As filed with the Securities and Exchange Commission on October 10, 2018.February 9, 2024

Registration No. 333-       

 

 

 

UNITED STATES


SECURITIES AND EXCHANGE COMMISSION

Washington,
WASHINGTON, D.C. 20549

 

FORM S-1

REGISTRATION STATEMENT

UNDER

THE SECURITIES ACT OF 1933

 

Wizard Entertainment, Inc.Prairie Operating Co.

(Exact Name of Registrant as Specified in its Charter)

 

Delaware 79001311 98-0357690

(State or other jurisdictionOther Jurisdiction of

incorporationIncorporation or organization)Organization)

 

(Primary Standard Industrial

Classification Code Number)

 

(I.R.S. Employer

Identification Number)No.)

662 N. Sepulveda Blvd., Suite 300

Los Angeles, CA 90049

Telephone: (310) 648-8410

(Address, including zip code, and telephone number, including area code, of Registrant’s principal executive offices)

 

602 Sawyer Street, Suite 710

John D. MaattaHouston, TX 77007

(713) 424-4247

(Address, Including Zip Code, and Telephone Number, Including Area Code, of Registrant’s Principal Executive Offices)

Edward Kovalik

Chief Executive Officer and President

662 N. Sepulveda Blvd.,602 Sawyer Street, Suite 300710

Los Angeles, CA 90049Houston, TX 77007

Telephone: (310) 648-8410(713) 424-4247

(Name, address, including zip code,Address Including Zip Code, and telephone number, including area code,Telephone Number Including Area Code, of agentAgent for service)

Service)

 

Copies to:COPIES TO:

 

StevenT. Mark Kelly

David J. Miller
Joanna D. PidgeonEnns

DLA PiperSamuel D. Rettew
Vinson & Elkins L.L.P.Latham & Watkins LLP (US)

2525 East Camelback Road,845 Texas Avenue, Suite 10004700

Phoenix, Arizona 85016

300 Colorado St., Suite 2400
Houston, TX 77002

Michael FrancisAustin, TX 78701

Christina C. Russo(713) 758-2222

Akerman LLP(737) 910-7590

350 E Las Olas Blvd, Suite 1600

Fort Lauderdale, FL 33301

 

Approximate date of commencement of the proposed sale of the securities to the public:

As soon as practicable after thethis Registration Statement is declared effective.

 

If any of the securities being registered on this form are to be offered on a delayed or continuous basis pursuant to Rule 415 under the Securities Act of 1933, check the following box. [X]

 

If this form is filed to register additional securities for an offering pursuant to Rule 462(b) under the Securities Act, please check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. [  ]

 

If this form is a post-effective amendment filed pursuant to Rule 462(c) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. [  ]

 

If this form is a post-effective amendment filed pursuant to Rule 462(d) under the Securities Act, check the following box and list the Securities Act registration statement number of the earlier effective registration statement for the same offering. [  ]

 

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, or a smaller reporting company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company”company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act. (Check one):

 

Large accelerated filer[  ]Accelerated filer[  ]
Non-accelerated filer[  ] (Do not check if a smaller reporting company)Smaller reporting company[X]
 Emerging growth company[  ]

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 7(a)(2)(B) of the Securities Act. [  ]

CALCULATION OF REGISTRATION FEE

Title of Each Class of Securities to be Registered 

Proposed

Maximum

Aggregate

Offering Price(1)(2)

  Amount of Registration Fee 
Common stock, par value $0.0001 per share $13,000,000  $1,575.60 
Representative’s Warrants to purchase common stock(3) $  $ 
Shares of common stock underlying the Representative’s Warrants(4) $1,040,000  $126.05 
Total $14,040,000  $1,701.65 

(1)Estimated solely for the purpose of determining the amount of the registration fee in accordance with Rule 457(o) under the Securities Act of 1933.
(2)Includes common stock that the underwriters have the option to purchase to cover over-allotments, if any.
(3)The Registrant has agreed to issue warrants exercisable within five years after the effective date of this registration statement representing 8% of the securities issued in the offering (the “Representative’s Warrants”) to Roth Capital Partners, LLC, as representative of the underwriters. The Representative’s Warrants are exercisable at a per share price equal to 115% of the common stock public offering price. See “Underwriting.” In accordance with Rule 457(g) under the Securities Act, because the shares of the Registrant’s common stock underlying the Representative’s Warrants are registered hereby, no separate registration fee is required with respect to the warrants registered hereby.
(4)Represents the maximum number of shares of the Registrant’s common stock issuable upon exercise of the Representative’s Warrants.

 

The Registrantregistrant hereby amends this Registration Statementregistration statement on such date or dates as may be necessary to delay its effective date until the Registrantregistrant shall file a further amendment which specifically states that this Registration Statementregistration statement shall thereafter become effective in accordance with Section 8(a) of the Securities Act of 1933 or until the Registration Statementthis registration statement shall become effective on such date as the Securities and Exchange Commission, acting pursuant to said Section 8(a), may determine.

 

 

 
 

 

SUBJECT TO COMPLETION, DATED FEBRUARY 9, 2024

The information contained in this preliminary prospectus is not complete and may be changed. WeNo securities may not sell these securitiesbe sold until the registration statement filed with the Securities and Exchange Commission is effective. This preliminary prospectus is not an offer to sell these securities, and it is not soliciting an offer to buy these securities, in any jurisdiction where the offer or sale is not permitted.

 

Subject to completion, dated October 10, 2018PRELIMINARY PROSPECTUS

                 Shares

 

Preliminary ProspectusPrairie Operating Co.

 

SharesCommon Stock

 

https:||www.ozarkradionews.com|ozarkradionews|wp-content|uploads|2017|03|wizard.jpg

Wizard Entertainment, Inc.

Common Stock

We areThis is an offering $13,000,000by Prairie Operating Co. (the “Company”) of             shares of the Company’s common stock, par value $0.01 per share (“Common Stock”). You should read this prospectus and any prospectus supplement or amendment carefully before you invest in our common stock.securities.

 

Our common stockCommon Stock is currently quotedlisted on the OTCQBNasdaq under the symbol “WIZD”. We have applied to have our common stock listed on“PROP.” On February 7, 2024, the Nasdaq Capital Market under the same symbol. The closing of this offering is contingent upon the successful listing of our common stock on the Nasdaq Capital Market. The last reported bid price of our common stock on the OTCQB on October 9, 2018,Common Stock was $0.16 per share.$7.79.

 

After the consummation of this offering, Bristol Investment Fund, Ltd. and our management will beneficially own approximately [__]% of our common stock on an as converted basis, or approximately [__] % of our common stock if the underwriters’ option to purchase additional shares is exercised in full. As a result, we will be a “controlled company” within the meaning of the corporate governance standards of The Nasdaq Capital Market. However, we do not intend to avail ourselves of the controlled company exemption under the corporate governance standards of The Nasdaq Capital Market. See “Certain Relationships and Related Party Transactions”, “Description of Capital Stock”, and “Risk Factors—Risks Relating to this Offering and Ownership of Our Common Stock—The ownership by our Executive Chairman of our common stock will likely limit your ability to influence corporate matters.

The offering is being underwritten on a firm commitment basis. We have granted the underwriters an option to buy up to an additional [__] shares of common stock from us to cover over-allotments. The underwriters may exercise this option at any time and from time to time during the 30-day period from the date of this prospectus

Investing in our common stockshares of Common Stock involves risk.risks. See “Risk Factors”Risk Factors beginning on page 9 to read about factors you should consider before buying shares of our common stock.12.

Per ShareTotal(1)
Price to public$[__]$[__]
Underwriting discounts and commissions(2)$[__]$[__]
Proceeds to us, before expenses$[__]$[__]

(1)Assumes no exercise of the underwriters’ option to purchase additional shares of common stock described below. If the underwriters exercise the option in full, the total underwriting discounts and commissions payable will be $[__] and the total proceeds to us, before expenses, will be $[__].
(2)See “Underwriting” on page 59 of this prospectus for a description of the compensation payable to the underwriters. We have agreed to issue to the representative of the underwriters warrants to purchase up to 8% of the aggregate number of shares of common stock sold in this offering. The representative’s warrants will have an exercise price equal to 115% of the public offering price per share of common stock sold in this offering. The registration statement of which this prospectus forms a part also registers the issuance of the representative’s warrants and the shares of common stock underlying the representative’s warrants.

 

Neither the Securities and Exchange Commission nor any other regulatory bodystate securities commission has approved or disapproved of these securities or determined if this prospectus is truthful or complete. Any representation to the contrary is a criminal offense.

 

Per ShareTotal
Public offering price$$
Underwriting discounts and commissions(1)$$
Proceeds, before expenses to us$$

Delivery of the shares of common stock will be made on or about [__], 2018.

 

Roth Capital Partners

(1)See “Underwriting” beginning on page 94 of this prospectus for additional information regarding total underwriting compensation. For example, we have agreed to reimburse the underwriters for certain expenses.

 

TheWe have granted the underwriters an option for a period of 30 days from the date of this prospectus is [__]to purchase up to an additional           shares of our Common Stock from us at the initial public offering price, less the underwriting discounts and commissions.

The underwriters expect to deliver the shares of Common Stock on or about ,                   2018.2024.

Truist Securities
KeyBanc Capital Markets
Clear StreetJohnson Rice & Company

, 2024

 

 
 

Table of Contents

 

TABLE OF CONTENTS

Page
Certain Trademarks, Trade Names, and Service MarksABOUT THIS PROSPECTUSii
SummaryBASIS OF PRESENTATIONii
INDUSTRY AND MARKET DATAiii
NON-GAAP FINANCIAL MEASURESiii
FREQUENTLY USED TERMSiv
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTSvii
SUMMARY1
Risks Associated with Our BusinessRISK FACTORS412
Corporate InformationUSE OF PROCEEDS543
Summary of the Offering6
Summary Consolidated Financial and Operating Data7
Risk Factors9
Cautionary Note Regarding Forward-Looking Statements18
Use of Proceeds19
Dividend Policy19
Price Range of Common Stock20
Dilution21
Capitalization22
Management’s Discussion and Analysis of Financial Condition and Results of Operations23
Business34
Corporate Governance39
Directors and Executive Officers42
Executive and Director CompensationDILUTION44
Principal StockholdersMARKET INFORMATION FOR COMMON STOCK AND DIVIDEND POLICY4945
Certain Relationships and Related Party TransactionsUNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION5046
Description of Capital StockINFORMATION ABOUT NRO5158
Shares Eligible for Future SaleCAPITALIZATION5572
Certain U.S. Federal Tax Considerations for Non-U.S. Holders of Our Common StockREGULATION OF THE OIL AND NATURAL GAS INDUSTRY5673
UnderwritingDESCRIPTION OF THE NRO ACQUISITION5981
Legal MattersDESCRIPTION OF THE CRYPTO SALE6383
ExpertsBENEFICIAL OWNERSHIP OF SECURITIES6384
Change in AuditorMATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS FOR NON-U.S. HOLDERS6386
Where You Can Find More InformationDESCRIPTION OF SECURITIES6490
Incorporation of Certain Information by ReferenceRESTRICTIONS ON RESALE OF SECURITIES6493
Index to Financial StatementsUNDERWRITINGF-194
LEGAL MATTERS99
EXPERTS99
CHANGE IN AUDITOR99
WHERE YOU CAN FIND MORE INFORMATION100
INCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE101

You should rely only on the information contained in this prospectus and any free writing prospectus prepared by or on behalf of us that we have referred to you. Neither we nor the underwriters have authorized anyone to provide you with additional or different information. If anyone provides you with additional, different, or inconsistent information, you should not rely on it.

For investors outside the United States: We and the underwriters have not done anything that would permit this offering, or possession or distribution of this prospectus in any jurisdiction where action for that purpose is required, other than in the United States. Persons outside the United States who come into possession of this prospectus must inform themselves about, and observe any restrictions relating to, the offering of the shares of our common stock and the distribution of this prospectus outside of the United States.

You should not assume that the information in this prospectus is accurate as of any date other than the date on the front of this prospectus.

 

i
 

 

Certain Trademarks, Trade Names, and Service MarksABOUT THIS PROSPECTUS

 

ThisNeither we nor the underwriters have authorized anyone to provide you with any information or to make any representations other than those contained in this prospectus contains trademarks, trade names and service marks that we use in our business. Each oneor any applicable prospectus supplement or any free writing prospectuses prepared by or on behalf of these trademarks, trade names and service marks is either (i) our registered trademark, trade nameus or service mark, (ii) a trademark, trade name or service mark forto which we have referred you. Neither we nor the underwriters take responsibility for, and can provide no assurance as to the reliability of, any other information that others may give you. Neither we nor the underwriters will make an offer to sell these securities in any jurisdiction where the offer or sale is not permitted.

As permitted by the rules and regulations of the SEC, the registration statement filed by us includes additional information not contained in this prospectus. You may read the registration statement and the other reports we file with the SEC at the SEC’s website described below under the heading “Where You Can Find More Information” and “Incorporation of Certain Documents by Reference.” We may also provide a pending application, (iii) a trademark, trade nameprospectus supplement or service mark forpost-effective amendment to the registration statement to add information to, or update or change information contained in, this prospectus. You should read both this prospectus and any applicable prospectus supplement or post-effective amendment to the registration statement together with the additional information to which we claim common law rights or (iv) a trademark, trade name or service mark that is owned by a third party and used by us under license. All other trademarks, trade names or service marks appearingrefer you in the sections of this prospectus belongentitled “Where You Can Find More Information” and “Incorporation of Certain Documents by Reference.”

Unless otherwise indicated, all references to their respective owners. Solely for convenience, trademarks, trade names“Prairie,” the “Company,” “we,” “us” and service marks referred to in this prospectus may appear without“our” mean Prairie Operating Co. and its consolidated subsidiaries. Capitalized terms used but not defined where used are defined under the ®, ™ or SM symbols, but such references are not intended to indicate, in any way, that we will not assert,section entitled “Frequently Used Terms.

BASIS OF PRESENTATION

On May 3, 2023, the Company completed its Merger with Prairie LLC pursuant to the fullest extent under applicable law, our rights or the rightterms of the applicable licensorMerger Agreement, pursuant to these trademarks, trade nameswhich, among other things, Merger Sub merged with and service marks. Weinto Prairie LLC, with Prairie LLC surviving and continuing to exist as a Delaware limited liability company and a wholly owned subsidiary of the Company. In addition, in connection with the Merger Closing, the Company consummated the purchase of oil and gas leases from Exok pursuant to the Exok Agreement. The information contained herein pertaining to the Company after the Merger reflects the combined basis of the Company, Prairie LLC and the assets purchased from Exok.

On October 12, 2023, the Company filed a Certificate of Amendment to its Certificate of Incorporation with the Delaware Secretary of State to effect a reverse stock split of outstanding shares of the Company’s Common Stock, par value $0.01 per share at an exchange ratio of 1:28.5714286. The Reverse Stock Split became effective on October 16, 2023. Unless otherwise noted, all per share and share amounts presented herein have been retroactively adjusted for the effect of the Reverse Stock Split.

On January 11, 2024, we entered into the NRO Agreement to acquire the Central Weld Assets for total consideration of $94.5 million, subject to certain closing price adjustments and other customary closing conditions. The Company expects the NRO Acquisition to close in the first half of 2024, subject to customary closing conditions, with an economic effective date of February 1, 2024. The Company expects to fund the transaction with the proceeds from this offering, cash on hand and proceeds from exercises of Warrants, if any. References to “Prairie,” the “Company,” “we,” “us” and “our” refer only to Prairie Operating Co. and its consolidated subsidiaries and do not intend our userefer to NRO or displayits consolidated subsidiaries. For further description of other parties’ trademarks, trade names or service marksthe NRO Acquisition, see “Description of the NRO Acquisition” below.

On January 23, 2024, we entered into the Crypto Divestiture Agreement with the Crypto Purchaser, pursuant to imply,which we sold the Mining Equipment to the Crypto Purchaser for total consideration of $2 million, including $1 million in cash and such use or display should not be construed$1 million in deferred cash payments. All historical financial information presented and incorporated by reference herein reflects the financial information of the Company prior to imply, a relationship with, or endorsement or sponsorshipthe Crypto Sale unless otherwise indicated herein. For further description of us by, these other parties.the Crypto Sale, see “Description of the Crypto Sale” below.

 

ii
 

The Company is providing the unaudited pro forma condensed combined financial and reserve information to aid in the analysis of the financial aspects of this offering, the NRO Acquisition, Crypto Sale, Merger, Series D PIPE and Exok Transaction (the “Transactions”). The unaudited pro forma condensed combined financial information presents the combination of historical financial information of the Company, Prairie LLC and NRO, adjusted to give effect to the Transactions and certain subsequent events thereto described in Note 2 of the “Unaudited Pro Forma Condensed Combined Financial Information” (the “Subsequent Events”). The unaudited pro forma condensed combined balance sheet as of September 30, 2023 reflects the historical balance sheet of the Company as of September 30, 2023 on a pro forma basis as if the Transactions and the Subsequent Events had been consummated on September 30, 2023. The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2023 and the year ended December 31, 2022 reflect the historical statements of operations of Prairie LLC, the historical statements of operations of the Company and the historical consolidated statements of operations of NRO, as applicable, for such periods on a pro forma basis as if the Transactions and Subsequent Events had been consummated on January 1, 2022. The supplemental unaudited combined oil and natural gas reserves and standardized measure information presents the combination of reserve information of NRO based on reports prepared by NRO’s reserve engineers and NRO’s production as of December 31, 2022. The Company did not have any reserves as of December 31, 2022.

Reports prepared by each of NRO and the Company’s independent reserve engineers, effective December 31, 2022 and February 1, 2024, respectively, are incorporated by reference herein from the Company’s Amendment to its Current Report on Form 8-K/A, dated February 9, 2024. The assumptions of the NRO and Company reserve reports differ with respect to the Central Weld Assets insofar as such reports rely on distinct drilling programs, capital expenditures and lease operating expenses. Historical production and reserve data presented in the sections entitled “Summary Pro Forma Combined Proved Reserves and Production Data” and “Information about NRO,” and Note 7 of the “Unaudited Pro Forma Condensed Combined Financial Information” with respect to the Central Weld Assets is derived from NRO’s reserve report dated effective December 31, 2022. Current production and reserve data included in this prospectus is derived from the Company’s reserve report, dated effective February 1, 2024.

The unaudited pro forma condensed combined financial and reserve information for the Company in this prospectus is presented for illustrative purposes only, is based on certain assumptions, addresses a hypothetical situation and reflects limited historical financial data. Therefore, the unaudited pro forma condensed combined financial and reserve information are not necessarily indicative of what the Company’s actual financial position or results of operations would have been had the NRO Acquisition been completed on the dates indicated, or of the future consolidated results of operations or financial position of the Company. Accordingly, the Company’s business, assets, cash flows, results of operations and financial condition may differ significantly from those indicated by the unaudited pro forma condensed combined financial and reserve information included in this prospectus. See the section entitled “Unaudited Pro Forma Condensed Combined Financial Information” for more information.

INDUSTRY AND MARKET DATA

The market data and certain other statistical information used throughout this prospectus are based on independent industry publications, government publications or other published independent sources. Although we believe these third-party sources are reliable as of their respective dates, neither we nor the underwriters have independently verified the accuracy or completeness of this information. Some data is also based on our good faith estimates. The industry in which we operate is subject to a high degree of uncertainty and risk due to a variety of factors, including those described in the section entitled “Risk Factors.” These and other factors could cause results to differ materially from those expressed in any third-party publications.

NON-GAAP FINANCIAL MEASURES

PV-10 is a non-GAAP financial measure. PV-10 is derived from the Standardized Measure of Discounted Future Net Cash Flows (“Standardized Measure”), which is the most directly comparable GAAP financial measure for proved reserves. PV-10 is a computation of the Standardized Measure on a pre-tax basis. PV-10 is equal to the Standardized Measure at the applicable date, before deducting future income taxes, discounted at 10%. We believe that the presentation of PV-10 is relevant and useful to our investors as supplemental disclosure to the Standardized Measure, or after-tax amount, because it presents the discounted future net cash flows attributable to our reserves before considering future corporate income taxes and our current tax structure. While the Standardized Measure is dependent on the unique tax situation of each company, PV-10 is based on prices and discount factors that are consistent for all companies.

iii

FREQUENTLY USED TERMS

Unless the context indicates otherwise, the following terms have the following meanings when used in this prospectus:

Atlas” means Atlas Power Hosting, LLC.

Atlas MSA” means the Master Services Agreement, dated February 16, 2023, by and between Atlas and the Company.

Board” means the board of directors of the Company.

Boe/d” means barrel of oil equivalent, using the ratio of six Mcf of natural gas to one barrel of crude oil or condensate, per day.

CDPHE” means the Colorado Department of Public Health and Environment.

CECMC” means the Colorado Energy and Carbon Management Commission, formerly the Colorado Oil and Gas Conservation Commission.

Central Weld Assets” means the Oil and Gas Leases, Mineral Fee Interests, producing Wells and Units (each as defined in the NRO Agreement), in each case located in the DJ Basin in Weld County, Colorado, as well as appurtenant records and equipment and other properties, to be purchased from NRO pursuant to the NRO Agreement.

Charter” means the Company’s Second Amended and Restated Certificate of Incorporation.

Closing” means the closing of the NRO Acquisition pursuant to the NRO Agreement.

Common Stock” means the Company’s common stock, par value $0.01 per share.

Company,” “we,” “our” or “us” means Prairie Operating Co., a Delaware corporation, and its consolidated subsidiaries following the Merger and Creek Road Miners, Inc. and its consolidated subsidiaries prior to the Merger.

Crypto Divestiture Agreement” means the asset purchase agreement, dated January 23, 2024, by and between the Company and the Crypto Purchaser.

Crypto Purchaser” means a private purchaser.

Crypto Sale” means the sale of the Mining Equipment and the assignment of all of the Company’s rights and obligations under the Atlas MSA, pursuant to the Crypto Divestiture Agreement.

DGCL” means the General Corporation Law of the State of Delaware.

DJ Basin” means the Denver-Julesburg Basin.

E&P” means exploration and production of oil, natural gas and NGLs.

E&P Assets” means the Genesis Assets and the Central Weld Assets.

Exchange Act” means the Securities Exchange Act of 1934, as amended.

Exok” means Exok, Inc., an Oklahoma corporation.

Exok Affiliates” means those certain affiliates of Exok that received equity consideration in connection with the Exok Option Purchase.

iv

Exok Agreement” means the Amended and Restated Purchase and Sale Agreement, dated as of May 3, 2023, by and among the Company, Prairie LLC and Exok.

Exok Option Purchase” means the optional purchase of oil and gas leases, including all of Exok’s right, title and interest in, to and under certain undeveloped oil and gas leases in Weld County, Colorado, together with certain other associated assets, data and records.

Exok Transaction” means the purchase of oil and gas leases, including all of Exok’s right, title and interest in, to and under certain undeveloped oil and gas leases located in Weld County, Colorado, together with certain other associated assets, data and records from Exok for $3,000,000 by the Company pursuant to the Exok Agreement.

Exok Warrants” means the warrants to purchase 670,499 shares of Common Stock at an exercise price of $6.00 per share issued to the Exok Affiliates on August 14, 2023.

FERC” means Federal Energy Regulatory Commission.

GAAP” means United States generally accepted accounting principles, consistently applied, as in effect from time to time.

Genesis Assets” means the oil and gas leases located in the DJ Basin in Weld County, Colorado, purchased from Exok pursuant to the Exok Agreement and the Genesis Bolt-on Assets.

Genesis Bolt-on Acquisition” means the acquisition of the Genesis Bolt-on Assets from a private party on February 5, 2024, with an effective date of January 31, 2024.

Genesis Bolt-on Assets” means the oil and gas leases located in the DJ Basin in Weld County, Colorado, acquired from a private party effective as of January 31, 2024.

IRS” means the Internal Revenue Service.

Mbbl” means one thousand barrels of oil.

Mboe” means one thousand barrels of oil equivalent.

Mcf” means one thousand cubic feet.

Merger” means the merger of Merger Sub with and into Prairie LLC, with Prairie LLC surviving and continuing to exist as a Delaware limited liability company and a wholly owned subsidiary of the Company pursuant to the Merger Agreement.

Merger Agreement” means the Amended and Restated Agreement and Plan of Merger, dated as of May 3, 2023, by and among the Company, Merger Sub and Prairie LLC.

Merger Closing” means the closing of the transactions contemplated by the Merger Agreement.

Merger Closing Date” means May 3, 2023.

Merger Effective Time” means the effective time of the Merger.

Merger Sub” means Creek Road Merger Sub, LLC, a Delaware limited liability company and a wholly owned subsidiary of the Company.

Mining Equipment” means all of the Company’s cryptocurrency miners sold pursuant to the Crypto Divestiture Agreement.

MMboe” means one million barrels of oil equivalent.

MMcf” means one million cubic feet.

Nasdaq” means the Nasdaq Capital Market securities exchange.

v

NGA” means the Natural Gas Act of 1938 and the rules and regulations promulgated thereunder.

NGLs” means natural gas liquids.

NGPA” means the Natural Gas Policy Act of 1978, as amended, and the rules and regulations promulgated thereunder.

NRD” means Nickel Road Development LLC, a Delaware limited liability company.

NRO” means Nickel Road Operating LLC, a Delaware limited liability company.

NRO Acquisition” means the purchase of the Central Weld Assets by the Company, pursuant to the NRO Agreement.

NRO Agreement” means the Asset Purchase Agreement, dated January 11, 2024, by and among the Company, Prairie LLC, NRO and NRD.

O’Neill Trust” means Narrogal Nominees Pty Ltd ATF Gregory K O’Neill Family Trust.

Prairie LLC” means Prairie Operating Co., LLC, a Delaware limited liability company.

Preferred Stock” means the Company’s preferred stock, par value $0.01 per share, including the Series D Preferred Stock and Series E Preferred Stock.

Reverse Stock Split” means the reverse stock split of the Company’s Common Stock, effected on October 16, 2023, at a ratio of 1:28.5714286.

SEC” means the U.S. Securities and Exchange Commission.

Securities Act” means the Securities Act of 1933, as amended.

Series D A Warrants” means the Series A warrants to purchase 3,475,250 shares of Common Stock at an exercise price of $6.00 per share issued to Series D PIPE Investors in the Series D PIPE on May 3, 2023.

Series D B Warrants” means the Series B warrants to purchase 3,475,250 shares of Common Stock at an exercise price of $6.00 per share issued to Series D PIPE Investors in the Series D PIPE on May 3, 2023.

Series D PIPE” means the sale of an aggregate of approximately $17.38 million of Series D Preferred Stock and Series D PIPE Warrants in a private placement pursuant to the Series D Securities Purchase Agreements in connection with the Merger.

Series D PIPE Investors” means the investors in the Series D PIPE.

Series D PIPE Preferred Stock” means the Series D Preferred Stock issued in the Series D PIPE.

Series D PIPE Warrants” means, collectively, the Series D A Warrants and the Series D B Warrants.

Series D Preferred Stock” means the 17,376.25 shares of Series D Preferred Stock, par value $0.01 per share, with a conversion price of $5.00 per share, subject to certain adjustments, issued to the Series D PIPE Investors in the Series D PIPE on May 3, 2023.

Series D Securities Purchase Agreements” means the Securities Purchase Agreements, dated May 3, 2023, by and between the Company and each of the Series D PIPE Investors.

Series E A Warrants” means the Series A warrants to purchase 4,000,000 shares of Common Stock at an exercise price of $6.00 per share issued to the Series E PIPE Investor in the Series E PIPE on August 14, 2023.

Series E B Warrants” means the Series B warrants to purchase 4,000,000 shares of Common Stock at an exercise price of $6.00 per share issued to the Series E PIPE Investor in the Series E PIPE on August 14, 2023.

Series E PIPE” means the sale of an aggregate of approximately $20.0 million of Series E Preferred Stock and Series E PIPE Warrants in a private placement pursuant to a securities purchase agreement, dated as of August 15, 2023, by and between the Company and the O’Neill Trust.

Series E PIPE Investor” means O’Neill Trust, as the sole investor in the Series E PIPE.

Series E PIPE Warrants” means, collectively, the Series E A Warrants and the Series E B Warrants.

Series E Preferred Stock” means the 20,000 shares of Series E Preferred Stock, par value $0.01 per share, with a conversion price of $5.00 per share, subject to certain adjustments, issued to the Series E PIPE Investor in the Series E PIPE on August 14, 2023.

Warrants” means, collectively, the Series D PIPE Warrants, the Series E PIPE Warrants and the Exok Warrants.

vi

CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS

This prospectus and the documents incorporated by reference herein or therein contain statements that are forward-looking and as such are not historical facts. These forward-looking statements include, without limitation, statements regarding future financial performance, business strategies, expansion plans, future results of operations, estimated revenues, losses, projected costs, prospects, plans and objectives of management. These forward-looking statements are based on our management’s current expectations, estimates, projections and beliefs, as well as a number of assumptions concerning future events, and are not guarantees of performance. Such statements can be identified by the fact that they do not relate strictly to historical or current facts. When used in this prospectus or in the documents incorporated by reference, words such as “may,” “should,” “could,” “would,” “expect,” “plan,” “anticipate,” “intend,” “believe,” “estimate,” “continue,” “project” or the negative of such terms or other similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking. Forward-looking statements in this prospectus and in any document incorporated by reference in this prospectus may include, for example, statements about:

our ability to successfully finance and consummate the NRO Acquisition;

this offering, the timing thereof and the use of proceeds therefrom;

estimates of oil and natural gas reserves of the Genesis Assets and the Central Weld Assets;

estimates of the future oil and natural gas production of the Genesis Assets and the Central Weld Assets, including estimates of any increases or decreases in production;

the receipt of the deferred purchase price pursuant to the Crypto Sale;

the availability and adequacy of cash flow to meet our requirements;

the availability of additional capital for our operations;

changes in our business and growth strategy, including our ability to successfully operate and expand our business;

changes or developments in applicable laws or regulations, including with respect to taxes;

actions taken or not taken by third-parties, including our contractors and competitors; and

our future financial performance following the NRO Acquisition and Crypto Sale.

The forward-looking statements contained in this prospectus and any documents incorporated by reference herein are based on our current expectations and beliefs concerning future developments and their potential effects on us. There can be no assurance that future developments affecting us will be those that we have anticipated. These forward-looking statements involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from those expressed or implied by these forward-looking statements. These risks and uncertainties include, but are not limited to:

our and NRO’s ability to satisfy the conditions to the NRO Acquisition in a timely manner or at all, including our ability to successfully finance the NRO Acquisition;

our ability to recognize the anticipated benefits of the Crypto Sale and NRO Acquisition, which may be affected by, among other things, competition and our ability to grow and manage growth profitably following the Crypto Sale and NRO Acquisition;

our ability to fund our development and drilling plan using generated free cash flow without utilizing leverage;

vii

the possibility that the Company may be unable to achieve expected free cash flow accretion, production levels, drilling, operational efficiencies and other anticipated benefits within the expected time-frames, or at all, and to successfully integrate NRO’s operations with those of the Company;

our integration of NRO’s operations with those of the Company may be more difficult, time-consuming or costly than expected;

our operating costs, customer loss and business disruption may be greater than expected following the proposed transaction or the public announcement of the proposed transaction;

our ability to integrate the Central Weld Assets and any other businesses we acquire;

our ability to grow our operations, and to fund such operations, on the anticipated timeline or at all;

uncertainties inherent in estimating quantities of oil, natural gas and NGL reserves and projecting future rates of production and the amount and timing of development expenditures;

commodity price and cost volatility and inflation;

the ability to obtain and maintain necessary permits and approvals to develop our assets;

safety and environmental requirements that may subject us to unanticipated liabilities;

changes in the regulations governing our business, the Genesis Assets and the Central Weld Assets, including, but not limited to, those pertaining to the environment, our drilling program and the pricing of our future production;

our success in retaining or recruiting, or changes required in, our officers, key employees or directors;

general economic, financial, legal, political, and business conditions and changes in domestic and foreign markets;

the risks related to the growth of the Company’s business;

the effects of competition on the Company’s future business; and

other factors detailed under the section entitled “Risk Factors” and in our periodic filings with the SEC.

Additionally, our discussions of certain environmental, social and governance (“ESG”) matters and issues herein are informed by various standards and frameworks (including standards for the measurement of underlying data), and the interests of various stakeholders. As such, the discussions may not necessarily be “material” under the federal securities laws for SEC reporting purposes. Furthermore, much of this information is subject to methodological considerations or information, including from third-parties, that is still evolving and subject to change. For example, our disclosures based on any standards may change due to revisions in framework requirements, availability of information, changes in our business or applicable government policies, or other factors, some of which may be beyond our control.

