The accompanying notes are
an integral part of these consolidated financial statements
The accompanying notes are
an integral part of these consolidated financial statements
The accompanying notes are
an integral part of these consolidated financial statements.
The accompanying notes are
an integral part of these consolidated financial statements.
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Note 1 — Nature and description of Business
Description of Business
Sysorex, Inc. is a technology company focused on Ethereum
mining and the Ethereum blockchain blockchain and information technology solutions primarily in the public sector segments including federal,
state and local governments. The Company has two wholly owned subsidiaries: TTM Digital Assets & Technologies, Inc. (“TTM Digital”)
and Sysorex Government Services, Inc. (“SGS”). Following the Company’s Merger with TTM Digital in April 2021, the Company
shifted its business focus to the mining of Ethereum and opportunities related to the Ethereum blockchain. In addition to the mining of
Ethereum, the Company continues to operate its wholly owned subsidiary, SGS, a business that provides information technology products,
solutions, and services to federal, state, and local government, including system integrators. SGS provides these services to enable its
customers to manage, protect, and monetize their enterprise assets whether on-premises, in the cloud, or via mobile technology. The Company
is headquartered in Virginia.
TTM Digital was originally formed as a Delaware limited liability
company on June 28, 2017, under the name of TTM Ventures LLC. Thereafter, on March 30, 2021, it filed a certificate of conversion to
a non-Delaware entity with the Secretary of State of the State of Delaware together with Articles of Conversion and Articles of Incorporation
with the Nevada Secretary of State filed on the same date. As a result, of such conversion, TTM Digital has become a Nevada corporation
under the name of “TTM Digital Assets & Technologies, Inc
Note 2 — Going Concern
As of December 31, 2021, the Company had an approximate cash balance
of $0.6 million, working capital deficit of approximately $(13.2) million, and an accumulated deficit of approximately $40.9 million.
The aforementioned factors raise substantial doubt about the Company’s ability to continue as a going concern for the next twelve
months from the date of issuance of these financial statements. The accompanying consolidated financial statements have been prepared
on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the normal course of business.
The consolidated financial statements do not include any adjustments relating to the recoverability and classification of asset amounts
or the classification of liabilities that might be necessary should the Company be unable to continue as a going concern within one year
after the date the consolidated financial statements are issued.
The Company does not believe that its capital resources
as of December 31, 2021, its ability to mine cryptocurrency, its expected sale of certain mining assets and data center, availability
on the SGS SouthStar credit facility to finance purchase orders and invoices, reauthorization of key vendors and credit limitation improvements
will be sufficient to fund planned operations. As a result, the Company will need additional funds to support its obligations for the
next twelve months. The Company continues to explore a number of other possible solutions to its financing needs, including additional
efforts to raise additional capital as needed, through the issuance of equity, equity-linked or debt securities, as well as possible transactions
with other companies, strategic partnerships, and other mechanisms for addressing our financial condition. As such, on March 24, 2022,
Company executed an agreement with a third party which includes certain binding and non-binding provisions. Pursuant to the agreement,
the Company and the third party agreed to certain terms related to the Company’s sale of approximately 75% of its Ethereum mining
assets and certain associated real property which is expected to close on May 24, 2022. The transaction is a sale of assets in exchange
for stock. There can be no assurance that the Company will consummate the sale.
If the Company is unable to
raise additional capital on terms acceptable to the Company and on a timely basis, the Company will be required to downsize or wind down
its operations through liquidation, bankruptcy, or sale of its assets.
Note 3 — Basis of Presentation
TTM Digital Reverse Merger and Sysorex Recapitalization
On April 8, 2021, the Company, TTM Digital, and
TTM Acquisition Corp., a Nevada corporation, a wholly owned subsidiary of Sysorex (“MergerSub”), entered into an Agreement
and Plan of Merger (the “Merger Agreement”). Under the terms of the Merger Agreement, the parties agreed that Sysorex would
acquire TTM Digital by way of a reverse triangular merger, subject to certain closing conditions (the “Merger”). On April
14, 2021 (the “Effective Time”), the closing conditions delineated in the Merger Agreement were satisfied and the Merger closed.
At the Effective Time, the MergerSub was merged with and into TTM Digital with TTM Digital surviving the Merger.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Under the terms of the Merger Agreement, the shareholders of TTM Digital
received a right to receive an aggregate of 124,218,268 shares of Sysorex common stock, $0.00001 par value per share (the “Merger
Shares”) in exchange for their shares of TTM Digital. Simultaneously, upon the issuance of the Merger Shares to the TTM Digital
shareholders, Sysorex was issued all of the authorized capital of TTM Digital and TTM Digital became a wholly owned subsidiary of Sysorex
(together, the “Combined Company”). The Merger resulted in a change of control, with the shareholders of TTM Digital receiving
that number of Merger Shares equal to approximately eighty percent (80%) of the outstanding shares of capital stock of Sysorex including
the effect of the Sysorex Recapitalization as discussed in TTM Digital Reverse Merger and Sysorex Recapitalization. Due to the TTM Digital
shareholders acquiring a controlling interest in Sysorex after the merger, the transaction was accounted for as a reverse acquisition
for accounting purposes, with TTM Digital being the accounting acquirer and reporting entity. Therefore, the historical amounts presented
prior to the Merger are those of TTM Digital. The Merger is accounted for under the acquisition method of accounting applied to Sysorex
as the accounting acquiree under the guidance of the Financial Accounting Standards Board’s (“FASB”) Accounting Standards
Codification (“ASC”) 805 Business Combinations (“ASC 805”). In accordance with acquisition method guidance under
ASC 805, the purchase consideration was $0.3 million.
As discussed in Note 5 Segment Reporting after the completion of the
Merger the Company reports two segments (“TTM Digital” and “Sysorex Government Services”) which are also defined
as reporting units for impairment assessment purposes. See Note 5- Segment Reporting and Note 6, Discontinued Operations for additional
information.
In the purchase price allocation of the fair
value of assets acquired and liabilities assumed, the Company has recognized an excess of net liabilities assumed over the determined
fair value of the Sysorex Government Services Reporting Unit. The excess of the purchase price over the net liabilities assumed was allocated
to goodwill in the amount of $1.6 million based upon the underlying value of the Sysorex Government Services Reporting Unit with any
additional excess determined to be a separate transaction from the business combination attributable to acquisition-related costs for
the benefit of the TTM Digital shareholders in achieving liquidity for their shares as publicly traded instruments. These costs were
determined to not have future economic benefits or synergies to the Combined Company operations and were expensed as of the Effective
Time under the caption “Merger Charges” in the accompanying consolidated statement of operations.
Subsequent to the Merger Agreement the
majority of the Sysorex debt, certain liabilities classified as current and a forward consulting contract with a former member Sysorex
board of director’s (the “Debt Items”) aggregating $19.4 million were converted to 34,097,255 Sysorex shares when fully
issued (the “Sysorex Recapitalization”). 25,985,633 shares were immediately issued, a prefunded warrant was issued for 5,111,622
shares and the right to receive 3,000,000 shares of Sysorex stock at a future date at the option of the holder subject to certain events.
As a result of the Debt Items not having original contractual conversion features the holders of the Debt Items are not classified as
owners of Sysorex in the Merger and the Sysorex Recapitalization is accounted for as a separate transaction occurring immediately following
the Merger under the guidance of ASC 805. Under the Exchange Agreement executed with each debt holder, the Debt Items were converted
at a contractual conversion rate of $0.569 per share (the “Conversion Price”). As a part of the Sysorex Recapitalization,
the Company recognized $2.0 million in debt restructuring fees expense and consulting contract costs of $0.7 million in the consolidated
statement of operations for the period ended December 31, 2021, respectively.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
The following table presents the fair
value of the identified assets acquired and liabilities assumed at the Merger date, the effect of the Sysorex Recapitalization on the
assets acquired and liabilities assumed, and the net assets acquired, and liabilities assumed for the aggregate of the reverse acquisition
and Merger Charges and Sysorex Recapitalization separate transactions:
| |
Reverse | | |
Sysorex | | |
Aggregate | |
| |
Acquisition | | |
Recapitalization | | |
Fair | |
(In thousands of dollars) | |
Fair Value | | |
Fair Value | | |
Value | |
| |
| | |
| | |
| |
Cash | |
$ | 28 | | |
$ | - | | |
$ | 28 | |
Accounts receivable | |
| 4,673 | | |
| - | | |
| 4,673 | |
Prepaid assets and other current assets | |
| 2,551 | | |
| (1,289 | ) | |
| 1,262 | |
Property and equipment | |
| 7 | | |
| - | | |
| 7 | |
Goodwill | |
| 1,634 | | |
| - | | |
| 1,634 | |
Customer Relationships Intangible | |
| 1,900 | | |
| - | | |
| 1,900 | |
Tradename Intangible | |
| 1,060 | | |
| - | | |
| 1,060 | |
Other assets | |
| 29 | | |
| - | | |
| 29 | |
Accounts payable | |
| (10,437 | ) | |
| 519 | | |
| (9,918 | ) |
Accrued liabilities | |
| (2,722 | ) | |
| 1,589 | | |
| (1,133 | ) |
Deferred revenue | |
| (590 | ) | |
| - | | |
| (590 | ) |
Short term debt | |
| (7,136 | ) | |
| 3,871 | | |
| (3,265 | ) |
Long term debt | |
| (12,711 | ) | |
| 12,711 | | |
| - | |
Other liabilities | |
| (9 | ) | |
| - | | |
| (9 | ) |
| |
| | | |
| | | |
| | |
Fair value allocated to net assets / (liabilities) | |
$ | (21,723 | ) | |
$ | 17,401 | | |
$ | (4,322 | ) |
| |
| | | |
| | | |
| | |
Fair value of consideration and recapitalization equity | |
$ | 281 | | |
$ | 19,401 | | |
$ | 19,682 | |
Merger charges | |
| (22,004 | ) | |
| - | | |
| (22,004 | ) |
Debt restructuring fees | |
| - | | |
| (2,000 | ) | |
| (2,000 | ) |
| |
| | | |
| | | |
| | |
Net Sysorex equity and charges to income (loss) | |
$ | (21,723 | ) | |
$ | 17,401 | | |
$ | (4,322 | ) |
For the year ended December 31, 2021, the Company incurred approximately
$3.1 million of acquisition related costs that are included in general and administrative expenses in the accompanying consolidated statement
of operations. From the acquisition date to December 31, 2021, revenues, and operating loss for the accounting acquiree Sysorex were approximately
$ 8.3 million and $ (3.2) million (excluding the acquisition related costs, merger charges and debt restructuring fees described above),
respectively.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Pro Forma Financial Information
The following proforma results of operations are presented for information
purposes. The proforma results of operations are not intended to present actual results that would have been attained had the reverse
merger and Sysorex Recapitalization been completed as of January 1, 2020, or to project potential operating results as of any future date
or for any future periods. The revenue and net loss of the reverse merger accounting acquiree for the year ended December 31, 2021, included
in the consolidated statement of operations amounted to approximately $8.3 million and $(27.4) million, respectively:
| |
December
31, | |
| |
2021 | | |
2020 | |
| |
| | |
| |
Total Revenues | |
$ | 26,519 | | |
$ | 13,394 | |
| |
| | | |
| | |
Net Loss (b) | |
| (15,804 | ) | |
| (1,993 | ) |
| |
| | | |
| | |
Net Loss per share - basic and diluted | |
| (0.114 | ) | |
| (0.026 | ) |
| |
| | | |
| | |
Weighted Average Shares Outstanding - basic and diluted | |
| 139,061,084 | | |
| 75,540,013 | |
| |
| | | |
| | |
Supplemental Pro forma Information (a) | |
| | | |
| | |
| |
| | | |
| | |
Merger charges | |
| 22,004 | | |
| - | |
Restructuring fee | |
| 2,000 | | |
| - | |
Transaction costs - Accounting acquirer and acquiree | |
| 3,093 | | |
| - | |
| |
| | | |
| | |
Total Nonrecurring Pro forma Adjustments | |
| 27,097 | | |
| - | |
(a) | Supplemental Pro forma Information consists
of material, nonrecurring pro forma adjustments directly attributable to the reverse acquisition
and Sysorex Recapitalization |
(b) |
Net Loss does not include supplemental pro forma information included in (a) above. |
Discontinued Operations
As discussed in Note 6 – Discontinued Operation,
in the fall of December 2021, the Company made the decision to divest certain mining equipment and the data center of the TTM Digital
reporting unit (“TTM Assets”) and commenced discussions with a third party to execute an asset sale. As a result of the decision
to divest certain operating assets of the TTM Digital reporting unit, the Company has determined that the subject assets met the definition
of assets held for sale as defined by ASC 205-20 – Presentation of Financial Statements – Discontinued Operations. The Company
determined the TTM Assets represented discontinued operations as it constituted a disposal of a significant component and a strategic
shift that will have a material effect on the Company’s operations and financial results. As a result, the Company reclassified
the balances and activities of the TTM Assets from their historical presentation to assets held for sale and assets and liabilities –
discontinued operations on the consolidated balance sheets and to gain (loss) from discontinued operations on the consolidated statements
of operations for the periods presented.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 4 — Summary of Significant Accounting Policies
Principles of Consolidation
The consolidated financial statements have
been prepared using the accounting records of Sysorex, TTM Digital and SGS. All inter-company balances and transactions have been
eliminated in consolidation. Up until November 2, 2021, the Company’s wholly owned subsidiary, TTM Digital had a 50% interest
in Up North Hosting, LLC (“UNH”) which was accounted for as an equity method investment. On November 2, 2021, the
Company acquired the remaining 50% interest in UNH making it a wholly owned subsidiary of the Company.
