XML 41 R30.htm IDEA: XBRL DOCUMENT v3.22.2.2
NOTES PAYABLE (Tables)
9 Months Ended
Sep. 30, 2022
Debt Disclosure [Abstract]  
Schedule of Notes Payable
Notes payable as of September 30, 2022 and December 31, 2021 consist of the following (in thousands):
September 30
2022
December 31
2021
Kentucky note$657 $1,032 
Genesis loan— 552 
NYDIG loan38,781 67,435 
Stockholder loan10,000 10,000 
Trinity loan24,067 19,641 
Bremer loan19,232 15,066 
Blockfi loan53,913 60,000 
Anchor Labs loan26,500 — 
Mass Mutual Barings loans63,845 — 
B. Riley Bridge Notes52,125 — 
Liberty loan7,401 — 
Secured Convertible Notes1
230,931 220,871 
Other Convertible Notes2
313,381 301,226 
Other1,866 663 
Total842,699 696,486 
Unamortized discount and debt issuance costs(3,618)(3,187)
Fair value adjustment on convertible notes138,519 34,910 
Total notes payable, net$977,600 $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 $461.9 million on September 30, 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
September 30, 2022
Nine Months Ended
September 30, 2022
Cash interest paymentsInterest expense, net$5,488 $16,070 
Payment-in-kind (PIK) interestInterest expense, net8,232 24,115 
Instrument-specific credit riskOther comprehensive income, net of income taxes(47,832)(83,578)
Other fair value adjustmentsFair value adjustment on convertible notes(4,123)186,853 
Total fair value adjustments$(38,235)$143,460 
Financial statement line itemThree Months Ended
September 30, 2021
Nine Months Ended
September 30, 2021
Cash interest paymentsInterest expense, net$3,130 $4,850 
Payment-in-kind (PIK) interestInterest expense, net4,694 7,274 
Instrument-specific credit riskOther comprehensive loss, net of income taxes8,552 8,552 
Other fair value adjustmentsFair value adjustment on convertible notes8,663 8,663 
Total fair value adjustments$25,039 $29,339 
Debt issuance costsInterest expense, net$5,083 $10,664