Our SEC filings are available publicly on the SEC website at www.sec.gov. Should one or more of these risks or uncertainties materialize, or should any of our assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements. Accordingly, forward-looking statements in this prospectus and in any document incorporated herein by reference should not be relied upon as representing our views as of any subsequent date, and we undertake no obligation to update or revise any forward-looking statements, whether as a result of new information, future events or otherwise, except as may be required under applicable securities laws.

All forward-looking statements, expressed or implied, included in this prospectus and the documents incorporated by reference herein are expressly qualified in their entirety by this cautionary statement. This cautionary statement should also be considered in connection with any subsequent written or oral forward-looking statements that we or persons acting on our behalf may issue.

viii

 

 

SummarySUMMARY

 

This summary highlights information containedincluded elsewhere in, or incorporated by reference into, this prospectus andprospectus. This summary does not contain all of the information that you should consider in making your investment decision. Beforebefore investing in our common stock, youCommon Stock. You should carefully read thisthe entire prospectus, includingtogether with the additional information described under “Information Incorporated by Reference,” before investing in our consolidated financial statements and related notes thereto included elsewhere in this prospectus and the information in “Risk Factors”, “Cautionary Note Regarding Forward-Looking Statements” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations”.

As used in this prospectus, “we”, “us”, “our”, “Wizard”, “the Company”, or “our Company” refer to Wizard Entertainment, Inc., and references to “Conventions” refer collectively to Kick the Can Corp. and its predecessors, Wizard Conventions, Inc., and Kicking the Can, L.L.C.Common Stock.

 

OurThe Company

 

We are an independent oil and gas company focused on the acquisition and development of crude oil, natural gas and natural gas liquids. We currently hold attractive acreage in the DJ Basin of Colorado that our experienced management team intends to develop, deploying next-generation technology and techniques in an environmentally efficient manner. In addition to growing production through our drilling operations, we also seek to grow our business through accretive acquisitions, focusing on assets with the following criteria: (i) producing reserves, with associated undeveloped bolt-on acreage; (ii) ample, high rate-of-return inventory of drilling locations that can be developed with cash flow reinvestment; (iii) strong well-level economics; (iv) liquids-rich assets; and (v) accretive valuation. Our goal is to fully fund our growth plan through cash flows from operations.

Our Assets

In 2023, in connection with the Merger, we acquired oil and gas leases covering approximately 3,158 net mineral acres in, on and under 4,494 gross acres from Exok for $3.0 million and subsequently exercised our contractual option to acquire approximately an additional 20,328 net mineral acres in, on and under 32,536 gross acres in a producerseparate transaction for approximately $23.0 million. We funded these acquisitions through private placements of “pop culture” live multimedia conventions acrossCommon Stock, Preferred Stock, and warrants. The acquisition for the United States. These live multimedia conventionsadditional 20,328 mineral acres closed on August 15, 2023. We also recently acquired a 1,280 acre drillable spacing unit (“DSU”) and eight PUDs in the Genesis Bolt-on Acquisition offsetting our existing assets. We refer to the assets acquired in these transactions as our “Genesis Assets.” In all, the total Genesis Assets include 24,351 net mineral acres in, on and under 37,985 gross acres. In addition, and as described further below, we recently entered into a definitive agreement with NRO to acquire producing acreage and PUDs that are complementary to our existing acreage, which we refer to as the “Central Weld Assets.”

Our existing Genesis Assets and the Central Weld Assets we expect to acquire in the NRO Acquisition are located in Weld County, Colorado, within the DJ Basin, which has produced oil, natural gas and NGLs for over fifty years and is known for its substantial liquids-rich reserves, extensive production history, high recovery rates in relation to drilling and completion costs, and multiple productive horizons. Our existing assets are prospective for, and the Central Weld Assets produce primarily from, the Niobrara and Codell formations, where we focus on utilizing unconventional horizontal drilling.

 

As of February 7, 2024, our assets are comprised of the Genesis Assets — approximately 24,351 net mineral acres in, on and under approximately 37,985 gross undeveloped acres and situated in a rural area of northern Weld County, Colorado. In addition, on January 11, 2024, we entered into a definitive agreement to acquire the Central Weld Assets for total consideration of $94.5 million. The Central Weld Assets strategically expand our core operating area, increase our inventory of high rate-of-return drilling locations, and provide additional optionality to our 2024 drill schedule. Upon consummation of the NRO Acquisition, our assets will include the Central Weld Assets — over 5,500 net mineral acres in, on and under approximately 5,936 gross acres of proved developed and proved undeveloped acreage situated in a social networkingrural area of central Weld County, Colorado.

We believe that the location of both our Genesis Assets and entertainment venuethe Central Weld Assets will allow for enthusiastsefficient development of movies, TV shows, video games, technology, toys, social networking/gaming, comic books, and graphic novels.our acreage in accordance with Colorado’s stringent regulatory requirements. We intend to increaseemploy leading-edge technologies and techniques to efficiently develop our presenceoil and natural gas assets in the digital space, through the creationDJ Basin while minimizing environmental and distributioncommunity impacts of high-quality and compelling content.our activities.

 

Our independent reserve engineer has used the activity of large operators on adjacent or nearby drilling locations in the same horizontal formations, geologic data, type logs and core samples to assess the quality of both our Genesis Assets and the Central Weld Assets. We believe this analysis of our Genesis Assets and the Central Weld Assets will help reduce the uncertainty often associated with efficiently and effectively developing assets in new areas. Furthermore, the production associated with the Central Weld Assets provides a roadmap for future development thereof. We believe using state-of-the-art drilling techniques in the DJ Basin and deploying the latest in next-generation drilling technology and completion techniques will lead to competitive well-level economics when compared to other U.S. onshore conventional basins. A modern horizontal well in the DJ Basin can be drilled in as few as four days.

Our Genesis Assets are characterized by crude oil and natural gas leases that have varying expiration dates, some with options to extend ranging from one to four years. Approximately 70% of the net leasehold of our Genesis Assets is held under fee leases, with the remaining 30% held under State of Colorado leases and includes no federal leases. The net leasehold of the Central Weld Assets is 100% held under fee leases.

The NRO Acquisition will add over 5,500 net mineral acres in, on and under approximately 5,936 gross acres and 62 fully permitted proven undeveloped drilling locations. The Central Weld Assets are 84% liquids weighted and produced approximately 2,973 net Boe/d for the month ended December 31, 2023. Upon the Closing of the NRO Acquisition, the Company expects to have production of approximately 3,462 Boe/d as of April 1, 2024 and proved reserves as shown in the tables below:

Central Weld Assets:(1)

Reserve Category Well Count  Net Oil
(Mbbl)
  Net Gas
(MMcf)
  Net NGL
(Mbbl)
  Net Equiv.
(Mboe)
  PV-10
($000s)(2)
 
Estimated Proved Developed  26   2,655   7,878   1,349   5,317  $103,895 
Estimated Proved Undeveloped  62   8,838   23,862   4,107   16,922  $149,521 
Total Proved  88   11,493   31,740   5,456   22,239  $253,416 

(1)Based on reserve report by Cawley, Gillespie & Associates, Inc. for the Central Weld Assets, as of February 1, 2024 using SEC pricing as of December 31, 2023.
(2)PV-10 is a non-GAAP financial measure derived from the Standardized Measure. See section entitled “Non-GAAP Financial Measures.”

Genesis Assets:

Reserve Category Well Count  Net Oil
(Mbbl)
  Net Gas
(MMcf)
  Net NGL
(Mbbl)
  Net Equiv.
(Mboe)
  

PV-10
($000s)(1)

 
Estimated Proved Undeveloped(2)  8   1,472   3,532   580   2,640  $39,732 
Estimated Possible Undeveloped(3)  420   92,733   181,542   28,835   151,825  $2,023,240 

(1)PV-10 is a non-GAAP financial measure derived from the Standardized Measure. See section entitled “Non-GAAP Financial Measures.”
(2)Consists of Genesis Bolt-on Assets. Based on reserve report by Cawley, Gillespie & Associates, Inc. for the Genesis Bolt-on Assets, as of February 1, 2024 using SEC pricing as of December 31, 2023.
(3)Consists of Genesis Assets acquired in the Exok Transaction and the Exok Option Purchase. Based on reserve report by Cawley, Gillespie & Associates, Inc. for the Genesis Assets, as of February 1, 2024 using SEC pricing as of December 31, 2023. See “Risk FactorsOur estimated oil, natural gas and NGLs reserves are based on many assumptions that may prove to be inaccurate. Any material inaccuracies in the reserve estimates or the underlying assumptions will materially affect the quantities and present value of our reserves.

Being in the early stages of development, we currently have no oil and gas production or revenue. However we intend to grow production rapidly following the NRO Acquisition. In the months immediately following the Closing of the NRO Acquisition, we intend to swiftly develop the inventory of 62 PUD locations in the Central Weld Assets. All 62 PUD locations in the Central Weld Assets have approved permits, and we are seeking 72 permits for the development of possible locations in our Genesis Assets. Our plan is to drill between            and            wells in 2024 and between            and            wells in 2025, which we expect will rapidly grow our production and free cash flow, allowing us to increase our activity in 2025 and beyond. Of the undeveloped permitted locations in the Central Weld Assets, 10% are in Niobrara A, 26% are in Niobrara B, 30% are in Niobrara C and 34% are in the Codell.

Our Permitting Process

We believe that we are ideally positioned to execute on our development plan of our Genesis Assets and the Central Weld Assets after the Closing of the NRO Acquisition. Critical to our development plan is an effective approach to ensuring well permits are received in a timely manner. For further information on our permitting process, see “Regulation of Oil and Natural Gas IndustryOur Permitting Process.”

With respect to our Genesis Assets, on November 27, 2023 we announced that we had submitted a WOGLA application for sites within the Genesis OGDP (“Genesis 1”) and had begun the application process for our second OGDP (“Genesis 2”). On February 1, 2024, the Burnett and Oasis locations within Genesis 1 were approved by the Weld County hearings officer for the Genesis 1 WOGLA permits. Genesis 1 and Genesis 2 encompass up to 72 wells and 48 wells, respectively, from two pads each, with each pad developing nine-square miles of subsurface minerals. The two pads in Genesis 1 are expected to develop up to 18 three-mile lateral wells and 54 two-mile lateral wells. In Genesis 2, the two pads are expected to develop up to 16 and 32 three-mile lateral wells, respectively. Following the September 15, 2023 submission of Genesis 1 with the CECMC for the Burnett and Oasis locations, a hearing before the CECMC for approval is scheduled to take place on March 13, 2024.

With respect to the Central Weld Assets, 62 wells on four pads have been fully permitted across seven operated DSUs and there are 18 wells that can be permitted from an additional location. The Company expects to begin its application process for the additional permits in the first quarter of 2024.

With respect to our identified well locations across both of our Genesis Assets and the Central Weld Assets, the following table summarizes current permitting status:

  Genesis Assets  Central Weld Assets 
  Expected Three Mile Lateral Count  Expected Two Mile Lateral Count  Expected Two Mile Lateral Count  Expected One Mile Lateral Count 
WOGLA Approved(1)  18   54       
CECMC Application Submitted(1)  18   54       
CECMC Fully Permitted     8   58   4 

(1)Excludes fully permitted wells.

Our Business Strategy

Our primary objective is to create an expanded and qualitatively enhanced digital initiative to become a dominant voice for pop culture enthusiasts across multiple media platforms. Key elements of our strategy include:deliver stockholder value by executing the following business strategies:

 

Deliver growth and generate long-term production, reserves and cash flow through the development of our extensive drilling inventory and acreage. We intend to develop our acreage base initially by selecting drilling locations which we believe are lower risk and will offer competitive returns. Based on the production history of adjacent properties, geologic data and industry activity in the area, and ready access to midstream takeaway capacity, we believe the Central Weld Assets are an ideal addition to our portfolio. Through the conversion of our resource base to both producing and distributing high-quality Pop-Culture/Comic Conventions (“Comic Conventionsundeveloped proved reserves, we seek to increase our long-term production, reserves and cash flow while generating favorable returns on invested capital. For the month ended December 31, 2023, the Central Weld Assets produced an average of 2,973 net Boe/d (84%) acrossliquids. For the United Statesyear ended December 31, 2023, these assets produced net income of $           million. We intend to entertain fansutilize our cash flow to support the rapid development of the existing inventory of 62 PUD locations included in the Central Weld Assets and the eight PUD locations included in the Genesis Bolt-on Assets. We are also seeking an additional 72 permits for the development of possible locations in our Genesis Assets. Our current development plan contemplates drilling between        and          wells in 2024 and between           and          wells in 2025, which we believe will rapidly grow our production and free cash flow, further allowing us to allow for promotion of consumer productsincrease our activity in 2025 and entertainment;beyond.
producing and distributing high-quality content and leveraging the content created at the Comic Conventions through digital media outlets such as websites, apps, emails, newsletters, Facebook, Twitter, Instagram, and YouTube, among others; and
obtaining sponsorships and promotions from media and entertainment companies for our digital initiative Comic Conventions, including:

 

oexpanding our relationships with entertainment and media companies; and
outilizing our digital assets to create and launch a revised and vibrant e-commerce venture.

expandFund our drilling operations utilizing internally generated cash flows and limit the use of leverage to include fixed-site attractionsother short-term working capital obligations. We seek to maintain our existing conservative financial position and intend to develop our position primarily through available cash flow from operations and supplemented by proceeds from this offering and the exercise of outstanding warrants, if any. We intend to establish a reserve-based, revolving credit facility primarily to support our hedging program. We aim to allocate capital in a disciplined manner and proactively manage our cost structure to achieve our business objectives. Consistent with our disciplined approach to financial management, we expect to maintain an active hedging program that willseeks to reduce our exposure to the impact of downside commodity price volatility, to protect our cash flows and allow us to be appealingable to enthusiasts of pop-culture.

Comic Conventionsexecute our annual development program, while still maintaining flexibility.

We produce live Comic Conventions across the United States that provide a social networking and entertainment venue for enthusiasts of movies, TV shows, video games, technology, virtual reality experiences, toys, social networking, gaming, comic books, and graphic novels. Our Comic Conventions provide an opportunity for companies in the entertainment, toy, gaming, virtual reality, publishing and retail business to carry out sales, marketing, product promotion, public relations, advertising, and sponsorship efforts.

We have been producing Comic Conventions since July 1997. In 2017, we held 14 Comic Conventions in the following cities:

Austin, TXDes Moines, IANew Orleans, LASacramento, CA
Chicago, ILMadison, WIOklahoma City, OK● St Louis, MO
Cleveland, OHMinneapolis, MNPhiladelphia, PA
Columbus, OHNashville, TNPortland, OR

 

 

Our target audience includes men and women primarily in the 18 to 34 year-old demographic, together with families of all ages who are fans of various types of entertainment and media, including movies, music, toys, video games, consumer electronics, computers, and lifestyle products (e.g. clothes, footwear, digital devices, and mobile phones). Within the last year, we have added new attractions at our events, including live music, anime, and programming for children. We continuously review our existing operations and procedures relating to our Comic Conventions in order to ensure that we produce the best possible fan experience at our Comic Conventions. At the same time, we have taken significant steps to maximize revenue and contain costs.

Maximize our returns and capital efficiency by employing the latest technology and best operating practices. Our senior management team has extensive experience in deploying the latest horizontal drilling and completion methodologies to drive increased well and field-level returns and intends to implement such methodologies in our development program. We also intend to utilize the latest technology in three-dimensional (“3-D”) seismic mapping and geo-steering to reduce unplanned departures from the drilling zone to decrease drilling times and potentially improve well results. On the surface, we expect industry best practices such as “twinning,” where two rigs and frac crews are deployed on adjacent wells, to reduce pad occupancy time, the amount of support equipment required, and the overall surface impact of our operations. Additionally, through applying industry best practices, we expect to substantially improve our drilling techniques on the Central Weld Assets, which we expect will yield a substantial increase in the overall estimated ultimate recovery compared to the prior generation of wells on this acreage. Our management team believes these techniques will drive operational improvements and result in a substantial reduction of time from spud to well completion. We expect these approaches will allow us to increase our drilling efficiency and maximize our cash flows and returns.

 

Strategically pursue reserves that are accretive to our existing assets and leasehold acquisitions with economics comparable to our existing inventory. We intend to use our extensive experience in acquiring assets to supplement our development and existing properties with accretive acquisitions. We actively review acquisition opportunities on an ongoing basis to grow our acreage position through opportunistic acquisitions. Our management team has a demonstrated track record of identifying and cost-effectively executing on attractive resource development opportunities. Our management and technical teams have successfully sourced, evaluated and executed numerous acquisitions prior to and since joining the Company, and we expect to continue to identify and opportunistically lease or acquire additional acreage and producing assets to add to our multi-year drilling inventory. We have pursued a strategy driven by geological data to establish large, contiguous leasehold positions and plan to strategically expand those positions through bolt-on acquisitions over time.

We receive revenue from Comic Conventions primarily from three sources: (i) consumer admissions; (ii) exhibitor booth sales; and (iii) national and/or regional sponsorships. Comic Conventions vary in cost to produce depending on the size and scope of the convention.

Proactively engage in matters relating to regulation, the environment, safety and community relations. We proactively engage with state, local and federal regulatory agencies, and local communities in an attempt to minimize our footprint and surface impact while maximizing the efficiency of the development of our assets. Our development approach prioritizes avoidance, minimization or mitigation of potential impacts on the environment, community and wildlife. We seek to minimize surface impacts through consolidation of drilling locations and use of drilling rigs that allow us to drill longer laterals and capture more acreage from a single location. When choosing a location, we conduct a thorough analysis to understand the potential impacts to both human and wildlife receptors, and we develop best management practices and measures to mitigate that impact. We also place an operational emphasis on minimizing impacts through utilizing technology and innovation, including utilizing an electric drilling rig powered by the grid, a low emitting and quiet frac fleet and fully electrified facilities. Our facility design does not include hydrocarbon storage tanks and will utilize flow meters to eliminate many pieces of equipment, further reducing our surface footprint and emissions profile. We are committed to maximizing the use of pipelines to transport hydrocarbons and water to and from our locations, limiting the use of trucks. We intend to equip our facilities with extensive emissions monitoring, robust leak detection and repair programs.

 

Digital Media

We produce content for a number of digital media platforms, including our recently updated website, emails, newsletters, and Facebook, YouTube, Twitter, and Instagram accounts, to create awareness of our Comic Conventions and provide updates to our fans and consumers. We also use our website to provide the latest Wizard Entertainment news and information. While we derive little or no direct revenue from these properties, they have the indirect benefit of supporting sales relating to our Comic Conventions, as well as helping us secure additional sought after and high-profile talent. This helps us obtain additional admissions, booth sales and sponsorships for our Comic Conventions. We intend to increase our presence in the digital space, through the creation and distribution of high-quality and compelling content.

Our Competitive Strengths

In the live, regionally-based consumer conventions market, competitive strength is measured by the location and size of the region or city, the frequency of live events per year, the VIP list (e.g. celebrities and artists), the number of paying attendees, the physical size of the convention, the extent of the public relations outreach (through traditional media, digital media and social media), and the quantity and quality of exhibitors and dealers. We believe that we have a strong competitive position because our Comic Conventions take place in major cities across the United States throughout the year. Our numerous annual Comic Conventions enable us to market our events throughout the entire year, create a large amount of high-quality content that can be distributed through our digital media outlets, and market nationally as well as regionally. Our multiple locations also allow us to work with more celebrities, artists and writers and host them in numerous cities.

There are a number of Comic Convention providers that produce events across the country; however, on an annual basis, we produce a greater number of Comic Conventions in the United States annually than any other organization.

We believe that our Comic Conventions are well known and well respected in the Comic Convention and pop culture industry. We have a reputation among fans, exhibitors, and celebrities for producing high-quality and well-attended conventions.

Growth Strategy

We plan to pursue expansion by converting the Company from a live-event business into a live event/media company adding content development and other activities to our existing operations.

We plan to organically develop new local attractions as adjuncts to our Comic Conventions, including a focused initiative to develop new attractions as an adjunct to our existing conventions. We also seek to increase revenues of our existing Comic Conventions through improving the fan experience by adding more entertainment, exhibitors, celebrities, panels, gaming tournaments, and opportunities for VIP experiences. While increasing revenues we are working to reduce our operating costs. We aim to leverage our existing resources and exposure, both online and at Comic Conventions, to generate revenue through new, complimentary business opportunities.

We intend to increase revenue through increasing corporate sponsorships with experienced marketers by offering these advertisers a wide range of promotional vehicles, both on-site and through our digital media and online offerings. We believe that we will be able to further enhance our relationships with our existing dealers, exhibitors, celebrities, and VIPs while, at the same time, developing new relationships with national brand marketers looking to connect with our growing audiences. Additionally, we are seeking opportunities to expand our operations outside of the United States, especially in Asia and the Middle East.

In addition to our core live event comic convention business, we are actively entering the media space by (i) developing intellectual property with Sony Pictures Entertainment (“Sony”), (ii) programming two televisions networks in China, (iii) developing location-based entertainment opportunities, (iv) exploring pop-up retail and merchandising opportunities, (v) pursuing pop culture-related content under our “WizPop” brand, and (vi) expanding into alternative affinity-based attractions which will co-locate with the core comic conventions.

To help facilitate our growth, we have recently restructured our internal operations. We have also revamped our production methods allowing us to produce Comic Conventions at a cost that is materially lower than the production cost that we had been spending. Additionally, we have been successful in materially containing costs associated with corporate overhead. We believe these measures will assist us in achieving our growth strategies.

Recent Developments

On December 1, 2016, we sold convertible notes (the “Notes”) to Bristol Investment Fund, Ltd. (“Bristol”), an entity controlled by our Executive Chairman, pursuant to a securities purchase agreement (the “Purchase Agreement”) for a cash purchase price of $2,500,000. Immediately prior to the completion of this offering, the Notes will be exchanged (the “Exchange”) for our Series A Preferred Stock (the “Preferred Stock”), which will be convertible into common stock, contain certain protective provisions, and have an initial aggregate liquidation value of approximately $2.9 million, representing the outstanding principal and accrued but unpaid interest on the Notes. After giving effect to this offering and the exchange of Notes for Preferred Stock, Bristol and its affiliates will have the ability to control the outcome of matters submitted to our stockholders for approval, including the election of our directors and the approval or rejection of any change in control transaction. In connection with the Exchange, we entered into an agreement with Bristol to provide certain rights previously granted to Bristol pursuant to the Purchase Agreement, including that the consent of the holders of a majority of the Preferred Stock will be required for the incurrence of certain liens on the Company’s assets. In addition, upon Bristol’s request, we will register the shares of common stock issuable upon conversion of the Preferred Stock or shares issued in payment of any dividend on the Preferred Stock on a Registration Statement on Form S-3, once eligible to utilize such form. Following the consummation of this offering, we expect to be a “controlled company” for the purposes of the Nasdaq Stock Market Rules. However, we do not intend to avail ourselves of the controlled company exemption under the corporate governance standards of The Nasdaq Capital Market. For a discussion of our relationship with Bristol and more details on Bristol’s ownership interest, see “Certain Relationships and Related Party Transactions”, “Description of Capital Stock”, and “Risk Factors—Risks Relating to this Offering and Ownership of Our Common Stock—The ownership by our Executive Chairman of our common stock will likely limit your ability to influence corporate matters”.

During 2016, we underwent significant senior management restructuring. The restructuring included the appointment of a new Chief Executive Officer, who entered into such role with experience at major movie studios and television networks. We also appointed an Executive Chairman. Focused on reforming our operations and key operating controls, the new management team has worked extensively to position us to successfully grow by, among other things, implementing operating controls and efficiencies, as well as an increased focus on corporate strategy.

On October 24, 2017, we announced alignment with CNLive to distribute advertising-supported linear programming and subscription video on-demand (���SVOD”) streamed content to mobile devices in China. The alignment with CNLive, one of only seven entities licensed to distribute content over mobile devices in China, provides us with a multi-year right and license to program a 24/7, linear and SVOD services across all of mainland China, including Macao and Hong Kong.

On February 12, 2018, we announced the formation of a working relationship with Sony. As part of the relationship, we will work with Sony to jointly discover top artistic talent with the aim of incubating the next generation of movies, television, and digital media. We also plan to explore other strategic initiatives with Sony in areas such as immersive entertainment, location-based entertainment, programming and live events. Pursuant to an exclusive license with Sony we are producing a “Ghostbusters” fan fest on June 8, 2019 celebrating the 35th anniversary of the “Ghostbusters” motion picture franchise.

On February 27, 2018, we announced an agreement with Associated Television International (“ATI”), an Emmy-winning, worldwide full-service production and distribution company. ATI will distribute a daily, four-hour wheel of programming under the “WizPop” brand, to be streamed live in China via the CNLive platform.

On [__], 2018, we effected a 1-for-[__] reverse stock split on our common stock. Share amounts set forth herein reflect the split.

Risks Associated with Our Business

Our business is subject to numerous risks described in “Risk Factors” immediately following this prospectus summary and elsewhere in this prospectus. These risks represent challenges to the successful implementation of our strategy and to the growth and future profitability of our business. Some of the more significant risks are:

 

We may never achieve or sustain profitability;
We may not be able to attract sufficient capital to financeAttractive undeveloped acreage position in Weld County. Our Genesis Assets include approximately 24,351 net mineral acres in, on and under approximately 37,985 gross acres and the Central Weld Assets include 5,500 additional net mineral acres in, on and under approximately 5,936 gross acres, all of our planned operations;
which are located in Weld County, Colorado. We may be unable to continue as a going concern;
We may fail to manage our expected growth which could cause a disruption of our operationsbelieve this acreage is highly prospective, derisked and failure to generate revenues at levels we expect;
Our collaboration agreements in the digital media space may not produce the anticipated commercial success;
We are subjectshould yield compelling well level economics relative to the termsgreater DJ Basin based on existing offset and legacy vertical data and reserve reports. Northern and central Weld County is an ideal place to conduct development due to (i) its distance from major urban centers; (ii) its significant connection to midstream and electrical markets; (iii) its terrain, consisting of minimal elevation changes and numerous options for well sites; and (iv) a letter agreement with Bristol, our principal stockholder, which may hinder our ability to raise additional capital if and when needed.
We may not be able to prevent others from using our intellectual property, and may be subject to claims by third parties that we infringe on their intellectual property;
We encounter competition in our business, and any failure to compete effectively could adversely affect our resultshistory of operations.
If we do not maintain and further develop and market our brand, we may not be able to attract sufficient audiences to our Comic Conventions;
We may fail to attract a sufficient number of sponsors and pop culture advertisers;
We rely on key contracts and business relationships, and if our current or future business partners or contracting counterparties fail to perform or terminate any of their contractual arrangements with us for any reason or cease operations, or should we fail to adequately identify key business relationships, our business could be disrupted and our reputation may be harmed
We may fail to attract high-profile celebrities and VIPs to our Comic Conventions;
We may not be able to secure or retain desirable dates and locations for our Comic Conventions;
We may fail to accurately monitor or respond to changing market trends and adapt our Comic Conventions and digital media offerings accordingly; and
A decline in general economic conditions and disruption of financial markets may, among other things, reduce the discretionary income of Comic Convention attendees and consumers or further erode advertising markets.prolific hydrocarbon development.

 

 

Inventory of eight drill-ready PUD locations with 62 approved permitted PUD locations in Central Weld Assets. Upon the Closing of the NRO Acquisition, we expect to have access to an additional 62 proved undeveloped locations with approved permits that will facilitate rapid development of these locations that are part of the Central Weld Assets, with an additional eight permits related to the Genesis Bolt-on Assets for a total of 70 permitted, PUD locations. This inventory of development locations is already supported by nearby wells with existing production established from the Niobrara and Codell formations. The permits pertaining to the Central Weld Assets and Genesis Bolt-on Assets represent PUD reserves of            MMboe and MMboe, respectively, as of December 31, 2023. We plan to develop approximately        of these locations in 2024 and          of these locations in 2025. We expect these newly drilled wells to add PUD reserves and locations to support our future development activities.

Recent consolidation in the U.S. onshore upstream market has created a unique growth opportunity for us as fewer companies are engaged in middle market M&A. In recent years, mergers and consolidations among large oil and gas companies have reduced the number of U.S. onshore upstream operators. We believe that the current operators are focused on large transactions rather than acquisitions of smaller, privately held oil and gas assets. Furthermore, larger companies may seek to selectively divest smaller, non-core asset packages. We consider this a substantial opportunity to make additional highly accretive and impactful acquisitions of production, reserves and leaseholds that larger operators will pass over because of their size and scale or that may not be near-term in their development programs.

Highly experienced and successful management team. With an average of 32 years of experience in the industry, our management team has a successful track record of taking companies from early growth stages to mature public companies. Having worked in multiple U.S. onshore and offshore oil and gas basins, our management and operational teams bring decades of engineering, finance, legal and regulatory experience in publicly traded E&P companies. The technical team brings experience managing drilling and operations in the DJ Basin, Permian Basin, Eagle Ford and Mid-Continent regions. Our team has also overseen the drilling of long lateral, high intensity completion horizontal wells in major unconventional oil and gas plays.

Balance sheet with ample liquidity and minimal leverage. Currently and at the completion of this offering, we will have no debt outstanding. We expect to enter into a revolving credit facility primarily to support our hedging program, but we do not intend to utilize such facility to fund our drilling program. We believe our approach to leverage will permit us to grow production while mitigating adverse impacts of commodity price volatility. We expect that limiting our use of leverage will provide flexibility to slow our development pace when commodity prices are not supportive and to accelerate when prices rise. In the near term, we intend to primarily deploy our cash flow towards development.

Access to substantial midstream takeaway capacity, service providers and electrification. There is ample takeaway infrastructure in place within several miles of our Genesis Assets, including multiple midstream operators. The Central Weld Assets are fully connected to natural gas gathering systems and we believe there is pipeline takeaway capacity to ensure we are able to sell our hydrocarbons to market. Additionally, our assets have access to electrification, which we believe plays a pivotal role in maintaining low operating costs, keeps field emissions to a minimum and supports highly efficient next-generation drilling and completion technologies. In addition, the Company has access to full field drilling and completion services and equipment in Weld County, including drilling rigs, completion crews and completion materials, necessary for a full scale development program.

Corporate InformationRecent Developments

 

NRO Acquisition

On January 11, 2024, we entered into the NRO Agreement with NRO and NRD, to acquire the Central Weld Assets for total consideration of $94.5 million, subject to certain closing price adjustments and other customary closing conditions. The Purchase Price (as defined below) consists of $83.0 million in cash and $11.5 million in deferred cash payments. We deposited $9.0 million of the Purchase Price into an escrow account on January 11, 2024, which will be released to NRO upon the earlier of the date of the Closing and August 15, 2024. Portions of such deposit are subject to earlier release under certain circumstances if the Closing of the NRO Acquisition has not occurred on or prior to June 17, 2024. The Company expects the NRO Acquisition to close in the first half of 2024, subject to customary closing conditions, with an economic effective date of February 1, 2024. The Company expects to fund the transaction with the proceeds from this offering, cash on hand and proceeds from exercises of Warrants, if any. The Closing of the NRO Acquisition is dependent on the consummation of this offering or our ability to raise sufficient capital from another source. However, the consummation of this offering is not contingent on the Closing of the NRO Acquisition. For further description of the NRO Acquisition, see “Description of the NRO Acquisition” below. See “Risk FactorsWe may not consummate the NRO Acquisition, and this offering is not conditioned on the consummation of the NRO Acquisition on the terms currently contemplated or at all.”

Crypto Sale

On January 23, 2024, we entered into the Crypto Divestiture Agreement with the Crypto Purchaser, pursuant to which we sold all of the Mining Equipment to the Crypto Purchaser for total consideration of $2 million, including $1 million in cash and $1 million in deferred cash payments (the “Deferred Purchase Price”), to be paid out of (i) 20% of the net monthly revenues received by the Crypto Purchaser associated with or otherwise attributable to the Mining Equipment until the aggregate amount of such payments equals $250,000 and (ii) thereafter, 50% of the net monthly revenues received by the Crypto Purchaser associated with or otherwise attributable to the Mining Equipment until the aggregate amount of such payments equals the Deferred Purchase Price, plus accrued interest. In addition to the sale of the Mining Equipment, we assigned, and the Crypto Purchaser assumed, all of our rights and obligations under the Atlas MSA. For further description of the Crypto Sale, see “Description of the Crypto Sale” below.