Use of Estimates
The preparation of financial statements in conformity with accounting
principles generally accepted in the United States (“GAAP”) requires management to make estimates and assumptions that affect
the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements
and the reported amounts of revenues and expenses during each of the reporting periods. Actual results could differ from those estimates.
The Company’s significant estimates consist of:
| ● | Fair value of digital assets for mining revenue |
| ● | Expected useful lives and impairment of mining equipment |
| ● | Business combinations and reverse merger accounting |
Cash and Cash Equivalents
The Company considers all highly liquid
investments with an original maturity from the date of purchase of years or less to be cash equivalents.
Concentrations of Credit Risk
Financial instruments that potentially subject the
Company to credit risk consist primarily of cash. The Company’s cash is deposited with commercial banks in the United States but
exceeds federally insured limits from time to time. The recorded carrying amount of cash and cash equivalents approximates their fair
value. The Company uses a digital asset exchange to custody and liquidate its digital assets. If demand for digital assets decline the
Exchange could be negatively impacted. The Company’s digital assets are not insured under the third-party custody provider or exchanges.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Mining Equipment
Mining Equipment is stated at cost. Depreciation
is computed using the straight-line method regardless of the category of asset. The Company has determined that the useful life of graphics
processing units (“GPUs”) is 3-years and remaining mining equipment (primarily chassis, power supply units, computer memory,
motherboards, risers, and fans) is depreciated over the estimated useful life of 5-years.
Expenditures for repairs and maintenance
are charged to expense as incurred. Upon disposition, the cost and related accumulated depreciation are removed from the accounts and
the resulting gain or loss is reflected in the statement of operations.
The rate at which the Company generates
digital assets and, therefore, consumes the economic benefits of its transaction verification servers are influenced by several factors
including the following:
| - | the complexity of the transaction verification process which
is driven by the algorithms contained within the Ethereum open-source software; |
| - | the general availability of appropriate computer processing
capacity on a global basis (commonly referred to in the industry as hashing capacity which is measured in Terahash units); and |
| - | technological obsolescence reflecting rapid development in the transaction
verification server industry such that more recently developed hardware is more economically efficient to run in terms of digital assets
generated as a function of operating costs, primarily power costs. i.e., the speed of hardware evolution in the industry is such that
later hardware models generally have faster processing capacity combined with lower operating costs and on average a lower cost of purchase. |
The Company operates in an emerging
industry for which limited data is available to make estimates of the useful economic lives of specialized equipment. Management will
review this estimate quarterly and will revise such estimates as and when data comes available.
To the extent that
any of the assumptions underlying management’s estimate of useful life of its mining equipment are subject to revision in a future
reporting period either because of changes in circumstances or through the availability of greater quantities of data then the estimated
useful life could change and have a prospective impact on depreciation expense and the carrying amounts of these assets.
Impairment of Long-lived Assets
The Company reviews its long-lived assets, including mining equipment,
for impairment whenever events or changes in circumstances indicate the carrying value of an asset or group of assets may not be recoverable.
The carrying amount is considered not recoverable if the sum of the undiscounted cash flows to be generated from the use and eventual
disposition of the asset group is less than the carrying amount of the asset group. If the carrying amount exceeds the undiscounted cash
flows, then the carrying amount is compared to the fair value and an impairment loss is recorded for the difference between the fair value
and the carrying amount. An impairment loss of $3.3 million was recorded for long-lived assets during the period ended December 31, 2021.
No impairment charges were identified for long-lived assets during the period ended December 31, 2020.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Revenue Recognition
The Company recognizes revenue in accordance
with ASC 606, the core principle of which is that an entity should recognize revenue to depict the transfer of promised goods or services
to customers in an amount that reflects the consideration to which the entity expects to be entitled to receive in exchange for those
goods or services. To achieve this core principle, five basic criteria must be met before revenue can be recognized:
| ● | 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, the Company satisfies
a performance obligation. |
Mining Revenue
TTM Digital has entered into a mining pool with
the operator to provide computing power to the mining pool. The Company is entitled to a fractional share of the fixed cryptocurrency
award the mining pool operator receives (less transaction fees to the mining pool operator) for successfully adding a block to the blockchain.
The Company’s fractional share is based on the proportion of computing power the Company contributed to the mining pool operator
to the total computing power contributed by all mining pool participants in solving the current algorithm. Providing computing power in
digital asset transaction verification services is an output of the Company’s ordinary activities. The provision of such computing
power is the only performance obligation in the Company’s arrangement with mining pool operators The transaction consideration
the Company receives, if any, is non-cash consideration. The transaction price of the Company’s share of the cryptocurrency award
is measured at fair value on the date received, which is not materially different than the fair value at the time the Company has earned
the award from the mining pool. The consideration is all variable under the definition within ASC 606. Because it is not probable that
a significant reversal of cumulative revenue will not occur, the consideration is constrained until the Company successfully places a
block and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized. There is no significant
financing component in these transactions.
Fair value of the digital asset award received is determined using
the quoted price of the related digital asset at the time of receipt. There is currently no specific definitive guidance under GAAP or
alternative accounting framework for the accounting for digital assets recognized as revenue or held, and management has exercised significant
judgment in determining the appropriate accounting treatment. In the event authoritative guidance is enacted by the FASB, the Company
may be required to change its policies, which could impact the Company’s consolidated financial position and results from operations.
Hardware and Software Revenue Recognition
SGS is a primary resale channel for
a large group of vendors and suppliers, including original equipment manufacturers (“OEMs”), software publishers and wholesale
distributors.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
The Company accounts for a contract when
it has approval and commitment from both parties, the rights of the parties are identified, payment terms are established, the contract
has commercial substance and collectability of consideration is probable. The Company evaluates the following indicators amongst others
when determining whether it is acting as a principal in the transaction and recording revenue on a gross basis: (i) the Company is primarily
responsible for fulfilling the promise to provide the specified product or service, (ii) the Company has inventory risk before the specified
good or service has been transferred to a customer or after transfer of control to the customer and (iii) the Company has discretion
in establishing the price for the specified good or service. If the terms of a transaction do not indicate the Company is acting as a
principal in the transaction, then the Company is acting as an agent in the transaction and the associated revenues are recognized on
a net basis.
The Company recognizes revenue once
control has passed to the customer. The following indicators are evaluated in determining when control has passed to the customer: (i)
the Company has a right to payment for the product or service, (ii) the customer has legal title to the product, (iii) the Company has
transferred physical possession of the product to the customer, (iv) the customer has the significant risk and rewards of ownership of
the product and (v) the customer has accepted the product. The Company’s products can be delivered to customers in a variety of
ways, including (i) as physical product shipped from the Company’s warehouse, (ii) via drop-shipment by the vendor or supplier
or (iii) via electronic delivery of keys for software licenses. The Company’s shipping terms typically specify F.O.B. destination.
The Company leverages drop-shipment
arrangements with many of its vendors and suppliers to deliver products to its customers without having to physically hold the inventory
at its warehouse. The Company is the principal in the transaction and recognizes revenue for drop-shipment arrangements on a gross basis.
The Company may provide integration of products
from multiple vendors as a solution it sells to the customer. In this arrangement, the Company provides direct warranty to the customer
with the Company’s own personnel as the customer requires warranty on the solution and not individual vendor products. This type
of warranty is sold integral to the overall solution quoted to the customer. The Company considers these service-type warranties to be
performance obligations of the principal from the underlying products that make up a solution and therefore is acting as a principal in
the transaction and records revenue on a gross basis over time.
License and Maintenance Services Revenue Recognition
SGS provides a customized design and
configuration solution for its customers and in this capacity resells hardware, software and other IT equipment license and maintenance
services in exchange for fixed fees. The Company selects the vendors and sells the products and services, including maintenance services,
that best fit the customer’s needs. For sales of maintenance services and warranties, the customer obtains control at the point
in time that the services to be provided by a third-party vendor are purchased by the customer and therefore the Company’s performance
obligation to provide the overall systems solution is satisfied at that time. The Company’s customers generally pay within 30 to
60 days from the receipt of a customer-approved invoice.
For resale of services, including maintenance
services, warranties, and extended warranties, the Company is acting as an agent as the primary activity for those services are fulfilled
by a third party. While the Company may facilitate and act as a first responder for these services, the third-party service providers
perform the primary maintenance and warranty services for the customer. Therefore, the Company is not primarily responsible for performing
these services and revenue is recorded on a net basis.
SGS’s professional services include fixed
fee contracts. Fixed fees are paid monthly, in phases, or upon acceptance of deliverables. For fixed fee contracts, the Company recognizes
revenue evenly over the service period using a time-based measure because the Company is providing continuous service. Anticipated losses
are recognized as soon as they become known. For the years ended December 31, 2021, SGS did not incur any such losses. These amounts are
based on known and estimated factors. Revenues from time and material or firm fixed price long-term and short-term contracts are derived
principally with various United States government agencies.
Contract Balances
The timing of revenue recognition may differ from the timing of payment
by customers. The Company records a receivable when revenue is recognized prior to payment and there is an unconditional right to payment.
Alternatively, when payment precedes the provision of the related services, the Company records deferred revenue until the performance
obligations are satisfied. The Company had deferred revenue of $0.9 million as of December 31, 2021.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Accounts Receivable, net
Account receivables are stated at the amount
the Company expects to collect. The Company recognizes an allowance for doubtful accounts to ensure accounts receivables are not overstated
due to un-collectability. Bad debt reserves are maintained for various customers based on a variety of factors, including the length
of time the receivables are past due, significant one-time events and historical experience. An additional reserve for individual accounts
is recorded when the Company becomes aware of a customer’s inability to meet its financial obligation, such as in the case of bankruptcy
filings, or deterioration in the customer’s operating results or financial position. If circumstances related to customers change,
estimates of the recoverability of receivables would be further adjusted. The Company’s allowance for doubtful accounts was $0.05
million as of December 31, 2021.
Equity Method Investments
Equity method investments are equity securities
in entities the Company does not control but over which it can exercise significant influence. These investments are accounted for under
the equity method of accounting in accordance with ASC 323, Investments- Equity Method and Joint Ventures. Equity method investments
are measured at cost minus impairment, if any, plus or minus the Company’s share of an investee’s income or loss. The Company’s
equity method investment up through November 1, 2021, related to Up North Hosting, LLC is presented as discontinued operations. Refer
to Note 7.
Investments
The Company accounts for its investments that represent
less than 20% ownership, and for which the Company does not have the ability to exercise significant influence, using the FASB’s
Accounting Standards Update (“ASU”) 2016-01, Financial Instruments – Overall: Recognition and Measurement of Financial
Assets and Financial Liabilities. The Company measures investments in equity securities without a readily determinable fair value
using a measurement alternative that measures these securities at the cost method minus impairment, if any, plus or minus changes resulting
from observable price changes on a non-recurring basis. Gains and losses on these securities are recognized in other income and expenses.
As of December 31, 2021, the Company’s equity investment is classified as assets held for sale.
Digital Assets
Digital assets (predominantly Ethereum)
are included in current assets in the accompanying consolidated balance sheets. The classification of digital assets as a current asset
has been made after the Company’s consideration of the consistent daily trading volume on cryptocurrency exchange markets, there
are no limitations or restrictions on Company’s ability to sell Ethereum, and the pattern of actual sales of Ethereum by the Company.
Digital assets purchased are recorded at cost and cryptocurrencies awarded to the Company through its mining activities are accounted
for in connection with the Company’s revenue recognition policy disclosed above.
