XML 168 R32.htm IDEA: XBRL DOCUMENT v3.24.4
Basis of Presentation (Tables)
9 Months Ended 12 Months Ended
Sep. 30, 2024
Dec. 31, 2023
Accounting Policies [Abstract]    
Schedule of Error Corrections of Basic and Diluted EPS

The following analysis provides a comparison amongst the basic and diluted EPS as reported on the Form 10-Q for the quarter ended September 30, 2023, and the final revised basic and diluted EPS calculation to correct all identified errors:

 

   For the three months ended
September 30, 2023
   For the nine months ended
September 30, 2023
 
   As Reported   As Revised   Change   As Reported   As Revised   Change 
Basic and Diluted net loss per share  $(4.40)  $(5.96)  $(1.56)  $(20.11)  $(24.16)  $(4.05)

The following analysis provides a comparison amongst the basic and diluted EPS as reported on the Form 10-K for the year ended December 31, 2022, and the final revised basic and diluted EPS calculation to correct all identified errors:

 

 Schedule of Error Corrections of Basic and Diluted EPS

   As reported
on Form
10-K for the year ended December 31, 2022 (1)
   As revised
on Form 10-K
   Change 
             
Basic and Diluted net loss per share from continuing operations  $(185.39)  $(187.63)  $(2.24)
Basic and Diluted net income per share from discontinued operations   13.22    13.22    - 
Basic and Diluted net loss per share  $(172.17)  $(174.41)  $(2.24)

 

(1) Prior period results have been adjusted to reflect the Reverse Stock Split of the Common Stock at a ratio of 1-for- 25 that became effective October 13, 2023. See Note 2, “Accounting Policies,” for details.

 

The following analysis provides a comparison amongst the basic and diluted EPS as reported on the Form 10-Q for the quarters ended March 31, 2023, June 30, 2023, and September 30, 2023, and the final revised basic and diluted EPS calculation to correct all identified errors:

 

  

As reported

for the three months ended March 31, 2023 (1)

   As revised   Change 
                
Basic and Diluted net loss per share  $(8.74)  $(10.30)  $(1.56)

 

   For the three months ended June 30, 2023   For the six months ended June 30, 2023 
   (1) As Reported   As Revised   Change   (1) As Reported   As Revised   Change 
Basic and Diluted net loss per share  $(8.44)  $(9.54)  $(1.10)  $(17.14)  $(19.74)  $(2.60)

 

(1)Prior period results have been adjusted to reflect the Reverse Stock Split of the Common Stock at a ratio of 1-for- 25 that became effective October 13, 2023. See Note 2, “Accounting Policies,” for details.

 

   For the three months ended September 30, 2023   For the nine months ended September 30, 2023 
   As Reported   As Revised   Change   As Reported   As Revised   Change 
Basic and Diluted net loss per share  $(4.40)  $(5.96)  $(1.56)  $(20.11)  $(24.16)  $(4.05)
Schedule of Property Plant and Equipment Estimated Useful Lives  

Property, plant and equipment are stated at cost and depreciated using the straight-line method over their estimated useful lives as follows:

 

Leasehold improvements   Lesser of the life of the lease or the useful life of the improvement
     
Computers and related software   3 to 5 years
     
Cryptocurrency miners   3 years
     
Machinery and equipment   8 to 15 years
     
Office furniture, equipment and fixtures   2 to 10 years
     
Buildings   30-40 years
     
Purchased pre-fabricated buildings   15-20 years
Schedule of Fair Value Assumptions For Warrants Issued

The following table represents the significant fair value assumptions used for warrants issued or repriced during the nine months ended September 30, 2024:

 

   Nine months ended
September 30, 2024
 
Stock price  $2.88- 4.07 
Exercise price  $0.01- 20.00 
Expected term in years   2.688.77 
Expected dividend yield   0.00%
Volatility   110.0137.50%
Risk-free interest rate   4.28- 4.44%

The following table represents the significant fair value assumptions used for warrants issued or repriced during the years ended December 31, 2023 and 2022:

 

   2023   2022 
Stock price (1)  $2.93- 5.00   $14.25 - 259.25 
Exercise price (1)  $0.01- 20.00   $19.00331.50 
Expected term in years   1.16- 5.00    2.005.00 
Expected dividend yield   0.00%   0.00%
Volatility   108.50140%   125 - 150%
Risk-free interest rate   3.36- 5.25%   1.184.41%

 

(1)Prior period results have been adjusted to reflect the Reverse Stock Split of the Common Stock at a ratio of 1-for- 25 that became effective October 13, 2023. See Note 2, “Accounting Policies,” for details.

Schedule of Fair Value Assumptions For Convertible Notes

The following table represents the significant and subjective fair value assumptions used for Convertible Notes during the nine months ended September 30, 2024:

 

   Nine months ended September 30, 2024 
Stock price  $2.886.09 
Conversion price  $3.78 
Volatility   80.0115%
Risk-free interest rate   4.73- 5.46%

The following table represents the significant and subjective fair value assumptions used for Convertible Notes during the years ended December 31, 2023 and 2022:

 

   2023   2022 
Stock price (1)  $3.606.75   $6.5 
Conversion price (1)  $3.787.99   $7.99 
Volatility   87.50150%   65105%
Risk-free interest rate   4.64- 5.50%   4.124.76%

 

(1)Prior period results have been adjusted to reflect the Reverse Stock Split of the Common Stock at a ratio of 1-for- 25 that became effective October 13, 2023. See Note 2, “Accounting Policies,” for details.
Schedule of Changes in Level 3 Financial Liabilities Carried at Fair Value  

Changes in Level 3 Financial Liabilities Carried at Fair Value

 

(in thousands)    
Balance, July 19, 2022 (date of Addendum of convertible notes)  $14,610 
Conversions of debt   (1,100)
Total revaluation loss   597 
Balance, September 13, 2022   14,107 
Total revaluation gains   (1,853)
Balance, December 31, 2022  $12,254 
Conversions of debt (January 2023- May 11 2023)   (1,344)
Total revaluation losses   30 
Balance, May 11, 2023 (date of Second Amendment)   10,940 
Conversions of Debt (May 11, 2023-November 19, 2023)   (1,550)
Total revaluation losses   1,569 
Balance November 20, 2023 (date of Third Amendment)  $10,959 
     
Conversions of debt (November 20, 2023- December 31, 2023)   (3,069)
Total revaluation losses   584 
      
Balance December 31, 2023  $8,474