Genesis Bolt-on Acquisition

On February 5, 2024, the Company acquired a 1,280-acre DSU and eight PUD drilling locations in the DJ Basin from a private seller for $900,000. The Genesis Bolt-on Assets offset the other Genesis Assets held by the Company in northern Weld County, Colorado.

Nasdaq Listing

On December 21, 2023, the Company received approval to list its Common Stock on Nasdaq. Trading of our shares of Common Stock on Nasdaq under the ticker symbol “PROP” commenced at the opening of trading on Thursday, December 28, 2023.

Corporate Information

We were originally incorporated as GoEnergy, Inc. in the State of Delaware in 2001, renamed as Wizard World, Inc. on December 6, 2010May 2, 2001. On May 3, 2023, we consummated the Merger pursuant to the Merger Agreement and renamed as Wizard Entertainment, Inc. on October 5, 2018. Ourchanged our name to Prairie Operating Co. In connection with the Merger, we effectuated a series of restructuring transactions to simplify our ownership structure and to raise capital to acquire the Genesis Assets, and to support our future development of acquired assets. For a description of our legacy operations, see “Description of the Crypto Sale.” The mailing address of the Company’s principal executive offices are located at 662 N. Sepulveda Blvd.,office is 602 Sawyer Street, Suite 300, Los Angeles, California 90049,710, Houston, Texas 77007, and our telephoneits phone number is (310) 648-8410. We maintain a(713) 424-4247. Our website at www.wizardworld.com. The informationaddress is www.prairieopco.com. Information contained on or that can be accessed through, our website isor connected thereto does not aconstitute part of, and shouldis not be considered as being incorporated by reference into, this prospectus.prospectus or the registration statement of which it forms a part.

Implications of a Smaller Reporting Company

 

We are a “smaller reporting company” as defined in Rule 12b-2 ofunder the Securities Exchange Act of 1934, as amended, or the Exchange Act and have electedExchange Act. We may continue to take advantage of certain of the scaled disclosure available forbe a smaller reporting companies.

Ourcompany so long as either (i) the market value of shares of our Common Stock held by non-affiliates is less than $250 million or (ii) our annual revenue was less than $100 million during the most recently completed fiscal year and the market value of shares of our Common Stock held by non-affiliates is less than $700 million. As a smaller reporting company, we may choose to present only the two most recent fiscal years of audited financial statements in our Annual Report on Form 10-K Quarterly Reportsand have reduced disclosure obligations regarding executive compensation, and, if we are a smaller reporting company under the requirements of (ii) above, we would not be required to obtain an attestation report on Form 10-Q, Current Reports on Form 8-K,internal control over financial reporting issued by our independent registered public accounting firm.

Summary Risk Factors

Investing in our securities involves risks. Before you make a decision to buy our securities, you should carefully consider the specific risks set forth under the heading “Risk Factors” immediately following this prospectus summary. If any of these risks actually occur, it may materially harm our business, financial condition, liquidity and amendmentsresults of operations. As a result, the market price of our securities could decline, and you could lose all or part of your investment. These risks include, but are not limited to, reports filed pursuant to Sections 13(a) and 15(d)the following:

We may not consummate the NRO Acquisition, and this offering is not conditioned on the consummation of the NRO Acquisition on the terms currently contemplated or at all.

We do not currently have sufficient funds or committed financing necessary to consummate the NRO Acquisition and the NRO Agreement does not include a financing condition.

We may be unsuccessful in integrating the Central Weld Assets or in realizing all or any part of the anticipated benefits of the NRO Acquisition.

We cannot assure you that our diligence review of the NRO Acquisition has identified all material risks associated with the transaction.

We may not achieve the perceived benefits of the Crypto Sale and the NRO Acquisition and the market price of our Common Stock following these transactions may decline.

The NRO Acquisition may be completed on different terms from those contained in the NRO Agreement.

Certain of the E&P assets are undeveloped properties and there is no assurance that we will be able to successfully drill producing wells. If undeveloped E&P Assets are not commercially productive of crude oil or natural gas, any funds spent on exploration and production may be lost.

The development of our estimated PUDs may take longer and may require higher levels of capital expenditures than we currently anticipate. Therefore, our estimated PUDs may not be ultimately developed or produced.

The Company has no history of drilling producing oil and gas wells and there can be no assurance that we will successfully establish oil and gas operations or profitably produce oil, natural gas or NGLs.

Oil, natural gas and NGLs prices are highly volatile. An extended decline in commodity prices may adversely affect our business, financial condition or results of operations and our ability to meet our capital expenditure obligations and financial commitments.

Our plan to develop and operate the E&P Assets will require substantial additional capital, which we may be unable to raise on acceptable terms in the future.

We intend to enter into hedging arrangements as we grow our production and therefore we will be exposed to fluctuations in the price of oil, natural gas and NGLs and will be affected by continuing and prolonged declines in such prices. Any future hedging activities that we may engage in may result in financial losses or could reduce our income.

Drilling locations that we decide to drill may not yield oil or natural gas in commercially viable quantities.

Certain of the undeveloped leasehold acreage of the Central Weld Assets is subject to leases that will expire over the next several years unless production is established on units containing the acreage.

Our estimated oil, natural gas and NGLs reserves are based on many assumptions that may prove to be inaccurate. Any material inaccuracies in the reserve estimates or the underlying assumptions will materially affect the quantities and present value of our reserves.

To market our oil and natural gas production, we are dependent upon obtaining access to midstream infrastructure. If we are unable to obtain such access on commercially reasonable terms or at all, we would be unable to market and sell our production and our business and financial position would be materially and adversely affected.

We will face strong competition from other oil and gas companies.

Government regulation and liability for oil and natural gas operations may adversely affect our business and results of operations.

All of the E&P Assets are located in the DJ Basin, making us vulnerable to risks associated with operating primarily in a single geographic area.

Our operations will be subject to federal, state and local laws and regulations related to environmental and natural resources protection and occupational health and safety, which may expose us to significant costs and liabilities and result in increased costs and additional operating restrictions or delays.

Our oil and gas exploration, production, and development activities may be subject to a series of risks related to climate change and energy transition initiatives, including physical risks.

We have historically incurred significant losses, and may be unable to generate profitability. Our ability to successfully operate and expand our business is dependent on the consummation of the NRO Acquisition or our ability to raise additional capital to support our drilling program on our existing assets.

We need to manage growth in operations to maximize our potential growth and achieve our expected revenues. Our failure to manage growth can cause a disruption of our operations that may result in the failure to generate revenues at levels we expect.

We depend on the services of a small number of key personnel, and may not be able to operate and grow our business effectively if we lose their services or are unable to attract qualified personnel in the future.

Past performance by members of the Company’s management team may not be indicative of an ability to complete the NRO Acquisition or of future performance of the Company.

The unaudited pro forma condensed combined financial information and pro forma combined proved reserves and production data included in this prospectus may not be representative of our future results or operations.

There may be conflicts of interest between certain of our officers and directors and our non-management stockholders.

You will incur immediate and substantial dilution.

The conversion or exercise, as applicable, of the outstanding Series D Preferred Stock, Series E Preferred Stock, Series D PIPE Warrants, Series E PIPE Warrants, Non-Compensatory Options and Exok Warrants could substantially dilute your investment and adversely affect the market price of our Common Stock.

Insiders have substantial control over the Company, and they could delay or prevent a change in our corporate control even if our other stockholders want it to occur.

The Offering

The summary below describes the principal terms of this offering. Certain of the Securities Exchange Act of 1934, as amended,terms and conditions described below are available free of charge on our website as soon as reasonably practicable after we electronically file such material with, or furnish itsubject to the Securitiesimportant limitations and Exchange Commission (the “Commission”). The Commission maintains an internet site that contains our public filings with the Commission and other information regarding our company, at www.sec.gov. These reports and other information concerning our company may also be accessed at the Commission’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. The public may obtain information on the operation of the Public Reference Room by calling the Commission at 1-800-SEC-0330.

Summary of the Offeringexceptions.

 

Common stock offered by usIssuer[__] sharesPrairie Operating Co.
Offering price$[__] per share
  
Common stock outstanding before this offeringStock offered by us                68,535,036 shares as of June 30, 2018(or                shares if the underwriters exercise their option to purchase additional shares in full).
  
Common stock to be outstanding after this offering[__] shares. If the underwriters’ over-allotment option is exercised in full, the total number of shares of common stockStock outstanding immediately after this offering would be [__]offering(i)                shares (or                          shares if the underwriters exercise their option to purchase additional shares in full).
Over-allotment optionWe have granted a 30-day option to the underwriters to purchase up to [__] additional shares of common stock solely to cover over-allotments, if any.
  
Use of proceedsWe expect to receive approximately $                of net proceeds from the sale of shares of our Common Stock offered by us, after deducting underwriting discounts and estimated offering expenses payable by us. We intend to use the net proceeds offrom this offering for working capital and general corporate purposes. See “Use of Proceeds” for further details.to finance the NRO Acquisition.
  
Lock-upListing and trading symbolBefore the completion of this offering, we and eachShares of our officers and directors have agreed, subject to certain exceptions, not to sell, offer, agree to sell, contract to sell, hypothecate, pledge, grant any option to purchase, make any short sale of, or otherwise dispose of or hedge, directly or indirectly, any shares of common stock beneficially owned by them, or any securities beneficially owned by them that are convertible into or exercisable or exchangeable for shares of common stock, for a period of 180 days afterCommon Stock trade on Nasdaq under the date of this prospectus, without the prior written consent of the underwriter. See “Underwritingsymbol “PROP. for additional information.
  
Risk factorsFactorsInvestingYou should carefully read and consider the information set forth under the heading “Risk Factors” and all other information set forth in our shares of common stock involves a high degree of risk. See “Risk Factors” for a discussion of factors you should considerthis prospectus before making a decisiondeciding to invest in our common stock.
Controlled companyAfter the completion of this offering, Mr. Kessler, our Executive Chairman, will continue to control a majority of our common stock, on an as converted basis. We do not intend to avail ourselves of the controlled company exemption under the corporate governance standards of The Nasdaq Capital Market.
Proposed listingOur common stock is currently quoted on the OTCQB under the symbol “WIZD”. We have applied to have our common stock listed on the Nasdaq Capital Market (the “Nasdaq CM”) under the same symbol. The closing of this offering is contingent upon the successful listing of our common stock on Nasdaq CM.Common Stock.

 

The number of shares of common stock to be outstanding immediately after this offering as shown above is based on 68,535,036 shares of common stock outstanding as of June 30, 2018. This number of shares excludes, as of June 30, 2018:

(i)The number of shares of our Common Stock to be outstanding immediately after this offering as shown above is based on shares outstanding as of ,                2024, and excludes, in each case as of                , 2024:

 

3,743,000               shares of common stock issuable upon the exercise of outstanding stock options, having a weighted average exercise price of $0.59 per share;
16,666,667 shares of common stock issuable upon the exercise of outstanding warrants, having a weighted exercise price of $0.15 per share;
an aggregate of up to 11,257,000 shares of common stockCommon Stock that are reserved for future issuance under our equity incentive plans;the A&R LTIP;
[__]               shares issuableof Common Stock represented by restricted stock units and performance-based restricted stock units that have been granted and are unvested pursuant to the A&R LTIP;
               shares of Common Stock that are reserved for future issuance upon exercise of the Series D A Warrants;
               shares of Common Stock that are reserved for future issuance upon exercise of the Series D B Warrants;
               shares of Common Stock that are reserved for future issuance upon exercise of the Series E A Warrants;
               shares of Common Stock that are reserved for future issuance upon exercise of the Series E B Warrants;
               shares of Common Stock that are reserved for future issuance upon exercise of the Exok Warrants;
               shares of Common Stock that are reserved for future issuance upon exercise of the pre-existing warrants remaining after the consummation of the Merger (the “Legacy Warrants”);
               shares of Common Stock that are reserved for future issuance upon conversion of the Series D Preferred Stock issued in the Exchange;Stock; and
[__]               shares issuableof Common Stock that are reserved for future issuance upon the exerciseconversion of the Representative’s Warrant.Series E Preferred Stock.

 

Unless otherwise indicated, all information in this prospectus assumes:supplement assumes the underwriters do not exercise their option to purchase additional shares of our Common Stock.

 

That the underwriters do not exercise their option to purchase up to an additional [__] shares of our common stock; and
No options or shares of common stock were issued after June 30, 2018, and no outstanding equity awards were exercised after June 30, 2018.

 

 

Summary ConsolidatedUnaudited Pro Forma Condensed Combined Financial and Operating DataInformation

The following table presents summary consolidated financial data for the periods and at the dates indicated. The summary consolidated financial data as of December 31, 2016 and 2017, and for the years ended December 31, 2016 and 2017, have been derived from our audited consolidated financial statements included elsewhere in this prospectus. The summary consolidated financial data as of June 30, 2017 (as restated) and 2018, and for the six months ended June 30, 2017 (as restated) and 2018, have been derived from our unaudited condensed consolidated financial statements included elsewhere in this prospectus. Our historical results are not necessarily indicative of the results expected for any future period.

 

The following summary unaudited pro forma condensed combined balance sheet gives effect to the NRO Acquisition and other subsequent events as if they had occurred on December 31, 2023, while the unaudited pro forma condensed combined statements of operations data for the year ended December 31, 2023 are presented as if the NRO Acquisition and other subsequent events had occurred on January 1, 2023. The following summary unaudited pro forma condensed combined financial information should be read in conjunction with the section entitled CapitalizationUnaudited Pro Forma Condensed Consolidated Financial Information, beginning on page 46 and the related notes and the section in this prospectus entitledManagement’s Discussion and Analysis of Financial Condition and Results of Operations”, “Business of Nickel Road Operating LLCand ourbeginning on page 58, the Company’s audited historical consolidated financial statements and related notes included elsewhere in this prospectus.for the year ended December 31, 2023, the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Prairie Operating Co.” for the year ended December 31, 2023, and NRO’s audited consolidated financial statements for the year ended December 31, 2023, all of which are incorporated by reference herein.

 

  Year Ended December 31,  Six Months ended June 30, 
Statement of operations data: 2016  2017  2017  2018 
Convention revenue $21,994,433  $14,983,033  $8,384,041  $9,103,033 
ConBox revenue(1) $707,101   84,580  $84,580  $- 
Gross profit $6,534,543  $9,316  $36,605  $1,727,197 
Operating expenses $(7,716,789) $(5,346,924) $3,214,561  $1,688,192 
(Loss) income from operations $(1,182,246  $(5,337,608) $(3,177,956) $39,005 
Other expenses $(325,857  $(395,887) $(177,459) $(429,894)
Net income (loss) $(1,508,103) $(5,733,495) $(3,355,415) $(390,889)
Income (loss) per common share – basic and diluted(2) $(0.03) $(0.08) $(0.05) $(0.01)

The summary unaudited pro forma condensed combined financial information has been prepared for illustrative purposes only and is not necessarily indicative of what the Company’s financial position or results of operations actually would have been had such transactions and events occurred as of the dates indicated. In addition, the unaudited pro forma condensed combined financial information does not purport to project the future financial position or operating results of the Company. Future results may vary significantly from the results reflected because of various factors, including those discussed in the Section entitled “Risk Factors” beginning on page 12. The unaudited pro forma condensed consolidated financial information does not reflect the impacts of any potential operational efficiencies, revenue enhancements, cost savings or economies of scale that the Company may achieve as a result of the transactions and events.

  At December 31,  At June 30, 
Balance sheet data: 2016  2017  2017  2018 
Cash and cash equivalents $4,401,217  $1,769,550  $2,918,778  $1,457,735 
Total assets $5,835,129  $2,940,089  $4,337,820  $2,238,770 
Current liabilities $2,736,953  $6,306,310  $4,294,930  $6,002,600 
Total liabilities(3) $3,764,129  $6,306,310  $4,320,408  $6,002,600 

  Year Ended December 31,  Six Months Ended June 30, 
Cash flows from operating activities data: 2016  2017  2017  2018 
Net cash used in operating activities $(2,488,009) $(2,533,595) $(1,389,454) $(303,887)
Net cash used in investing activities $(311,140) $(98,072) $(92,985) $(7,928)
Net cash provided by financing activities $2,476,667  $-  $-  $- 
Net change in cash and cash equivalents $(322,482) $(2,631,667) $(1,482,439) $(311,815)

  Year Ended December 31,  Six Months Ended June 30, 
Other financial data (unaudited): 2016  2017  2017  2018 
Adjusted EBITDA(4) $(544,985) $(4,894,287) $(2,817,097) $125,559 

 

 (1)We ceased the saleAs of merchandise under the ConBox brand name in 2017.December 31, 2023
Selected Balance Sheet Data (at period end)Prairie Operating Co.
(Historical)
Nickel Road
(Historical)

Pro Forma Adjustments(1)

Combined
Pro Forma
   
 (2)Reflects the 1-for-[__] reverse stock split of our common stock that occurred on [__], 2018.
   
Assets(3)Immediately prior to this offering,
Cash and cash equivalents$$$$
Total other current assets
Total property and equipment, net
Other assets
Total assets$$$$
Liabilities, Members’ Capital, Mezzanine Equity and Stockholders’ Equity
Total current liabilities$$$$
Total long-term liabilities
Total liabilities
Members’ capital
Mezzanine equity
Total stockholders’ equity
Total liabilities, members’ capital, mezzanine equity and stockholders’ equity$$$$

(1)Reflects adjustments for the Notes (with an aggregate outstanding amountTransactions and Subsequent Events, as further described in the section entitled “Unaudited Pro Forma Condensed Combined Financial Information.”

For the Year Ended December 31, 2023
Prairie Operating Co. (Historical)Creek Road Miners, Inc. (Historical)Nickel Road (Historical)

Pro Forma Adjustments (1)

Combined Pro Forma
Selected Statements of $[__], including accumulated but unpaid interest) will be converted toOperations Data:
Total revenues$$$$$
Income (loss) from continuing operations$$$$$
Income (loss) per share, basic$$$
Income (loss) per share, diluted$$$

(1)Reflects adjustments for the Preferred Stock.Transactions and Subsequent Events, as further described in the section entitled “Unaudited Pro Forma Condensed Combined Financial Information.”

 

 

 

Summary Pro Forma Combined Proved Reserves and Production Data

The following table presenting the estimated pro forma combined net proved developed and undeveloped reserves as of December 31, 2023 and February 1, 2024 represents the respective estimates made as of December 31, 2023 and February 1, 2024 by the Company and NRO before the NRO Acquisition. These estimates have not been updated for changes in development plans or other factors, which have occurred or may occur subsequent to December 31, 2023, the NRO Acquisition or the Genesis Bolt-on Acquisition. The reserve estimates shown below for each of December 31, 2023 and February 1, 2024 were determined using the average first day of the month price for each of the preceding 12 months for oil and natural gas for the year ended December 31, 2023. The following table presenting production data provides the estimated pro forma combined net proved developed and undeveloped reserves as of December 31, 2023, giving effect to the NRO Acquisition as if it had been completed on December 31, 2023.

The following summary pro forma reserve and production information has been prepared for illustrative purposes only and is not intended to be a projection of future results of the Company. Future results may vary significantly from the results reflected because of various factors, including those discussed in “Risk Factors” beginning on page 12. The summary pro forma reserve and production information should be read in conjunction with “Unaudited Pro Forma Condensed Consolidated Financial Information” beginning on page 46 and the related notes.

 (4)In addition to net income (loss) presented in accordance with GAAP, we use Adjusted EBITDA to measure our financial performance. Adjusted EBITDA is a supplemental non-GAAP financial measureAs of operating performance and is not based on any standardized methodology prescribed by GAAP. Adjusted EBITDA should not be considered in isolation or as alternatives to net income (loss), cash flows from operating activities or other measures determined in accordance with GAAP. Also, Adjusted EBITDA is not necessarily comparable to similarly titled measures presented by other companies.December 31, 2023
  As of February 1, 2024(1) 
  We define Adjusted EBITDA as net income (loss) before (i) interest expense, (ii) depreciation and amortization, (iii) stock-based compensation, and (iv) items that management believes are not part of our core operations. We present Adjusted EBITDA because we believe its assists investors and analysts in comparing our operating performance across reporting periods on a consistent basis by excluding items that we do not believe are indicative of our core operating performance. Management and our board of directors has begun to use Adjusted EBITDA to assess our financial performance and believe it is helpful in highlighting trends because it excludes the results of decisions that are outside the control of management, while other measures can differ significantly depending on long-term strategic decisions regarding capital structure, the tax jurisdictions in which we operate and capital investments. We have begun to reference Adjusted EBITDA in our decision-making because it provides supplemental information that facilitates internal comparisons to the historical operating performance of prior periods. In addition, we have based certain of our forward-looking estimates and budgets on Adjusted EBITDA. Adjusted EBITDA has limitations as an analytical tool, and you should not consider such measure either in isolation or as a substitute for analyzing our results as reported under GAAP.PrairieNickel Road(2)Genesis Bolt-onPro Forma CombinedPrairieNickel Road(2)Genesis Bolt-onPro Forma Combined
Estimated Proved Developed Reserves:
Oil (Bbl)
Natural Gas (Mcf)
Natural Gas Liquids (Bbl)
Total (Boe)(3)
Estimated Proved Undeveloped Reserves:
Oil (Bbl)
Natural Gas (Mcf)
Natural Gas Liquids (Bbl)
Total (Boe)(3)
Estimated Proved Reserves:
Oil (Bbl)
Natural Gas (Mcf)
Natural Gas Liquids (Bbl)
Total (Boe)(3)

  Year Ended December 31,  Six Months Ended June 30, 
Reconciliation of Adjusted EBITDA: 2016  2017  2017  2018 
Net loss: $(1,508,103) $(5,733,495) $(3,355,415) $(390,889)
Add (deduct):                
Interest expense $26,481  $395,102  $176,674  $429,894 
Depreciation $159,101  $147,832  $85,538  $48,274 
Stock-based compensation $777,536  $296,274  $276,106  $38,280 
Adjusted EBITDA $(544,985) $(4,894,287) $(2,817,097) $125,559 

(1)Based on reserve report by the Company’s independent reserve engineers, Cawley, Gillespie & Associates, Inc., for the pro forma reserves of the Company, as of February 1, 2024 using SEC pricing as of December 31, 2023.
(2)Represents reserves associated with the assets acquired from NRO.
(3)Assumes a ratio of 6 Mcf of natural gas per Boe.

Production for the Year Ended December 31, 2023:PrairieNickel Road(1)Pro Forma Combined
Oil (Bbl)
Natural Gas (Mcf)
Natural Gas Liquids (Bbl)
Total (Boe)(2)

(1)Represents production data associated with the assets acquired from NRO.
(2)Assumes a ratio of 6 Mcf of natural gas per Boe.

 

8

Risk Factors

Relating to Our CompanyRISK FACTORS

 

Investing in our securities involves risks. Before you make a decision to buy our securities, in addition to the risks and uncertainties discussed above under “Cautionary Statement Regarding Forward-Looking Statements,” you should carefully consider the specific risks set forth herein, the risks set forth in our Annual Report on Form 10-K, filed with the SEC on March 31, 2023 under the heading “Risk Factors” and the risks set forth in our subsequent Quarterly Reports on Form 10-Q and other filings we make with the SEC from time to time, which are incorporated by reference herein, together with other information in this prospectus and the information incorporated by reference herein. If any of these risks actually occur, it may materially harm our business, financial condition, liquidity and results of operations. As a result, the market price of our securities could decline, and you could lose all or part of your investment. Additionally, the risks and uncertainties described in this prospectus or any prospectus supplement and any document incorporated by reference are not the only risks and uncertainties that we face. Additional risks and uncertainties not presently known to us or that we currently believe to be immaterial may become material and adversely affect our business.

Risks Related to the NRO Acquisition

We may never achievenot consummate the NRO Acquisition, and this offering is not conditioned on the consummation of the NRO Acquisition on the terms currently contemplated or sustain profitability.at all.

 

We expect the NRO Acquisition to close in the first half of 2024, but such acquisition is subject to a number of closing conditions. Satisfaction of some of these conditions is beyond our control. If these conditions are not satisfied or waived, the NRO Acquisition will not be completed. Certain of the conditions that remain to be satisfied include, but are not limited to:

the accuracy of the representations and warranties of each party (subject to specified materiality standards);

the compliance by each party in all material respects with their respective covenants; and

that no event of Force Majeure or Material Adverse Effect (in each case as defined in the NRO Agreement) shall have occurred, in each case the result of which is that we are unable to secure satisfactory financing with respect to the NRO Acquisition.

As a result, the NRO Acquisition may not close as scheduled, or at all. The closing of this offering is not conditioned on, and is expected to be consummated before, the Closing of the NRO Acquisition. Accordingly, if you decide to purchase Common Stock in this offering, you should be willing to do so whether or not we complete the NRO Acquisition. If we fail to complete the NRO Acquisition, our management will have historically operated atbroad discretion in the use of proceeds from this offering, and may use such proceeds in ways in which you do not approve.

Failure to complete the NRO Acquisition or any delays in completing the NRO Acquisition, including as a loss,result of a failure to complete this offering, could have significant adverse impacts on our business, including the following:

we may experience negative reactions from the financial markets, including a negative impact on our stock price;

we may experience negative reactions from our current or future customers, distributors, suppliers, vendors, landlords, employees, joint venture partners and other business partners;

we will still be required to pay certain significant costs relating to the NRO Acquisition, such as legal, accounting, advisor and printing fees;

we may be unable to recover the Deposit (as defined below) depending on the circumstances of the failure to complete the NRO Acquisition;

we may have foregone certain business opportunities, including other acquisitions and other aspects of our development plan, that, absent the NRO Agreement, may have been pursued;

matters relating to the NRO Acquisition required and continue to require substantial commitments of time and resources by the Company’s management, which may have resulted in the distraction of the Company’s management from other aspects of our development plan, the beginning of the Company’s operations and the pursuit of other business opportunities that could have been beneficial to the Company; and

litigation that may arise as a result of any termination or delay in completion of the NRO Acquisition for failure to perform the Company’s obligations under the NRO Agreement.

If the NRO Acquisition is not completed, the risks described above may materialize and they may have a material adverse effect on our results of operations, cash flows, financial position and stock price.

We do not currently have sufficient funds or committed financing necessary to consummate the NRO Acquisition and the NRO Agreement does not include a financing condition.

Pursuant to the NRO Agreement, we deposited $9.0 million of the Purchase Price (the “Deposit”) into an escrow account on January 11, 2024. At Closing, the Deposit will be released to NRO with a corresponding credit to the Purchase Price. In the event the Closing has not occurred in accordance with the terms of the NRO Agreement prior to June 17, 2024, and (i) such delay has not occurred as a result of the failure of NRO to materially perform, when required, any of NRO’s covenants or obligations pursuant to the NRO Agreement, (ii) all conditions precedent to the obligations of NRO, as set forth in the NRO Agreement, have been satisfied or have been waived by NRO and (iii) in our reasonable discretion, there has been no event of Force Majeure or Material Adverse Effect (each as defined below), such that we are, or will be, unable to secure satisfactory financing with respect to the NRO Acquisition, then the Deposit is subject to release to NRO, for so long as such foregoing conditions continue on such dates, in $3,000,000 installments on each of June 17, 2024, July 15, 2024 and August 12, 2024. In the event Closing has not occurred prior to August 15, 2024 as a result of the failure by us to materially perform any of our covenants or obligations under the NRO Agreement, NRO shall receive the entirety of the Deposit, which has resulted in an accumulated deficit. There canshall be no assurancethe sole and exclusive remedy available to NRO for any such failure to consummate the Closing.

The NRO Agreement contains customary representations, warranties, covenants and agreements. As a condition to Closing, we represented that we will ever achieve profitability. Evenhave, by the date of the Closing, sufficient cash in immediately available funds with which to pay the cash component of the Purchase Price and otherwise will be able to consummate the NRO Acquisition and perform our obligations under the NRO Agreement. We may terminate the NRO Agreement at any time prior to the Closing upon the occurrence of an event of Force Majeure or Material Adverse Effect, in each case the result of which that we determine, in our reasonable discretion, that we are, or will be, unable to secure satisfactory financing with respect to the NRO Acquisition.

For an impediment to our ability to secure satisfactory financing with respect to the NRO Acquisition to constitute an event of “Force Majeure,” the impediment must be an unforeseeable circumstance which is beyond the control of us or NRO, or any unavoidable event, even if foreseeable, as a result of which we do,or NRO are unable to perform our obligations, in whole or in part, under the NRO Agreement. Such circumstances include, but are not limited to: (i) acts of God; (ii) flood, fire, earthquake or explosion; (iii) current or future war, invasion, hostilities (whether war is declared or not), terrorist threats or acts, riots, or other civil unrest; (iv) actions, embargoes, or blockades in effect on or after the date of the NRO Agreement; (v) declared national or regional emergency; or (vi) epidemic, pandemic or other similar outbreak or infection. For such an impediment to constitute a “Material Adverse Effect,” such impediment must be a change, development, or effect (individually or in the aggregate), whether foreseeable or unforeseeable, which, when taken as a whole is, or is reasonably likely to be, materially adverse (a) to the business, assets, value, results of operations or conditions (financial or otherwise) of us or NRO, the Central Weld Assets, or the assets or properties of us or NRO, or (b) to the ability of us or NRO to perform on a timely basis any material obligation under the NRO Agreement or any agreement, instrument or document entered into or delivered in connection therewith. Changes, developments or effects relating to: (x) the economy in general (including any effects on the economy arising as a result of acts of terrorism), (y) changes in commodity prices for hydrocarbons or other changes affecting the U.S. oil and gas industry generally, or (z) the announcement of the NRO Acquisition, shall not be deemed to constitute a Material Adverse Effect and shall not be considered in determining whether a Material Adverse Effect has occurred. Neither any delay in the effectiveness of the Registration Statement of which this prospectus forms a part, nor our inability, in and of itself, to satisfy our obligations to secure financing for the NRO Acquisition, will constitute an event constituting a Material Adverse Effect.

We intend to fund the NRO Acquisition with a portion of the proceeds from this offering. Accordingly, if this offering is not completed, the consummation of the NRO Acquisition may be delayed or may not occur. If this offering is not completed, we may be required to seek alternative financing arrangements to fund the NRO Acquisition, and such financing may not be available on favorable terms, or at all. If we are unable to secure financing and an event of Force Majeure or Material Adverse Effect has not occurred, we will be in breach of the NRO Agreement, will not receive the benefits of the Central Weld Assets and the Deposit will be released to NRO.

We may be unsuccessful in integrating the Central Weld Assets or in realizing all or any part of the anticipated benefits of the NRO Acquisition.

We believe that the NRO Acquisition will complement our growth strategy by providing operational and financial scale and increasing free cash flow. However, achieving these goals requires, among other things, realization of the targeted synergies expected from the acquisition, and there can be no assurance that we will be able to successfully integrate the Central Weld Assets or otherwise realize the expected benefits of the NRO Acquisition. This growth and the anticipated benefits of the NRO Acquisition may not be realized fully or at all, or may take longer to realize than expected. Difficulties in integrating the Central Weld Assets may result in the Company performing differently than expected, or in operational challenges or failures to realize anticipated efficiencies. Potential difficulties in realizing the anticipated benefits of the NRO Acquisition includes, but is not limited to, the following:

disruptions of relationships with customers, distributors, suppliers, vendors, landlords, joint venture partners and other business partners as a result of uncertainty associated with the NRO Acquisition;

difficulties integrating our existing business with the Central Weld Assets in a manner that permits us to achieve the full revenue and cost savings anticipated from the NRO Acquisition;

the potential for unexpected costs, delays or challenges that may arise in integrating the Central Weld Assets into our existing business;

limitations on our ability to realize any expected cost savings and operating synergies from the NRO Acquisition;

difficulties integrating vendors and business partners;

discovery of previously unknown liabilities following the NRO Acquisition for which we cannot receive reimbursement under any applicable indemnification provisions;

performance shortfalls at the Company as a result of the diversion of management’s attention to integration efforts; and

disruption of, or the loss of momentum in, the Company’s ongoing business.

We have incurred, and expect to continue to incur, a number of costs associated with completing the NRO Acquisition and this offering. The elimination of duplicative costs, as well as the realization of other efficiencies related to the integration of the Central Weld Assets, may not initially offset integration-related costs or achieve a net benefit in the near term, or at all.

We cannot assure you that our diligence review of the NRO Acquisition has identified all material risks associated with the transaction. Additionally, following the consummation of the NRO Acquisition, if certain risks arise, the Company may be required to take write-downs or write-offs, restructuring and impairment or other charges that could have a significant negative effect on its financial condition, results of operations and stock price, which could cause you to lose some or all of your investment.