Digital assets held are accounted for
as intangible assets with indefinite useful lives. An intangible asset with an indefinite useful life is not amortized but assessed for
impairment annually, or more frequently, when events or changes in circumstances occur indicating that it is more likely than not that
the indefinite-lived asset is impaired. Impairment exists when the carrying amount exceeds its fair value, which is measured using the
quoted price of the digital asset at the time its fair value is being measured. In testing for impairment, the Company has the option
to first perform a qualitative assessment to determine whether it is more likely than not that an impairment exists. If it is determined
that it is not more likely than not that an impairment exists, a quantitative impairment test is not necessary. If the Company concludes
otherwise, it is required to perform a quantitative impairment test. To the extent an impairment loss is recognized, the loss establishes
the new cost basis of the asset. Subsequent reversal of impairment losses is not permitted. The Company recorded a $0.7 million impairment
charge during the year ended December 31, 2021. No impairment was taken during the year ended December 31, 2020.
Digital assets awarded to the Company through its mining activities
are included within operating activities on the accompanying consolidated statements of cash flows. The sales of digital assets are included
within investing activities in the accompanying consolidated statements of cash flows. The Company accounts for its gains or losses in
accordance with the first in first out (FIFO) method of accounting. The Company recognized realized gains (losses) through the sale and
disbursement of digital assets during the year ended December 31, 2021, and 2020 of $0.1 million and $0.04 million, respectively.
Business Combinations
The Company applies the provisions of ASC Topic
805, Business Combinations (“ASC 805”) in the accounting for acquisitions of businesses. ASC 805 requires the Company
to use the acquisition method of accounting by recognizing the identifiable tangible and intangible assets acquired and liabilities assumed,
and any non-controlling interest in the acquired business, measured at their acquisition date fair values. Goodwill as of the acquisition
date is measured as the excess of consideration transferred over the aforementioned amounts.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
While the company uses its best estimates and assumptions
to accurately apply preliminary values to assets acquired and liabilities assumed at the acquisition date, these estimates are inherently
uncertain and subject to refinement. As a result, during the measurement period, which may be up to one year from the acquisition date,
the Company may record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill. Upon the
conclusion of the measurement period or final determination of the values of the assets acquired or liabilities assumed, whichever comes
first, any subsequent adjustments are recorded in the consolidated statements of operations. As of December 31, 2021, no adjustments have
been made to the purchase price accounting under the Company’s transactions accounted for under ASC 805.
Accounting for business combinations requires management
to make significant estimates and assumptions, especially at the acquisition date, including estimates for intangible assets. Although
the Company believes the assumptions and estimates that have been made are reasonable and appropriate, they are based in part on historical
experience and information obtained from the acquired companies and are inherently uncertain. Critical estimates in valuing certain of
the intangible assets the Company has acquired include future expected cash flows, and discount rates.
Goodwill and Other Intangible Assets
The Company accounts for intangible assets under
ASC 350-30, Intangibles-Goodwill and Other. Goodwill represents the cost of a business acquisition in excess of the fair value
of the net assets acquired. Goodwill is not amortized and is reviewed for impairment annually as of December 31, or more frequently if
facts and circumstances indicate that it is more likely than not that the fair value of a reporting unit is less than its carrying amount,
including goodwill. If it is more likely than not that the fair value of a reporting unit is less than its carrying amount, the company
performs a quantitative test to identify and measure the amount of goodwill impairment loss. The Company compares the fair value of the
reporting unit with its carrying amount. If the carrying amount exceeds fair value, goodwill of the reporting unit is considered impaired,
and that excess is recognized as a goodwill impairment loss.
Intangible assets with finite lives are comprised
of customer contracts, and trademarks that are amortized on a straight-line basis over their expected useful lives. The carrying value
of finite-lived assets and the remaining useful lives are reviewed at least annually to determine if circumstances exist which may indicate
a potential impairment or revision to the amortization period.
Fair Value
The Company follows the accounting guidance under FASB’s Accounting
Standards Codification 820, Fair Value Measurements for its fair value measurements of financial assets and liabilities measured at fair
value on a recurring basis. Under this accounting guidance, fair value is defined as an exit price, representing the amount that would
be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement
date. As such, fair value is a market-based measurement that should be determined based on assumptions that market participants would
use in pricing an asset or a liability. This statement defines fair value, establishes a framework for measuring fair value in generally
accepted accounting principles, and expands disclosures about fair value measurements. To increase consistency and comparability in fair
value measurements, ASC 820 establishes a fair value hierarchy that prioritizes the inputs to valuation techniques used to measure fair
value into three levels as follows:
Level 1 — quoted prices (unadjusted) in active markets
for identical assets or liabilities.
Level 2 — observable inputs other
than Level 1, quoted prices for similar assets or liabilities in active markets, quoted prices for identical or similar assets and liabilities
in markets that are not active, and model-derived prices whose inputs are observable or whose significant value drivers are observable;
and
Level 3 — assets and liabilities whose significant
value drivers are unobservable.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Observable inputs are based on market
data obtained from independent sources, while unobservable inputs are based on the Company’s market assumptions. Unobservable inputs
require significant management judgment or estimation. In some cases, the inputs used to measure an asset or liability may fall into
different levels of the fair value hierarchy. In those instances, the fair value measurement is required to be classified using the lowest
level of input that is significant to the fair value measurement. Such determination requires significant management judgment.
Certain nonfinancial assets such as property and
equipment, land and intangible assets are subject to nonrecurring fair value measurements if they are deemed to be impaired. The impairment
models used for nonfinancial assets depend on the type of asset.
For the year ended December 31, 2021, the Company recorded
impairment charges related to assets measured on a non-recurring basis of $3.3 million for graphics processing units and $0.7 million
for digital assets. The Company utilized a market approach as of December 31, 2021, to determine fair value.
The carrying amounts of the Company’s financial assets and liabilities,
such as cash and cash equivalents, accounts receivable, accrued liabilities, and accounts payable, approximate fair value due to the short-term
nature of these instruments.
Held for Sale and Discontinued Operations Classification
The Company classifies a business as held for sale in the period in
which management commits to a plan to sell the business, the business is available for immediate sale in its present condition, an active
program to complete the plan to sell the business is initiated, the sale of the business within one year is probable and the business
is being marketed at a reasonable price in relation to its fair value.
Newly acquired businesses that meet the held-for-sale classification
criteria upon acquisition are reported as discontinued operations. Upon a business’ classification as held for sale, net assets
are measured for impairment. Goodwill impairment is measured in accordance with the method described in the accounting policy. An impairment
loss is recorded for long-lived assets held for sale when the carrying amount of the asset exceeds its fair value less cost to sell. Other
assets and liabilities are generally measured for impairment by comparing their carrying values to their respective fair values. A long-lived
asset shall not be depreciated or amortized while it is classified as held for sale.
Stock Based Compensation
The Company accounts for its stock-based compensation
awards to employees and directors in accordance with FASB ASC Topic 718, Compensation-Stock Compensation (“ASC 718”). ASC
718 requires all stock-based compensation to employees, including grants of employee stock options, and restricted stock, to be recognized
in the consolidated statements of operations based on their grant date fair values. The fair value of stock options is estimated as of
the date of grant using the Monte Carlo Simulation option pricing model. The fair value of restricted stock is calculated as the fair
value of the Company’s common stock as of the date of grant. The expense is recognized on a straight-line basis over the requisite
service period.
Income Taxes
The Company accounts for income taxes under the
asset and liability method, in which deferred tax assets and liabilities are recognized for the future tax consequences attributable to
differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating
loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable
income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred income taxes
of a change in tax rates is recognized in income in the period that includes the enactment date. A valuation allowance is required to
the extent any deferred tax assets may not be realizable.
ASC 740-10, Accounting for Uncertainty in Income
Taxes, defines uncertainty in income taxes and the evaluation of a tax position as a two-step process. The first step is to determine
whether it is more likely than not that a tax position will be sustained upon examination, including the resolution of any related appeals
or litigation based on the technical merits of that position. The second step is to measure a tax position that meets the more-likely-than-not
threshold to determine the amount of benefit to be recognized in the financial statements. A tax position is measured at the largest amount
of benefit that is greater than 50 percent likelihood of being realized upon ultimate settlement. Tax positions that previously failed
to meet the more-likely than-not threshold should be recognized in the first subsequent period in which the threshold is met. Previously
recognized tax positions that no longer meet the more-likely-than-not criteria should be de-recognized in the first subsequent financial
reporting period in which the threshold is no longer met. The Company had no uncertain tax positions as of December 31, 2021, and 2020.
Convertible Debt
The Company’s debt instruments contain a
host liability, freestanding warrants, and an embedded conversion feature. The Company uses the guidance under FASB ASC Topic 815 Derivatives
and Hedging (“ASC 815”) to determine if the embedded conversion feature must be bifurcated and separately accounted for as
a derivative under ASC 815. It also determines whether any embedded conversion features requiring bifurcation and/or freestanding warrants
qualify for any scope exceptions contained within ASC 815. Generally, contracts issued or held by a reporting entity that are both (i)
indexed to its own stock, and (ii) classified in shareholders equity, would not be considered a derivative for the purposes of applying
ASC 815. Any embedded conversion features and/or freestanding warrants that do not meet the scope exception noted above are classified
as derivative liabilities, initially measured at fair value, and remeasured at fair value each reporting period with change in fair value
recognized in the consolidated statements of operations. Any embedded conversion features and/or freestanding warrants that meet the scope
exception under ASC 815 are initially recorded at their relative fair value in paid-in-capital and are not remeasured at fair value in
future periods.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The host debt instrument is initially recorded
at its relative fair value in long-term debt. The host debt instrument is accounted for in accordance with guidance applicable to non-convertible
debt under FASB ASC Topic 470 Debt (“ASC 470”) and is accreted to its face value over the term of the debt with accretion
expense and periodic interest expense recorded in the consolidated statements of operations.
Issuance costs are allocated to each instrument
in the same proportion as the proceeds that are allocated to each instrument. Issuance costs allocated to the debt hosted instrument are
netted against the proceeds allocated to the debt host. Issuance costs allocated to freestanding warrants classified in equity are recorded
in paid-in-capital.
Leases
The right of use asset (“ROU”) on
the Company’s consolidated balance sheet represents a lessee’s right to use an asset over the life of a lease. Operating
lease ROU assets and lease liabilities are recognized at commencement date based on the present value of lease payments over the lease
term, plus any lease payments made to the lessor before the lease commencement date, plus any initial direct costs incurred, minus any
lease incentives received. The amortization period for the right of use asset is from the lease commencement date to the earlier of the
end of the lease term or the end of the useful life of the asset. Our lease terms may include options to extend or terminate the lease
when it is reasonably certain that we will exercise that option. Lease expense for lease payments is recognized on a straight-line basis
over the lease term. The Company has elected to exclude all short-term leases (i.e., leases with a term of 12 months or less) from recognition
on the balance sheet.
The Company’s lease liabilities are determined
by calculating the present value of all future lease payments using the rate implicit in the lease if it can be readily determined, or
the lessee’s incremental borrowing rate. The Company uses its incremental borrowing rate at the inception of the lease to determine
the present value of future lease payments as the rate implicit in its leases could not be readily determined.
Net Loss per Share
Basic loss per common share is computed by dividing net loss attributable
to common stockholders by the weighted average number of common shares outstanding during the period. Diluted net loss per common share
is computed by dividing net loss attributable to common stockholders by the weighted average number of common shares outstanding, plus
potentially dilutive common shares. Convertible debt, restricted stock, stock options and warrants are excluded from the diluted net loss
per share calculation when their impact is antidilutive. The Company reported a net loss for the year ended December 31, 2021, and as
a result, all potentially dilutive common shares are considered antidilutive for this period.
The Company includes potentially issuable
shares in the Weighted-average common shares – basic that include warrants and other agreements that are exercisable for little
or no consideration without substantive contingencies and others once any contingencies relative to the issuance of the shares is resolved.
