XML 35 R26.htm IDEA: XBRL DOCUMENT v3.23.1
DESCRIPTION OF BUSINESS (Tables)
3 Months Ended
Mar. 31, 2022
Accounting Policies [Abstract]  
Schedule of condensed consolidated statements of operations and comprehensive loss
               
   For the Three Months Ended 
   March 31, 2021 
   As Reported   Adjustment   As Restated 
 Revenue  $7,905,000   $-   $7,905,000 
 Revenue, cryptocurrency mining, net   130,000         130,000 
 Revenue, lending and trading activities   5,210,000         5,210,000 
 Total revenue   13,245,000    -    13,245,000 
 Cost of revenue   5,108,000         5,108,000 
 Gross profit   8,137,000    -    8,137,000 
                
 Operating expenses               
 Research and development   602,000         602,000 
 Selling and marketing   1,242,000         1,242,000 
 General and administrative   5,092,000         5,092,000 
 Total operating expenses   6,936,000    -    6,936,000 
                
 Income from operations   1,201,000         1,201,000 
 Other income (expenses)               
 Interest and other income   37,000         37,000 
Change in fair value of equity securities, related party   -    2,969,000    2,969,000 
 Interest expense   (314,000)        (314,000)
 Change in fair value of marketable equity securities   1,960,000         1,960,000 
 Realized gain on marketable securities   397,000         397,000 
 Gain (loss) on extinguishment of debt   482,000         482,000 
 Change in fair value of warrant liability   (679,000)        (679,000)
 Total other (expenses) income, net   1,883,000    2,969,000    4,852,000 
                
 (Loss) income before income taxes   3,084,000    2,969,000    6,053,000 
 Income tax (provision) benefit   (6,000)        (6,000)
 Net (loss) income   3,078,000    2,969,000    6,047,000 
 Net loss (income) attributable to non-controlling interest   (1,081,000)        (1,081,000)
 Net (loss) income attributable to BitNile Holdings, Inc.   1,997,000    2,969,000    4,966,000 
 Preferred dividends   (4,000)        (4,000)
 Net (loss) income available to common stockholders  $1,993,000   $2,969,000   $4,962,000 
                
 Basic net (loss) income per common share  $0.05        $0.13 
 Diluted net (loss) income per common share  $0.05        $0.12 
                
 Weighted average basic common shares outstanding   39,256,000         39,256,000 
 Weighted average diluted common shares outstanding   40,202,000         40,202,000 
                
 Comprehensive (loss) income               
 Net (loss) income available to common stockholders  $1,993,000   $2,969,000   $4,962,000 
 Other comprehensive income (loss)               
 Foreign currency translation adjustment   (93,000)        (93,000)
 Net unrealized gain on derivative securities of related party   2,969,000    (2,969,000)   - 
 Other comprehensive (loss) income   2,876,000    (2,969,000)   (93,000)
 Total comprehensive (loss) income  $4,869,000   $-   $4,869,000 
Schedule of condensed consolidated financial statements
               
   January 1, 2021 
   As Reported   Adjustment   As Restated 
STOCKHOLDERS’ EQUITY               
Common stock  $28,000   $-   $28,000 
Additional paid-in capital   171,396,000         171,396,000 
Accumulated deficit   (121,396,000)   (933,000)   (122,329,000)
Accumulated other comprehensive loss   (1,718,000)   933,000    (785,000)
TOTAL AULT ALLIANCE STOCKHOLDERS’ EQUITY   48,310,000    -    48,310,000 
                
Non-controlling interest   822,000         822,000 
                
TOTAL STOCKHOLDERS’ EQUITY  $49,132,000   $-   $49,132,000 

 

                
   March 31, 2021 
   As Reported   Adjustment   As Restated 
STOCKHOLDERS’ EQUITY               
Common stock  $49,000   $-   $49,000 
Additional paid-in capital   292,763,000         292,763,000 
Accumulated deficit   (119,404,000)   2,036,000    (117,368,000)
Accumulated other comprehensive loss   1,159,000    (2,036,000)   (877,000)
TOTAL AULT ALLIANCE STOCKHOLDERS’ EQUITY   174,567,000    -    174,567,000 
                
Non-controlling interest   1,903,000         1,903,000 
                
TOTAL STOCKHOLDERS’ EQUITY  $176,470,000   $-   $176,470,000 
Schedule of condensed consolidated statements of cash flows
               
   For the Three Months Ended 
   March 31, 2021 
   As Reported   Adjustment   As Restated 
Cash flows from operating activities:               
Net income  $3,078,000   $2,969,000   $6,047,000 
Adjustments to reconcile net income to net cash used in operating activities:               
Depreciation   162,000         162,000 
Amortization   104,000         104,000 
Amortization of right-of-use assets   229,000         229,000 
Amortization, related party   8,000         8,000 
Interest expense – debt discount   20,000         20,000 
Gain on extinguishment of debt   (482,000)        (482,000)
Change in fair value of warrant liability   679,000         679,000 
Accretion of original issue discount on notes receivable – related party   (4,000)        (4,000)
Accretion of original issue discount on notes receivable   (65,000)        (65,000)
Increase in accrued interest on notes receivable – related party   (1,000)        (1,000)
Stock-based compensation   20,000         20,000 
Impairment of cryptocurrencies   -         - 
Realized gains on sale of marketable securities   (4,892,000)        (4,892,000)
Unrealized gains on marketable securities   (2,260,000)        (2,260,000)
Unrealized gains on equity securities, related party   (154,000)   (2,969,000)   (3,123,000)
Unrealized gains on equity securities   (58,000)        (58,000)
Loss from investment in unconsolidated entity   -         - 
Changes in operating assets and liabilities:               
Marketable equity securities   (8,870,000)        (8,870,000)
Accounts receivable   301,000         301,000 
Accrued revenue   104,000         104,000 
Inventories   (118,000)        (118,000)
Prepaid expenses and other current assets   (91,000)        (91,000)
Digital currencies   -         - 
Other assets   (86,000)        (86,000)
Accounts payable and accrued expenses   (1,713,000)        (1,713,000)
Other current liabilities   78,000         78,000 
Lease liabilities   (230,000)        (230,000)
Net cash used in operating activities  $(14,241,000)  $-   $(14,241,000)