Before entering into the NRO Agreement, we performed a due diligence review of NRO and its business and operations, including an inspection of the Central Weld Assets, which we believe to be generally consistent with industry practices; however, we cannot assure you that our due diligence review identified all material issues and our assessments of the Central Weld Assets and our estimates are inherently uncertain. As a result, we may be forced to later write-down or write-off assets, restructure our operations or incur impairment or other charges that could result in losses. Even if our due diligence successfully identified certain risks, unexpected risks may arise and previously known risks may materialize in a manner not consistent with our preliminary risk analysis. These risks that may not have arisen in the scope of our due diligence review of NRO, include, but are not limited to, title, production, environmental or other problems. Even though these charges may be non-cash items and may not have an immediate impact on our liquidity, the fact that we report charges of this nature could contribute to negative market perceptions about the Company following the completion of the NRO Acquisition or its securities. In addition, charges of this nature may impair our ability to obtain future financing on favorable terms or at all. Moreover, the Company may have limited recourse against NRO for certain risks or liabilities incurred after the consummation of the NRO Acquisition. Accordingly, any of our stockholders who choose to remain stockholders of the Company following the NRO Acquisition could suffer a reduction in the value of their shares. Such stockholders are unlikely to have a remedy for such reduction in value.

We may not achieve the perceived benefits of the Crypto Sale and the NRO Acquisition and the market price of our Common Stock following these transactions may decline.

The market price of our Common Stock may decline as a result of the Crypto Sale or the NRO Acquisition for a number of reasons, including if investors react negatively to the prospects of the Company’s business; the effect of the Crypto Sale or the NRO Acquisition on the Company’s business and prospects is not consistent with the expectations of our management or of financial or industry analysts; or the Company does not achieve the perceived benefits of the Crypto Sale or the NRO Acquisition as rapidly or to the extent anticipated by our management or financial or industry analysts.

We expect to incur significant transaction costs in connection with the NRO Acquisition, which may be in excess of those currently anticipated.

We have incurred and are expected to continue to incur a number of non-recurring costs associated with negotiating and completing the NRO Acquisition, integrating the Central Weld Assets and achieving desired synergies. These costs have been, and will continue to be, substantial and, in many cases, will be borne by us whether or not the NRO Acquisition is consummated. A substantial majority of non-recurring expenses will consist of transaction costs and include, among others, fees paid to financial, legal, accounting and other advisors. We will also incur costs related to formulating and implementing integration plans, including facilities and systems consolidation costs. We will continue to assess the magnitude of these costs, and additional unanticipated costs may be incurred in connection with the NRO Acquisition and the integration of the Central Weld Assets. While we have assumed that a certain level of expenses would be incurred, there are many factors beyond our control that could affect the total amount or the timing of the expenses. The elimination of duplicative costs, as well as the realization of other efficiencies related to the integration of the Central Weld Assets, may not offset integration-related costs and achieve a net benefit in the near term, or at all. The costs described above and any unanticipated costs and expenses, many of which will be borne by us even if the NRO Acquisition is not consummated, could have an adverse effect on our financial condition and operating results.

The NRO Acquisition may be completed on different terms from those contained in the NRO Agreement.

Prior to the completion of the NRO Acquisition, we and NRO may, by mutual agreement, amend or alter the terms of the NRO Agreement, including with respect to, among other things, the consideration payable by us to NRO or any covenants and agreements with respect to NRO’s operations during the pendency thereof. Any such amendments or alterations may have negative consequences to us.

The market price for our Common Stock following the NRO Acquisition, if consummated, may be affected by factors different from those that historically have affected or currently affect our Common Stock.

If the NRO Acquisition is consummated, our financial position may differ from our financial position before the completion of the NRO Acquisition, and our results of operations may be affected by some factors that are different from those currently affecting our results of operations or those currently affecting the results of operations of NRO. Accordingly, the market price and performance our Common Stock is likely to be different from the performance of our Common Stock in the absence of the NRO Acquisition. For a discussion of the business of NRO and important factors to consider in connection with the business, see “Information About NRO.”

Securities class action and derivative lawsuits may be brought against us in connection with the NRO Acquisition, which could result in substantial costs.

Securities class action lawsuits and derivative lawsuits are often brought against public companies that have entered into acquisition, merger or other business combination agreements. Even if such a lawsuit is without merit, defending against these claims can result in substantial costs and divert management time and resources. An adverse judgment could result in monetary damages, which could have a negative impact on our liquidity and financial condition.

Risks Related to the E&P Assets

The Genesis Assets currently have no producing properties and there is no assurance that we will be able to successfully drill producing wells. If the Genesis Assets are not commercially productive of crude oil or natural gas, any funds spent on exploration and production may be lost.

All of the Genesis Assets are in the pre-production stage and there is no assurance that we will be able to obtain the requisite permits to begin drilling or successfully drill producing wells. The Genesis Assets are not currently connected to the electrical grid or transportation, nor have we engaged service providers or contractors, necessary for the productive development of the assets and there is no assurance that we will be able to obtain the electrification, transportation or services necessary at economic costs, if at all. We are dependent on establishing sufficient reserves at the Genesis Assets for additional cash flow and a return of our investment. If the Genesis Assets are not economic, all of the funds that we have invested, or will invest, will be lost. In addition, the failure of the Genesis Assets to produce commercially may make it more difficult for us to raise additional funds in the form of additional sale of our equity securities or working interests in other property in which we may acquire an interest.

The Central Weld Assets currently have both producing and undeveloped properties and there is no assurance that we will be able to further develop and exploit the producing properties or successfully drill producing wells. If we are unable to further develop and exploit the producing properties or drill producing wells, any funds spent on the NRO Acquisition or in the exploration, development and production of the Central Weld Assets may be lost.

Certain of the Central Weld Assets are producing, permitted properties and certain of the Central Weld Assets are undeveloped. There is no assurance that we will be able to further develop and exploit the producing properties, nor successfully drill producing wells of the undeveloped properties. We are dependent on further developing, exploiting and establishing sufficient reserves at the Central Weld Assets for additional cash flow and a return of our investment. If we are unable to further develop or exploit the Central Weld Assets or if the Central Weld Assets are not economic, all of the funds that we have invested, or will invest, will be lost. In addition, the failure of the Central Weld Assets to further produce commercially may make it more difficult for us to raise additional funds in the form of additional sale of our equity securities or working interests in other property in which we may acquire an interest.

The development of our estimated PUDs may take longer and may require higher levels of capital expenditures than we currently anticipate. Therefore, our estimated PUDs may not be ultimately developed or produced.

All of the reserves attributable to the Genesis Assets are undeveloped and all reserves associated therewith, other than in respect of the Genesis Bolt-on Assets, are classified as possible reserves. As of December 31, 2023, approximately 76% of the total estimated proved reserves of the Central Weld Assets were classified as proved undeveloped. Development of these proved undeveloped reserves may take longer and require higher levels of capital expenditures than we currently anticipate. Delays in the development of our reserves, increases in costs to drill and develop such reserves, or decreases in commodity prices will reduce the value of our estimated PUDs and future net revenues estimated for such reserves and may result in some projects becoming uneconomic. In addition, delays in the development of reserves could require us to reclassify our PUDs as unproved reserves.

The Company has no history of drilling producing oil and gas wells and there can be no assurance that we will successfully establish oil and gas operations or profitably produce oil, natural gas or NGLs.

The Company has not successfully drilled a producing oil and gas well nor successfully produced hydrocarbons, and we have no ongoing drilling operations or revenues from drilling operations. Oil and gas exploration and production has a high degree of risk. The future development of a significant portion of our properties will require obtaining permits and financing. As a result, we are subject to all of the risks associated with establishing new drilling operations and business enterprises, including, among others:

the need to obtain necessary environmental and other governmental approvals and permits, the timing and conditions of those approvals and permits, and litigation concerning those approvals and permits;

the availability and cost of funds to finance the drilling and development of our properties;

the timing and cost, which can be considerable, of the supporting infrastructure to our oil and gas drilling operations;

the ability to obtain midstream offtake capacity for our future oil and gas production;

drainage resulting from the development of offsetting properties from other operators in the area;

commodity prices and our ability to find suitable customers for our future production;

inflation and potential increases in costs of labor, power, supplies, services and other support; and

the availability of skilled labor and equipment to support our drilling operations.

There is no assurance that our drilling activities will result in the successful production of oil, natural gas or NGLs. Moreover, there is no assurance that even if we are able to successfully produce oil, natural gas or NGLs that such production would be economical for commercial production. Oil and gas production is dependent upon a number of factors and significantly influenced by the technical skill of our operations personnel involved. The commercial viability of our possible future production is also dependent upon a number of factors which are beyond our control, including the quality of our oil, natural gas and NGLs, commodity prices, government policies and regulation, and environmental protection requirements. There is no certainty that the expenditures that have been made and may be made in the future by the Company related to the acquisition and development of our properties will result in commercially viable production and the Company’s past and future expenditures may be partially or entirely lost.

Since we have no operating history related to the exploration and production of oil and gas assets, investors have no basis to evaluate our ability to operate profitably as an E&P business.

We have not generated any revenue in the exploration and production of oil and gas assets to date which, following the Crypto Sale, is our sole business segment. We face many of the risks commonly encountered by other new businesses, including the lack of an established operating history, need for additional capital and personnel, and competition. There is no assurance that our business will be successful or that we can ever operate profitably. We may not be able to effectively manage the demands required of a new business, such that we may be unable to implement our business plan or achieve profitability.

Oil, natural gas and NGLs prices are highly volatile. An extended decline in commodity prices may adversely affect our business, financial condition or results of operations and our ability to meet our capital expenditure obligations and financial commitments.

Following the acquisition and development of the E&P Assets, our revenues, profitability and cash flows will depend upon the prices for oil, natural gas and NGLs. The prices we may receive for oil, natural gas and NGLs production are volatile and a decrease in prices can materially and adversely affect our financial results and impede our growth, including our ability to maintain or increase our borrowing capacity, to repay current or future indebtedness and to obtain additional capital on attractive terms. Changes in oil, natural gas and NGLs prices have a significant impact on the amount of oil, natural gas and NGLs that we can produce economically, the value of our reserves and on our cash flows. Historically, world-wide oil, natural gas and NGLs prices and markets have been subject to significant change and may continue to change in the future. During the year ended December 31, 2023, the average West Texas Intermediate (“WTI”) spot price was $77.58, as compared to an average price of $94.90 for the year ended December 31, 2022 and $68.16 for the year ended December 31, 2021. The average Henry Hub natural gas spot price during the year ended December 31, 2023, was $2.54 as compared to an average of $6.42 for the year ended December 31, 2022 and $3.60 for the year ended December 31, 2021.

Prices for oil, natural gas and NGLs may fluctuate widely in response to relatively minor changes in supply and demand, market uncertainty and a variety of additional factors that are beyond our control, such as:

the domestic and foreign supply of and demand for oil, natural gas and NGLs;

the price and quantity of foreign imports of oil, natural gas and NGLs;

the ability of and actions taken by the Organization of the Petroleum Exporting Countries (“OPEC”) and Russia (together with OPEC and other allied producing countries, “OPEC+”) and other oil-producing nations in connection with their arrangements to maintain oil prices and production controls;

political and economic conditions and events in foreign oil and natural gas producing countries, including embargoes, continued hostilities in the Middle East and other sustained military campaigns, the armed conflict in Ukraine and associated economic sanctions on Russia, conditions in South America, Central America, China and Russia, and acts of terrorism or sabotage;

the proximity of our production to and capacity of oil, natural gas and NGLs pipelines and other transportation and storage facilities;

the level of consumer product demand;

the value of the dollar relative to the currencies of other countries;

the impact of energy consumption, supply, and conservation policies and activities by governmental authorities, international agreements, and non-governmental organizations to limit, restrict, suspend or prohibit the performance or financing of oil, natural gas and NGLs exploration, production, development or marketing activities;

U.S. and non-U.S. governmental regulations, including environmental initiatives and taxation;

overall domestic and global economic conditions;

the impact on worldwide economic activity of an epidemic, outbreak or other public health events;

the price and availability of alternative fuels;

technological advances affecting energy consumption, energy conservation and energy supply;

stockholder activism or activities by non-governmental organizations to restrict the exploration, development and production of oil, natural gas and NGLs to minimize emissions of carbon dioxide, a greenhouse gas; and

weather conditions.

Our plan to develop and operate the E&P Assets will require substantial additional capital, which we may be unable to raise on acceptable terms or at all in the future.

While we currently expect to develop and operate the E&P Assets utilizing cash flow from operations, we may be unable to do so. Obtaining permits and approvals, seismic data, as well as exploration, development and production activities entail considerable costs, and, to the extent we are unable to fund such costs utilizing cash flow from operations, we may need to raise substantial additional capital, through future private or public equity offerings, strategic alliances or other alternative arrangements.

Our future capital requirements will depend on many factors, including:

the scope, rate of progress and cost of our exploration, appraisal, development and production activities;

oil and natural gas prices;

our ability to obtain the requisite permits and approvals to begin drilling, and potential litigation related to obtaining such permits and approvals;

our ability to locate and acquire hydrocarbon reserves;

our ability to produce oil or natural gas from those reserves;

the terms and timing of any drilling and other production-related arrangements that we may enter into;

the cost and timing of governmental approvals and/or concessions; and

the effects of competition by larger companies operating in the oil and gas industry.

If we raise additional capital through equity financing, the ownership percentage of our existing stockholders would be diluted, and new investors may demand rights, preferences or privileges senior to those of existing stockholders. While we do not intend to finance our operations by relying on debt financing, if we were to raise additional capital through debt financing, the financing may involve covenants that restrict our business activities. If we are not successful in raising additional capital, we may be unable to continue our future exploration, development and production activities.

We intend to enter into hedging arrangements as we grow our production and therefore we will be exposed to fluctuations in the price of oil, natural gas and NGLs and will be affected by continuing and prolonged declines in such prices. Any future hedging activities we may engage in may result in financial losses or could reduce our income.

Oil, natural gas, and NGL prices are volatile. We intend, in the future, to hedge a significant portion of oil and natural gas production to reduce our exposure to adverse fluctuations in these prices. We are currently not hedged and therefore are exposed to price volatility and may be subject to significant reduction in prices, which would have a material negative impact on our results of operations. In the future, we intend to enter into derivative arrangements for a portion of our oil, natural gas, and NGL production, including swaps, collars and other instruments. Derivative arrangements would expose us to the risk of financial loss in some circumstances, including when: (i) production is less than the volume covered by the derivative instruments; (ii) the counterparty to the derivative instrument defaults on its contract obligations; or (iii) there is an increase in the differential between the underlying price in the derivative instrument and actual prices received. These types of derivative arrangements may limit the benefit we would receive from increases in the prices for oil and natural gas and may expose us to cash margin requirements. If oil, natural gas and NGL prices upon settlement of derivative swap contracts exceed the price at which commodities have been hedged, we will be obligated to make cash payments to counterparties, which could, in certain circumstances, be significant.

Drilling for and producing oil and gas wells is a high-risk activity with many uncertainties that could adversely affect our business, financial condition or results of operations.

Drilling oil and gas wells, including development wells, involves numerous risks, including the risk that we may not encounter commercially productive oil, natural gas and NGLs reserves (including “dry holes”). We must incur significant expenditures to drill and complete wells, the costs of which are often uncertain. It is possible that we will make substantial expenditures on drilling and not discover reserves in commercially viable quantities. Specifically, we often are uncertain as to the future cost or timing of drilling, completing and operating wells, and our drilling operations and those of our third-party operators may be curtailed, delayed or canceled. The cost of our drilling, completing and operating wells may increase and our results of operations and cash flows from such operations may be impacted, as a result of a variety of factors, including:

unexpected drilling conditions;

title problems;

pressure or irregularities in formations;

worker protection and workplace safety, including equipment failures or accidents;

adverse weather conditions, such as winter storms and flooding, and changes in weather patterns including due to climate change;

compliance with, or changes in, environmental laws and regulations relating to climate change, air emissions, hydraulic fracturing and disposal of produced water, drilling fluids and other wastes, laws and regulations imposing conditions and restrictions on drilling and completion operations, including as related to induced seismicity, and other laws and regulations, such as tax laws and regulations;

the availability and timely issuance of required governmental permits, approvals and licenses, or litigation concerning such permits, approvals and licenses;

the availability of, costs associated with and terms of contractual arrangements for properties, including mineral licenses and leases, pipelines, rail cars, crude oil hauling trucks and qualified drivers and related services, facilities and equipment to gather, process, compress, store, transport and market crude oil, natural gas and related commodities;

compliance with environmental and other regulatory requirements; and

environmental hazards, such as natural gas leaks, oil and produced water spills, pipeline or tank ruptures, encountering naturally occurring radioactive materials, and unauthorized discharges of brine, well stimulation and completion fluids, toxic gases or other pollutants into the air, surface and subsurface environment.

A failure to recover our investment in the E&P Assets, increases in the costs of our drilling operations or those of third-party operators, and/or curtailments, delays or cancellations of our drilling operations or those of our third-party operators in each case due to any of the above factors or other factors, may materially and adversely affect our business, financial condition and results of operations.

We intend to pursue the development of our properties in the DJ Basin through horizontal drilling and completion. Horizontal development operations can be more operationally challenging and costly relative to vertical drilling operations.

Horizontal drilling is generally more complex and more expensive on a per well basis than vertical drilling. As a result, there is greater risk associated with a horizontal well program. Risks associated with our horizontal drilling program include, but are not limited to, the following, any of which could materially and adversely impact the success of our horizontal drilling program and, thus, our cash flows and results of operations:

successfully drilling and maintaining the wellbore to planned total depth;

landing our wellbore in the desired hydrocarbon reservoir;

effectively controlling the level of pressure flowing from particular wells;

staying in the desired hydrocarbon reservoir while drilling horizontally through the formation;

running our casing through the entire length of the wellbore;

running tools and equipment consistently through the horizontal wellbore;

successful design and execution of the fracture stimulation process;

preventing downhole communications with other wells, or, in the alternative, disruption from non-simultaneous operations;

successfully cleaning out the wellbore after completion of the final fracture stimulation stage; and

designing and maintaining efficient forms of artificial lift throughout the life of the well.

Ultimately, the success of these drilling and completion techniques can only be evaluated over time as more wells are drilled and production profiles are established over a sufficiently long time period. If our drilling results are less than anticipated or we are unable to execute our drilling program because of capital constraints, lease expirations, access to gathering systems, limited takeaway capacity, or depressed natural gas and oil prices, the return on our investment in these areas may not be as attractive as anticipated. Further, as a result of any of these developments, we could incur material impairments of our oil and gas properties and the value of our undeveloped acreage could decline in the future.

Multi-well pad drilling and project development may result in volatility in our operating results.

We intend to utilize and NRO has historically utilized multi-well pad drilling and project development where practical. Project development may involve more than one multi-well pad being drilled and completed at one time in a relatively confined area. Wells drilled on a pad or in a project may not be brought into production until all wells on the pad or project are drilled and completed. Problems affecting one pad or a single well could adversely affect production from all of the wells on the pad or in the entire project. As a result, multi-well pad drilling and project development can cause delays in the scheduled commencement of production, or interruptions in ongoing production. These delays or interruptions may cause declines or volatility in our operating results due to timing as well as declines in oil and natural gas prices. Further, any delay, reduction or curtailment of our development and producing operations, due to operational delays caused by multi-well pad drilling or project development, or otherwise, could result in the loss of acreage through lease expirations.

Additionally, infrastructure expansion, including more complex facilities and takeaway capacity, could become challenging in project development areas. Managing capital expenditures for infrastructure expansion could cause economic constraints when considering design capacity.

Drilling locations that we decide to drill may not yield oil or natural gas in commercially viable quantities.

Our potential drilling locations are in various stages of evaluation, ranging from a location that is ready to drill to a location that will require substantial additional evaluation. There is no way to predict in advance of drilling and testing whether any particular location will yield oil or natural gas in sufficient quantities to recover drilling or completion costs or to be economically viable. Prior to drilling, the use of 2-D and 3-D seismic technologies, various other technologies, and the study of producing fields in the same area will still not enable us to know conclusively whether oil or natural gas will be present or, if present, whether oil or natural gas will be present in sufficient quantities to be economically viable. In addition, the use of 2-D or 3-D seismic data and other technologies requires greater pre-drilling expenditures than traditional drilling strategies, and we could incur greater drilling and testing expenses as a result of such expenditures which may result in reduction in our returns or increase our losses. Even if sufficient amounts of oil or natural gas exist, we may damage the potentially productive hydrocarbon bearing formation or experience mechanical difficulties while drilling or completing the well, resulting in a reduction in production from the well or abandonment of the well. If we drill any dry holes in our current or future drilling locations, our profitability and the value of our properties will likely be reduced. We cannot assure you that the analogies we draw from available data from other wells, more fully explored locations, or producing fields will be applicable to our drilling locations. Further initial production rates reported by us or other operators may not be indicative of future or long-term production rates. In sum, the cost of drilling, completing, and operating any well is often uncertain, and new wells may not be productive.

Certain of the undeveloped leasehold acreage of the Central Weld Assets is subject to leases that will expire over the next several years unless production is established on units containing the acreage.

The terms of our oil and gas leases often stipulate that the lease will terminate if not held by production, rentals, or otherwise some form of an extension payment to extend the term of the lease. For our non-producing oil and gas leases, including the undeveloped acreage included in the Central Weld Assets, if production in paying quantities is not established on units containing leases during the next year, then approximately 180 net acres will expire in 2024, approximately 80 net acres will expire in 2025, and approximately 234 net acres will expire in 2026 and thereafter. While some expiring leases may contain predetermined extension payments, other expiring leases will require us to negotiate new leases at the time of lease expiration. Further, existing leases which are currently held by production may unexpectedly encounter operational, political, regulatory, or litigation challenges which could result in their termination. It is possible that market conditions at the time of negotiation could require us to agree to new leases on less favorable terms to us than the terms of the expired leases or cause us to lose the leases entirely. If our leases expire, we will lose our right to develop the related properties.

Our future results of operations are highly dependent on our ability to find, develop or acquire additional reserves.

Producing oil and natural gas reservoirs generally are characterized by declining production rates that vary depending upon reservoir characteristics and other factors. Unless we conduct successful ongoing exploration and development activities or continually acquire properties containing proved reserves, our proved reserves will decline as those reserves are produced. Our future reserves and production, and therefore our future cash flow and results of operations, are highly dependent on our success in efficiently developing our current reserves and economically finding or acquiring additional recoverable reserves. We may not be able to develop, find, or acquire sufficient additional reserves to replace our current and future production. If we are unable to replace our current and future production, the value of our reserves will decrease, and our business, financial condition, and results of operations would be materially and adversely affected.

Our estimated oil, natural gas and NGLs reserves are based on many assumptions that may prove to be inaccurate. Any material inaccuracies in the reserve estimates or the underlying assumptions will materially affect the quantities and present value of our reserves.

Numerous uncertainties are inherent in estimating quantities of oil, natural gas and NGLs reserves. The process of estimating oil, natural gas and NGLs reserves is complex, requiring significant decisions and assumptions in the evaluation of available geological, engineering and economic data for each reservoir, including assumptions regarding future oil, natural gas and NGLs prices, subsurface characterization, production levels and operating and development costs. Our estimates of possible reserves and related projections for the Genesis Assets and the Central Weld Assets, respectively, as of December 31, 2023 were prepared by Cawley, Gillespie & Associates, Inc. (“CG&A”). CG&A conducted a detailed review of the Genesis Assets and the Central Weld Assets for the period covered by its reserve report using information provided by us and, with respect to the Central Weld Assets, by NRO.

Over time, we may make material changes to reserve estimates taking into account the results of actual drilling, testing and production. As a result of the uncertainties, estimated quantities of oil, natural gas and NGLs reserves and projections of future production rates and the timing of development expenditures may prove to be inaccurate. Over time, we may make material changes to our reserve estimates. Any significant variance in our assumptions and actual results could greatly affect our estimates of reserves, the economically recoverable quantities of oil, natural gas and NGLs attributable to any particular group of properties, the classifications of reserves based on risk of non-recovery and estimates of future net cash flows. A significant portion of our reported reserves and associated future cash flows are deemed possible. Estimates of possible reserves, and the future cash flows related to such estimates, are also inherently imprecise and are more uncertain than estimates of proved and probable reserves, respectively, and the respective future cash flows related to such estimates, but have not been adjusted for risk due to that uncertainty. Because of such uncertainty, estimates of possible reserves, and the future cash flows related to such estimates, may not be comparable to estimates of proved and probable reserves, respectively, and the respective future cash flows related to such estimates, and should not be summed arithmetically with estimates of either proved or probable reserves, respectively, and the respective future cash flows related to such estimates.

When producing an estimate of the amount of oil, natural gas and NGLs that is recoverable from a particular reservoir, an estimated quantity of possible reserves is an estimate that might be achieved, but only under more favorable circumstances than are likely. Estimates of possible reserves are also continually subject to revisions based on production history, results of additional exploration and development, price changes and other factors. When deterministic methods are used, the total quantities ultimately recovered from a project have a low probability of exceeding proved plus probable plus possible reserves. Possible reserves may be assigned to areas of a reservoir adjacent to probable reserve where data control and interpretations of available data are progressively less certain. Frequently, this will be in areas where geoscience and engineering data are unable to define clearly the area and vertical limits of commercial production from the reservoir. Possible reserves also include incremental quantities associated with a greater percentage of recovery of the hydrocarbons in place than the recovery quantities assumed for probable reserves. Possible reserves may be assigned where geoscience and engineering data identify directly adjacent portions of a reservoir within the same accumulation that may be separated from proved areas by faults with displacement less than formation thickness or other geological discontinuities and that have not been penetrated by a wellbore, and we believe that such adjacent portions are in communication with the known (proved) reservoir. Possible reserves may be assigned to areas that are structurally higher or lower than the proved area if these areas are in communication with the proved reservoir.

The Standardized Measure of our estimated reserves contained in this prospectus and in the footnotes to our financial statements may not be an accurate estimate of the current fair value of our estimated reserves.

Standardized Measure is a reporting convention that provides a common basis for comparing oil and natural gas companies subject to the rules and regulations promulgated by the SEC. Standardized Measure requires the use of specific pricing as specified by the SEC, as well as prevailing operating and development costs as of the date of computation. Consequently, it may not reflect the prices ordinarily received or that will be received for oil, natural gas or NGL production because of varying market conditions, nor may it reflect the actual costs we will incur to develop and produce from the E&P Assets. Accordingly, estimates included herein of future net cash flow may be materially different from the future net cash flows that are ultimately received. Therefore, the Standardized Measure of estimated reserves included in this prospectus should not be construed as necessarily accurate estimates of the current fair value of our proved reserves.

To market our oil and natural gas production, we are dependent upon obtaining access to midstream infrastructure, including truck transportation, pipelines, transmission and/or storage and processing facilities. If we are unable to obtain such access on commercially reasonable terms or at all, we would be unable to market and sell our production and our business and financial position would be materially and adversely affected.

The marketing of oil and natural gas production depends in large part on the availability, proximity and capacity of pipelines and storage facilities, gathering systems and other transportation, processing, fractionation, refining and export facilities, as well as the existence of adequate markets. Transportation space on the gathering systems and pipelines we utilize is occasionally limited or unavailable due to repairs or improvements to facilities or due to space being utilized by other companies that have priority transportation agreements. Additionally, new fields may require the construction of gathering systems and other transportation facilities. These facilities may require us to spend significant capital that would otherwise be spent on drilling. We rely, and expect to rely in the future, on facilities developed and owned by third parties in order to store, process, transmit and sell our production. Our plans to develop and sell our reserves could be materially and adversely affected by the inability or unwillingness of third parties to provide sufficient facilities and services to us on commercially reasonable terms or otherwise. If these facilities are unavailable to us on commercially reasonable terms or otherwise, we could be forced to shut in some production or delay or discontinue drilling plans and commercial production following a discovery of hydrocarbons. The availability of markets is beyond our control. If market factors dramatically change, the impact on our revenues could be substantial and could materially and adversely affect our ability to produce and market oil and natural gas.

Our access to transportation options can also be affected by U.S. federal and state regulation of oil and natural gas production and transportation, general economic conditions and changes in supply and demand. The interstate transportation and sale for resale of natural gas are subject to federal regulation, including regulation of the terms, conditions and rates for interstate transportation, storage and various other matters, primarily by FERC. Federal and state regulations govern the price and terms for access to natural gas pipeline transportation. FERC’s regulations for interstate natural gas transmission in some circumstances may also affect the intrastate transportation of natural gas. FERC regulates the rates, terms and conditions applicable to the interstate transportation of natural gas by pipelines under the NGA as well as under Section 311 of the NGPA. Since 1985, FERC has implemented regulations intended to increase competition within the natural gas industry by making natural gas transportation more accessible to natural gas buyers and sellers on an open-access, nondiscriminatory basis.

Our sales of oil and NGLs are also affected by the availability, terms and costs of transportation. The rates, terms, and conditions applicable to the interstate transportation of oil and NGLs by pipelines are regulated by FERC under the Interstate Commerce Act. FERC has implemented a simplified and generally applicable ratemaking methodology for interstate oil and NGL pipelines to fulfill the requirements of Title XVIII of the Energy Policy Act of 1992 comprised of an indexing system to establish ceilings on interstate oil and NGL pipeline rates. Intrastate oil pipeline transportation rates are subject to regulation by state regulatory commissions. The basis for intrastate oil pipeline regulation, and the degree of regulatory oversight and scrutiny given to intrastate oil pipeline rates, varies from state to state. Insofar as effective interstate and intrastate rates are equally applicable to all comparable shippers, we believe that the regulation of oil transportation rates will not affect our operations in any materially different way than such regulation will affect the operations of our competitors.

Further, interstate and intrastate common carrier oil pipelines must provide service on a non-discriminatory basis. Under this open access standard, common carriers must offer service to all shippers requesting service on the same terms and under the same rates. When oil pipelines operate at full capacity, access is governed by prorationing provisions set forth in the pipelines’ published tariffs. Accordingly, we believe that access to oil pipeline transportation services generally will be available to us to the same extent as to our competitors.

As an alternative to pipeline transportation, any transportation of our crude oil and NGLs by rail will also be subject to regulation by the Pipeline and Hazardous Materials Safety Administration (“PHMSA”) and the Federal Railroad Administration (“FRA”) of the Department of Transportation (“DOT”) under the Hazardous Materials Regulations at 49 CFR Parts 171-180, including Emergency Orders by the FRA and new regulations being proposed by the PHMSA, arising due to the consequences of train accidents and the increase in the rail transportation of flammable liquids.

We will face strong competition from other oil and gas companies.

We will encounter competition from other oil and gas companies in all areas of our operations, including the acquisition of exploratory prospects and proven properties. Our competitors include major integrated oil and gas companies and numerous independent oil and gas companies, individuals and drilling and income programs. Many of our competitors are large, well-established companies that have been engaged in the oil and gas business much longer than we have and possess substantially larger operating staffs and greater capital resources than we do. These companies may be able to pay more for exploratory projects and productive oil and gas properties and may be able to define, evaluate, bid for and purchase a greater number of properties and prospects than our financial or human resources permit. In addition, these companies may be able to expend greater resources on the existing and changing technologies that we believe are and will be increasingly important to attaining success in the industry. Such competitors may also be in a better position to secure oilfield services and equipment on a timely basis or on favorable terms. These companies may also have a greater ability to continue drilling activities during periods of low oil and gas prices, such as the current commodity price environment, and to absorb the burden of current and future governmental regulations and taxation. We may not be able to conduct our operations, evaluate and select suitable properties and consummate transactions successfully in this highly competitive environment.

Government regulation and liability for oil and natural gas operations may adversely affect our business and results of operations.

Our exploration, production and development activities are subject to extensive federal, state, and local government regulations, which may change from time to time. Matters subject to regulation include discharge permits for drilling operations, drilling bonds and other financial assurance, reports concerning operations, the spacing of wells, unitization and pooling of properties, and taxation. From time to time, regulatory agencies have imposed price controls and limitations on production by restricting the rate of flow of oil and natural gas from wells below actual production capacity in order to conserve supplies of oil and natural gas. These laws and regulations may affect the costs, manner, and feasibility of our operations by, among other things, requiring us to make significant expenditures in order to comply and restricting the areas available for oil and gas production. Failure to comply with these laws and regulations may result in substantial liabilities to third-parties or governmental entities. We are also subject to changing and extensive tax laws, the effects of which cannot be predicted. The implementation of new, or the modification of existing, laws or regulations, could have a material adverse effect on us, such as by imposing, penalties, fines and/or fees, taxes and tariffs on carbon that could have the effect of raising prices to the end user and thereby reducing the demand for our products.