Computations of basic and diluted weighted average
common shares outstanding were as follows for the periods reported:
| |
December 31, | |
| |
2021 | | |
2020 | |
| |
| | |
| |
Weighted-average common shares outstanding | |
| 128,603,982 | | |
| 60,365,892 | |
| |
| | | |
| | |
Weighted-average potential common shares considered outstanding | |
| 10,457,102 | | |
| 15,174,121 | |
| |
| | | |
| | |
Weighted-average common shares outstanding – basic | |
| 139,061,084 | | |
| 75,540,013 | |
| |
| | | |
| | |
Dilutive effect of options, warrants and restricted stock | |
| - | | |
| - | |
| |
| | | |
| | |
Weighted-average common shares outstanding – diluted | |
| 139,061,084 | | |
| 75,540,013 | |
| |
| | | |
| | |
Options, restricted stock, and warrants and convertible debt excluded from the computation of diluted loss per share because the effect of inclusion would be anti-dilutive | |
| 6,603,716 | | |
| | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Recent Accounting Standards
In December 2019, the FASB issued ASU
2019-12, Income Taxes (Topic 740): Simplifying the Accounting for Income Taxes (“ASU 2019-12”), which simplifies income
tax accounting in various areas including, but not limited to, the accounting for hybrid tax regimes, tax implications related to business
combinations, and interim period accounting for enacted changes in tax law, along with some codification improvements. ASU 2019-12 is
effective for fiscal years, and interim periods within those fiscal years, beginning after December 15, 2020, with early adoption permitted.
Certain changes in the standard require retrospective or modified retrospective adoption, while other changes must be adopted prospectively.
The Company implemented ASU 2019-12 and it did not have a material impact on our consolidated financial statements.
In January 2020, the FASB issued ASU
2020-01, Investments – Equity Securities (Topic 321), Investments – Equity Method and Joint Ventures (Topic 323), and
Derivatives and Hedging (Topic 815). The ASU amends and clarifies certain interactions between the guidance under Topic 321, Topic
323, and Topic 815, by reducing diversity in practice and increasing comparability of the accounting for these interactions. The amendments
in the ASU should be applied on a prospective basis. The ASU is effective for fiscal years beginning after December 15, 2020, and interim
periods within those fiscal years. Early adoption is permitted, including early adoption in an interim period for which financial statements
have not yet been issued. The new standard has not had a material impact on the consolidated financial statements or disclosures.
In August 2020, the FASB issued ASU 2020-06, Accounting for Convertible
Instruments and Contracts in an Entity’s Own Equity, as part of its overall simplification initiative to reduce costs and complexity
of applying accounting standards while maintaining or improving the usefulness of the information provided to users of financial statements.
Most significantly, the new guidance removes from GAAP separation models for convertible debt that require the convertible debt to be
separated into a debt and equity component, unless the conversion feature is required to be bifurcated and accounted for as a derivative
or the debt is issued at a substantial premium. As a result, after adopting the guidance, entities will no longer separately present such
embedded conversion features in equity and will instead account for the convertible debt wholly as debt. The new guidance also requires
use of the “if-converted” method when calculating the dilutive impact of convertible debt on earnings per share, which is
consistent with the Company’s current accounting treatment under the current guidance. The guidance is effective for financial statements
issued for fiscal years beginning after December 15, 2021, and interim periods within those fiscal years, with early adoption permitted,
but only at the beginning of the fiscal year. The Company has early adopted the new guidance on January 1, 2021, with no impact to prior
period financial statements given that the first applicable instruments were not executed until the third quarter of 2021. See Note 12-Short
Term Debt for further disclosure on the instrument.
Any new accounting standards, not disclosed above,
that have been issued or proposed by FASB that do not require adoption until a future date are not expected to have a material impact
on the consolidated financial statements upon adoption.
Emerging Growth Company
Sysorex is an “emerging growth
company” as defined in the JOBS Act. As such, Sysorex is eligible to take advantage of certain exemptions from various reporting
requirements that apply to other public companies that are not emerging growth companies, including compliance with the auditor attestation
requirements of Section 404 of the Sarbanes-Oxley Act. In addition, Section 107 of the JOBS Act provides that an emerging growth company
may take advantage of the extended transition period provided in Section 13(a) of the Exchange Act, for complying with new or revised
accounting standards, meaning that Sysorex, as an emerging growth company, can delay the adoption of certain accounting standards until
those standards would otherwise apply to private companies. Sysorex has elected to take advantage of this extended transition period,
and therefore our financial statements may not be comparable to those of companies that comply with such new or revised accounting standards.
Note 5 — Segment Reporting
Operating segments are defined as components of
an enterprise for which discrete financial information is available that is evaluated regularly by the chief operating decision maker
(CODM) for purposes of allocating resources and evaluating financial performance. The Company’s CODM is the chief financial officer
who reviews financial information presented at the subsidiary level for purposes of allocating resources and evaluating financial performance.
As such, the Company’s operations constitute two (2) operating segments and two (2) reportable segments.
The following table reflects the results of continuing operations of
the company’s segments consistent with the management and measurement system utilized within the company. Performance measurement
is primarily based on revenue and gross profit. These results are used, in part, by the chief operating decision maker, both in evaluating
the performance of, and in allocating resources to, each of the segments. The CODM does not evaluate performance or allocate resources
based on segment asset data, and therefore such information is not included.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The following table provides a summary of the revenues,
and cost of revenues from continuing operations for our subsidiary segments for the year ended December 31, 2021 (in thousands):
| |
TTM Digital | | |
Sysorex Government Services | | |
Consolidated | |
Revenues | |
| | |
| | |
| |
Products Revenue | |
$ | - | | |
$ | 6,516 | | |
$ | 6,516 | |
Services Revenue | |
| - | | |
| 1,756 | | |
| 1,756 | |
Mining Income | |
| 4,394 | | |
| 0 | | |
| 4,394 | |
Total Revenues | |
$ | 4,394 | | |
$ | 8,272 | | |
$ | 12,666 | |
| |
| | | |
| | | |
| | |
Costs of Revenues | |
| | | |
| | | |
| | |
Product Cost of Revenue | |
$ | - | | |
$ | 6,036 | | |
$ | 6,036 | |
Services Cost of Revenue | |
| - | | |
| 868 | | |
| 868 | |
Mining Cost of Revenue | |
| 457 | | |
| - | | |
| 457 | |
Other Operating Expenses | |
| 13,276 | | |
| 4,568 | | |
| 17,844 | |
Operating Income (Loss) | |
$ | (9,339 | ) | |
$ | (3,200 | ) | |
$ | (12,539 | ) |
Total Segment Assets | |
$ | 10,271 | | |
$ | 8,940 | | |
$ | 19,211 | |
Note 6 — Discontinued Operations
In December 2021, the Company made the
decision to divest certain mining equipment, graphic processing units and data center and its assets of TTM Digital reporting unit
(“TTM Assets”) and commenced discussions with a third party to execute an asset sale. On March 24, 2022, the Company
executed Heads of Terms agreement with a third party which includes certain binding and non-binding provisions. Pursuant to the
Heads of Terms, the Company and the third party agreed to certain terms related to the Company’s sale of approximately 75% of
its Ethereum mining assets and certain associated real property. The TTM Assets to be sold are those assets located in the facility
in New York. The Company will continue to operate certain graphics processing units or associated assets at a co-located facility in
North Carolina. See Note 18 – Subsequent Events for further discussion on the terms of the asset sale.
As a result of the decision to divest certain operating
assets of the TTM Digital reporting unit, the Company has determined that subject assets met the definition of assets held for sale as
defined by ASC 205-20 – Presentation of Financial Statements – Discontinued Operations. The Company determined the TTM Assets
represented discontinued operations as it constituted a disposal of a significant component and a strategic shift that will have a material
effect on the Company’s operations and financial results. As a result, the Company reclassified the balances and activities of the
TTM Assets from their historical presentation to assets held for sale and assets and liabilities – discontinued operations on the
consolidated balance sheets and to loss from discontinued operations on the consolidated statements of operations for the periods presented.
The carrying value of the TTM Digital asset disposal
group was $6.07 million as of December 31, 2021. No adjustments were recorded to the carrying value of the assets held for sale as the
estimated fair value less selling costs exceeded the carrying value. The following table details the assets and liabilities of the Company’s
TTM Assets that were classified as assets held for sale and discontinued operations for the periods presented (in thousands):
|
|
2021 |
|
|
2020 |
|
Current Assets |
|
|
|
|
|
|
|
|
|
|
|
|
|
Related Party receivables |
|
$ |
- |
|
|
$ |
17 |
|
Mining equipment and facilities, net |
|
|
5,571 |
|
|
|
- |
|
Investment in Style Hunter |
|
|
500 |
|
|
|
- |
|
Total Current Assets |
|
$ |
6,071 |
|
|
$ |
17 |
|
|
|
|
|
|
|
|
|
|
Noncurrent Assets |
|
|
|
|
|
|
|
|
Mining equipment and facilities, net |
|
|
- |
|
|
|
1,272 |
|
Investment in Up North Hosting, LLC |
|
|
- |
|
|
|
644 |
|
Total Noncurrent Assets |
|
|
- |
|
|
|
1,916 |
|
Total Assets associated with discontinued operations |
|
$ |
6,071 |
|
|
$ |
1,933 |
|
|
|
|
|
|
|
|
|
|
Liabilities associated with discontinued operations |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
- |
|
|
$ |
7 |
|
Accrued liabilities |
|
|
- |
|
|
|
117 |
|
Related party loan |
|
|
- |
|
|
|
75 |
|
Total Current Liabilities |
|
|
- |
|
|
|
199 |
|
Total Liabilities associated with discontinued operations |
|
$ |
- |
|
|
$ |
199 |
|
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The following table presents the TTM Digital assets statement of operations
line items classified as discontinued operations included within loss from discontinued operations for the years ended December 31, 2021,
and 2020 (in thousands):
| |
2021 | | |
2020 | |
Revenues | |
| | |
| |
Mining income | |
$ | 8,150 | | |
$ | 1,868 | |
Other revenue | |
| 29 | | |
| - | |
Total Revenues | |
| 8,179 | | |
| 1,868 | |
| |
| | | |
| | |
Operating costs and expenses | |
| | | |
| | |
Mining cost | |
| 815 | | |
| 433 | |
General and administrative | |
| 291 | | |
| 4 | |
Depreciation | |
| 1,637 | | |
| 827 | |
Total Operating Costs and Expenses | |
| 2,743 | | |
| 1,264 | |
| |
| | | |
| | |
Gain from Discontinued Operations | |
| 5,436 | | |
| 604 | |
| |
| | | |
| | |
Other Income (Expenses) | |
| | | |
| | |
Gain (loss) on sale of fixed assets | |
| (146 | ) | |
| 17 | |
Fair value loss on previously held equity interest | |
| (18 | ) | |
| - | |
Other income (expenses), net | |
| 58 | | |
| (29 | ) |
Total Other Income | |
| (106 | ) | |
| 12 | |
| |
| | | |
| | |
Income before net loss of equity method investee | |
| 5,330 | | |
| 592 | |
| |
| | | |
| | |
Share of net loss of equity method investee | |
| (94 | ) | |
| (39 | ) |
| |
| | | |
| | |
Net income from discontinued operations | |
$ | 5,236 | | |
$ | 553 | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The following table summarizes the net cash flows
from discontinued operations of TTM Digital for years ended December 31,2021 and 2020 (in thousands):
| |
For the Year Ended December 31, | |
| |
2021 | | |
2020 | |
Net cash provided by operating activities -discontinued operations | |
| 1,369 | | |
| 595 | |
Net cash used in investing activities – discontinued operations | |
| (1,436 | ) | |
| (582 | ) |
Net cash provided by financing activities – discontinued operations | |
| - | | |
| 20 | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 7 — Equity Method Investments
As discussed in Note 8 - Up North Business Combination
/ Bitworks Asset Acquisition, the acquisition by TTM Digital occurred on November 2, 2021; the schedule values below are up through November
1, 2021, immediately prior to the acquisition.
