,671 $728,209 
1 Secured Convertible Notes (includes principal balance at issuance and PIK interest) which considers the minimum payoff at maturity of two times the face value of the note plus accrued interest. The minimum payoff at maturity related to the principal balance was $448.4 million on March 31, 2022. The minimum payoff at maturity related to the principal balance was $441.7 million on December 31, 2021.
2 Other Convertible Notes which considers the minimum payoff at maturity of one times the face value of the note plus accrued interest.
Schedule of Fair Value Adjustments and Debt Issuance Costs
The following summarizes the fair value adjustments and debt issuance costs recognized on the convertible notes (in thousands):
Financial statement line itemThree months ended March 31, 2022
Cash interest paymentsInterest expense, net$5,227 
Payment-in-kind (PIK) interestInterest expense, net7,851 
Instrument specific credit riskOther comprehensive income(27,164)
Other fair value adjustmentsFair value adjustments on convertible notes386,037 
Total fair value adjustments$371,951