All of the E&P Assets are located in the DJ Basin, making us vulnerable to risks associated with operating primarily in a single geographic area.

All of the current E&P assets are located in the DJ Basin in Colorado. Because our assets are not as diversified geographically as many of our competitors, the success of our operations and our profitability may be disproportionately exposed to the effect of any regional events, including natural disasters, government regulations and midstream interruptions. For example, bottlenecks in processing and transportation have occurred in some recent periods in the Wattenberg Field in the DJ Basin and these adverse effects may be disproportionately severe to us compared to our more geographically diverse competitors. Similarly, the concentration of our assets within a small number of formations exposes us to risks, such as changes in field-wide rules that could adversely affect development activities or production relating to those formations. Such an event could have a material adverse effect on our results of operations and financial condition. In addition, the demand for, and cost of, drilling rigs, equipment, supplies, chemicals, personnel and oilfield services often increase as a result of numerous factors including increases in exploration and production activity, supply chain problems, and labor shortages. Any shortages or increased costs could delay or adversely affect our development and exploration operations or cause us to incur significant expenditures that are not provided for in our capital forecast, which could have a material adverse effect on our business, financial condition or results of operations. All of the producing properties and reserves included in the Central Weld Assets are located in the DJ Basin. As a result, the transaction increased the risks we face with respect to the geographic concentration of our properties.

In addition, seasonal weather conditions and natural disasters could severely disrupt normal operations and harm our business. During periods of heavy snow, ice, wind or rain, we may be unable to move our equipment between locations, thereby reducing our ability to provide services and generate revenues, or we could suffer weather-related damage to our facilities and equipment, resulting in delays in operations. Our exploration activities may also be affected during such periods of adverse weather conditions. Additionally, extended drought conditions in our operating regions could impact our ability or our customers’ ability to source sufficient water or increase the cost for such water. As a result, a natural disaster or inclement weather conditions could severely disrupt the normal operation of our business and adversely impact our financial condition and results of operations.

Moreover, climate change may result in various physical risks, such as the increased frequency or intensity of extreme weather events or changes in meteorological and hydrological patterns, that could adversely impact our operations. Such physical risks may result in damage to our facilities or otherwise adversely impact our operations, such as if facilities are subject to water use curtailments in response to drought, or demand for our products, such as to the extent warmer winters reduce the demand for energy for heating purposes, which may ultimately reduce demand for the products we provide. Such physical risks may also impact our suppliers, which may adversely affect our ability to provide our products. Extreme weather conditions can interfere with our operations and increase our costs, and damage resulting from extreme weather may not be fully insured.

Our operations will be subject to federal, state and local laws and regulations related to environmental and natural resources protection and occupational health and safety, which may expose us to significant costs and liabilities and result in increased costs and additional operating restrictions or delays.

Our oil, natural gas and NGLs exploration, production and development operations will be subject to stringent federal, state, local and other applicable laws and regulations governing worker health and safety, the release or disposal of materials into the environment or otherwise relating to environmental protection. Numerous governmental entities, including the U.S. Environmental Protection Agency (the “EPA”), the U.S. Occupational Safety and Health Administration, and analogous state agencies, including the CDPHE and the CECMC, have the power to enforce compliance with these laws and regulations. These laws and regulations may, among other things, require the acquisition of permits to conduct drilling; govern the amounts and types of substances that may be released into the environment; limit or prohibit construction or drilling activities in environmentally-sensitive areas such as wetlands, wilderness areas or areas inhabited by endangered or threatened species; require investigatory and remedial actions to mitigate pollution conditions; impose obligations to reclaim and abandon well sites and pits; impose seasonal limitations on our ability to conduct operations due to wildlife migration patterns or other similar concerns; and impose specific criteria addressing worker protection. Compliance with such laws and regulations may impact our operations and production, require us to install new or modified emission controls on equipment or processes, incur longer permitting timelines, restrict the areas in which some or all operational activities may be conducted, and incur significantly increased capital or operating expenditures, which costs may be significant. The regulatory burden on the oil and gas industry increases the cost of doing business in the industry and consequently affects profitability.

Additionally, certain environmental laws impose strict, joint and several liability for costs required to remediate and restore sites where hydrocarbons, materials or wastes have been stored or released. Failure to comply with these laws and regulations may also result in the assessment of sanctions, including administrative, civil and criminal penalties, the imposition of investigatory, remedial and corrective action obligations or the incurrence of capital expenditures, the occurrence of restrictions, delays or cancellations in the permitting, development or expansion of projects and the issuance of orders enjoining some or all of our operations in affected areas. Moreover, accidental spills or other releases may occur in the course of our operations, and we cannot assure you that we will not incur significant costs and liabilities as a result of such spills or releases, including any third-party claims for damage to property, natural resources or persons. We may not be able to fully recover such costs from insurance. One or more of these developments that impact us, our service providers or our customers could have a material adverse effect on our business, results of operations and financial condition and reduce demand for our products.

Certain interest groups generally opposed to the development of oil and gas, and hydraulic fracturing in particular, have from time to time advanced various options for ballot initiatives aimed at significantly limiting or preventing the development of oil and gas. For example, following the failure of several ballot initiatives to restrict oil and gas development, Colorado passed a law in April 2019 (Senate Bill 19-181) that, among other things, changes the mission of the CECMC from fostering oil and gas development to instead focus on environmental protection, directs the CECMC and various state agencies to consider new rules imposing stricter environmental controls on the oil and gas industry, and provides local governments with the authority to promulgate their own regulations on oil and gas development. Pursuant to this statutory change, the CECMC has issued new rules relating to the agency’s new mission—formerly “fostering” oil and gas development, now “regulating” it—including, among other things, increasing oil and gas setbacks to a minimum of 2,000 feet from schools and childcare facilities, prohibiting routine venting and flaring, and increasing wildlife protections. Additional rules will also address cumulative impacts through a new state regulatory program and will completely revise state permitting procedures. In May 2023, Colorado passed a law (House Bill 1294) that requires the CECMC to promulgate rules addressing cumulative impacts of oil and gas operations by April 28, 2024. CECMC is currently assessing draft rules pursuant to this law, which, if finalized as proposed, would require regulators to consider cumulative impacts of oil and gas operations in permitting decisions and increase scrutiny on the project’s proximity to other industrial sites, residential areas and school areas, disproportionately impacted (“DI”) communities, and “cumulatively impacted communities.” The draft rules would also set GHG emissions intensity targets for oil and gas operators and require regulators to consider such targets in their cumulative impacts analysis, as well as the potential to restrict operations during the summer in Ozone Nonattainment Areas. While the ultimate impact of the new Colorado laws and related rules is currently unknown, these laws or passage or enactment of other similar legislation could have a material adverse effect on our operations in Colorado.

The general trend in environmental regulation is to place more restrictions and limitations on activities that may affect the environment. There can be no assurance as to the amount or timing of future expenditures for environmental compliance or remediation, and actual future expenditures may be materially different from the amounts we currently anticipate. Revised or additional regulations that result in increased compliance costs or additional operating restrictions, particularly if those costs are not fully recoverable from our customers, could have a material adverse effect on our business, financial position, results of operations and prospects.

Our oil and gas exploration, production, and development activities may be subject to a series of risks related to climate change and energy transition initiatives.

The threat of climate change continues to attract considerable attention in the United States and around the world. Numerous proposals have been made and could continue to be made at the international, national, regional and state levels of government to monitor and limit emissions of greenhouse gases (“GHGs”). These efforts have included consideration of cap-and-trade programs, carbon taxes, GHG disclosure obligations and regulations that directly limit GHG emissions from certain sources. President Biden has identified addressing climate change as a priority under his administration and has issued, and may continue to issue, executive orders related to that goal. For example, in January 2024, the Biden administration announced a temporary pause on the U.S. Department of Energy’s (“DOE”) review of pending applications for authorization to export LNG to countries that have not entered into free trade agreements (“FTAs”) with the United States (so-called non-FTA countries) until the DOE updates its underlying analyses for such authorizations using more current data to account for considerations like potential energy cost increases for consumers and manufacturers or the latest assessment of the impact of GHG emissions. While this pause may not directly impact our exploration, production and development activities, it may affect the demand for our products, which could have a material adverse effect on our business and financial position.

Also at the federal level, the EPA has adopted rules that, among other things, establish construction and operating permit reviews for GHG emissions from certain large stationary sources, require the monitoring and annual reporting of GHG emissions from certain petroleum and natural gas system sources, and impose new standards reducing methane emissions from oil and gas operations through limitations on venting and flaring and the implementation of enhanced emission leak detection and repair requirements. In December 2023 the EPA finalized more stringent methane rules for new, modified, and reconstructed facilities, known as OOOOb, as well as standards for existing sources for the first time ever, known as OOOOc. Under the final rules, states have two years to prepare and submit their plans to impose methane emission controls on existing sources. The presumptive standards established under the final rules are generally the same for both new and existing sources and include enhanced leak detection survey requirements using optical gas imaging and other advanced monitoring to encourage the deployment of innovative technologies to detect and reduce methane emissions, reduction of emissions by 95% through capture and control systems, zero-emission requirements for certain devices, and the establishment of a “super emitter” response program that would allow third parties to make reports to the EPA of large methane emission events, triggering certain investigation and repair requirements. Fines and penalties for violations of these rules can be substantial.

In addition, the U.S. Congress may continue to consider and pass legislation related to the reduction of GHG emissions, including methane and carbon dioxide. For example, the Inflation Reduction Act of 2022 (the “IRA”), which appropriates significant federal funding for renewable energy initiatives and, for the first time ever, imposes a fee on GHG emissions from certain facilities, was signed into law in August 2022. The methane emissions charge would start in calendar year 2024 at $900 per ton of methane, increase to $1,200 in 2025, and be set at $1,500 for 2026 and each year after. Calculation of the fee is based on certain thresholds established in the IRA. In January 2024, the EPA issued a proposed rule to implement the waste emissions charge with a proposed effective date in 2025 for reporting year 2024 emissions. The methane charge and the incentives for renewable energy infrastructure development could impose additional costs on our operations and further accelerate the transition of the economy away from the use of oil and natural gas towards lower- or zero-carbon emissions alternatives. Furthermore, the SEC has proposed rules that, among other matters, will establish a framework for the reporting of climate risks.

States have also implemented or are considering implementing laws and regulations that would require climate-related disclosures, which could result in additional costs to comply with disclosure requirements as well as increase costs of and restrictions on access to capital. Separately, enhanced climate related disclosure requirements could lead to reputational or other harm with customers, regulators, investors or other stakeholders and could also increase our litigation risks relating to alleged climate-related damages resulting from our operations, statements alleged to have been made by us or others in our industry regarding climate change risks, or in connection with any future disclosures we may make regarding reported emissions, particularly given the inherent uncertainties and estimations with respect to calculating and reporting GHG emissions. From time to time, the SEC has also focused additional scrutiny on existing climate-change related disclosures in public filings, increasing the potential for enforcement if the SEC were to allege an issuer’s existing climate disclosures were misleading or deficient. These ongoing regulatory actions and the emissions fee and funding provisions of the IRA could increase operating costs within the oil and gas industry and accelerate the transition away from fossil fuels, which could in turn adversely affect our business and results of operations.

At the international level, the United Nations-sponsored Paris Agreement, though non-binding, calls for signatory nations to limit their GHG emissions through individually-determined reduction goals every five years after 2020. In February 2021, President Biden recommitted the United States to long-term international goals to reduce emissions, including those under the Paris Agreement. President Biden announced in April 2021 a new, more rigorous nationally determined emissions reduction level of 50 to 52 percent from 2005 levels in economy-wide net GHG emissions by 2030. Moreover, the international community convenes annually at the Conference of the Parties to negotiate further pledges and initiatives, such as the Global Methane Pledge (a collective goal to reduce global methane emissions by 30 percent from 2020 levels by 2030). The impacts of these orders, pledges, agreements and any legislation or regulation promulgated to fulfill the United States’ commitments under the Paris Agreement or other international agreements cannot be predicted at this time. In December 2023, at the 28th Conference of the Parties, the parties signed onto an agreement to transition away from fossil fuels in energy systems and increase renewable energy capacity, though no timeline for doing so was set. While non-binding, the agreements coming out of these conferences could result in increased pressure among financial institutions and various stakeholders to reduce or otherwise impose more stringent limitations on funding for, and increase potential opposition to, the exploration and production of fossil fuels.

Litigation risks are also increasing, as a number of states, municipalities, environmental organizations and other plaintiffs have sought to bring suits against oil and natural gas exploration and production companies in state or federal court, alleging, among other things, that such energy companies created public nuisances by producing fuels that contributed to global warming effects, such as rising sea levels, and therefore, are responsible for roadway and infrastructure damages as a result, or alleging that the companies have been aware of the adverse effects of climate change for some time but defrauded their investors by failing to adequately disclose those impacts. Involvement in such a case, regardless of the substance of the allegations, could have adverse reputational and financial impacts and an unfavorable ruling in any such case could significantly impact our operations and could have an adverse impact on our financial condition or operations.

There are also increasing financial risks for oil and gas producers as certain shareholders, bondholders and lenders may elect in the future to shift some or all of their investments into non-fossil fuel energy related sectors. Certain institutional lenders who provide financing to fossil-fuel energy companies have shifted their investment practices to those that favor “clean” power sources, such as wind and solar, making those sources more attractive, and some of them may elect not to provide funding for fossil fuel energy companies in the short or long term. Many of the largest U.S. banks have made “net zero” carbon emission commitments and have announced that they will be assessing financed emissions across their portfolios and taking steps to quantify and reduce those emissions. Additionally, there is also the possibility that financial institutions will be pressured or required to adopt policies that limit funding for fossil fuel energy companies. For example, in 2021 the Glasgow Financial Alliance for Net Zero (“GFANZ”) announced that commitments from over 450 firms across 45 countries had resulted in over $130 trillion in capital committed to net zero goals. The various sub-alliances of GFANZ generally require participants to set short-term, sector-specific targets to transition their financing, investing, and/or underwriting activities to net zero by 2050. Additionally, there is the possibility that financial institutions will be required to adopt policies that limit funding for fossil fuel energy companies. In late 2020, the Federal Reserve joined the Network for Greening the Financial System, a consortium of financial regulators focused on addressing climate-related risks in the financial sector. More recently, in November 2021, the Federal Reserve issued a statement in support of the efforts of the Network for Greening the Financial System to identify key issues and potential solutions for the climate-related challenges most relevant to central banks and supervisory authorities. In September 2022, the Federal Reserve announced that six of the largest U.S. largest banks will participate in a pilot climate scenario analysis exercise, which took place throughout 2023, to enhance the ability of firms and supervisors to measure and manage climate-related financial risk. While we cannot predict what policies may result from these developments, such efforts could make it more difficult to secure funding for exploration and production business activities on favorable terms, or at all. Although there has been recent political support to counteract these initiatives, these and other developments in the financial sector could lead to some lenders restricting access to capital for or divesting from certain industries or companies, including the oil and gas sector, or requiring that borrowers take additional steps to reduce their GHG emissions. Any material reduction in the capital available to us or our fossil fuel-related customers could make it more difficult to secure funding for exploration, development, production, transportation, and processing activities, which could reduce the demand for our products and services.

Our oil and gas exploration, production, and development activities may be subject to physical risks related to potential climate change impacts.

Increasing concentrations of GHGs in the Earth’s atmosphere may produce climate changes that could have significant physical effects, such as increased frequency and severity of storms, droughts, wildfires, and floods and other climatic events, as well as chronic shifts in temperature and precipitation patterns. These climatic developments have the potential to cause physical damage to our assets or those of our vendors and suppliers and could disrupt our supply chains, and thus could have an adverse effect on our business, financial position, operations and prospects.

Additionally, changing meteorological conditions, particularly temperature, may result in changes to the amount, timing, or location of demand for energy or its production. While our operational consideration of changing climatic conditions and inclusion of safety factors in design is intended to reduce the uncertainties that climate change and other events may potentially introduce, our ability to mitigate the adverse impacts of these events depends in part on the effectiveness of our facilities and disaster preparedness and response and business continuity planning, which may not have considered or be prepared for every eventuality.

Our business and ability to secure financing may be adversely impacted by increasing stakeholder and market attention to ESG matters.

Businesses across all industries are facing increasing scrutiny from stakeholders related to their ESG practices. Businesses that are perceived to be operating in contrast to investor or stakeholder expectations and standards, which are continuing to evolve, or businesses that are perceived to have not responded appropriately to the growing concern for ESG issues, regardless of whether there is a legal requirement to do so, may suffer from reputational damage and the business, financial condition, and/or stock price of such business entity could be materially and adversely affected. Increasing attention to climate change, societal expectations on companies to address climate change, investor and societal expectations regarding voluntary ESG-related disclosures, increasing mandatory ESG disclosures, and consumer demand for alternative forms of energy may result in increased operating and compliance costs, reduced demand for our products, reduced profits, increased legislative and judicial scrutiny, investigations and litigation, reputational damage, and negative impacts on our access to capital markets. To the extent that societal pressures or political or other factors are involved, it is possible that we could be subject to additional governmental investigations, private litigation or activist campaigns as stockholders may attempt to effect changes to our business or governance practices.

While we may elect to seek out various voluntary ESG targets in the future, such targets are aspirational. We may not be able to meet such targets in the manner or on such a timeline as initially contemplated, including as a result of unforeseen costs or technical difficulties associated with achieving such results. Similarly, while we may decide to participate in various voluntary ESG frameworks and certification programs, such participation may not have the intended results on our ESG profile. In addition, voluntary disclosures regarding ESG matters, as well as any ESG disclosures currently required or required in the future, could result in private litigation or government investigation or enforcement action regarding the sufficiency or validity of such disclosures. Moreover, failure or a perception of failure to implement ESG strategies or achieve ESG goals or commitments, including any GHG emission reduction or carbon intensity goals or commitments, could result in private litigation and damage our reputation, cause investors or consumers to lose confidence in us, and negatively impact our operations and goodwill. Notwithstanding our election to pursue aspirational ESG-related targets in the future, we may receive pressure from investors, lenders or other groups to adopt more aggressive climate or other ESG-related goals, but we cannot guarantee that we will be able to implement such goals because of potential costs, technical or operational obstacles or other market or technological developments beyond our control.

Restrictions and regulations regarding hydraulic fracturing could result in increased costs, delays and cancellations in our planned oil, natural gas and NGLs exploration, production and development activities.

Our operations will include hydraulic fracturing activities. Hydraulic fracturing is typically regulated by state oil and gas commissions, but the practice continues to attract considerable public, scientific and governmental attention in certain parts of the country, resulting in increased scrutiny and regulation, including by federal agencies. Many states have adopted rules that impose new or more stringent permitting, public disclosure or well construction requirements on hydraulic fracturing activities. For example, Colorado requires the disclosure of chemicals used in hydraulic fracturing and recently extended setback requirements for drilling activities. Local governments may also impose, or attempt to impose, restrictions on the time, place, and manner in which hydraulic fracturing activities may occur. Some state and local authorities have considered or imposed new laws and rules related to hydraulic fracturing, including temporary or permanent bans, additional permit requirements, operational restrictions, and chemical disclosure obligations on hydraulic fracturing in certain jurisdictions or in environmentally sensitive areas. The EPA has also asserted federal regulatory authority over certain aspects of hydraulic fracturing. For example, in December 2023, the EPA issued final rules that update new source performance standard requirements and that will impose more stringent controls on methane and volatile organic compounds emissions from oil and gas development and production operations, including hydraulic fracturing and other well completion activity. Additionally, certain federal and state agencies have evaluated or are evaluating potential impacts of hydraulic fracturing on drinking water sources or seismic events. These ongoing studies could spur initiatives to further regulate hydraulic fracturing or otherwise make it more difficult and costly to perform hydraulic fracturing activities. Any new or more stringent federal, state, local or other applicable legal requirements such as presidential executive orders or state or local ballot initiatives relating to hydraulic fracturing that impose restrictions, delays or cancellations in areas where we plan to operate could cause us to incur potentially significant added costs to comply with such requirements or experience delays, curtailment, or preclusion from the pursuit of exploration, development or production activities.

Our planned oil, natural gas and NGLs exploration and production activities could be adversely impacted by restrictions on our ability to obtain water or dispose of produced water.

Our operations will require water for our planned oil and natural gas exploration during drilling and completion activities. Our access to water may be limited due to reasons such as prolonged drought, private third party competition for water in localized areas or our inability to acquire or maintain water sourcing permits or other rights as well as governmental regulations or restrictions adopted in the future. For example, the Governor of Colorado recently signed into law HB 1242 which places restrictions on the use of fresh water for oil and gas operations and requires oil and gas operators to report their water use. Any difficulty or restriction on locating or contractually acquiring sufficient amounts of water in an economical manner could adversely impact our planned operations.

Additionally, we must dispose of the fluids produced during oil and natural gas production, including produced water. We may choose to dispose of produced water into deep wells by means of injection, either directly ourselves or through third party contractors. While we may seek to reuse or recycle produced water instead of disposing of such water, our costs for disposing of produced water could increase significantly as a result of increased regulation or if reusing and recycling water becomes impractical. Disposal wells are regulated pursuant to the Underground Injection Control (“UIC”) program established under the federal Safe Drinking Water Act and analogous state laws. The UIC program requires permits from the EPA or an analogous state agency for construction and operation of such disposal wells, establishes minimum standards for disposal well operations, and restricts the types and quantities of fluids that may be disposed.

In recent years, wells used for the disposal by injection of flowback water or certain other oilfield fluids below ground into non-producing formations have been associated with an increased number of seismic events, with research suggesting that the link between seismic events and wastewater disposal may vary by region and local geology. The U.S. geological survey has recently identified Colorado as one of six states with the most significant hazards from induced seismicity. Concerns by the public and governmental authorities have prompted several state agencies to require operators to take certain prescriptive actions or limit disposal volumes following unusual seismic activity. The CECMC requires operators to monitor and evaluate for seismicity risks in certain situations. Other states have from time to time suspended disposal well permits or otherwise restricted activity in certain areas in response to seismic activity. For example, in both New Mexico and Texas, state regulatory agencies have implemented seismicity response programs that have resulted in state regulators suspending or curtailing disposal well injection operations and imposing additional seismic monitoring and reporting requirements on disposal well operators. Restrictions on produced water disposal well injection activities or suspensions of such activities, whether due to the occurrence of seismic events or other regulatory actions could increase our costs to dispose of produced water and adversely impact our results of operations.

Laws and regulations pertaining to the protection of threatened and endangered species and their habitats could delay, restrict or prohibit our planned oil, natural gas and NGLs exploration and production operations and adversely affect the development and production of our reserves.

The Endangered Species Act (“ESA”) and comparable state laws protect endangered and threatened species and their habitats. Under the ESA, the U.S. Fish and Wildlife Service may designate critical habitat areas that it believes are necessary for survival of species listed as threatened or endangered. Similar protections are offered to migratory birds under the Migratory Bird Treaty Act of 1918. Such designations could require us to develop mitigation plans to avoid potential adverse effects to protected species and their habitats, and our oil and gas operations may be delayed, restricted or prohibited in certain locations or during certain seasons, such as breeding and nesting seasons, when those operations could have an adverse effect on the species. Moreover, the future listing of previously unprotected species as threatened or endangered in areas where we are operating in the future could cause us to incur increased costs arising from species protection measures or could result in delays, restrictions or prohibitions on our planned development and production activities.

Certain U.S. federal income tax deductions currently available with respect to natural gas and oil exploration and development may be eliminated as a result of future legislation.

From time to time, legislation has been proposed that would, if enacted into law, make significant changes to U.S. tax laws, including certain key U.S. federal income tax provisions currently available to oil and gas companies. Such legislative changes have included, but have not been limited to, (i) the repeal of the percentage depletion allowance for natural gas and oil properties, (ii) the elimination of current deductions for intangible drilling and development costs and (iii) an extension of the amortization period for certain geological and geophysical expenditures. Although these provisions were largely unchanged with the enactment of the IRA, Congress could consider, and could include, some or all of these proposals as part of future tax reform legislation. Moreover, other more general features of any additional tax reform legislation, including changes to cost recovery rules, may be developed that also would change the taxation of oil and gas companies. It is unclear whether these or similar changes will be enacted in future legislation and, if enacted, how soon any such changes could take effect. The passage of any legislation as a result of these proposals or any similar changes in U.S. federal income tax laws could eliminate or postpone certain tax deductions that currently are available with respect to oil and gas development or increase costs, and any such changes could have an adverse effect on our financial position, results of operations and cash flows.

We may not be able to use a portion of our net operating loss carryforwards and other tax attributes to reduce our future U.S. federal and state income tax obligations, which could adversely affect our cash flows.

We currently have U.S. federal and state net operating loss (“NOL”) carryforwards. Our ability to use these tax attributes to reduce our future U.S. federal and state income tax obligations depends on many factors, including our future taxable income, which cannot be assured. In addition, our ability to use NOL carryforwards and other tax attributes may be subject to significant limitations under Section 382 and Section 383 of the Internal Revenue Code of 1986, as amended (the “Code”). Under those sections of the Code, if a corporation undergoes an “ownership change” (as defined in the Code), the corporation’s ability to use its pre-change NOL carryforwards and other tax attributes may be substantially limited.

Determining the limitations under Section 382 of the Code is technical and complex. A corporation generally will experience an ownership change if one or more stockholders (or groups of stockholders) who are each deemed to own at least 5% of the corporation’s stock increase their ownership by more than 50 percentage points over their lowest ownership percentage within a rolling three-year period. We may in the future undergo an ownership change under Section 382 of the Code. If an ownership change occurs, our ability to use our NOL carryforwards and other tax attributes to reduce our future U.S. federal and state income tax obligations may be materially limited, which could adversely affect our cash flows.

Risks Related to the Company

We have historically incurred significant losses, and may be unable to generate profitability. Our ability to successfully operate and expand our business is dependent on the consummation of the NRO Acquisition or our ability to raise additional capital to support our drilling program on our existing assets.

Historically, we have relied upon cash from financing activities to fund substantially all of the cash requirements of our activities and have incurred significant losses and experienced negative cash flow. For the nine months ended September 30, 2023, we incurred a net loss of $55,626,937, and for the year ended December 31, 2022, we incurred a net loss of $461,520. We had stockholders’ deficit of $64,047,831 and members’ deficit of $381,520 as of September 30, 2023 and December 31, 2022, respectively. Furthermore, we sold all of our revenue-generating assets in the Crypto Sale. We do not currently have sufficient capital to consummate the NRO Acquisition or to complete any of our existing assets. As a result, until we are able to raise additional capital to consummate the NRO Acquisition or enable us to drill wells on our existing properties, we will be unable to generate any revenue. We cannot predict if we will be able to raise the necessary capital and, even if we are able to raise sufficient funds to complete the NRO Acquisition or commence drilling operations and production on our assets, whether such production will be profitable. We may continue to incur losses for an indeterminate period of time and may be unable to sustain profitability. An extended period of losses and negative cash flow may prevent us from successfully operating and expanding our business. We may be unable to sustain or increase our profitability on a quarterly or annual basis. Failure to do so would continue to have a material adverse effect on our accumulated deficit, would affect our cash flows, would affect our efforts to raise capital and is likely to result in a decline in our common stock price.

If we needWe will require significant additional capital to fund our growing operations,operations; we may not be able to obtain sufficient capital and may be forced to limit the scope of our operations.

We have had to rely on a combination of cash flow from operations and new capital in order to sustain our business. As we move forward to implement our growth strategies, we may experience increased capital needs. We may not however, have sufficient capital to fund our future operations without significant additional capital investments.investments, including the planned drilling of oil and gas wells. If adequate additional financing is not available on reasonable terms or at all, we may not be able to carry out our corporate strategy and we would be forced to modify our business plans (e.g., limit our expansion, limit our marketing effortsgrowth, and/or decrease or eliminate capital expenditures), any of which may adversely affect our financial condition, results of operations and cash flow. Such reduction could materially adversely affect our business and our ability to compete. There can be no assurance that financing will be available in a timely manner or in amounts or on terms acceptable to the Company, or at all.

 

The Company’s ability to obtain external financing in the future may be subject to a variety of uncertainties, including its future financial condition, results of operations, cash flows and the liquidity of international capital and lending markets. We may need to undertake equity, equity-linked or debt financings to secure additional funds. If we raise additional funds through future issuances of equity or convertible debt securities, our existing stockholders could suffer significant dilution, and any new equity securities we issue could have rights, preferences and privileges superior to those of holders of our Common Stock. Any debt financing that we secure in the future could involve restrictive covenants relating to our capital raising activities and other financial and operational matters, including the ability to pay dividends. This may make it more difficult for us to obtain additional capital and to pursue business opportunities. A large amount of bank borrowings and other debt may result in a significant increase in interest expense while at the same time exposing the Company to increased interest rate risks.

We may not be able to obtain additional financing on terms favorable to us, if at all. If we are unable to obtain adequate financing or financing on terms satisfactory to us when we require it, our ability to continue to support our business growth and respond to business challenges could be significantly impaired, and our business may be adversely affected. Our capital needs will depend on numerous factors, including, without limitation, (i) our profitability, (ii) our ability to respond to a release of competitive products by our competitors, and (iii) the amount of our capital expenditures, including acquisitions. Moreover, the costs involved may exceed those originally contemplated. Cost savings and other economic benefits expected may not materialize as a result of any cost overruns or changes in market circumstances. Failure to obtain intended economic benefits could adversely affect our business, financial condition and operating performances.

 

We need to manage growth in operations to maximize our potential growth and achieve our expected revenues. Our failure to manage growth can cause a disruption of our operations that may result in the failure to generate revenues at levels we expect.

 

In order to maximize potential growth, in our current markets, we may have to expand our operations. Such expansion will place a significant strain on our management and our operational, accounting, and information systems. We expect that we will need to continue to improve our financial controls, operating procedures and management information systems. We will also need to effectively train, motivate, and manage our employees.operations. Our failure to manage our growth could disrupt our operations and ultimately prevent us from generating the revenues we expect.

 

We recently entered into collaboration arrangements independ on the digital media space. There can be no assurance they will produce commercial success.

We recently entered into collaboration arrangements to provide advertising-supported linear programming and SVOD content in China and to jointly discover top artistic talent with the aim of incubating the next generation of movies and media. There can be no assurance that these initiatives will achieve commercial success or, even if they do, that they will be profitable for the Company.

We are subject to the termsservices of a letter agreement with Bristol, our principal stockholder, which may hinder our ability to raise additional capital ifsmall number of key personnel, and when needed.

In connection with the exchange of certain outstanding indebtedness for shares of our Preferred Stock, we entered into an agreement with Bristol, our principal stockholder, which will become effective upon the exchange. The agreement provides, among other things, that Bristol may exchange its shares of Series A Preferred Stock as consideration in any future financing and the consent of Bristol will be required for the incurrence of certain liens on the Company’s assets. These terms may hinder our ability to raise additional capital on adequate terms, if at all. If we are not successful in raising sufficient additional capital as needed, we may be compelled to reduce the scope of our operations and planned capital expenditures and/or sell or license certain assets at inopportune times, which could have a material and adverse effect on our ability to pursue our business strategy and our future financial condition.

Our ability to use NOLs to reduce future tax payments may be limited if taxable income does not reach sufficient levels or there is a change in ownership of the Company.

At December 31, 2017, we had net operating loss carry-forwards (“NOLs”) of approximately $9.9 million for U.S. federal tax purposes and also anticipate NOLs for state tax purposes. These NOLs expire at varying dates through 2036. To the extent available, and to the extent that we generate taxable income, we intend to use these NOLs to reduce the corporate income tax liability associated with our operations. Section 382 (“Section 382”) of the Internal Revenue Code of 1986, as amended (the “Code”), generally imposes an annual limitation on the amount of NOLs that may be used to offset taxable income when a corporation has undergone significant changes in stock ownership. In general, an ownership change, as defined by Section 382, results from a transaction or series of transactions over a three-year period resulting in an ownership change of more than 50 percentage points of the outstanding stock of a company by certain stockholders or public groups, which are generally outside of our control.

Relating to Our Business and Industry

General

We may not be able to prevent others from usingoperate and grow our intellectual property, and may be subjectbusiness effectively if we lose their services or are unable to claims by third parties that we infringe on their intellectual property.attract qualified personnel in the future.