The Up North Hosting balance sheet is presented
as of November 1, 2021, and December 31, 2020 (in thousands of dollars):
| |
November 1, | | |
December 31, | |
| |
2021 | | |
2020 | |
| |
| | |
| |
Current assets | |
$ | 260 | | |
$ | 121 | |
Non-current assets | |
| 1,183 | | |
| 1,247 | |
Total assets | |
$ | 1,443 | | |
$ | 1,368 | |
| |
| | | |
| | |
Current liabilities | |
| 144 | | |
| 197 | |
Total liabilities | |
| 144 | | |
| 197 | |
| |
| | | |
| | |
Members’ equity | |
| 1,377 | | |
| 1,177 | |
Retained Earnings (Deficit) | |
| (78 | ) | |
| (6 | ) |
Total Members’ Equity | |
| 1,299 | | |
| 1,171 | |
| |
| | | |
| | |
Total Liabilities and Members’ Equity | |
$ | 1,443 | | |
$ | 1,368 | |
Fixed assets, net, which are owned by Up North
Hosting, were comprised of the following (in thousands of dollars):
| |
November 1, | | |
December 31, | |
| |
2021 | | |
2020 | |
Building | |
$ | 513 | | |
$ | 513 | |
Electrical Infrastructure Assets | |
| 525 | | |
| 525 | |
Machinery & Equipment Assets | |
| 34 | | |
| 30 | |
Mechanical (HVAC) Assets | |
| 271 | | |
| 271 | |
Server and Network Assets | |
| 50 | | |
| 50 | |
Gross value | |
| 1,393 | | |
| 1,389 | |
| |
| | | |
| | |
Accumulated depreciation | |
| (244 | ) | |
| (177 | ) |
Property, plant, and equipment, net | |
$ | 1,149 | | |
$ | 1,212 | |
The Up North Hosting statement of operations for the period ending
November 1, 2021, and December 31, 2020 (in thousands of dollars):
| |
2021 | | |
2020 | |
| |
| | |
| |
Revenues | |
$ | 930 | | |
$ | 898 | |
Cost of revenues, excluding depreciation | |
| 776 | | |
| 725 | |
Selling, general, and administrative | |
| 286 | | |
| 351 | |
Other (Income)/Expense | |
| (60 | ) | |
| (5 | ) |
Net loss | |
| (72 | ) | |
| (173 | ) |
| |
| | | |
| | |
Net loss attributable to TTM | |
$ | (36 | ) | |
$ | (87 | ) |
The Company’s main cost of revenues relates to the hosting and
electricity expenses used to power the datacenter and the hosted equipment.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 8 — Up North Business Combination / Bitworks Asset Acquisition
On November 2, 2021, the Company through a wholly owned subsidiary
of TTM Digital executed a Membership Interest Purchase Agreement (“Up North Agreement”) with BWP Holdings, LLC (“BWP”)
whereby the Company acquired the remaining 50.0% membership interest (“Transferred Membership Interest”) in Up North Hosting
LLC (“Up North”) that it did not already own to bring its ownership in Up North to 100.0% (“UNH Acquisition”).
In addition to the Transferred membership Interest the Company acquired certain data mining equipment BWP (“Bitworks Equipment”
and collectively the “Acquisition”) that was resident in the Up North data center facility. The BWP transaction was accounted
for as an asset acquisition. Total transaction consideration paid for the acquired interests of Up North and the Bitworks Equipment were
$1.0 million and the issuance of 1.0 million shares of restricted common stock, $0.00001 par value of the Company.
The total transaction consideration
paid for the Acquisition was valued at $1.4 million. The transaction consideration was allocated to the UNH Acquisition and the Bitworks
Equipment in the amounts of $705,900 and $694,100, respectively. The UNH Acquisition was accounted for as a business combination using
the acquisition method in accordance with Accounting Standards Codification 805, Business Combinations. In accounting for the UNH Acquisition
the purchase consideration consisted of the fair value of the Up North membership interest previously owned by the Company and accounted
for as an equity method investment of $631,500 and the transaction consideration allocated of $705,900 and reduced by the effective settlement
of intercompany transactions of $104,285 for net purchase consideration of $1,233,115. The previous membership interest in Up North had
a carrying value of $649,462 resulting in the recognition of a loss on the conversion of the equity method investment of $17,962.
The following table summarizes the amounts of
identified assets acquired and liabilities assumed relating to the Acquisition:
(In thousands of dollars) | |
UNH Acquisition
Fair Value | | |
Bitworks Equipment Fair Value | | |
Aggregate
Fair Value | |
Cash | |
$ | 87 | | |
$ | - | | |
$ | 87 | |
Accounts receivable | |
| 67 | | |
| - | | |
| 67 | |
Prepaid assets and other current assets | |
| 1 | | |
| - | | |
| 1 | |
Property and equipment | |
| 1,098 | | |
| 694 | | |
| 1,792 | |
Property tax abatement intangible | |
| 90 | | |
| - | | |
| 90 | |
Other assets | |
| 34 | | |
| - | | |
| 34 | |
Accounts payable | |
| (90 | ) | |
| - | | |
| (90 | ) |
Accrued liabilities | |
| (54 | ) | |
| - | | |
| (54 | ) |
Fair value allocated to net assets / (liabilities) | |
$ | 1,233 | | |
$ | 694 | | |
$ | 1,927 | |
Fair value of transaction consideration | |
$ | 706 | | |
$ | 694 | | |
$ | 1,400 | |
Fair value of equity method investment exchanged | |
| 631 | | |
| - | | |
| 631 | |
Effective settlement of intercompany transactions | |
| (104 | ) | |
| - | | |
| (104 | ) |
Fair value of purchase consideration | |
$ | 1,233 | | |
$ | 694 | | |
$ | 1,927 | |
Up North’s primary asset consists of a data
center facility located in New York used for the hosting of cryptocurrency data mining operations. The value of the data center facility
building, and improvements installed for the data center operations are approximately $1.1 million. The data center facility is located
in an industrial redevelopment area which has a property tax abatement and pays certain fees in lieu of property taxes under an agreement
with the Industrial Development Agency. Proforma financial information was not required as the acquisition was deemed not to have
a material impact.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 9 — Mining Equipment, net
Mining equipment, net, was comprised of the following (in
thousands of dollars):
| |
Balance as of | |
| |
December 31, | | |
December 31, | |
| |
2021 | | |
2020 | |
Gross Mining Equipment: | |
| | |
| |
Mining Equipment (non-GPUs) | |
$ | 493 | | |
$ | - | |
GPUs | |
| 6,033 | | |
| - | |
Accumulated Depreciation | |
| | | |
| | |
Mining Equipment (non-GPUs) | |
| (123 | ) | |
| - | |
GPUs | |
| (2,326 | ) | |
| - | |
Mining Equipment, net | |
$ | 4,077 | | |
$ | - | |
An Ethereum mining server consists of multiple
commodity Graphics Processing Units (GPUs) and ancillary components such as chassis, CPU, motherboard, and power supply. The GPUs are
solely responsible for the compute power to generate the cryptographic hashes for mining, while the other components act to support the
system. Depreciation expense was approximately $2.5 million during the year ended December 31, 2021.
The Company (TTM Digital) purchased approximately
4,500 GPUs with specialized Cryptocurrency Mining Processors through execution of an Asset Contribution and Exchange Agreement and a Purchase
Order for a lease to buy financing arrangement which total $2.2 million over 180 days subject to acceleration based on the completion
of certain corporate events. The lease to buy financing arrangement was fully paid as of December 31, 2021. The Company issued 35,588,548
shares of common stock at the merger. The assets and equity were exchanged in April 2021 prior to the reverse merger with Sysorex, Inc.
Note 10 — Intangible Assets
Intangible assets as of December 31, 2021,
consist of the following:
| |
Gross | | |
| | |
Net | |
| |
Carrying | | |
Accumulated | | |
Carrying | |
| |
Amount | | |
Amortization | | |
Amount | |
Trade name | |
$ | 1,060 | | |
$ | (74 | ) | |
$ | 986 | |
Customer Relationships | |
| 1,900 | | |
| (333 | ) | |
| 1,567 | |
Total intangible assets | |
$ | 2,960 | | |
$ | (407 | ) | |
$ | 2,553 | |
Calendar Years ending December 31, | |
Amount | |
2022 | |
| 573 | |
2023 | |
| 573 | |
2024 | |
| 573 | |
2025 | |
| 266 | |
2026 | |
| 105 | |
Thereafter | |
| 463 | |
Total | |
$ | 2,553 | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Note 11 — Credit Risk and Concentrations
Financial instruments that subject the
Company to credit risk consist principally of trade accounts receivable and cash. The Company performs certain credit evaluation procedures
and does not require collateral for financial instruments subject to credit risk. The Company believes that credit risk is limited because
the Company routinely assesses the financial strength of its customers and, based upon factors surrounding the credit risk of its customers,
establishes an allowance for uncollectible accounts and, consequently, believes that its accounts receivable credit risk exposure beyond
such allowances is limited.
The Company maintains cash deposits with financial
institutions, which, from time to time, may exceed federally insured limits. The Company has not experienced any losses and believes
it is not exposed to any significant credit risk from cash.
The following table sets forth the percentages
of sales derived by SGS from those customers that accounted for at least 10% of sales during the period April 15, 2021, through December
31, 2021 (in thousands of dollars):
| |
For the Period April 15, | |
| |
2021, through | |
| |
December 31, 2021 | |
| |
$ | | |
% | |
Customer A | |
| 4,826 | | |
| 44 | % |
Customer B | |
| 2,946 | | |
| 27 | % |
As of December 31, 2021, Customer A represented
approximately 72% of total accounts receivable. One other customer represented approximately 11% of total accounts receivable.
For the period April 15, 2021, through December 31, 2021, three vendors
represented approximately 36%, 25%, and 25% of total purchases. Purchases from these vendors during the year ended December 31, 2021,
were $3.8 million, $2.6 million, and, $2.6 million respectively.
Mining equipment purchased from one TTM Digital
vendor during the year ended December 31, 2021, was $14.2 million. Of the $14.2 million, in consideration exchanged $12 million was paid
in Common Stock of the Company and the balance of $2.2 million was settled through payment of $1.1 million in digital assets and $1.1
million in cash.
Geographic and Technology Concentration
The Company had geographic concentration
risk with mining operations being exclusively carried out within New York in the first Quarter of 2021 and throughout 2020, while the
Company has added geographic diversity during April 2021 using a colocation datacenter in North Carolina. Any legislation that restricts
or bans the mining of proof-of-work related digital asset mining in New York State would have a negative impact on the Company’s
ability to operate and generate revenues.
Further, the Company had concentrated exposure to the Ethereum blockchain
infrastructure through its mining operations during the periods presented. There is a possibility of digital asset mining algorithms transitioning
to proof-of-stake validation and other mining related risks, which could make us less competitive and ultimately adversely affect our
business and our ability to generate revenues. When and if Ethereum switches to proof-of stake the Company’s GPUs will no longer
be able to mine Ethereum. Additionally, on August 5, 2021, the London Hard Fork protocol went into effect which includes changes in Ethereum’s
handling of transaction fees. These changes could have an impact on the Company’s future potential Ethereum revenue stream due to
less Ethereum being distributed per mined block, if not offset by an increase in the value of ETH and/or additional transaction tipping,
the process by which a user can pay an additional amount to ensure a transaction is processed very quickly. The Company saw a financial
impact during the year ended December 31, 2021. While the Company doubled mining capacity in the first half of the year, the difficulty
to mine increased. This resulted in a steady decrease of average mining rewards, along with the market price of Ethereum, particularly
during the second half of the year.
The Company has a mining pool optimized for the
mining of ETH on the Ethereum blockchain. There are several factors taken into consideration when the Company elected to continue with
exclusively mining ETH.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 12 — Short Term Debt
Short term debt as of December 31, 2021, consisted
of the following (in thousands):
| |
December 31, | |
| |
| 2021 | |
| |
| | |
Convertible Debentures & Warrants, including interest payable to the Convertible Debenture Holders | |
$ | 19,439 | |
2021 Convertible Debentures & Warrants
On July 7, 2021, the Company consummated the initial closing of a private
placement offering (the “Offering”) pursuant to the terms and conditions of a Securities Purchase Agreement for up to $15,187,500
in principal amount (“Original Principal Value”) Convertible Debentures. To manage the administration of the Offering the
Company entered into a placement agency agreement with Joseph Gunner & Co. LLC, a U.S. registered broker-dealer (“Placement
Agent”). At the initial closing, the Company sold the purchasers (i) 12.5% Original Issue Discount Convertible Debentures (“Debentures”)
in an aggregate principal amount of $9,990,000 and (ii) warrants to purchase up to 3,534,751 shares of common stock of the Company. The
Company received total gross proceeds of $8,880,000 taking into account the 12.5% discount before deducting placement agent fees and expenses
of approximately $913,000. The Debentures mature on July 7, 2022, subject to a three-month extension upon mutual agreement of the Company
and the holder.
On August 13, 2021, the company consummated
the second closing of the offering pursuant to the same terms and conditions of the Securities Purchase Agreement dated July 7, 2021.
At the second closing, the Company sold the purchasers (i) 12.5% Original Issue Discount Senior Secured Convertible Debentures in an
aggregate principal amount of $3,976,875 and (ii) warrants to purchase up to 1,862,279 shares of common stock of the Company. The Company
received a total of $3,535,000 in gross proceeds following the second closing taking into account the 12 % discount before deducting
placement agent fees and expenses of approximately $354,000. The Debentures mature on August 13, 2022, subject to a three-month extension
upon mutual agreement of the Company and the holder.