 

Our success depends in part upon the continued service of a small number of key personnel. They are critical to the overall management of the Company, and our strategic direction. We regardrely heavily on them because they have substantial experience with the content that we planCompany and our business strategies. Our ability to distribute via digital media to beretain them is therefore very important to our future success. We plan to rely on non-disclosure and other contractual provisions to protecthave employment agreements with our proprietary rights. We may also try to protect our intellectual property rights by, among other things, searching the Internet to detect unauthorized use of our intellectual property.

However, policing the unauthorized use of our intellectual property is often difficult and any steps we take maykey personnel, but these employment agreements do not in every case, prevent the infringement by unauthorized third parties. Further, there can be no assuranceensure that our efforts to enforce our rights and protect our intellectual property will be successful. We may need to resort to litigation to enforce our intellectual property rights, which may result in substantial costs and diversion of resources and management attention.

Further, although management does not believe that our products and services infringe on the intellectual rights of others, there is no assurance that wethey will not bevoluntarily terminate their employment with us. The loss of any key personnel would require the target of infringement or other claims. Such claims, even if not true,remaining key personnel to divert immediate attention to seeking a replacement. Competition for senior management personnel is intense, and our inability to find a suitable replacement for any departing key personnel in a timely basis could result in significant legaladversely affect our ability to operate and other costs and may be a distraction to our management or interruptgrow our business.

 

We encounter competition in our business, and any failurePast performance by members of the Company’s management team may not be indicative of an ability to compete effectively could adversely affect our resultscomplete the NRO Acquisition or of operations.future performance of the Company.

 

We anticipate that our competitors will continue to expandPast performance and seek to obtain additional market share with competitive price and performance characteristics. Aggressive expansionoperational experience of our competitors ormanagement team and their affiliates is not a guarantee of the entrance of new competitors into our markets could have a material adverse effect on our business, results of operations and financial condition.

If we do not compete successfully against new and existing competitors, we may lose our market share, and our operating results may be adversely affected.

We compete with other advertising service providers that may reach our target audience by means that are more effective than our Comic Conventions and digital media. Further, if such other providers of advertising have a long operating history, large product and service suites, more capital resources and broad international or local recognition, our operating results may be adversely affected if we cannot successfully compete.

Our future success depends upon, in large part, our continuingCompany’s ability to attract and retain qualified personnel.

Expansioncomplete the NRO Acquisition nor, if consummated, a guarantee that the intended benefits of our business and operations may require additional managers and employees with industry experience, in which case our successthe NRO Acquisition will be dependent on our ability to attract and retain experienced management personnel and other employees. There can be no assuranceachieved or that we will be able to attractsuccessfully develop and operate the Genesis Assets. You should not rely on the historical record of our management team or retain qualified personnel. Competition may also make it more difficult and expensive to attract, hire and retain qualified managers and employees. If we fail to attract, train and retain sufficient numberstheir affiliates’ performance as indicative of the qualified personnel,future performance of the Company or of an investment in our prospects, business, financial condition and results of operations will be materially and adversely affected.Common Stock.

 

Comic Conventions

If we do not maintain and develop our Wizard World Comic Convention brand, we will not be able to attract an audience to the Comic Conventions.

We attract audiences and advertisers partly through brand name recognition. We believe that establishing, maintaining and enhancing our portfolio of Comic Conventions and the brands of our strategic partners will enhance our growth prospects. The promotion of our Wizard World Comic Convention brand and those of our strategic partners will depend largely on our success in maintaining a sizable and loyal audience, providing high-quality content and organizing effective marketing programs. If we fail to meet the standards to which our consumers are accustomed, our reputation will be harmed and we may lose market share.

Our future success depends on attracting sponsors and pop culture advertisers who will advertise at our Comic Conventions. If we fail to attract a sufficient number of sponsors and pop culture advertisers, our operating results and revenues may not meet expectations.

One of our important strategies is to create an integrated platform of tours on which sponsors and pop culture advertisers wishing to reach our young male and female target audience may advertise. However, advertisers may find that our targeted demographic does not consist of their desired consumers or a critical mass of consumers, decide to use a competitor’s services or decide not to use our services for other reasons. If the sponsors and pop culture advertisers decide against advertising with us, we may not realize our growth potential or meet investor expectations. Our future operating results and business prospects could be adversely affected.

We may not be able to respond to changing consumer preferences and our sales may decline.

We operate in markets that are subject to change, including changes in customer preferences. New fads, trends and shifts in pop culture could affect the type of live events customers will attend or the products consumers will purchase. Content in which we have invested significant resources may fail to meet consumer demand at the time. A decrease in the level of media exposure or popularity of the pop culture market or a loss in sales could have a material adverse effect on our business, prospects and financial condition.

We rely on key contracts and business relationships, and if our current or future business partners or contracting counterparties fail to perform or terminate any of their contractual arrangements with us for any reason or cease operations, or should we fail to adequately identify key business relationships, our business could be disrupted and our reputation may be harmed.

 

If any of our current or future business partners or contracting counterparties fails to perform or terminates their agreement(s) with us for any reason, or if our current or future business partners or contracting counterparties with which we have short-term agreements refuse to extend or renew the agreement or enter into a similar agreement, our ability to carry on operations and cross-sell sales and marketing services among different platforms may be impaired. In addition, we will depend on the continued operation of our long-term business partners and contracting counterparties and on maintaining good relations with them. If one of our future long-term partners or counterparties is unable (including as a result of bankruptcy or a liquidation proceeding) or unwilling to continue operating in the line of business that is the subject of our contract, we may not be able to obtain similar relationships and agreements on terms acceptable to us or at all. If a current or future partner or counterparty fails to perform or terminates any of the agreements with us or discontinues operations, and we are unable to obtain similar relationships or agreements, such events could have an adverse effect on our operating results and financial condition. Further, if we are unable to timely produce our Comic Conventions or produce the same quality of Comic Conventions to which our target demographic has been accustomed, the consequences could be far-reaching and harmful to our reputation, existing business relationships and future growth potential.

We may also need to form new strategic partnerships or joint ventures to access appropriate assets and industry know-how. Failing to identify, execute and integrate such future partnerships or joint ventures may have an adverse effect on our business, growth, financial condition, and cash flow from operations.

 

Our future success depends on attracting high-profile celebritiesTerrorist attacks, cyberattacks and VIPs to our Comic Conventions. If we fail to attract such celebrities and VIPs, our attendance may suffer and our operating results and revenues may be adversely impacted.

Our ability to maintain our competitive position will be dependent on attracting high profile celebrities and VIPs to attend our Comic Conventions. We attract our audience by providing opportunities to meet some of their favorite celebrities. Our failure to attract such high-profile celebrities and VIPs may hurt the attendance at our Comic Conventions and as a result, our operations results and revenues may be adversely impacted.

Digital Media

We could face a variety of risks of expanding into a new business.

We expect to continue to expand into digital media and content creation. Risks of our entry into the new business line of digital media, include, without limitation: (i) potential diversion of management’s attention and other resources, including available cash, from our existing businesses; (ii) unanticipated liabilities or contingencies; (iii) the need for additional capital and other resources to expand into this new line of business; and (iv) inefficient combination or integration of operational and management systems and controls. Entry into a new line of business may also subject us to new laws and regulations with which we are not familiar, and may lead to increased litigation and regulatory risk. Further, our business model and strategy are still evolving and are continually being reviewed and revised, and we may not be able to successfully implement our business model and strategy. We may not be able to attract a sufficiently large number of audience or customers, or recover costs incurred for developing and marketing these products or services. If we are unable to successfully implement our growth strategies, our revenue and profitability may not grow as we expect, our competitiveness may be materially and adversely affected, and our reputation and business may be harmed.

In developing and marketing the new business of digital media, we may invest significant time and resources. Initial timetables for the introduction and development of our digital media business may not be achieved and price and profitability targets may not prove feasible. Furthermore, any new line of business could have a significant impact on the effectiveness of our system of internal controls. Failure to successfully manage these risks in the development and implementation of our new digital media businessthreats could have a material adverse effect on our business, financial condition and results of operations and financial condition.

We will face significant competition in the digital media business. If we fail to compete effectively, we may lose users to competitors, which could materially and adversely affect our ability to generate revenues from online advertising.operations.

 

We will face significant competition for online advertising revenues with other websites that sell online advertising services. In addition, we indirectly compete for advertising budgets with traditional advertising media,Terrorist attacks or cyberattacks may significantly affect the energy industry, including our operations and those of our suppliers and customers, as well as general economic conditions, consumer confidence and spending and market liquidity. Cyber incidents, including deliberate attacks, have increased in frequency globally. Strategic targets, such as television and radio stations, newspapers and magazines, and major out-of-home media. Someenergy related assets, may be at greater risk of future attacks than other targets in the United States. We depend on digital technology in many areas of our competitors may have longerbusiness and operations, including recording financial and operating historiesdata, oversight and significantly greater financial, technicalanalysis of our operations and marketing resources than we do,communications with the employees supporting our operations and our customers or service providers. We also collect and store sensitive data in turn may have an advantage in attractingthe ordinary course of our business, including personally identifiable information as well as our proprietary business information and retaining users and advertisers.

Relating to Being a Public Company

If we fail to maintain an effective systemthat of internal control over financial reporting, our ability to accurately and timely report our financial results or prevent fraud may be adversely affected and investor confidence may be adversely impacted.

As directed by Section 404 of the Sarbanes-Oxley Act of 2002, or SOX 404, the Commission adopted rules requiring public companies to include a report of management on our internal controls over financial reporting in their annual reports. Under current Commission rules, our management may conclude that our internal controls over our financial reporting are not effective. Even if our management concludes that our internal controls over financial reporting are effective, our independent registered public accounting firm may issue a report that is qualified if it is not satisfied with our controls or the level at which our controls are documented, designed, operated or reviewed, or if it interprets the relevant requirements differently from us. In the event that we are unable to have effective internal controls,customers, suppliers, investors and othersother stakeholders. The secure processing, maintenance and transmission of information is critical to our operations, and we monitor our key information technology systems in an effort to detect and prevent cyberattacks, security breaches or unauthorized access. Despite our security measures, our information technology systems may lose confidence in the reliability of our financial statements and our ability to obtain equityundergo cyberattacks or debt financing as needed could suffer.

We have identified material weaknesses in our internal control over financial reporting and,security breaches including as a result of such weaknesses,employee error, malfeasance or other threat vectors, which could lead to the corruption, loss, or disclosure of proprietary and sensitive data, misdirected wire transfers, and an inability to: perform services for our management, withcustomers; complete or settle transactions; maintain our books and records; prevent environmental damage; and maintain communications or operations. Significant liability to the participationCompany or third parties may result. We are not able to anticipate, detect or prevent all cyberattacks, particularly because the methodologies used by attackers change frequently or may not be recognized until an attack is already underway or significantly thereafter, and because attackers are increasingly using technologies specifically designed to circumvent cybersecurity measures and avoid detection. Cybersecurity attacks are also becoming more sophisticated and include, but are not limited to, ransomware, credential stuffing, spear phishing, social engineering, use of deepfakes (i.e., highly realistic synthetic media generated by artificial intelligence) and other attempts to gain unauthorized access to data for purposes of extortion or other malfeasance.

Our information and operational technologies, systems and networks, and those of our principal executive officervendors, suppliers, customers and principal financial officer, concludedother business partners, may become the target of cyberattacks or information security breaches that result in the unauthorized release, gathering, monitoring, misuse, loss or destruction of proprietary and other information, or adversely disrupt our disclosure controlsbusiness operations. Advances in computer capabilities, discoveries in the field of artificial intelligence, cryptography, or other developments may result in a compromise or breach of the technology we use to safeguard confidential, personal, or otherwise protected information. As cyberattacks continue to evolve, we may be required to expend significant additional resources to continue to modify or enhance our protective measures or to investigate and remediate any vulnerabilities to cyberattacks. In particular, our implementation of various procedures and internal control overcontrols to monitor and mitigate security threats and to increase security for our personnel, information, facilities and infrastructure may result in increased capital and operating costs. A cyberattack or security breach could result in liability resulting from data privacy or cybersecurity claims, liability under data privacy laws, regulatory penalties, damage to our reputation, long-lasting loss of confidence in us, or additional costs for remediation and modification or enhancement of our information systems to prevent future occurrences, all of which could have a material and adverse effect on our business, financial reporting were not effective ascondition or results of December 31, 2017, December 31, 2016 and December 31, 2015. These material weaknesses were originally identified in connection with our assessment of the effectiveness of internal control over financial reporting as of December 31, 2015, and were determined not to have been remediated as of December 31, 2017.operations. To date, our remediation effortswe have not experienced any material losses relating to address this material weakness have included, among other things, hiring additional qualified personnel and undertaking improvements to our systems and processes. No assurancescyberattacks; however, there can be givenno assurance that our effortswe will sufficiently correct our material weakness or will prevent us from identifying or correcting a material weaknessnot suffer such losses in the future. Our independent registered accounting firm was not required nor did they include an attestation report regarding internal control over financial reporting because we areNo security measure is infallible. Consequently, it is possible that any of these occurrences, or a “smaller reporting company”.

In addition, failure to implement required new or improved controls, or difficulties encountered in their implementation, could harm our operating results or cause us to fail to meet our reporting obligations. If we or our independent registered public accounting firm identify material weaknesses, the disclosurecombination of that fact, even if quickly remedied, could reduce the market’s confidence in our financial statements and harm our stock price. In addition, if we are unable to continue to comply with SOX 404, our non-compliance could subject us to a variety of administrative sanctions, including the inability of registered broker-dealers to make a market in our common stock, which would likely reduce our stock price.

Relating to Our Industry

A decline in general economic conditions and disruption of financial markets may, among other things, reduce the discretionary income of consumers or further erode advertising markets, which could adversely affect our business.

Our operations are affected by general economic conditions, which affect consumers’ disposable income. The demand for entertainment and leisure activities tends to be highly sensitive to the level of consumers’ disposable income. Declines in general economic conditions could reduce the level of discretionary income that our fans and potential fans have to spend on consumer products and entertainment, which could adversely affect our revenues. Volatility and disruption of financial markets could limit our advertisers’, sponsors’, and/or promoters’ ability to obtain adequate financing to maintain operations, and result in a decrease in sales volume thatthem, could have a negative impactmaterial adverse effect on our business, financial condition and results of operations. Continued softness in the market could adversely affect our revenues or the financial viability of our distributors.

 

The advertising marketterms of indebtedness we may incur in the future, including our anticipated revolving credit facility, may restrict our future business and operations.

While we currently do not have any long-term debt obligations and our goal is particularly volatileto operate with limited leverage, we intend to enter into a revolving credit facility primarily to support our hedging activities in connection with the consummation of this offering and the NRO Acquisition, and may incur other indebtedness in the future. The revolving credit facility may contain covenants limiting our ability to pay dividends, incur indebtedness, grant liens, make acquisitions, make investments or dispositions, engage in transactions with affiliates and enter into hedging and derivative arrangements, as well as covenants requiring us to maintain certain financial ratios and tests. In addition, the borrowing base under a credit facility may be subject to periodic review by our lenders. Difficulties in the credit markets may cause the banks to be more restrictive when redetermining the borrowing base. We can make no assurances that we will be able to enter into a credit facility.

Our ability to pay interest and principal on our indebtedness and to satisfy our other obligations will depend on our future operating performance, our financial condition and the availability of refinancing indebtedness, which will be affected by prevailing economic conditions and financial, business and other factors, many of which are beyond our control. We may not be able to effectively adjustgenerate sufficient cash flows to such volatility.

Advertising spending is volatile and sensitive to changes inpay the economy. Our advertising customers may reduce the amount they spendinterest on our media for a number of reasons, including, without limitation:

a downturn in economic conditions;
a deterioration of the ratings of their programs; or
a decline in advertising spending in general.

Wedebt and future working capital, and borrowings or equity financing may not be available to pay or refinance such debt. If we are unable to maintaingenerate sufficient cash flows to satisfy our debt obligations or increasecontractual commitments, or to refinance our advertising feesdebt on commercially reasonable terms, our business and sales, which could negatively affect our ability to generate revenues in the future. A decrease in demand for advertising in general, and for our advertising services in particular,financial condition could materially and adversely affect our operating results.be affected.

 

Relating to this OfferingAcquisitions, joint ventures or similar strategic relationships may disrupt or otherwise have a material adverse effect on our business and Ownership of Our Securitiesfinancial results.

 

We expectAs part of our strategy, we may explore strategic acquisitions and combinations, or enter into joint ventures or similar strategic relationships. These transactions are subject to become listed on the Nasdaq CM concurrently with this offering. If we fail to maintain this listing, our stock price and ability to raise capital would be adversely affected.following risks:

 

Acquisitions, joint ventures or similar relationships may cause a disruption in our ongoing business, distract our management and make it difficult to maintain our standards, controls and procedures;

Our common stock is currently quoted on the OTCQB under the symbol “WIZD”. We have applied to have our common stock listed on the Nasdaq CM under the same symbol. The closing of this offering is contingent upon the successful listing of our common stock on the Nasdaq CM. If, after listing, we fail to satisfy the continued listing standards of the Nasdaq CM, such as the corporate governance requirements (to the extent applicable to us), stockholder equity requirements, or the minimum closing bid price requirement, Nasdaq

We may not be able to integrate successfully the services, products, and personnel of any such transaction into our operations;

We may not derive the revenue improvements, cost savings and other intended benefits of any such transaction; and

There may be risks, exposures and liabilities of acquired entities or other third parties with whom we undertake a transaction, which may arise from such third parties’ activities prior to undertaking a transaction with us.

Acquisitions may take steps to delist our common stock. Such a delisting would likely have a negative effect on the price of our common stockresult in significant impairment charges and would impair your ability to sell or purchase common stock when you wish to do so. In the event of a delisting, wemay operate at losses. We can provide no assurance that any action taken by usfuture acquisitions, joint ventures or strategic relationships will be accretive to restore compliance with listing requirements would allow our common stock to become listed again, stabilize the market pricebusiness overall or improve the liquidity of our common stock, prevent our common stock from dropping below the minimum bid price requirement or prevent future non-compliance with the Nasdaq CM’s continued listing standards.will result in profitable operations.

 

Our stock price is likely toThe unaudited pro forma condensed combined financial information and pro forma combined proved reserves and production data included in this prospectus may not be highly volatile becauserepresentative of our limited public float.future results or operations.

 

The market priceunaudited pro forma information included in this prospectus is constructed from our consolidated historical financial statements and operating results and the financial statements and operating results of the Company and NRO and adjusted to reflect the impact of the Merger, the Exok Transaction, the Crypto Sale and certain other Subsequent Events, as well as the anticipated impact of this offering. Such unaudited pro forma information does not purport to be indicative of our common stock is likely to be highly volatile because there has been a relatively thin trading market for our stock, which causes tradesfuture results of small blocks of stock to have a significant impact on our stock price. Youoperations following the NRO Acquisition and this offering. Therefore, such unaudited pro forma information may not be able to resell sharesrepresentative of our common stock followingfuture results or operations. The unaudited pro forma information included in this prospectus is also based in part on certain assumptions that we believe are reasonable. We cannot assure you, however, that our assumptions will prove to be accurate. Accordingly, the pro forma information included in this prospectus may not be indicative of what our results of operations and financial condition would have been had the applicable events occurred during the periods presented, or what our results of volatility becauseoperations and financial conditions will be in the future.

We may not realize the full benefit of the market’s adverse reactionCrypto Sale for a variety of reasons, including the inability of the Crypto Purchaser to volatility. Other factors that could causepay the Deferred Purchase Price due to a decrease in the price of Bitcoin or the actions of third parties.

On January 23, 2024, pursuant to the Crypto Divestiture Agreement, we sold all of our Mining Equipment and related assets for total consideration of $2 million, including $1 million in cash and $1 million in deferred cash payments, to be paid out of (i) 20% of the net monthly revenues received by the Crypto Purchaser associated with or otherwise attributable to the Mining Equipment until the aggregate amount of such payments equals $250,000 and (ii) thereafter, 50% of the net monthly revenues received by the Crypto Purchaser associated with or otherwise attributable to the Mining Equipment until the aggregate amount of such payments equals $1 million, plus accrued interest. In addition to the Mining Equipment, we assigned all our rights and obligations under the Atlas MSA to the Crypto Purchaser.

Since payment of the Deferred Purchase Price is dependent on the revenue generated by the Mining Equipment, we cannot predict the timing of when we will receive the Deferred Purchase Price, if at all. Our receipt of the Deferred Purchase Price is subject to numerous risks outside of our control, including:

The market price and liquidity of Bitcoin;

The cost of energy;

The global Bitcoin network processing hashrate;

Any Bitcoin “halving” events, the next of which is expected to occur in April 2024;

Laws and regulations that may adversely affect the use of Bitcoin as a crypto-currency; and

The actions of third parties, including Atlas.

While we no longer have direct exposure to the fluctuation and volatility of Bitcoin prices, we will remain indirectly exposed to such volatility may include, among other things: actual or anticipated fluctuationsuntil the Deferred Purchase Price has been paid in our operating results; the absence of securities analysts covering us and distributing research and recommendations about us; overall stock market fluctuations; economic conditions generally; announcements concerning our business or those of our competitors; our ability to raise capital when we require it, and to raise such capital on favorable terms; conditions or trends in the industry; litigation; changes in market valuations of other similar companies; announcements by us or our competitors of significant contracts, acquisitions, strategic partnerships or joint ventures; future sales of common stock; actions initiated by the Commission or other regulatory bodies; and general market conditions. Any of these factors could have a significant and adverse impact onfull. If the market price of our common stock. These broad market fluctuations may adversely affectBitcoin decreases to the trading pricepoint where the Crypto Purchaser does not find it economically feasible to operate the Mining Equipment or if Atlas suspends operations of our common stock.

If you purchase sharesthe Mining Equipment under the terms of our common stock in this offering, you will suffer immediate dilutionthe Atlas MSA, the payment, if any, of your investment.

We expect the public offering price of our common stock to be substantially higher than the pro forma net tangible book value per share of our common stock. Therefore, if you purchase shares of our common stock in this offering, you will pay a price per share that substantially exceeds our pro forma as adjusted net tangible book value per share after this offering. Based on the public offering price of $[__] per share, after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us, you will experience immediate dilution of $[__] per share, representing the difference between our as adjusted pro forma net tangible book value per share after this offering and the assumed public offering price.

In addition, as of June 30, 2018, we had outstanding stock options to purchase 3,743,000 shares of common stock and outstanding warrants to purchase 16,666,667 shares of our common stock. To the extent these outstanding options or warrants are exercised, thereDeferred Purchase Price may be further dilutiondelayed. Although the Crypto Divestiture Agreement requires the Crypto Purchaser to investorsoperate the Mining Equipment in this offering.

14

The ownership by our Executive Chairmanthe ordinary course of our common stock will likely limit your abilitybusiness until the Deferred Purchase Price is paid in full, delays in payment or failure to influence corporate matters.

Mr. Paul Kessler, our Executive Chairman, is currentlypay the beneficial owner of 71% of the issued and outstanding shares of our common stock, and is expected to beneficially own [__]% of our common stock (or approximately [__]% if the underwriters’ option to purchase additional shares is exercised in full) after the completion of this offering. Mr. Kessler may be deemed to beneficially own the securities held by Bristol. Immediately prior to completion of this offering, Bristol will exchange the Notes for convertible Preferred Stock that will vote with the common stock with each one share of Preferred Stock having voting rights equal to [__] shares of common stock, giving him [__]% of the votes on any matter before the stockholders of the Company (or approximately [__] if the underwriters’ option to purchase additional shares is exercised in full). As a result, Mr. Kessler has, and will continue to have, significant influence over most matters that require approval by our stockholders, including the election of directors and approval (or rejection) of significant corporate transactions, even if other stockholders oppose (or approve of) them. This concentration of ownership might also have the effect of delaying or preventing a change of control of our Company that other stockholders may view as beneficial.

The Preferred Stock is seniorDeferred Purchase Price due to the common stock, and carries certain other protective provisions, giving it priority on liquidation, which could affect the trading priceeconomic feasibility of the common stock.

At closingmining Bitcoin or malfeasance of this offering, Bristol will exchange the Notes into shares of Preferred Stock. The Preferred Stock has a priority on liquidation of the Company over the common stock and contains certain other protective provisions. These factors could depress the price of the common stock.

Following the completion of this offering, we will qualify as a “controlled company” within the meaning of the Nasdaq rules and will qualify for exemptions from certain corporate governance requirements. While we do not intend to rely on these exemptions, we may change our decision in the future.

Following the completion of this offering, we will qualify as a “controlled company” within the meaning of the Nasdaq corporate governance standards, because in excess of 50% of our voting power will be beneficially owned by Mr. Paul Kessler, our executive chairman. Under these rules, a “controlled company” may elect not to comply with certain corporate governance requirements, including:

the requirement that a majority of our board of directors consists of independent directors;
the requirement that we have a nominating and corporate governance committee that is composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities;
the requirement that we have a compensation committee that is composed entirely of independent directors with a written charter addressing the committee’s purpose and responsibilities; and
the requirement for an annual performance evaluation of the nominating and corporate governance and compensation committees.

Following this offering, we do not intend to take advantage of these exemptions. See “Corporate Governance”. However, we could change our decision in the future. In such event, you would not have the same protections that these rules are intended to provide.

In order to raise sufficient funds to expand our operations, we may have to issue additional securities at prices whichthird party may result in substantial dilution to our shareholders.

If we raise additional funds through the sale of equity or convertible debt, our current stockholders’ percentage ownership will be reduced.costly litigation. In addition, these transactions may dilute the value of our common shares outstanding. We may alsowhile we have to issue securities that may have rights, preferences and privileges senior to our common stock.

Our stock has been thinly traded, so an investor may be unable to sell at or near ask prices or at all.

The shares of our common stock historically have been thinly traded, meaning that the number of persons interested in purchasing our common stock at or near ask prices at any given time may be relatively small or non-existent. This situation is attributable to a number of factors, including the fact that we are a smaller reporting company that is relatively unknown to stock analysts, stock brokers, institutional investors and otherssecurity interest in the investment community who generate or influence sales volume. EvenMining Equipment as collateral security for the prompt and complete payment and performance in full of the event that we come toCrypto Purchaser’s obligations under the attention of such persons, they would likely be reluctant to follow an unproven company such as ours or purchase or recommend the purchase of our shares until such time as we become more seasoned and viable. As a consequence, our stock price may not reflect an actual or perceived value. Also, there may be periods of several days or more when trading activity in our shares is minimal or non-existent, as is currently the case, as compared to a seasoned issuer that has a large and steady volume of trading activity that will generally support continuous sales without an adverse effect on share price. A broader or more active public trading market for our common shares may not develop or if developed, may not be sustained. Due to these conditions, you may not be able to sell your shares at or near ask prices or at all if you need money or otherwise desire to liquidate your shares.

Currently, there is a limited public market for our securities, andCrypto Divestiture Agreement, there can be no assurances that any public market will ever develop and, even if developed, it is likelythe remedies available to be subject to significant price fluctuations.

Our stock has been thinly traded, if at all. Consequently, there can be no assurances as to whether:

any market for our shares will develop;
the prices at which our common stock will trade; or
the extent to which investorus in respect of such security interest in us will lead to the development of an active, liquid trading market.

Active trading markets generally result in lower price volatility and more efficient execution of buy and sell orders for investors.

Until our common stock is fully distributed and an orderly market develops in our common stock, if ever, the price at which it trades is likely to fluctuate significantly. Prices for our common stock will be determined in the marketplacesufficient. These risks and uncertainties may be influenced by many factors, including the depthhave a material adverse effect on our cash flows, business, results of operations and liquidity of the market for shares of our common stock, developments affecting our business, including the impact of the factors referred to elsewhere in these risk factors, investor perception of our Company and general economic and market conditions. No assurances can be given that an orderly or liquid market will ever develop for the shares of our common stock.financial condition.

 

Our management has broad discretion as to the use of the net proceeds from this offering.

We cannot specify with certainty the particular uses of the net proceeds we will receive from this offering, and these uses may vary from our current plans. Our management will have broad discretion in the application of the net proceeds, including for any of the purposes described in “Use of Proceeds”. Accordingly, you will have to rely upon the judgment of our management with respect to the use of the proceeds. Our management may spend a portion or all of the net proceeds from this offering in ways that holders of our common stock may not desire or that may not yield a significant return or any return at all. The failure by our management to apply these funds effectively could harm our business.

We are currently subject to the “penny stock rules” which may make our securities more difficult to sell.

We are currently subject to the Commission’s “penny stock” rules as our securities sell below $5.00 per share and we are not listed on a national securities exchange. The penny stock rules require broker-dealers to deliver a standardized risk disclosure document prepared by the Commission which provides information about penny stocks and the nature and level of risks in the penny stock market. The broker-dealer must also provide the customer with current bid and offer quotations for the penny stock, the compensation of the broker-dealer and its salesperson, and monthly account statements showing the market value of each penny stock held in the customer’s account. In addition, the bid and offer quotations, and the broker-dealer and salesperson compensation information must be given to the customer orally or in writing prior to completing the transaction and must be given to the customer in writing before or with the customer’s confirmation.

Furthermore, the penny stock rules require that prior to a transaction, the broker dealer must make a special written determination that the penny stock is a suitable investment for the purchaser and receive the purchaser’s written agreement to the transaction. The penny stock rules are burdensome and may reduce purchases of any offerings and reduce the trading activity for our securities and the price at which they trade.

We are not likely to pay cash dividends in the foreseeable future, and only appreciation of the price of our common stock, if any, will provide a return to investors in this offering for the foreseeable future.

We currently intend to retain any future earnings for use in the operation and expansion of our business. Accordingly, we do not expect to pay any cash dividends in the foreseeable future, but will review this policy as circumstances dictate. In addition, the terms of any existing or future debt agreements we may enter into may preclude us from paying dividends. Because we do not intend to declare cash dividends on our shares of common stock in the foreseeable future, stockholders must rely on appreciation of the value of our common stock for any return on their investment.

Provisions of our certificate of incorporation, our bylaws and Delaware law could make an acquisition of our Company, which may be beneficial to our stockholders, more difficult and may prevent attempts by our stockholders to replace or remove the current members of our board and management.

Certain provisions of our certificate of incorporation and bylaws, each to be effective immediately prior to completion of this offering, could discourage, delay or prevent a merger, acquisition or other change of control that stockholders may consider favorable, including transactions in which you might otherwise receive a premium for your shares. Furthermore, these provisions could prevent or frustrate attempts by our stockholders to replace or remove members of our Board. These provisions also could limit the price that investors might be willing to pay in the future for our common stock, thereby depressing the market price of our common stock. Stockholders who wish to participate in these transactions may not have the opportunity to do so. These provisions:

allow the authorized number of directors to be changed only by resolution of our Board of Directors;
provide that our stockholders may remove our directors only for cause;
authorize our Board to issue without stockholder approval shares of common stock, that, if issued, would dilute our stock ownership and could operate as a “poison pill” to dilute the stock ownership of a potential hostile acquirer to prevent an acquisition that is not approved by our Board;
authorize our Board to issue without stockholder approval shares of preferred stock, the rights of which will be determined at the discretion of the Board that, if issued, could operate as a “poison pill” to dilute the stock ownership of a potential hostile acquirer to prevent an acquisition that is not approved by our Board;
establish advance notice requirements for stockholder nominations to our Board or for stockholder proposals that can be acted on at stockholder meetings;
limit who may call stockholder meetings;
limit the right of stockholders to act by written consent unless authorized by 66 2/3% of the total voting power of our then outstanding capital stock; and
require the approval of the holders of 66 2/3% of the total votes of our capital stock entitled to vote in order to amend certain provisions of our certificate of incorporation and bylaws.

In addition, we are governed by the provisions of Section 203 of the Delaware General Corporation Law, which may, unless certain criteria are met, prohibit large stockholders, in particular those owning 15% or more of the voting rights on our common stock, from merging or combining with us for a prescribed period of time.

Our Certificate of IncorporationCharter provides for indemnification of officers and directors at our expense and limits their liability, which may result in a major cost to us and hurtharm the interests of our stockholders because corporate resources may be expended for the benefit of officers and/or directors.

 

Our Certificate of IncorporationCharter and applicable Delaware law provide for the indemnification of our directors and officers against attorney’s fees and other expenses incurred by them in any action to which they become a party arising from their association with or activities on our behalf. This indemnification policy could result in substantial expenditures by us that we will be unable to recoup.