In conjunction with the Convertible Debentures,
the Company entered into a Warrant Purchase Agreement (the “Agreement”) providing investors the right to purchase common stock
of Sysorex. The exercise price will be either 1) the Qualified Offering Price, in the event of a Qualified Offering or 2) in the event
of no Qualified Offering, the lower of a) $18.00 and b) an amount equal to 80% of the average of VWAP (as defined therein) for the common
stock. The term of the warrant is five years. The warrants issued in connection with the debt were equity classified at issuance and were
allocated a value of approximately $896,000 on a relative fair value basis.
The Company recorded the debt net of the 12.5% discount, of which totaled
$1,552,000, the placement agent fees and expenses of $1,267,000 and the debt discount attributed to the fair value of the warrants of
approximately $810,000. The Company expensed the entire debt discount and issuance costs as a result of the debenture default, as disclosed
below.
Under the conversion terms of the Debentures,
the Debenture is convertible, in whole or in part, into shares of Common Stock at the option of the Holder at any time until the Debenture
is no longer outstanding. The Holder executes a conversion by delivering to the Company a Notice of Conversion specifying the principal
amount to be converted and the date on which the conversion is to be executed. The Conversion Price is set at the lower of (i) $18.00
and (ii) 80% of the average of the VWAP during the 5 Trading Day period immediately prior to the applicable Conversion Date. The number
of Conversion Shares to be issued is determined by dividing the outstanding principal amount of the debenture to be converted by the
Conversion Price. The Debentures are subject to mandatory conversion (“Mandatory Conversion”) in the event the Company closes
a registered public offering of its Common Stock and receives gross proceeds of not less than $40,000,000 and at the completion of which
the Company’s securities are traded on a national exchange (“Qualified Offering”).
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Debenture
Default
The Debentures provide that any monetary judgment
filed against the Company for more than $50,000, and if such judgment remains unvacated for a period of 45 calendar days shall constitute
an event of default. On December 14, 2021, the Company became aware that a Confession of Judgment (the “Confession of Judgment”)
had been entered against the Company in the Superior Court of the State of California, County of Santa Clara by Tech Data on September
24, 2021. The Confession of Judgement is entered for a total sum of $5,942,559.05, which is comprised of the principal sum of $3,341,801.80
and prejudgment interest in the sum of $2,600,757.25. As a result, the Confession of Judgment was deemed to be an event of default under
the Debentures although the Company only became aware of the Confession of Judgment on December 14, 2021.
On January 7, 2022, the Company received a notice
of default (the “Default Notice”) from the Placement Agent stating that the Company defaulted under the Purchase Agreement
as a result of: (i) the Company failing to disclose certain material indebtedness of the Company outstanding as of the date of the Purchase
Agreement; and (ii) the filing of a judgment relating to such material indebtedness. Due to such events of default, (i) the Debentures
are now deemed to have begun bearing interest at the default interest rate of 18% per annum from the date of the issuance of the Debentures;
and (ii) the holders of the Debentures are entitled to receive in satisfaction of the amounts owing under the Debentures an amount equal
to 130% of the Original Principal Value of the Debentures (“Default Principal Increase”), in accordance with the terms of
the Debentures. In addition, as a result of the events of default, the exercise price for the Warrant is the lower of: (A) $18.00 and
(B) an amount equal to fifty percent (50%) of the average of volume-weighted average price for the common stock of the Company over the
five (5) trading days preceding the date of the delivery of the applicable exercise notice or (C) the qualified offering price as defined
in the Purchase Agreement.
As a result of the determination of default event,
the Company has recorded a loss of approximately $6.6 million on the Consolidated Statement of Operations on the line captioned Loss contingency
on debt default (“Contingent Loss”). The Contingent Loss consists of the unamortized debt issuance costs and original interest
discount of approximately $2.1 million and the Default Principal increase of approximately $4.2 million, and approximately $0.3 of debt
and issuance costs incurred.
The Company recognized approximately $1.5 million of interest expense
for the year ended December 31, 2021. Included in Convertible debt is $1.2 million of interest payable on December 31, 2021, to the Convertible
Debenture Holders.
Non-Recourse Factoring and Security Agreement
Effective as June 19, 2020, prior to the merger, the Company and SouthStar
Financial, LLC (“SouthStar”) entered into a Non-Recourse Factoring and Security Agreement (the “Agreement”) pursuant
to which SouthStar may purchase receivables from the Company (the “Purchased Receivables”) for a price not to exceed 85% of
the face value of the Purchased Receivables or a lesser percentage agreed upon between the Company and SouthStar. In consideration of
SouthStar’s purchase of the Purchased Receivables, the Company will pay to SouthStar an amount equal to 0.8% of the face amount
of the Purchased Receivables for the first 10-day period after payment for the Purchased Receivables is transmitted to SouthStar plus
0.9% for each additional 10-day period or part thereof, calculated from the date of purchase until payments received by SouthStar in collected
funds on the Purchased Receivables equals the purchase price of the Purchased Receivables plus all charges due SouthStar from the Company
at the time. An additional 1.0% per 10-day period will be charged for invoices exceeding 60 days from invoice date.
As of December 31, 2021, the Company did not have
any of its receivables financed.
Note 13 — Income taxes
The income tax provision (benefit) for the years
ended December 31, 2021, consists of the following (in thousands of dollars):
Net loss before income tax is as follows (in thousands):
| |
Year ended December 31, 2021 | |
| |
| |
Net loss before income tax | |
$ | (40,775 | ) |
Income tax expense (benefit) consists of the following:
| |
Year ended December 31, 2021 | |
U.S. Federal | |
| |
Current | |
$ | - | |
Deferred | |
| (4,076 | ) |
State and Local | |
| | |
Current | |
| - | |
Deferred | |
| (622 | ) |
| |
| (4,698 | ) |
Change in Valuation Allowance | |
| 4,698 | |
Total income tax provision (benefit) | |
$ | - | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
The reconciliation between the U.S. statutory federal
income tax rate and the Company's effective rate for the years ended December 31, 2021, is as follows:
| |
Year ended December 31, 2021 | |
| |
| |
Pretax Income | |
| 21.0 | % |
State taxes, net of federal benefit | |
| 2.2 | % |
Merger Charges | |
| -10.2 | % |
Other permanent items | |
| -1.5 | % |
Change in valuation allowance | |
| -11.5 | % |
| |
| | |
Effective income tax rate | |
| 0.0 | % |
As of December 31, 2021, the Company's deferred
tax assets consisted of the effects of temporary differences attributable to the following (in thousands of dollars):
| |
Year ended December 31, 2021 | | |
Year ended December 31, 2020 | |
Deferred tax assets: | |
| | |
| |
Net operating loss carry forwards | |
$ | 4,812 | | |
$ | - | |
Fixed assets | |
| 1,129 | | |
| - | |
Accrued Compensation | |
| 40 | | |
| - | |
Reserves | |
| 505 | | |
| - | |
Intangible assets | |
| 3,061 | | |
| - | |
Business interest limitation | |
| 729 | | |
| - | |
Lease Liabilities | |
| 142 | | |
| - | |
Tax Credits | |
| 211 | | |
| - | |
Other | |
| 182 | | |
| - | |
Total deferred tax assets before valuation allowance | |
| 10,811 | | |
| - | |
| |
| | | |
| | |
Valuation allowance | |
| (10,669 | ) | |
| - | |
Total deferred tax assets after valuation allowance | |
| 142 | | |
| - | |
| |
| | | |
| | |
Deferred tax liabilities: | |
| | | |
| | |
Operating lease right of use assets | |
| (142 | ) | |
| - | |
Total deferred tax liabilities | |
| (142 | ) | |
| | |
| |
| | | |
| | |
Net deferred tax assets and liabilities | |
$ | - | | |
$ | - | |
Prior to the merger (as discussed in Note 1), the
Company was a Partnership for US Income Tax purposes and therefore had no provision for income tax as of December 31, 2020. Subsequent
to the merger the entity became a taxable entity.
As of December 31, 2021, the Company had approximately
$20.8 million of U.S. federal net operating loss (“NOL”) carryovers available to offset future taxable income. As of December
31, 2021, the Company had approximately $9.1 million of state NOL carryovers available to offset future taxable income. The U.S. federal
NOLs generated in 2021 do not expire and have an indefinite life. State NOLs begin to expire at various dates beginning in 2038.
The future utilization of federal net operating
loss carryforwards generated after 2017 is limited to 80% of taxable income. An additional limitation applies to the use of federal net
operating loss and credit carryforwards, under Section 382 of the Internal Revenue Code of 1986, as amended, that is applicable if the
Company experiences an "ownership change." The Company completed a 382 study and determined that there was a change in ownership
on April 14, 2021, which limits their NOL and Section 163(j) carryforwards. The resulting Section 382 limitations are not expected to
materially impact the Company’s ability to utilize carryforwards as NOLs and 163(j) should be available for utilization before expiration
assuming sufficient future taxable income. Future changes in the ownership of the Company could further limit the Company’s ability
to utilize its NOLs and credits.
Deferred income taxes reflect the net tax effects
of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used
for income tax purposes. In assessing the realization of deferred tax assets, management considers, whether it is “more likely than
not”, that some portion or all of the deferred tax assets will not be realized. The ultimate realization of deferred tax assets
is dependent upon the generation of future taxable income during the periods in which temporary differences representing net future deductible
amounts become deductible.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
ASC 740, “Income Taxes” requires that
a valuation allowance be established when it is “more likely than not” that all, or a portion of, deferred tax assets will
not be realized. A review of all available positive and negative evidence needs to be considered, including the scheduled reversal of
deferred tax liabilities, projected future taxable income, and tax planning strategies. After consideration of all the information available,
management believes that uncertainty exists with respect to future realization of its deferred tax assets and has, therefore, established
a full valuation allowance as of December 31, 2021. As of December 31, 2021, the net change in valuation allowance was $10.7 million,
including $6.0 million established in acquisition accounting.
ASC 740 also clarifies the accounting for uncertainty
in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process
for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits
to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. ASC 740 also
provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and transition.
The Company is required to file federal and state income tax returns. Based on the Company’s evaluation, it has been concluded that
there are no material uncertain tax positions requiring recognition in the Company’s consolidated financial statements for the year
ended December 31, 2021.
The Company’s policy for recording interest
and penalties associated with unrecognized tax benefits is to record such interest and penalties as interest expense and as a component
of general and administrative expense, respectively. There were no amounts accrued for interest or penalties for the year ended December
31, 2021. Management does not expect any material changes in its unrecognized tax benefits in the next year.
The Company operates in multiple tax jurisdictions,
and, in the normal course of business, its tax returns are subject to examination by various taxing authorities. Such examinations may
result in future assessments by these taxing authorities. The Company is subject to examination by U.S. tax authorities beginning with
the year ended December 31, 2018. Currently, the Company is not subject to any examinations.
Note 14 — Digital Assets
The following table presents the roll forward of
digital asset activity from continuing and discontinued operations during the periods ended:
| |
December 31, | |
| |
2021 | | |
2020 | |
Opening Balance | |
$ | 24 | | |
$ | 25 | |
Revenue from mining | |
| 12,534 | * | |
| 1,868 | * |
Received for membership interest | |
| - | | |
| 46 | |
Payment of Mining equipment under lease to buy arrangement | |
| (1,091 | ) | |
| - | |
Mining pool operating fees | |
| (129 | ) | |
| (4 | ) |
Management fees | |
| (321 | ) | |
| (189 | ) |
Transaction fees | |
| (26 | ) | |
| - | |
Owners’ distributions | |
| (1,521 | ) | |
| (1,211 | ) |
Digital asset impairment | |
| (704 | ) | |
| - | |
Proceeds from sale of digital assets | |
| (3,670 | ) | |
| (555 | ) |
Realized gain on sale of digital assets | |
| 106 | | |
| 44 | |
Ending Balance | |
$ | 5,202 | | |
$ | 24 | |
|
* |
Of the $12.5 million revenue from mining, $4.4 million
in continuing operations and $8.1 million in discontinued operations. The $1.8 million in 2020 is included in discontinued operations. |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 15 — Equity
As discussed in Note 3 Basis of Presentation the
Company completed a reverse merger of Sysorex and TTM Digital with TTM Digital being the accounting acquirer and reporting entity. In
a reverse merger, the capital accounts of the reporting entity (TTM Digital) are restated to reflect the legal capital structure of the
legal acquirer (Sysorex). As a result, the share data of the reporting entity has been retroactively restated for all periods presented
to the equivalent share values of Sysorex for the capital transaction activity of TTM Digital, as if the reverse merger occurred on January
1, 2020. The share data of the reporting entity has been retroactively stated for all periods presented to the equivalent share values
of Sysorex. The Company is authorized to issue 500,000,000 shares of common stock, $0.00001 par value, and 10,000,000 shares of preferred
stock, $0.00001 par value. The holders of the Company’s common stock are entitled to one vote per share. As of December 31, 2021,
500,000,000 common stock shares were authorized; 145,713,591 shares were issued, and 145,638,212 shares were outstanding. No preferred
stock has been designated or issued.