 

We have been advised that, in the opinion of the Commission,SEC, indemnification for liabilities arising under federal securities laws is against public policy as expressed in the Securities Act of 1933, as amended (the “Securities Act”), and is, therefore, unenforceable. In the event that a claim for indemnification for liabilities arising under federal securities laws, other than the payment by us of expenses incurred or paid by a director, officer or controlling person in the successful defense of any action, suit or proceeding, is asserted by a director, officer or controlling person in connection with the securities being registered, we will (unless in the opinion of our counsel, the matter has been settled by controlling precedent) submit to a court of appropriate jurisdiction, the question whether indemnification by us is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue. The legal process relating to this matter, if it were to occur, is likely to be very costly and may result in us receiving negative publicity, either of which factors is likely to materially reduce the market and price for our shares if such a market ever develops.

There may be conflicts of interest between certain of our officers and directors and our non-management stockholders.

Conflicts of interest create the risk that management may have an incentive to act adversely to the interests of other stockholders. A conflict of interest may arise between our officers and directors’ personal pecuniary interests and their fiduciary duty to our stockholders. Furthermore, our officers and directors’ own pecuniary interests may not align with their fiduciary duties to our stockholders. Edward Kovalik (Chief Executive Officer and Chairman of the Board), Gary C. Hanna (President and Director) and Paul Kessler (Director) have certain overriding royalty interests in the Genesis Assets. To avoid any potential conflict of interest with certain members of the Board and management owning certain overriding royalty interests under the Genesis Assets, all of the Company’s drilling programs will be approved by an independent committee of the Board on a quarterly basis.

Future litigation or governmental proceedings could result in material adverse consequences, including judgments or settlements.

From time to time, we may be involved in lawsuits, regulatory inquiries, governmental and other legal proceedings, such as title, royalty or contractual disputes, our oil and gas development activities, environmental liabilities, regulatory compliance matters, personal injury, property damage and employment litigation, in the ordinary course of our business. Many of these matters raise difficult and complicated factual and legal issues and are subject to uncertainties and complexities. The timing of the final resolutions to these types of matters is often uncertain. Additionally, the possible outcomes or resolutions to these matters could include adverse judgments or settlements, either of which could require substantial payments, adversely affecting our results of operations and liquidity. Irrespective of the outcome, legal proceedings or governmental investigations may adversely affect our business due to legal costs, diversion of resources and the attention of our management and employees, and other factors.

Cautionary Note Regarding Forward-Looking StatementWe have identified a material weakness in our internal control over financial reporting. This material weakness could continue to adversely affect our ability to report our results of operations and financial condition accurately and in a timely manner.

As disclosed in the Amendment to our Quarterly Report on Form 10-Q/A for the quarter ended March 31, 2023 and filed with the SEC on June 16, 2023, our Chief Executive Officer and Chief Financial Officer concluded that a material weakness in our internal control over financial reporting was present and that our disclosure controls and procedures were not effective as of March 31, 2023. Our Quarterly Report on Form 10-Q for the quarter ended March 31, 2023 as originally filed with the SEC on May 15, 2023 was not reviewed by our independent registered public accounting firm. Our prior independent registered public accounting firm had resigned and we subsequently engaged Ham, Langston & Brezina, L.L.P. (“HL&B”) as our new independent registered public accounting firm. HL&B reviewed the Amendment to our Quarterly Report on Form 10-Q/A for the quarter ended March 31, 2023 and filed with the SEC on June 16, 2023 as required. This material weakness has not been remediated and, as such, our Chief Executive Officer and Chief Financial Officer concluded that our disclosure controls and procedures were not effective as of September 30, 2023.

Our Chief Executive Officer, Chief Financial Officer, and senior leadership team are committed to remediating the material weakness in our internal control over financial reporting in a timely manner and with oversight from the Audit Committee of the board of directors of the Company. We have, among other actions, implemented actions to address the root cause of the material weakness. In conjunction with this remediation plan, during our fiscal quarter ended June 30, 2023, processes and procedures were implemented to ensure any information required to be disclosed in the reports that we file or submit under Exchange Act and is required to be presented is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms.

We can give no assurance that the measures we have taken and plan to take in the future will remediate the material weakness identified or that any additional material weaknesses or restatements of financial results will not arise in the future due to a failure to implement and maintain adequate internal control over financial reporting or circumvention of these controls.

Due to the recent listing of our Common Stock on Nasdaq, we will incur materially increased costs and become subject to additional regulations and requirements.

Due to the recent listing of our Common Stock on Nasdaq, we will incur material legal, accounting and other expenses, including payment of annual exchange fees, to satisfy the continued listing standards for Nasdaq. In connection with the listing of our Common Stock on Nasdaq, we now must meet certain financial and liquidity criteria to maintain our listing, as well as standards of Board independence, committee composition and governance and Board diversity, only some of which criteria and standards include time periods to comply after listing. If we fail to meet any of Nasdaq’s listing standards, our Common Stock may be delisted. In addition, our Board may determine that the cost of maintaining our listing on a national securities exchange outweighs the benefits of such listing. A delisting of our Common Stock from Nasdaq may materially impair our stockholders’ ability to buy and sell our Common Stock and could have an adverse effect on the market price of, and the efficiency of the trading market for, our Common Stock. The delisting of our Common Stock could significantly impair our ability to raise capital and the value of your investment.

Failure to achieve and maintain effective internal controls in accordance with Section 404 of the Sarbanes-Oxley Act of 2002 could result in a restatement of our financial statements, cause investors to lose confidence in our financial statements and our Company and have a material adverse effect on our business and stock price.

We produce our financial statements in accordance with GAAP. Effective internal controls are necessary for us to provide reliable financial reports to help mitigate the risk of fraud and to operate successfully as a publicly traded company. As a public company, we are required to document and test our internal control procedures in order to satisfy the requirements of Section 404 of the Sarbanes-Oxley Act of 2002, or Section 404. Further, Section 404 requires annual management assessments of the effectiveness of our internal controls over financial reporting. Testing and maintaining internal controls can divert our management’s attention from other matters that are important to our business. We may not be able to conclude on an ongoing basis that we have effective internal controls over financial reporting in accordance with Section 404. If we are unable to conclude that we have effective internal controls over financial reporting, investors could lose confidence in our reported financial information and our company, which could result in a decline in the market price of our Common Stock, and cause us to fail to meet our reporting obligations in the future, which in turn could impact our ability to raise additional financing if needed in the future.

The requirements of being a public company, including compliance with the reporting requirements of the Exchange Act, and the requirements of the Sarbanes-Oxley Act, may strain our resources, increase our costs and distract management, and we may be unable to comply with these requirements in a timely or cost-effective manner.

As a public company, we are required to comply with laws, regulations and requirements, certain corporate governance provisions of the Sarbanes-Oxley Act of 2002, related regulations of the SEC and the requirements of Nasdaq. Complying with these statutes, regulations and requirements occupy a significant amount of time of our board of directors and management and significantly increase our costs and expenses. We are required to:

institute a more comprehensive compliance function;

comply with rules promulgated by Nasdaq;

continue to prepare and distribute periodic public reports in compliance with our obligations under the federal securities laws;

establish internal policies, such as those relating to insider trading; and

involve and retain outside counsel and accountants in the above activities.

Furthermore, we must comply with Section 404 of the Sarbanes Oxley Act of 2002 for our annual reports on Form 10-K, including the requirement to have our independent registered public accounting firm attest to the effectiveness of our internal controls. Our independent registered public accounting firm may issue a report that is adverse in the event it is not satisfied with the level at which our controls are documented, designed, operated or reviewed. Compliance with these requirements may strain our resources, increase our costs and distract management; and we may be unable to comply with these requirements in a timely or cost-effective manner.

We are a “smaller reporting company” and the reduced disclosure requirements applicable to smaller reporting companies may make our Common Stock less attractive to investors.

We are a “smaller reporting company” as defined under the Securities Act and Exchange Act and expect to remain a “smaller reporting company” for the foreseeable future. We are therefore entitled to rely on certain reduced disclosure requirements, such as the ability to present only the two most recent fiscal years of audited financial statements in our Annual Report on Form 10-K and reduced disclosure obligations regarding executive compensation, and, in certain circumstances, would not be required to obtain an attestation report on internal control over financial reporting issued by our independent registered public accounting firm.

We have utilized these exemptions and expect to continue to utilize these exemptions while we remain a smaller reporting company. These exemptions and reduced disclosures in our SEC filings due to our status as a smaller reporting company mean our auditors do not review our internal control over financial reporting and may make it harder for investors to analyze our results of operations and financial prospects. We cannot predict if investors will find our Common Stock less attractive because we may rely on these exemptions. If some investors find our Common Stock less attractive as a result, there may be a less active trading market for our Common Stock and our Common Stock prices may be more volatile.

Our amended and restated bylaws designate the state and federal courts located within the State of Delaware as the sole and exclusive forum for certain types of actions and proceedings that may be initiated by our stockholders, which could limit our stockholders’ ability to obtain a favorable judicial forum for disputes with us or our directors, officers, employees or agents.

Our amended and restated bylaws provide that, unless we consent in writing to the selection of an alternative forum, the state and federal courts located within the State of Delaware will, to the fullest extent permitted by applicable law, be the sole and exclusive forum for (i) any derivative action or proceeding brought on our behalf, (ii) any action asserting a claim of breach of a fiduciary duty owed by any of our directors, officers, or other employees to us or our stockholders, (iii) any action asserting a claim arising pursuant to any provision of the DGCL, or (iv) any action asserting a claim governed by the internal affairs doctrine, in each such case subject to such court’s having personal jurisdiction over the indispensable parties named as defendants therein. Any person or entity purchasing or otherwise acquiring any interest in shares of our capital stock will be deemed to have notice of the provisions of our amended and restated bylaws described in the preceding sentence. This choice of forum provision may limit a stockholder’s ability to bring a claim in a judicial forum that it finds favorable for disputes with us or our directors, officers, employees or agents, which may discourage such lawsuits against us and such persons. Alternatively, if a court were to find these provisions of our amended and restated bylaws inapplicable to, or unenforceable in respect of, one or more of the specified types of actions or proceedings, we may incur additional costs associated with resolving such matters in other jurisdictions, which could adversely affect our business, financial condition or results of operations.

Risks Related to the Offering and Ownership of our Common Stock

You will incur immediate and substantial dilution.

 

This prospectus contains forward-looking statements. You can generally identify forward-looking statementsPrior stockholders have paid substantially less per share of our Common Stock than the price in this offering. The offering price per share of our Common Stock will be substantially higher than the as adjusted net tangible book value per share of outstanding Common Stock prior to completion of this offering. Based on our as adjusted net tangible book value as of September 30, 2023, and upon the issuance and sale of shares of our Common Stock by us at an offering price of $             per share (which is the midpoint of the estimated offering price range shown on the cover page of this prospectus), if you purchase our Common Stock in this offering, you will pay more for your shares than the amounts paid by our existing stockholders for their shares and you will suffer immediate dilution of approximately $           per share. Dilution is the amount by which the offering price paid by purchasers of our Common Stock in this offering will exceed the as adjusted net tangible book value per share of our Common Stock upon completion of this offering. If the underwriters exercise their option to purchase additional shares, you will experience additional dilution. You may experience additional dilution upon future equity issuances or upon the conversion or exercise, as applicable, of our outstanding Series D Preferred Stock, Series E Preferred Stock, Series D PIPE Warrants, Series E PIPE Warrants or Exok Warrants, shares of Common Stock reserved for future issuance under the A&R LTIP and shares of Common Stock represented by restricted stock units and performance-based restricted stock units that have been granted and are unvested pursuant to the A&R LTIP. See “Dilution.”

The conversion or exercise, as applicable, of the outstanding Series D Preferred Stock, Series E Preferred Stock, Series D PIPE Warrants, Series E PIPE Warrants, Non-Compensatory Options and Exok Warrants could substantially dilute your investment and adversely affect the market price of our Common Stock.

Following the Reverse Stock Split, Warrant Exercise (as defined below), and conversions and exercises through February 2, 2024, the Series D Preferred Stock are convertible into an aggregate of 4,115,426 shares of Common Stock and the Series D PIPE Warrants are exercisable for an aggregate of 4,785,500 shares of Common Stock. The Series E Preferred Stock are convertible into an aggregate of 4,000,000 shares of Common Stock and the Series E PIPE Warrants are exercisable for an aggregate of 8,000,000 shares of Common Stock. The Exok Warrants are exercisable for an aggregate of 670,499 shares of Common Stock. In addition, there are outstanding non-compensatory options to purchase an aggregate of 8,000,000 shares of Common Stock for $7.14 per share (the “Non-Compensatory Options”) which are only exercisable if specific production hurdles are achieved, pursuant to amended and restated non-compensatory option agreements entered into at the Merger Effective Time (collectively, the “Option Agreements”).

In addition, sales of a substantial number of shares of Common Stock issued upon the conversion or exercise, as applicable, of the outstanding Series E Preferred Stock, Series E PIPE Warrants, Exok Warrants, Series D Preferred Stock, Series D PIPE Warrants, Non-Compensatory Options, or even the perception that such sales could occur, could adversely affect the market price of our Common Stock. The conversion or exercise of such securities could result in dilution in the interests of our other stockholders and adversely affect the market price of our Common Stock. For example, as a result of the Warrant Exercise, the Company issued an additional 2,000,000 shares of Common Stock to the O’Neill Trust, resulting in immediate dilution to existing stockholders of approximately 20%.

Upon the expiration of the lock-up agreements, a substantial number of shares of Common Stock will be eligible for resale into the public market. The underwriters of this offering may waive or release parties to the lock-up agreements entered into in connection with this offering, which could adversely affect the price of our Common Stock.

In connection with this offering, we, our directors and executive officers and holders of 5% or more of our Common Stock prior to this offering have each agreed with the underwriters, subject to certain exceptions, not to dispose of or hedge any of our or their shares of Common Stock from the date hereof for a period of         days. Upon the expiration of the lock-up agreements,             shares of Common Stock held by the stockholders and insiders will be eligible for resale, of which          would be subject to volume, manner of sale and other limitations under Rule 144. The resale of these shares in the public market, or the perception that such sales could occur, could harm the prevailing market price of shares of our Common Stock. These sales, or the possibility that these sales may occur, also may make it more difficult for us to sell equity securities in the future at a time and at a price we deem appropriate.

The underwriters may, at any time and without notice, release all or any portion of the shares of our Common Stock subject to the lock-up agreements entered into in connection with this offering. If the restrictions under the lock-up agreements are waived,                 shares of Common Stock will be available for resale into the public market, which could reduce the market value for our Common Stock.

Our Board has broad discretion to issue additional securities.

We are entitled under our Charter to issue up to 500,000,000 shares of Common Stock and 50,000,000 shares of preferred stock, although these amounts may change in the future subject to stockholder approval. Shares of our preferred stock provide our Board broad authority to determine voting, dividend, conversion and other rights. Any additional stock issuances could be made at a price that reflects a discount or premium to the then-current market price of our Common Stock. In addition, in order to raise capital, we may need to issue securities that are convertible into or exchangeable for a significant amount of our Common Stock. Our Board may generally issue those shares of Common Stock and preferred stock, or convertible securities to purchase those shares, without further approval by our stockholders. Any preferred stock we may issue could have such rights, preferences, privileges and restrictions as may be designated from time-to-time by our Board, including preferential dividend rights, voting rights, conversion rights, redemption rights and liquidation provisions. We may also issue additional securities to our directors, officers, employees and consultants as compensatory grants in connection with their services, both in the form of stand-alone grants or under our stock incentive plans. The issuance of additional securities may cause substantial dilution to our stockholders.

If securities or industry analysts do not publish research or reports about our business, if they adversely change their recommendations regarding our Common Stock or if our operating results do not meet their expectations, our stock price could decline.

The trading market for our Common Stock will be influenced by the research and reports that industry or securities analysts publish about us or our business. If one or more of these analysts cease coverage of our company or fail to publish reports on us regularly, we could lose visibility in the financial markets, which in turn could cause our stock price or trading volume to decline. Moreover, if one or more of the analysts who cover our company downgrades our Common Stock or if our operating results do not meet their expectations, our stock price could decline.

Insiders have substantial control over the Company, and they could delay or prevent a change in our corporate control even if our other stockholders want it to occur.

As of February 2, 2024, our executive officers and directors, collectively beneficially own approximately 40.76 of our outstanding shares of Common Stock and the O’Neill Trust beneficially owns 25% of our outstanding shares of Common Stock. These stockholders are able to exercise significant control over all matters requiring stockholder approval, including the election of directors and approval of significant corporate transactions. This could delay or prevent an outside party from acquiring or merging with our Company even if our other stockholders want it to occur. This may also limit your ability to influence the Company in other ways. In addition, certain investors own significant numbers of convertible securities, that if exercised or converted, could result in ownership of a significant portion of the outstanding shares of Common Stock of the Company. For example, assuming full exercise or conversion, as applicable, of their respective convertible securities and no exercise or conversion by other security holders, certain holders could acquire a controlling position in the Company’s Common Stock. The exercise or conversion, as applicable, of the Series D Preferred Stock, Series D PIPE Warrants, Series E Preferred Stock and Series E PIPE Warrants are subject to a beneficial ownership limitation of 4.99% of the outstanding shares of Common Stock, which may be increased by the holder upon written notice to the Company, to any specified percentage not in excess of 9.99%. The 9.99% beneficial ownership limitation may only be modified, amended or waived with the written consent of both the Company and the security holder. In November 2023, the O’Neill Trust entered into an agreement with the Company pursuant to which it amended the terms of each of its Series D PIPE Warrants and Series E PIPE Warrants to increase the beneficial ownership limitation from 9.99% to 25% and gave notice to the Company that it was increasing its beneficial ownership limitation to 25% with respect to each of its remaining warrants. The beneficial ownership limitation on the Series D Preferred Stock and Series E Preferred Stock remains at 4.99%, subject to increase to 9.99% by O’Neill Trust upon written notice to the Company. If such beneficial ownership limitation were to be amended or waived for the O’Neill Trust or other holders, certain holders would be able to convert their preferred shares or warrants for a significant portion of the outstanding shares of Common Stock of the Company, and such holders would be able to exercise significant control over all matters requiring stockholder approval. See the section entitled “Description of Securities” for more information regarding the beneficial ownership limitation provisions.

The trading price of our Common Stock has been, and is likely to continue to be, volatile and could be subject to wide fluctuations in response to various factors, some of which are beyond our control.

The market price of our Common Stock has historically varied greatly, and is likely to continue to be volatile because of numerous factors, including:

further disagreements or price wars amongst OPEC+ members, including the effect thereof on global oil supply, oil storage capacity and oil prices;

a domestic or global economic slowdown that could affect our financial results and operations and the economic strength of our customers;

our ability to meet our working capital needs;

quarterly variations in operating results;

changes in financial estimates by us or securities analysts who may cover our stock or by our failure to meet the estimates made by securities analysts;

changes in market valuations of other similar companies;

announcements by us or our competitors of new products or of significant technical innovations, contracts, acquisitions, divestitures, strategic relationships or joint ventures;

changes in laws or regulations applicable to our business;

additions or departures of key personnel;

changes in our capital structure, such as future issuances of debt or equity securities;

short sales, hedging and other derivative transactions involving our capital stock;

our limited public float and the relatively thin trading market for our Common Stock;

transactions in our common stock, by directors, officers, affiliates and other major investors; and

the other factors described under “Risk Factors” and “Cautionary Statement Regarding Forward-Looking Statements” included in this prospectus.

Furthermore, from time to time, the stock markets have experienced extreme price and volume fluctuations that have affected and continue to affect the market prices of equity securities of many companies. These fluctuations often have been unrelated or disproportionate to the operating performance of those companies.

These broad market and industry fluctuations, as well as general economic, political and market conditions, such as recessions, interest rate changes, international currency fluctuations or political unrest, may negatively impact the market price of our Common Stock. In the past, companies that have experienced volatility in the market price of their stock have been subject to securities class action litigation. Any future securities litigation against us could result in substantial costs and divert our management’s attention and resources, and harm our business, financial condition, and results of operations.

Future sales of our Common Stock, or the perception that such future sales may occur, may cause our stock price to decline.

Sales of substantial amounts of our Common Stock in the public market, or the perception that these sales may occur, could cause the market price of our Common Stock to decline. In addition, the sale of such shares, or the perception that such sales may occur, could impair our ability to raise capital through the sale of additional Common Stock or preferred stock. Except for any shares purchased by our affiliates, all of the shares of Common Stock sold in this offering will be freely tradable.

We have not paid cash dividends in the past and do not expect to pay cash dividends in the foreseeable future. Any return on your investment may be limited to increases in the market price of our Common Stock.

We have never paid cash dividends on our Common Stock and do not anticipate paying cash dividends on our Common Stock in the foreseeable future. The payment of dividends on our Common Stock will depend on our earnings, financial condition and other business and economic factors affecting us at such time as the Board may consider relevant. If we do not pay dividends, our Common Stock may be less valuable because a return on your investment might only occur if the market price of our Common Stock appreciates.

In addition, holders of our Common Stock do not have a right to dividends on such shares unless declared or set aside for payment by our Board. Under Delaware law, cash dividends on capital stock may only be paid from “surplus” or, if there is no “surplus,” from the corporation’s net profits for the then-current or the preceding fiscal year. Unless we operate profitably, our ability to pay dividends on our Common Stock would require the availability of adequate “surplus,” which is defined as the excess, if any, of net assets (total assets less total liabilities) over capital. Our business may not generate sufficient cash flow from operations to enable us to pay dividends on our Common Stock.

USE OF PROCEEDS

We estimate that the net proceeds to us from this offering, after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us, will be approximately $        million (or approximately $        million if the underwriters exercise in full their option to purchase additional shares of Common Stock from us), assuming an initial public offering price of $        per share (which is the midpoint of the estimated offering price range shown on the cover page of this prospectus).

We intend to use approximately $        of the net proceeds to us from this offering to finance the NRO Acquisition and the remainder for general corporate purposes. In the event that the NRO Acquisition is not consummated, we intend to use the net proceeds to us from this offering for general corporate purposes, which may include advancing our development and drilling program or financing other acquisitions. We may temporarily invest the net proceeds in short-term marketable securities until they are used for their stated purpose.

DILUTION

If you invest in our Common Stock in this offering, your ownership interest in us will be diluted to the extent of the difference between the public offering price per share of our Common Stock and the as adjusted net tangible book value per share of our Common Stock after this offering. Dilution results from the fact that the per share offering price of the Common Stock is substantially in excess of the book value per share attributable to the shares of Common Stock held by existing stockholders.

Our pro forma net tangible book value as of September 30, 2023 was approximately $            , or $            per share of Common Stock, as adjusted to give effect to the Merger, the Reverse Stock Split, the Crypto Sale and certain other Subsequent Events. Pro forma net tangible book value per share represents our total tangible assets less total liabilities, divided by the number of shares of our Common Stock that will be outstanding immediately prior to the closing of this offering. After giving effect to the sale of shares in this offering at an assumed public offering price of $            , and after deducting estimated discounts, commissions and offering expenses, our adjusted pro forma net tangible book value as of September 30, 2023 would have been approximately $            , or $            per share. This represents an immediate increase in the net tangible book value of $            per share to our existing stockholders and an immediate dilution (i.e., the difference between the offering price and the adjusted pro forma net tangible book value after this offering) to new investors purchasing shares in this offering at a price of $            per share. The following table illustrates the per share dilution to new investors purchasing shares in this offering:

Assumed public offering price per share$
Pro forma net tangible book value per share as of September 30, 2023$
Increase per share attributable to new investors in this offering
Adjusted pro forma net tangible book value per share
Dilution in adjusted pro forma net tangible book value per share to new investors in this offering$

If the underwriters exercise in full their option to purchase additional shares of Common Stock from us, the as adjusted pro forma net tangible book value per share after giving effect to the offering and the use of forward-looking terminologyproceeds therefrom would be $             per share. This represents an increase in as adjusted pro forma net tangible book value of $            per share to existing stockholders and results in dilution in as adjusted pro forma net tangible book value of $            per share to investors purchasing shares in this offering at the public offering price.

The following table summarizes, on an adjusted pro forma basis as of September 30, 2023, the total number of shares of Common Stock owned by existing stockholders and to be owned by the new investors in this offering, the total consideration paid, and the average price per share paid by our existing stockholders and to be paid by the new investors in this offering at an assumed price of $            , calculated before deducting discounts, commissions and offering expenses:

  Shares acquired  Total consideration  Average price 
  Number  Percent  Amount  Percent  per share 
Existing stockholders        % $          % $ 
New investors in this offering       % $    % $   
Total      100% $   100% $ 

If the underwriters were to fully exercise their option to purchase additional shares of our Common Stock, the percentage of shares of our Common Stock held by existing stockholders as of September 30, 2023 would be            % and the percentage of shares of our common stock held by new investors would be            %.

A $            increase or decrease in the assumed public offering price of $            per share would increase or decrease our adjusted pro forma net tangible book value as of September 30, 2023 by approximately $            , the adjusted pro forma net tangible book value per share after this offering by $            per share and the dilution in adjusted pro forma net tangible book value per share to new investors in this offering by $            per share, assuming the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting the estimated underwriting discounts, commissions and offering expenses.

The discussion and tables above are based on            shares of our Common Stock outstanding as of September 30, 2023, and excludes            million shares of Common Stock issuable upon the conversion or exercise, as applicable, of the Series D Preferred Stock, Series D PIPE Warrants, Series E Preferred Stock, Series E PIPE Warrants, Exok Warrants and Legacy Warrants,            shares of Common Stock reserved for future issuance under the A&R LTIP and            shares of Common Stock represented by restricted stock units and performance-based restricted stock units that have been granted and are unvested pursuant to the A&R LTIP.

To the extent that outstanding Series D Preferred Stock, Series D PIPE Warrants, Series E Preferred Stock, Series E PIPE Warrants, Exok Warrants and Legacy Warrants are converted or exercised, as applicable, or we issue shares of Common Stock or grant restricted stock units or performance-based restricted stock units under the A&R LTIP, there will be further dilution to new investors.

MARKET INFORMATION FOR COMMON STOCK AND DIVIDEND POLICY

Market Information

Our Common Stock is currently listed on Nasdaq under the trading symbol “PROP.” On                 , 2024, the closing price of our Common Stock was $              . As of ,                 2024, there were           holders of record of our Common Stock.

Dividend Policy

We have not paid any cash dividends on our Common Stock to date. We may retain future earnings, if any, for future operations, expansion and debt repayment and have no current plans to pay cash dividends for the foreseeable future. Any decision to declare and pay dividends in the future will be made at the discretion of the Board and will depend on, among other things, our results of operations, financial condition, cash requirements, contractual restrictions and other factors that the Board may deem relevant. In addition, our ability to pay dividends may be limited by covenants of any existing and future outstanding indebtedness we or our subsidiaries incur. We do not anticipate declaring any cash dividends to holders of the Common Stock in the foreseeable future.

Securities Authorized for Issuance under Equity Compensation Plans

In connection with the Merger and pursuant to the Merger Agreement, prior to the Merger Effective Time, the Board assumed Prairie LLC’s Long Term Incentive Plan and immediately following the Merger Effective Time, adopted the Amended and Restated Prairie Operating Co. Long Term Incentive Plan (the “A&R LTIP Plan”), which was an amendment and restatement of Prairie LLC’s Long Term Incentive Plan. Among other ministerial changes to reflect the Merger and conversion of all membership interests in Prairie LLC to shares of Common Stock, the A&R LTIP Plan provides for the assumption of shares remaining available for delivery as of immediately prior to the Merger Effective Time (as appropriately adjusted to reflect the Merger, resulting in 625,000 shares of Common Stock) such that such shares shall be available for awards under the A&R LTIP Plan to individuals who were employed by Prairie LLC or its affiliates prior to the Merger Effective Time. On August 25, 2023, in connection with the termination of the 2021 Incentive Stock Award Plan, a legacy Creek Road Miners, Inc. equity compensation plan that had previously been adopted in 2021, and the consolidation of the Company’s available equity incentive plans into one arrangement, the A&R LTIP was further amended and restated to provide for the delivery of up to 35 million shares of Common Stock pursuant to incentive awards granted thereunder. However, following the Reverse Stock Split, the number of shares available for delivery under the A&R LTIP has been adjusted to 1,225,000.

We intend to file one or more registration statements on Form S-8 under the Securities Act to register the shares of Common Stock issued or issuable under the A&R LTIP Plan. Any such Form S-8 registration statement will become effective automatically upon filing. We expect that the initial registration statement on Form S-8 will cover shares of Common Stock underlying the A&R LTIP Plan. Once these shares are registered, they can be sold in the public market upon issuance, subject to applicable restrictions.

The following table summarizes our equity compensation plans as “anticipate”of December 31, 2023:

Plan category Number of securities to be issued upon exercise of outstanding options, warrants and rights  Weighted average exercise price of outstanding options, warrants and rights  Number of securities remaining available for future issuance under equity compensation plans (excluding securities reflected in column (a)) 
  (a)  (b)  (c) 
Equity compensation plans approved by security holders         
Equity compensation plans not approved by security holders (1)  547,574      677,426 

(1)Because all other equity compensation plans have been retired with no outstanding awards thereunder, equity compensation plans not approved by stockholders include only the A&R LTIP. The number of securities reflected in column (a) are comprised of 547,574 shares to be issued upon vesting and settlement of outstanding restricted stock units (“RSUs”) previously granted under the A&R LTIP, including any adjustments to reflect the Reverse Stock Split that are required by the A&R LTIP and the outstanding RSU awards.

UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION

As previously disclosed, Prairie Operating Co. (the “Company”) entered into an asset purchase agreement, dated January 11, 2024 (the “NRO Agreement”), “believe”by and among the Company, Nickel Road Development LLC, Nickel Road Operating LLC (“NRO”) and Prairie Operating Co., “continue”LLC (“Prairie LLC”), “could”to acquire the assets of NRO for total consideration of $94.5 million (the “Purchase Price”), “estimate”subject to certain closing price adjustments and other customary closing conditions (the “NRO Acquisition”). The Purchase Price consists of $83.0 million in cash and $11.5 million in deferred cash payments. The Company deposited $9 million of the Purchase Price into an escrow account on January 11, 2024 (the “Deposit”), “expect”which will be released to NRO upon the earlier of the date of the closing of the NRO Acquisition pursuant to the NRO Agreement (the “Closing”) and August 15, 2024. Portions of the Deposit are subject to earlier release under certain circumstances if the Closing has not occurred on or prior to June 17, 2024.

The Company is providing the following unaudited pro forma condensed combined financial information to aid in the analysis of the financial aspects of the following:

(i)the proposed issuance and sale of shares of common stock of the Company, par value $0.01 per share (“Common Stock”), in an underwritten public offering (the “Offering”);

(ii)the NRO Acquisition;

(iii)the sale of all of the Company’s cryptocurrency miners (the “Mining Equipment”) and the assignment of all of the Company’s rights and obligations under the Master Services Agreement, dated February 16, 2023, by and between Atlas Power Hosting, LLC and the Company, to a private purchaser pursuant to an asset purchase agreement, dated January 23, 2024 (the “Crypto Sale”);

(iv)the merger of Creek Road Merger Sub, LLC, a Delaware limited liability company and a wholly owned subsidiary of the Company (“Merger Sub”), with and into Prairie LLC, with Prairie LLC surviving and continuing to exist as a Delaware limited liability company and a wholly owned subsidiary of the Company pursuant to that certain Amended and Restated Agreement and Plan of Merger, dated as of May 3, 2023, by and among the Company, Merger Sub and Prairie LLC (the “Merger”);

(v)the Series D PIPE (as defined below); and

(vi)the Exok Transaction (as defined below and collectively, with the Offering, the NRO Acquisition, the Crypto Sale, the Merger and the Series D PIPE, the “Transactions”).

The following unaudited pro forma condensed combined financial information has been prepared in accordance with Article 11 of Regulation S-X as amended by the final rule, Release No. 33-10786 “Amendments to Financial Disclosures about Acquired and Disposed Businesses” and presents the combination of historical financial information of the Company and Prairie LLC, adjusted to give effect to the Transactions and subsequent events thereto (the “Subsequent Events”) as described in Note 2 below.

The unaudited pro forma condensed combined balance sheet as of September 30, 2023 combines the historical balance sheet of the Company as of September 30, 2023 on a pro forma basis as if the Transactions and the Subsequent Events, described in Note 2 below, had been consummated on September 30, 2023.

The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2023 and the year ended December 31, 2022 combine the historical statements of operations of Prairie LLC, the historical statements of operations of the Company, and the historical consolidated statements of operations of NRO, as applicable, for such periods on a pro forma as if the Transactions and Subsequent Events, described in Note 2 below, had been consummated on January 1, 2022.