As of December 31, 2020, the Company
had 66,431,920 shares outstanding.
During the quarter ended March 31, 2021, the Company
issued to Moon Manager LLC, 14,607,980 shares and issued the rights to an additional 2,000,000 shares which were subsequently issued on
March 24, 2022.
Effective on April 1, 2021, TTM Digital
entered into an Asset Contribution and Exchange Agreement (Mining Equipment) to acquire approximately 4,500 GPUs with CoreWeave. In connection
with the Contribution and Exchange Agreement, TTM Digital issued equity representing 28.65% of the pre-merger equity outstanding for
TTM Digital. In settlement of the Contribution and Exchange Agreement the Company issued 35,588,548 shares valued at $12 million.
On April 14, 2021, the reverse merger
of Sysorex and TTM Digital closed. As a result of the reverse merger, the Company recognized the 494,311 shares outstanding of the existing
Sysorex Shareholders and the 75,379 shares of Treasury stock of Sysorex that are part of the legal capital structure. The Company recorded
$0.03 million as purchase consideration on the recognition of the existing Sysorex Shareholders share by the reporting entity.
As
discussed in Note 3, the majority of the Sysorex debt, certain liabilities classified as current and a forward consulting contract
with a former Sysorex Board Member (the “Debt Items”) aggregating $19.4 million were converted to 34,097,255 Sysorex
shares when fully issued (the “Sysorex Recapitalization”). 25,985,633 shares were immediately issued, prefunded rights
were exchanged from an investor’s issued shares for 5,111,622 shares which were subsequently issued on March 24, 2022, and the
right to receive 3,000,000 shares of Sysorex stock at a future date at the option of the holder subject to certain
events.
During the year ended December 31, 2021, the Company
issued an aggregate of 1,529,820 shares for corporate advisory expertise and consulting services for a total value of approximately $2,577,000.
On November 2, 2021, the Company entered into a Membership Interest
Purchase Agreement with BWP Holdings LLC to purchase the remaining 50% interest in Up North Hosting LLC and asset acquisition of certain
mining equipment of BWP Holdings LLC. The aggregate purchase price for the membership interest is $1.0 million in cash and 1 million shares
of restricted common stock, $0.00001 par value of the Company at a value of $0.4 million. The restricted common stock was issued to an
executive of BWP Holdings LLC who was hired by the Company on October 1, 2021, as the Company’s Chief Technology Officer (“CTO”).
The Company issued the CTO a one-time sign-on bonus of One Hundred Thousand shares of restricted common stock of the Company at a value
of $0.04 million.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Equity Incentive Plan
On July 30, 2018, the board of directors of the
Company’s 2018 Equity Incentive Plan (the “2018 Plan”), which enables the Company to grant stock options, share appreciation
rights, restricted stock, restricted stock units, share awards, performance unit awards, and cash awards to associates, directors, consultants,
and advisors of the Company and its affiliates, and to improve the ability of the Company to attract, retain, and motivate individuals
upon whom the Company’s sustained growth and financial success depend, by providing such persons with an opportunity to acquire
or increase their proprietary interest in the Company. The 2018 Plan is to be administered by the Board, which shall have discretion over
the awards and grants there under. The aggregate maximum number of shares of common stock for which stock options or awards may be granted
pursuant to the 2018 Plan is 80,000, which number will be automatically increased on the first day of each quarter, beginning on January
1, 2019 and for each quarter thereafter, by a number of shares of common stock equal to the least of (i) 10,000 shares,(ii) 10% of the
shares of common stock issued and outstanding on that date, or (iii) a lesser number of shares that may be determined by the board. No
awards may be issued after July 30, 2028.
Stock options granted under the 2018 Plan may be non-qualified stock
options or incentive stock options, within the meaning of Section 422(b) of the Internal Revenue Code of 1986. Each option, or portion
thereof, that is not an incentive stock option, shall be considered a non-qualified option. The option price must be at least 100% of
the fair market value on the date of grant and if an Incentive Stock Option is issued to a 10% or greater shareholder the grant must be
110% of the fair market value on the date of the grant.
On July 20, 2021, the Board of Directors of the
Company approved an amendment (the “Plan Amendment”) of the Company’s 2018 Equity Incentive Plan (as so amended, the
“Plan”) to increase the number of shares of the Company’s common stock reserved for issuance thereunder by 8,000,000
shares. The Plan Amendment became effective immediately.
As of December 31, 2021, the awards outstanding under the plan consisted
of the employee stock options granted on July 20, 2021, to purchase up to 1,656,000 shares of common stock.
Stock
Options
A summary of stock option activity for the year-end period ended December 31, 2021, is as follows:
| |
Number of | | |
Weighted Average | |
| |
Options
(in Shares) | | |
Exercise
Price | |
Outstanding, January 1, 2021 | |
| - | | |
| - | |
Granted | |
| 1,656,000 | | |
$ | 2.00 | |
Exercised | |
| - | | |
| - | |
Forfeited or cancelled | |
| - | | |
| - | |
Outstanding, December 31, 2021 | |
| 1,656,000 | | |
$ | 2.00 | |
| |
| | | |
| | |
Exercisable, December 31, 2021 | |
| 1,656,000 | | |
$ | 2.00 | |
The Company’s valued the stock options based
on the Monte Carlo valuation methodology on July 20, 2021, the stock options grant date. The stock options were immediately vested and
have a life of ten years. The value of the awards was determined to be approximately $0.4 million over the derived service period. The
fair value of the common stock as of the grant date was determined to be $0.24 per share. The Company recognized approximately $0.06
million of stock-based compensation for the year ended December 31, 2021. The unrecognized stock-based compensation of $0.34 million
will be recorded over the derived service period ending in the second quarter 2024.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Warrants
The following table represents the activity related to the Company’s
convertible debentures and warrants, see Note 12, issued during the year ended December 31, 2021:
| |
Number of Warrants (in Shares) | | |
Weighted Average Exercise
Price | |
Outstanding, January 1, 2021 | |
| - | | |
| - | |
Granted | |
| 5,926,763 | | |
$ | | * |
Exercised | |
| - | | |
| - | |
Outstanding, December 31, 2021 | |
| 5,926,763 | | |
$ | - | |
The weighted average contractual term at December 31, 2021 is 4.61
* | The exercise price will be determined by a 5-day VWAP price calculation
on the exercise date. As of the date of this report, approximately 418,931 warrants have been exercised into 220,754 shares of the Company’s
common stock. |
Restricted Stock Units
The following table represents the activity related to the Company’s
restricted stock awards granted to employees and directors during the year ended December 31, 2021:
|
|
Number of Restricted Stock Shares |
|
|
Weighted Average Exercise Price |
|
Outstanding, January 1, 2021 |
|
|
- |
|
|
|
- |
|
Granted |
|
|
1,650,000 |
|
|
$ |
0.40 |
|
Vested |
|
|
650,000 |
|
|
|
- |
|
Unvested, December 31, 2021 |
|
|
1,000,000 |
|
|
$ |
0.40 |
|
The unrecognized stock compensation at December 31,2021 is $0.2
million.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Note 16 — Commitments and Contingencies
Contractual Commitments
On
September 5, 2017, prior to the merger and as a result of a spinoff from Sysorex’s previous parent, a computer hardware supplier
threatened legal action against the Company and demanded approximately $1.8 million for payment of unpaid invoices. On or about January
29, 2018, the parties executed a settlement agreement resolving the matter. No court action was filed. Subsequently thereafter, the Company
defaulted under the terms of the agreement. The liability of approximately
$0.6 million has been accrued and includes interest $0.007 million calculated based on a default rate of 8%, which is included as a component
of accounts payable and accrued liabilities as of December 31, 2021, in the Consolidated Balance Sheets.
On
January 22, 2018, a software vendor filed a motion for entry of default judgment (the “Motion”) against SGS in the Circuit
Court of Fairfax County, Virginia. The Motion alleges that SGS failed to respond to a complaint served on November 22, 2017. The Motion
requests a default judgment in the amount of $336,000 plus $20,000 in legal fees. On August 10, 2018, the Company and vendor entered into
a settlement agreement and the Company is repaying the debt in monthly installments. Subsequently thereafter, the Company defaulted
under the terms of the agreement. The liability of approximately $0.1 million
has been accrued and includes interest $0.001 million calculated based on a default rate of 6% and is included as a component of accounts
payable and accrued liabilities as of December 31, 2021, in the Consolidated Balance Sheets.
The Company entered into a Registration Rights Agreement (the “RRA”)
dated April 13, 2021. The Company had ninety (90) calendar days following the closing date of its Merger with TTM Digital Assets &
Technologies, Inc. on April 14, 2021, to file an initial registration statement covering the Shares. The ninety (90) calendar day filing
date was July 13, 2021 (“Filing Deadline”). The Company did not fulfil its obligation to file a registration statement covering
the Shares by July 13, 2021, nor any date thereafter up to and including the filing of this Annual Report on Form 10-K and therefore has
accounted for an accrued liability in the amount of $0.2 million recorded in the Consolidated Balance Sheets – Accrued Liabilities
for the year ended December 31, 2021. The RRA terminated as of October 14, 2021, by its own terms.
The Company, entered into a Promissory Judgment
Note dated as of August 15, 2018 (the “Note”), with Tech Data Corporation (“Tech Data”), pursuant to which the
Company promised to pay the principal sum of $6,849,423.42 to Tech Data. The Note provides that interest shall accrue on the balance of
the Note at the rate of 18% per annum. Due to miscommunication with Tech Data, the Company inadvertently failed to pay, when due, some
of the installment payments in the aggregate principal amount of $3,341,801.80, as set forth in the Note and has defaulted under the Note.
On December 14, 2021, the Company became aware
that a Confession of Judgment (the “Confession of Judgment”) had been entered against the Company in the Superior Court of
the State of California, County of Santa Clara by Tech Data on September 24, 2021. The Confession of Judgement is entered for a total
sum of $5,942,559.05, which is comprised of the principal sum of $3,341,801.80 and prejudgment interest in the sum of $2,600,757.25.
Following a negotiation with Tech Data, the Company
was able to reduce the Award by in excess of $4.2 million, and on January 13, 2022, the Company and Tech Data entered into a Settlement
and Release Agreement (the “Settlement Agreement”). Pursuant to the Settlement Agreement, the Company was paid $1,375,000.00
(the “Settlement Amount”) on January 14, 2022. The Award was deemed satisfied in full. Among other things, Tech Data agreed
to file an acknowledgment of full satisfaction of judgment attached as an exhibit to the Settlement Agreement, not take any further action
against the Company in connection with or relating to the Judgment, and release the Company and its representatives from any and all claims,
including the Judgment, which Tech Data may have against the Company based upon any transaction that occurred at any time before the date
of the Settlement Agreement. The vendor liability of $2,908,133 is recorded in the Consolidated Balance Sheets – Accounts Payable
as of December 31, 2021. As a result of the January 14, 2022, settlement of $1,375,000 noted above, the Company will recognize a gain
on the settlement of $1,533,133, which will be reported in the first quarter 2022.
Operating Leases/Right-of-Use Assets and Lease Liability
On December 8, 2021, the Company’s principal
executive offices moved to 13880 Dulles Corner Lane, Suite 120, Herndon, Virginia 20171. We lease these premises, which consist of approximately
5,800 square feet, pursuant to a lease that expires on May 31, 2025. The total amount of rent expense under the leases is recognized on
a straight-line basis over the term of the leases. The Company has no other operating or financing leases with terms greater than 12 months.
The following is a summary of the activity in the Company’s current
and long-term operating lease liabilities for the years ended December 31, 2021, and 2020:
| |
Year Ended December 31, | |
| |
2021 | | |
2020 | |
Cash paid for amounts included in the measurement of lease liabilities: | |
| | |
| |
Operating cash flows from operating leases | |
$ | - | | |
$ | - | |
Leased assets obtained in exchange for new and modified operating lease liabilities | |
$ | (558 | ) | |
$ | - | |
Leased assets surrendered in exchange for termination of operating lease liabilities | |
$ | - | | |
$ | - | |
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
As of December 31, 2021, future minimum operating
leases commitments are as follows:
Calendar Years ending December 31, | |
Amount | |
2022 | |
$ | 123 | |
2023 | |
| 214 | |
2024 | |
| 219 | |
2025 | |
| 92 | |
Total future lease payments | |
| 648 | |
Less: interest expense at incremental borrowing rate | |
| (90 | ) |
Net present value of lease liabilities | |
$ | 558 | |
Other assumptions and pertinent information related
to the Company’s accounting for operating leases are:
Weighted average remaining lease term: | |
| 3.41 years | |
Weighted average discount rate used to determine present value of operating lease liability: | |
| 8 | % |
Litigation
Certain conditions may exist as of the date the
financial statements are issued which may result in a loss to the Company, but which will only be resolved when one or more future events
occur or fail to occur. The Company assesses such contingent liabilities, and such assessment inherently involves an exercise of judgment.
In assessing loss contingencies related to legal proceedings that are pending against the Company, or unasserted claims that may result
in such proceedings, the Company evaluates the perceived merits of any legal proceedings or unasserted claims, as well as the perceived
merits of the amount of relief sought or expected to be sought therein.
If the assessment of a contingency indicates
that it is probable that a material loss has been incurred and the amount of the liability can be estimated, then the estimated liability
would be accrued in the Company’s financial statements.
If the assessment indicates that a
potentially material loss contingency is not probable, but is reasonably possible, or is probable but cannot be estimated, then the nature
of the contingent liability and an estimate of the range of possible losses, if determinable and material, would be disclosed.
Loss contingencies considered remote are generally
not disclosed, unless they involve guarantees, in which case the guarantees would be disclosed. There can be no assurance that such matters
will not materially and adversely affect the Company’s business, financial position, and results of operations or cash flows. See
Contractual Commitments above, for disclosure of the settlement agreement. There are no pending legal proceedings to which the Company
is a party to.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED
FINANCIAL STATEMENTS
Note 17 — Related Party Transactions
Effective April 1, 2021, the Company entered a variety of
contracts with CoreWeave, Inc. (“CoreWeave”).
Asset Contribution and Exchange Agreement
On April 1, 2021, CoreWeave contributed
3,130 GPU of data mining equipment with 150 gigahash of computing power to the Company in exchange for an equity interest representing
28.65% of the outstanding pre-merger equity of TTM Digital prior to the merger transaction with Sysorex for a total value of approximately
$12 million. As a result of the merger, and in consideration for the 28.65% ownership of TTM Digital. CoreWeave was issued 35,588,548
shares of Sysorex common stock at the merger.
Lease to Buy Purchase Order
The Company acquired 1,344 GPU data mining equipment
with 125 gigahash of computing power in a lease to buy arrangement. The Company agreed to total payments of $2.2 million over 180 days
subject to acceleration based on the completion of certain corporate events. Revenue generated by operation of the equipment from April
1, 2021, shall be credited against the purchase price until payment of the balance of the purchase price. The Company has determined that
the fair value of the installment payments is $2.1 million and will record $70,000 in financing interest costs for the aggregate $2.2
million in installment payments. The Company recognized approximately $70,000 of such interest expenses for the year ended December 31,
2021, respectively.
Hosting Facilities Services Order
The Hosting Facility Services Order (the “Hosting
Contract”) provided for the provision of hosting facility space and services by CoreWeave. The services are paid for in advance
of the service month and the initial term of the hosting services is through June 30, 2022 and renews automatically for successive one
year renewal terms unless either party terminates within sixty (60) days of the expiration of the then current term. At the signing of
the Hosting Contract an estimated 382 data mining rigs were covered at an estimated monthly cost of approximately $21,556 ($260,000 per
year). The Company recorded $194,000 in hosting costs for the year ended December 31, 2021.
Services Agreement
The initial term of the Services Agreement runs
from April 1, 2021, through December 31, 2022, and automatically renews thereafter for successive one (1)-year terms unless either party
provides written notice to the other of nonrenewal within sixty (60) days of the expiration of the then current Term. The initiation of
the Services Agreement required a one-time payment of $100,000. The monthly base management fee was set to $20.00 per GPU-based Mining
System (approximately $20,000 per month), and $6.50 per ASIC-based Mining System. Base management fees are paid in arrears and due within
fifteen (15) days of invoice receipt. If, during any calendar month of the Term, CoreWeave operates on average, more than 1,500 Mining
Systems on behalf of the Company, the Base Management Fee with respect to the excess Mining Systems above 1,500 is discounted by 40%.
The Company recorded $215,460 in mining costs for the year ended December 31, 2021.
Master Services Agreement
On April 29, 2021, the Company entered into a Master
Services Agreement with CoreWeave to provide support to management relating to cryptocurrency expertise, marketing, and other operational
matters for a three-month term. The compensation for these services is a fixed fee of $35,000 per 30-day period, which includes 175 hours
per period. The Company recorded $105,000 and in service costs for the year ended December 31, 2021. Effective February 24, 2022, the
master services agreement has been terminated.
First Choice International Company, Inc (“First Choice”)
On July 9, 2021, the Company executed
an agreement whereby First Choice will provide consulting services to the Company. The Company paid First Choice a fully earned flat
fee of $175,000 for its services. The Agreement shall extend for an initial period of six (6) months. Unless immediate termination is
otherwise specifically permitted herein, the Company may cancel the agreement by providing thirty (30) calendar days written notice.
Notwithstanding, in the event of a Termination Notice, all of the compensation due during the Term or any extension thereof shall be
deemed fully earned and/or immediately due and payable.
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Bespoke Growth Partners, Inc. (“Bespoke”)
Effective July 13, 2020, the Company entered into
a consulting agreement with Bespoke. Subsequently, on January 13, 2021, the Company and Bespoke agreed to enter into an Expansion Agreement.
Pursuant to the expansion agreement, the Company issued to Bespoke 250,000 shares of restricted common stock, of which 20,000 were earned
as of the effective date of the original agreement and 230,000 which were earned as a result of the expansion agreement. The issuance
of the shares was included within the Sysorex Recapitalization shares associated with the Merger on April 14, 2021.
Effective April 1, 2021, the Company entered into
a consulting agreement with Bespoke. In connection with the consulting agreement, the Company agreed to issue 5,589,820 shares of common
stock, of which 5,250,000 were later exercised for pre-funded warrants, of which 5,250,000 were unexercised as of December 31, 2021. The
pre-funded warrants were subsequently exercised on January 21, 2022. The Company recognized an expense associated with the share issuance
totaling approximately $1,884,888.
Effective as of April 15, 2021, the Company entered into a consulting
agreement with Bespoke. Under the terms of the consulting agreement, the Company incurred an expense of approximately $738,221 and paid
a total amount of $975,000 during the year ended December 31, 2021. In addition, in accordance with the terms of the consulting agreement,
the Company made an additional payment of $200,000 in January 2022 for consulting services for the period of January 15, 2022, through
April 14, 2022. Lastly, the Company may request Bespoke to expand its services.
Effective as of January 13, 2022, the Company entered
into a consulting agreement with Bespoke. Under the terms of the consulting agreement, the Company is to pay Bespoke a gross advisory
fee of $975,000. On March 23, 2022, the Company paid off the balance owed for this service.
Ressense LLC
On August 4, 2021, the Company executed
a six (6) month business advisory services agreement with Ressense LLC. The services to be provided include potential business activities
including acquisition, merger and reverse merger opportunities. As compensation for the performance of services, the Company paid and
recorded $125,000 for the year ended December 31, 2021. The business advisory services agreement expired January 31, 2022.
Style Hunter, Inc.
On September 26, 2021, the Company acquired a
5% minority interest in Style Hunter, Inc. (“Hunt”). The Hunt issued 613,723 shares of its common stock: par value
$0.0001 per share for $0.81470 per share for a total price of $500,000. The Company shall have a one-time option to purchase an additional
$500,000 of the Common Stock (“Option”) on or before the 360-day anniversary of Closing Date as follows: (i) if the Buyer
exercises its Option prior to the 90-day anniversary of Closing Date the per-share purchase price of the additional shares of Common
Stock (the “Option Price”) shall be $0.81470 (a $10,000,000 Company valuation), (ii) if the Buyer exercises its Option after
the 90-day anniversary of Closing Date, but prior to the 180-day anniversary of Closing Date, the Option Price will be $1.22200 (a $15,000,000
Company valuation), or (iii) if the Buyer exercises its option after the 180-day anniversary of Closing the Option Price will be $2.03670
(a $25,000,000 Company valuation).
Note 18 — Subsequent Events
SYSOREX, INC. AND SUBSIDIARIES
NOTES TO THE CONSOLIDATED FINANCIAL STATEMENTS
Proposed TTM Asset
Sale
On March 24, 2022, the Company executed Heads of
Terms (“Heads of Terms”) with Ostendo Technologies, Inc. (“Ostendo”) which includes certain binding
and non-binding provisions. Pursuant to the Heads of Terms, the Company and Ostendo agreed to certain terms related to the Company’s
sale of approximately 75% of its Ethereum mining assets and certain associated real property (“TTM Assets”) to Ostendo
for $68,400,000 of Ostendo preferred stock (“Purchase Price”). The TTM Assets to be sold will not include the Company’s
Ether funds generated prior to and held at Closing (as hereinafter defined) and any graphics processing units or associated assets maintained
and operated by the Company at a co-located facility in North Carolina. The definitive terms of the sale of TTM Assets will be set forth
in definitive transaction agreements (the “Definitive Documentation”) to be executed by the parties.
The
Purchase Price shall be comprised of the issuance to the Company of 7,125,000 fully paid, non-assessable shares of Ostendo preferred stock
valued at $68,400,000 (“Shares”). The Shares shall be of a newly created series of preferred stock. The Shares shall
not be transferable by the Company and may not be distributed by dividend or otherwise by the Company until such time as the earlier of
the following shall occur: (i) Ostendo completes an underwritten initial public offering of its common stock pursuant to a registration
statement under the Securities Act of 1933, as amended, or similar law of a foreign jurisdiction, (ii) Ostendo’s outstanding shares
of capital stock are exchanged for or otherwise converted into securities that are publicly listed, pursuant to a transaction governing
such exchange or conversion, on a national securities exchange, including through a merger (including a reverse merger), acquisition,
business combination or similar transaction, in one transaction or series of related transactions, and including a transaction or series
of related transactions involving a vehicle commonly known as a special purpose acquisition company (SPAC) (“Public Listing”),
(iii) a “change in control” event with at least 50% plus 1 share of Ostendo’s issued and outstanding capital stock being
sold to an unaffiliated third-party, or (iv) Ostendo undergoing a liquidity or other event that necessitates the transfer of the Shares
(each, a “Transfer Event”). Upon the occurrence of a Transfer Event, the Company shall have the right to transfer the
Shares.
Additionally,
pursuant to the Heads of Terms, the Company paid on March 23, 2022, a non-refundable deposit of $1,600,000 (“Deposit”)
to be credited toward the purchase of an additional 166,667 shares of Ostendo’s preferred stock, which will be of the same series
as the Shares and will have the same terms (“Purchased Shares”). The Purchased Shares will be issued to the Company
at closing and at the same time the other Shares are issued in accordance with a standard securities purchase agreement. In the event
the sale of the Assets does not occur, Ostendo has agreed to issue the Purchased Shares within five (5) business days of the parties’
mutual agreement that the Closing will not occur. Failure to issue the Purchased Shares in the subject time frame will result in a “share
delivery failure” and the obligation of Ostendo to immediately refund the full Deposit amount. The Deposit will not be held in
escrow and may be used by Ostendo for working capital.
The Closing of the Asset
sale transaction (the “Closing”) shall occur, subject to the satisfaction or waiver of the Closing conditions set forth
in Definitive Documentation no later than May 24, 2022, unless mutually extended in writing by the parties, subject to the parties’
meeting certain Closing conditions to be agreed upon in the Definitive Documentation. Notwithstanding the foregoing, the Definitive Documentation
shall also include an outside date that is not more than three (3) months after the date of the execution thereof unless mutually extended
in writing by the parties to allow the parties to obtain regulatory approvals, required consents, and shareholders approvals.
The Definitive Documentation
will include certain other terms and conditions which are customary in asset sale and real property sale agreements.
Convertible Debenture
Conversion
Through April 12, 2022, convertible debenture holders
have converted approximately $2.3 million of debt owed to them into approximately 125.6 million shares of the Company’s common stock.