The unaudited pro forma condensed combined financial information is based on, and should be read in conjunction with:

(a)the Company’s audited historical consolidated financial statements and related notes included in its Annual Report on Form 10-K for the fiscal year ended December 31, 2022, filed with the Securities and Exchange Commission (the “SEC”) on March 31, 2023;

(b)the Company’s unaudited historical condensed consolidated financial statements and related notes for the three and nine months ended September 30, 2023, included in its Quarterly Report on Form 10-Q for the period ended September 30, 2023, filed with the SEC on November 14, 2023;

(c)Prairie LLC’s audited financial statements for the period from June 7, 2022 (date of inception) to December 31, 2022 and related notes included in the Company’s Amendment to its Current Report on Form 8-K/A, filed with the SEC on June 16, 2023;

(d)the section entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Prairie Operating Co.” included in the Company’s Annual Report on Form 10-K for the fiscal year ended 2022, filed with the SEC on March 31, 2023, and in the Company’s Quarterly Report on Form 10-Q for the period ended September 30, 2023, filed with the SEC on November 14, 2023;

(e)NRO’s unaudited consolidated financial statements for the nine months ended September 30, 2023, included in the Company’s Amendment to its Current Report on Form 8-K/A, filed with the SEC on February 9, 2024;

(f)NRO’s audited consolidated financial statements for the year ended December 31, 2022, included in the Company’s Amendment to its Current Report on Form 8-K/A, filed with the SEC on February 9, 2024; and

(g)the section in this prospectus entitled “Management’s Discussion and Analysis of Financial Condition and Results of Operations of Nickel Road Operating LLC.

The unaudited pro forma condensed combined financial information has been presented for illustrative purposes only and does not necessarily reflect what the Company’s financial condition or results of operations would have been had the Transactions or Subsequent Events, described in Note 2 below, occurred on the dates indicated. Further, the unaudited pro forma condensed combined financial information do not project the Company’s future financial condition and results of operations. The actual financial position and results of operations may differ significantly from the pro forma amounts reflected herein due to a variety of factors. The unaudited pro forma adjustments represent management’s estimates based on information available as of the date of this filing and certain assumptions that management believes are factually supportable and are expected to have a continuing impact on the Company’s results of operations, and are subject to change as additional information becomes available and analyses are performed.

Description of the Merger and Related Transactions

On May 3, 2023 (the “Merger Closing Date”), “intend”the Company completed the Merger, and upon consummation thereof, the Company changed its name from “Creek Road Miners, Inc.” to “Prairie Operating Co.” (the “Merger Closing”). Prior to the consummation of the Merger, the Company effectuated certain restructuring transactions in the following order and issued an aggregate of 3,375,288 shares of Common Stock (excluding shares reserved for issuance and unissued subject to certain beneficial ownership limitations) and 4,423 shares of Series D preferred stock, par value $0.01 per share (“Series D Preferred Stock”):

(i)the Company’s Series A preferred stock, par value $0.0001 per share (“Series A Preferred Stock”), Series B preferred stock, par value $0.0001 per share (“Series B Preferred Stock”), and Series C preferred stock, par value $0.0001 per share (“Series C Preferred Stock”), plus accrued dividends, were converted, in the aggregate, into shares of Common Stock;

(ii)the Company’s 12% senior secured convertible debentures (the “Original Debentures”), plus accrued but unpaid interest and a 30% premium, were exchanged, in the aggregate, for (a) the 12% amended and restated senior secured convertible debentures (collectively, the “AR Debentures”) in the principal amount of $1,000,000 in substantially the same form as their respective Original Debentures, (b) shares of Common Stock and (c) shares of Series D Preferred Stock;

(iii)accrued fees payable to the certain members of the board of directors of the Company in the amount of $110,250 were converted into shares of Common Stock;

(iv)accrued consulting fees of the Company in the amount of $318,750 payable to Bristol Capital, LLC (“Bristol Capital”) were converted into shares of Common Stock; and

(v)all amounts payable pursuant to certain convertible promissory notes were converted into shares of Common Stock.

Prior to the Merger Closing, the Company’s then-existing warrants to purchase shares of Common Stock, warrants to purchase shares of Series B Preferred Stock and options to purchase shares of Common Stock were cancelled and retired and ceased to exist without the payment of any consideration to the holders thereof.

At the effective time of the Merger, all membership interests in Prairie LLC were converted into the right to receive each member’s pro rata share of 2,297,668 shares of Common Stock.

At the effective time of the Merger, the Company assumed and converted options to purchase membership interests of Prairie LLC outstanding and unexercised as of immediately prior to the effective time of the Merger into non-compensatory options to acquire 8,000,000 shares of Common Stock for $7.14 per share (“Non-Compensatory Options”), “may”which are only exercisable if specific production hurdles are achieved, and the Company entered into option agreements at the effective time of the Merger with each of Gary C. Hanna, Edward Kovalik, Paul Kessler and a third-party investor. An aggregate of 2,000,000 Non-Compensatory Options are subject to be transferred to the Series D PIPE Investors (as defined below), “might”based on their then percentage ownership of Series D Preferred Stock to the aggregate Series D Preferred Stock issued in connection with the Series D PIPE outstanding and held by all Series D PIPE Investors as of the Merger Closing Date, if the Company does not meet certain performance metrics by May 3, 2026.

In addition, in connection with the Merger Closing, the Company consummated the purchase of oil and gas leases, including all of the right, title and interest in, to and under certain undeveloped oil and gas leases in Weld County, Colorado in the DJ Basin of Exok, Inc., “plan”an Oklahoma corporation (“Exok”), “potential”together with certain other associated assets, data and records, consisting of approximately 3,158 net mineral acres in, on and under approximately 4,494 gross acres from Exok for $3,000,000 pursuant to that certain Amended and Restated Purchase and Sale Agreement, dated as of May 3, 2023 (the “Exok Agreement”), “predict”, “seek”, or “should”, orby and among the negative thereofCompany, Prairie LLC and Exok (the “Exok Transaction”).

To fund the Exok Transaction, the Company sold an aggregate of approximately $17.38 million of Series D Preferred Stock with a stated value of $1,000 per share and convertible into shares of Common Stock at a price of $5.00 per share, Series A warrants to purchase 3,475,250 shares of Common Stock at an exercise price of $6.00 per share (“Series D A Warrants”) and Series B warrants to purchase 3,475,250 shares of Common Stock at an exercise price of $6.00 per share (“Series D B Warrants”) in a private placement (the “Series D PIPE”) pursuant to securities purchase agreements, dated May 3, 2023, by and between the Company and each of the investors thereto (the “Series D PIPE Investors”).

The Merger has been accounted for as a reverse asset acquisition under existing GAAP. For accounting purposes, Prairie LLC was treated as acquiring Merger Sub in the Merger. See Note 1 for further discussion.

Accordingly, for accounting purposes, the financial statements of the Company represent a continuation of the financial statements of Prairie LLC with the acquisition being treated as the equivalent of Prairie LLC issuing stock for the net assets of the Company. On the Merger Closing Date, the assets and liabilities of the Company were recorded based upon relative fair values, with no goodwill or other variations thereonintangible assets recorded.

The assumptions and estimates underlying the unaudited pro forma adjustments are described in the accompanying notes. Actual results may differ materially from the assumptions used to present the accompanying unaudited pro forma condensed combined financial information. The pro forma adjustments do not consider borrowings, financings and other transactions that may have occurred subsequent to September 30, 2023 other than the Subsequent Events described in Note 2 below and reflected in the pro forma financial information, nor do they reflect anticipated financings or comparable terminology. other transactions that may occur in the future, other than the Offering.

NRO Acquisition

On January 11, 2024, the Company entered into the NRO Agreement to acquire the assets of NRO for total consideration of $94.5 million, subject to certain closing price adjustments and other customary closing conditions. The Purchase Price consists of $83.0 million in cash and $11.5 million in deferred cash payments. The Company deposited $9 million of the Purchase Price into an escrow account on January 11, 2024, which will be released to NRO upon the earlier of the date of the Closing and August 15, 2024. Portions of the Deposit are subject to earlier release under certain circumstances if the Closing has not occurred on or prior to June 17, 2024.

The NRO Acquisition is expected to be accounted for as an asset acquisition in accordance with ASC 805. The estimated fair value of the consideration to be paid by us and allocation of that amount to the underlying assets acquired, on a relative fair value basis, will be recorded on our books as of the date of the Closing of the NRO Acquisition. Additionally, costs directly related to the NRO Acquisition are capitalized as a component of the Purchase Price.

Subsequent Events

Reverse Stock Split

On October 12, 2023, the Company filed a Certificate of Amendment to its Certificate of Incorporation (the “Certificate of Amendment”) with the Delaware Secretary of State to effect a reverse stock split of the Company’s Common Stock, effective October 16, 2023, at a ratio of 1:28.5714286 (the “Reverse Stock Split”) (see Note 2). Unless otherwise noted, all per share and share amounts presented herein have been retroactively adjusted for the effect of the Reverse Stock Split for all periods presented.

Conversion of AR Debentures

In particular,October 2023, conversion notices were received from holders of the AR Debentures and the Company issued 400,667 shares of Common Stock to effect the conversion. This represented the full conversion of the AR Debentures and accrued interest due to one of the holders.

Exercise of Series D B Warrants

On November 13, 2023, Narrogal Nominees Pty Ltd ATF Gregory K O’Neill Family Trust (“O’Neill Trust”) delivered notice to the Company of the exercise of Series D B Warrants to purchase 2,000,000 shares of Common Stock at an exercise price of $6.00 per share for total proceeds to the Company of $12 million (the “Warrant Exercise”).

Deposit on NRO Acquisition

In conjunction with the NRO Acquisition, the Company deposited $9 million of the Purchase Price into an escrow account on January 11, 2024, which will be released to NRO upon the earlier of the date of the Closing and August 15, 2024, or earlier under certain circumstances.

Sale of Cryptocurrency Mining Equipment

On January 23, 2024, the Company completed the Crypto Sale, for consideration consisting of (i) $1.0 million in cash and (ii) $1.0 million (plus accrued interest) in deferred cash payments to be made out of a portion of the future net revenues associated with the Mining Equipment. See “Description of the Crypto Sale.”

Genesis Bolt-on Acquisition

On February 5, 2024, the Company acquired oil and natural gas properties comprised of a 1,280-acre DSU and eight permitted drilling locations in the DJ Basin from a private seller for $900,000.

Unaudited Pro Forma Condensed Combined Balance Sheet

as of September 30, 2023

        Nickel Road Transaction Accounting Adjustments             
  Prairie Operating Co.
(Historical)
  Nickel Road
(Historical)
  Removal
of Nickel Road
(Historical)
  Nickel Road Acquisition
Adjustments
  Cryptocurrency Asset
Sale Adjustments
  Subsequent Event
Adjustments
  Equity
Financing
  Combined
Pro Forma
 
        (See Note 5(d))  (See Note 5)  (See Notes 4 and 5)  (See Notes 2 and 5)  (See Note 6)    
Assets                                
Current assets:                                
Cash and cash equivalents $7,241,811  $3,897,937  $(3,897,937) $(74,000,000)(f) $1,000,000(g) $(60,000)(a) $90,000,000  $26,281,811 
                       12,000,000(b)        
                       (9,000,000)(e)        
                       (900,000)(q)        
Accounts and other receivable  97,293                     97,293 
Joint interest receivable     832,883   (832,883)               
Accrued oil and gas sales     4,785,376   (4,785,376)               
Prepaid expenses  271,839   565,834   (565,834)              271,839 
Note receivable              1,000,000(g)        1,000,000 
Total current assets  7,610,943   10,082,030   (10,082,030)  (74,000,000)  2,000,000   2,040,000   90,000,000   27,650,943 
Property and equipment                                
Oil and natural gas properties, successful efforts method of accounting  28,595,051         93,904,482(f)     900,000(q)     123,399,533 
Proved properties     140,552,991   (140,552,991)               
Unproved properties     1,253,263   (1,253,263)               
Accumulated depletion     (37,757,172)  37,757,172                
Cryptocurrency mining equipment  4,293,422            (4,293,422)(g)         
Less: Accumulated depreciation, depletion and amortization  (558,319)           558,319(g)         
Total property and equipment, net  32,330,154   104,049,082   (104,049,082)  93,904,482   (3,735,103)  900,000      123,399,533 
Deposits on mining equipment  150,000                     150,000 
Deposits on oil and natural gas properties           (9,000,000)(f)     9,000,000(e)      
Right-of-use asset, net     372,586   (372,586)               
Total assets $40,091,097  $114,503,698  $(114,503,698) $10,904,482  $(1,735,103) $11,940,000  $90,000,000  $151,200,476 
Liabilities, Members’ Capital, Mezzanine Equity and Stockholders’ Equity                                
Current liabilities:                                
Accounts payable and accrued expenses $6,708,498  $  $  $175,000(f) $  $(30,000)(a) $  $6,853,498 
Accounts payable     13,721,369   (13,721,369)               
Accrued liabilities     11,268,874   (11,268,874)               
Accrued interest and expenses - related parties  30,000               (30,000)(a)      
Secured convertible debenture (related party)  2,431,500               (2,431,500)(a)      
Secured convertible debenture  2,431,500               (2,431,500)(a)      
Current maturities of long-term debt     5,700,000   (5,700,000)               
Derivative liability, current     2,303,718   (2,303,718)               
Short-term lease liability     190,060   (190,060)               
Deferred acquisition cost, current           3,123,533(f)           3,123,533 
Total current liabilities  11,601,498   33,184,021   (33,184,021)  3,298,533      (4,923,000)     9,977,031 
Long-term liabilities:                                
Warrant liabilities  50,738,180               (50,738,180)(c)      
Long-term debt, net of current portion and deferred financing costs     7,280,670   (7,280,670)               
Deferred acquisition cost, long-term           6,855,806(f)           6,855,806 
Derivative liability, non-current     106,225   (106,225)               
Asset retirement obligations     1,211,157   (1,211,157)(f)  750,142(f)           750,142 
Long-term lease liability     182,526   (182,526)               
Total long-term liabilities  50,738,180   8,780,578   (8,780,578)  7,605,948      (50,738,180)     7,605,948 
Total liabilities  62,339,678   41,964,599   (41,964,599)  10,904,482      (55,661,180)     17,582,980 
Commitments and contingencies                                
Members’ capital     72,539,099   (72,539,099)               
Mezzanine equity                                
Series D convertible preferred stock; $0.01 par value; 21,799 shares issued and outstanding  21,799,250               (21,799,250)(c)      
Series E convertible preferred stock; $0.01 par value; 20,000 shares issued and outstanding  20,000,000               (20,000,000)(c)      
Stockholders’ equity:                                
Preferred stock; 50,000 shares authorized:                                
Series D convertible preferred stock; $0.01 par value; 21,799 shares issued and outstanding                 218(c)     218 
Series E convertible preferred stock; $0.01 par value; 20,000 shares issued and outstanding                 200(c)     200 
Common stock; $0.01 par value; 500,000,000 shares authorized and 7,074,742 shares issued and outstanding, actual* and 19,574,742 shares issued and outstanding, as adjusted  70,747               4,007(a)  121,359   216,113 
                       20,000(b)        
Additional paid-in capital  (8,716,827)              4,858,993(a)  89,878,641   190,537,819 
                       11,980,000(b)        
                       50,738,180(c)        
                       21,799,032(c)        
                       19,999,800(c)        
Accumulated deficit  (55,401,751)           (1,735,103)(g)        (57,136,854)
Total stockholders’ equity  (64,047,831)           (1,735,103)  109,400,430   90,000,000   133,617,496 
Total liabilities, members’ capital, mezzanine equity and stockholders’ equity $40,091,097  $114,503,698  $(114,503,698) $10,904,482  $(1,735,103) $11,940,000  $90,000,000  $151,200,476 

Unaudited Pro Forma Condensed Combined Statement of Operations

Nine Months Ended September 30, 2023

              Nickel Road Transaction Accounting Adjustments             
  Prairie Operating
Co.
(Historical)
  

Creek Road

Miners, Inc.

(Historical)

  

Nickel Road

(Historical)

  Creek Road Miners, Inc.
Acquisition
Adjustments
  Removal
of Nickel Road (Historical)
  Nickel Road Acquisition Adjustments  Cryptocurrency Asset
Sale Adjustments
  Subsequent Event
Adjustments
  Equity
Financing
  Combined
Pro Forma
 
           (See Note 5)  (See Note 5(d))  (See Note 5)  (See Notes 4 and 5)  (See Notes 2 and 5)  (See Note 6)    
Revenue:                                        
Cryptocurrency mining $637,269  $73,584  $  $  $  $  $(710,853)(g) $  $  $ 
Oil and gas sales        34,210,491      (34,210,491)  33,311,139(k)           33,311,139 
Total revenues  637,269   73,584   34,210,491      (34,210,491)  33,311,139   (710,853)        33,311,139 
Operating costs and expenses:                                        
Cryptocurrency mining costs (exclusive of depreciation and amortization shown below)  303,172   80,140               (383,312)(g)         
Depreciation, depletion and amortization  558,319   116,724   12,852,983   141,885(h)  (12,852,983)  3,394,509(k)  (816,928)(g)        3,394,509 
Production taxes        3,422,294      (3,422,294)  2,983,356(k)           2,983,356 
Lease operating        3,316,866      (3,316,866)  3,316,866(k)           3,316,866 
General and administrative  9,236,815   1,119,277   3,098,777   170,120(i)  (3,098,777)  3,098,777(k)           13,624,989 
Stock based compensation     170,120      (170,120)(i)                  
Impairment of cryptocurrency mining equipment  16,794,688                  (16,794,688)(g)         
Total operating expenses  26,892,994   1,486,261   22,690,920   141,885   (22,690,920)  12,793,507   (17,994,928)        23,319,719 
Income (loss) from operations  (26,255,725)  (1,412,677)  11,519,571   (141,885)  11,519,571   20,517,632   17,284,075         9,991,420 
Other income (expense):                                        
Interest income  128,202                           128,202 
Interest expense  (111,463)  (214,344)  (1,524,751)  141,588(j)  1,524,751   (748,450)(l)     180,000(n)     (752,669)
Gain on sale of oil and gas properties        6,261,551      (6,261,551)               
Realized loss on derivative instruments        (789,972)     789,972                
Unrealized gain (loss) on derivative instruments        317,924      (317,924)               
Other income (expense)        (7,158)     7,158                
Loss on adjustment to fair value - warrant liabilities  (24,855,085)                    24,855,085(o)      
Loss on adjustment to fair value - AR Debentures  (2,882,000)                    2,882,000(p)      
Loss on adjustment to fair value - Obligation Shares  (1,477,103)                          (1,477,103)
Liquidated damages  (173,763)                          (173,763)
Total other income (expense)  (29,371,212)  (214,344)  4,257,594   141,588   (4,257,594)  (748,450)     27,917,085      (2,275,333)
Income (loss) from operations before provision for income taxes  (55,626,937)  (1,627,021)  15,777,165   (297)  (15,777,165)  19,769,181   17,284,075   27,917,085      7,716,087 
Provision for income taxes                 (1,959,886)(m)           (1,959,886)
Income (loss) from continuing operations $(55,626,937) $(1,627,021) $15,777,165  $(297) $(15,777,165) $17,809,298  $17,284,075  $27,917,085  $  $5,756,201 
Income (loss) per common share:                                        
Income (loss) per share, basic $(15.80) $(4.02)                             $0.28 
Income (loss) per share, diluted $(15.80) $(4.02)                             $0.13 
Weighted average common shares outstanding, basic - Note 4(r)  3,520,843   428,611                           12,135,922   20,832,180 
Weighted average common shares outstanding, diluted - Note 4(r)  3,520,843   428,611                           12,135,922   42,866,918 

Unaudited Pro Forma Condensed Combined Statement of Operations

Year Ended December 31, 2022

              Nickel Road Transaction Accounting Adjustments             
  Prairie Operating
Co., LLC
(Historical)
  Creek Road
Miners, Inc.
(Historical)
  Nickel Road
(Historical)
  Creek Road Miners, Inc.
Acquisition Pro-Forma
Adjustments
  Removal
of Nickel Road (Historical)
  Nickel Road Acquisition Adjustments  Cryptocurrency Asset
Sale Adjustments
  Subsequent Event
Adjustments
  Equity
Financing
  Combined
Pro Forma
 
           (See Note 5)  (See Note 5(d))  (See Note 5)  (See Notes 4 and 5)  (See Notes 2 and 5)  (See Note 6)    
Revenue:                                        
Cryptocurrency mining $  $517,602  $  $  $  $  $(517,602)(g) $  $  $ 
Oil and gas sales        66,059,962      (66,059,962)  52,378,105(k)           52,378,105 
Total revenues     517,602   66,059,962      (66,059,962)  52,378,105   (517,602)        52,378,105 
Operating costs and expenses:                                        
Cryptocurrency mining costs (exclusive of depreciation and amortization shown below)     1,071,458               (1,071,458)(g)         
Depreciation, depletion and amortization     658,080   17,760,179   117,748(h)  (17,760,179)  3,896,094(k)  (775,828)(g)        3,896,094 
Production taxes        4,975,383      (4,975,383)  3,958,274(k)           3,958,274 
Lease operating        3,942,294      (3,942,294)  3,345,854(k)           3,345,854 
General and administrative  461,520   3,606,522   4,264,687   2,681,201(i)  (4,264,687)  4,264,687(k)           11,013,930 
Stock based compensation     2,681,201      (2,681,201)(i)                  
Lease expirations        329,911      (329,911)               
Impairment of mined cryptocurrency     107,174               (107,174)(g)         
Total operating expenses  461,520   8,124,435   31,272,454   117,748   (31,272,454)  15,464,908   (1,954,460)        22,214,151 
Income (loss) from operations  (461,520)  (7,606,833)  34,787,508   (117,748)  (34,787,508)  36,913,197   1,436,858         30,163,954 
Other income (expense):                                        
Interest income        41,152      (41,152)               
Interest expense     (613,827)  (936,453)  368,202(j)  936,453   (997,934)(l)     240,000(n)     (1,003,559)
Realized loss on sale of cryptocurrency     (127,222)              127,222(g)         
Impairment on fixed assets     (5,231,752)              5,231,752(g)         
Loss on sale of investment     (19,104)                       (19,104)
PPP loan forgiveness     197,662                        197,662 
Loss on sale of cryptocurrency mining equipment                    —(g)          
Gain on sale of oil and gas properties        25,331,465      (25,331,465)               
Realized loss on derivative instruments        (21,751,084)     21,751,084                
Unrealized gain (loss) on derivative instruments        3,286,777      (3,286,777)               
Other income (expense)        20,029      (20,029)               
Total other income (expense)     (5,794,243)  5,991,886   368,202   (5,991,886)  (997,934)  5,358,974   240,000      (825,001)
Income (loss) from operations before provision for income taxes  (461,520)  (13,401,076)  40,779,394   250,454   (40,779,394)  35,915,263   6,795,832   240,000      29,338,953 
Provision for income taxes                 (7,452,094)(m)           (7,452,094)
Income (loss) from continuing operations $(461,520) $(13,401,076) $40,779,394  $250,454  $(40,779,394) $28,463,469  $6,795,832  $240,000  $  $21,886,859 
Income (loss) per common share:                                        
Income (loss) per share from continuing operations, basic $  $(33.78)                             $1.06 
Income (loss) per share from continuing operations, diluted $  $(33.78)                             $0.51 
Weighted average common shares outstanding, basic - Note 4(r)     407,711                           12,135,922   20,695,174 
Weighted average common shares outstanding, diluted - Note 4(r)     407,711                           12,135,922   42,729,912 

Note 1. Basis of Pro Forma Presentation

The NRO Acquisition is expected to be accounted for as an asset acquisition in accordance with ASC 805. The estimated fair value of the consideration to be paid by us and allocation of that amount to the underlying assets acquired, on a relative fair value basis, will be recorded on our books as of the date of the Closing of the NRO Acquisition. Additionally, costs directly related to the NRO Acquisition are capitalized as a component of the Purchase Price.

The Crypto Sale requires presentation as discontinued operations upon the issuance of future financial statements aboutin accordance with GAAP. Pursuant to the marketsrequirements of Article 3 of Regulation S-X, the Crypto Sale is considered a significant disposition and requires pro forma presentation in which we operate, including growthaccordance with Article 11 of our various markets,Regulation S-X.

The Merger was accounted for as a reverse asset acquisition under existing GAAP. For accounting purposes, Prairie LLC was treated as acquiring Merger Sub in the Merger.

Accordingly, for accounting purposes, the financial statements of the Company represent a continuation of the financial statements of Prairie LLC with the acquisition being treated as the equivalent of Prairie LLC issuing stock for the net assets of the Company. On the Merger Closing Date, the assets and our expectations, beliefs, plans, strategies, objectives, prospects, assumptions,liabilities of the Company were recorded based upon relative fair values, with no goodwill or future events or performanceother intangible assets recorded.

The unaudited pro forma condensed combined balance sheet as of September 30, 2023 combines the historical balance sheet of the Company as of September 30, 2023 on a pro forma basis in accordance with Article 11 of Regulation S-X, as amended, as if the Transactions and the Subsequent Events, described in Note 2 below, had been consummated on September 30, 2023.

The unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2023 and year ended December 31, 2022 combine the historical statements of operations of Prairie LLC, the historical statements of operations of the Company and the historical consolidated statements of operations of NRO, as applicable, for such periods on a pro forma basis as if the Transactions and Subsequent Events, described in Note 2 below, had been consummated on January 1, 2022.

The pro forma basic and diluted earnings (loss) per share amounts presented in the unaudited pro forma condensed combined statements of operations are based upon the number of shares of Common Stock outstanding, assuming the Transactions and Subsequent Events, described in Note 2 below, occurred on January 1, 2022.

The unaudited pro forma condensed combined financial information is based on, and should be read in conjunction with, the audited historical financial statements of each of Prairie LLC as of December 31, 2022 and for the period from June 7, 2022 (date of inception) to December 31, 2022, the Company as of and for the year ended December 31, 2022, and NRO as of and for the year ended December 31, 2022 and the notes thereto, the unaudited historical financial statements of the Company and NRO as of and for the nine months ended September 30, 2023 and the notes thereto, as well as the disclosures contained in this prospectus under the headings “Summary”, “Risk Factors”,sectionManagement’s Discussion and Analysis of Financial Condition and Results of Operations”, and “Business of Prairie Operating Co.are forward-looking statements.

We have based these forward-looking statementsincluded in the Company’s Annual Report on our current expectations, assumptions, estimatesForm 10-K for the fiscal year ended December 31, 2022, filed with the SEC on March 31, 2023, and projections. While we believe these expectations, assumptions, estimatesin the Company’s Quarterly Report on Form 10-Q for the period ended September 30, 2023, filed with the SEC on November 14, 2023, and projections are reasonable, such forward-looking statements are only predictions and involve known and unknown risks and uncertainties, many of which are beyond our control. These and other important factors, including those discussedthe section in this prospectus under the headings “Summary”, “Risk Factors”,entitledManagement’s Discussion and Analysis of Financial Condition and Results of Operations”, and “Business”, may cause our actual results, performance or achievements to differ materially from any future results, performance or achievements expressed or implied by these forward-looking statements, or could affect our share price. Some of the factors that could cause actual results to differ materially from those expressed or implied by the forward-looking statements include:Nickel Road Operating LLC.”

 

general economic conditions;
the availability and adequacy of cash to meet our requirements;
the reputation of the sponsors, vendors, and VIPs to our Comic Conventions;
our ability to secure desirable dates and locations for our Comic Conventions;
disruptions in global

The unaudited pro forma condensed combined financial information has been presented for illustrative purposes only and does not necessarily reflect what the Company’s financial condition or local travel conditions or terrorist actions and communicable diseases;

our ability to monitor and respond to changing market trends;
our ability to attract a sufficient number of sponsors and pop culture advertisers;
our ability to attract celebrities and VIPs to our Comic Conventions;
competition from existing convention operators or new competitors;
risks associated with our growth strategy;
the effect of shifts in marketing and advertising budgets to online initiatives;
our ability to retain our senior management team and our reliance on key full-time employees;
the use of third party agents whom we do not control;
our reliance on a limited number of outside contractors;
changes in legislation, regulation and government policy;
risks and costs associated with new Comic Convention launches;
disruption of our information technology systems;
the failure to maintain the integrity or confidentiality of employee or customer data;
risks associated with event cancellations or interruptions;
risks associated with material litigation;
risks associated with material weaknesses; and
other factors beyond our control.

Given these risks and uncertainties, you are cautioned not to place undue reliance on such forward-looking statements. The forward-looking statements contained in this prospectus are not guarantees of future performance and our actual results of operations would have been had the Transactions or Subsequent Events, described in Note 2 below, occurred on the dates indicated. Further, the unaudited pro forma condensed combined financial information do not project the Company’s future financial condition and liquidity,results of operations. The actual financial position and the development of the industry in which we operate, may differ materially from the forward-looking statements contained in this prospectus. In addition, even if our results of operations financial condition, and liquidity, and events inmay differ significantly from the industry in which we operate, are consistent with the forward-looking statements contained in this prospectus, they may not be predictivepro forma amounts reflected herein due to a variety of results or developments in future periods.

Any forward-looking statement that we make in this prospectus speaks onlyfactors. The unaudited pro forma adjustments represent management’s estimates based on information available as of the date of such statement. Exceptthis filing and certain assumptions that management believes are factually supportable and are expected to have a continuing impact on the Company’s results of operations, and are subject to change as required by law, we do not undertake any obligationadditional information becomes available and analyses are performed.

Note 2. Subsequent Events

Reverse Stock Split

On October 12, 2023, the Company filed the Certificate of Amendment with the Delaware Secretary of State to update or revise, or to publicly announce any update or revision to, anyeffect the Reverse Stock Split. The Reverse Stock Split became effective on October 16, 2023. The Reverse Stock Split decreased the number of outstanding shares and increased net loss per common share. All per share and share amounts presented have been retroactively adjusted for the effect of this reverse stock split for all periods presented.

Conversion of AR Debentures

In October 2023, conversion notices were received from holders of the forward-looking statements, whether asAR Debentures and the Company issued 400,667 shares of Common Stock to effect the conversion. As a result, the AR Debentures were fully extinguished in October 2023.

Exercise of new information, future events or otherwise, afterSeries D B Warrants

On November 13, 2023, O’Neill Trust delivered notice to the Company of the exercise of Series D B Warrants to purchase 2,000,000 shares of Common Stock at an exercise price of $6.00 per share for total proceeds to the Company of $12 million.

Deposit on NRO Acquisition

In conjunction with the NRO Acquisition, the Company deposited $9 million of the Purchase Price into an escrow account on January 11, 2024, which will be released to NRO upon the earlier of the date of this prospectus.the Closing and August 15, 2024, or earlier under certain circumstances.

 

Sale of Cryptocurrency Mining Equipment


On January 23, 2024, the Company completed the sale of all of the Mining Equipment for consideration consisting of (i) $1.0 million in cash and (ii) $1.0 million (plus accrued interest) in deferred cash payments to be made out of a portion of the future net revenues associated with the Mining Equipment. See “Description of Crypto Sale.”

Use

Genesis Bolt-on Acquisition

On February 5, 2024, the Company acquired oil and natural gas properties comprised of Proceedsa 1,280 acre drillable spacing unit and eight permitted drilling locations in the DJ Basin from a private seller for $900,000.

Note 3. Preliminary Purchase Price

The preliminary allocation of the total Purchase Price in the NRO Acquisition, on a relative fair value basis, is based upon management’s estimates of and assumptions related to the fair value of assets to be acquired and liabilities to be assumed as of the date of the Closing of the transaction using currently available information. Because the unaudited pro forma condensed combined financial information has been prepared based on these preliminary estimates, the final purchase price allocation and the resulting effect on our financial position and results of operations may differ significantly from the pro forma amounts included herein.

The preliminary purchase price allocation is subject to change due to several factors, including but not limited to changes in the estimated fair value of assets acquired and liabilities assumed as of the date of the Closing of the transaction, which could result from changes in future oil and natural gas commodity prices, reserve estimates, interest rates, as well as other factors.

The consideration transferred, assets acquired and liabilities assumed by the Company are expected to be initially recorded as follows:

Consideration:   
Cash consideration (1) $74,000,000 
Deposit on oil and gas properties (2)  9,000,000 
Deferred cash consideration (3)  9,979,340 
Direct transaction costs (4)  175,000 
Total consideration $93,154,340 
Assets acquired:    
Oil and gas properties $93,904,482 
Liabilities assumed:    
Asset retirement obligation, long-term $750,142 

(1)Includes preliminary customary purchase price adjustments.
(2)Represents the Deposit paid by the Company to NRO (See Note 2).
(3)Represents the estimated fair value of $11.5 million of spud fee cash payments to be paid to NRO over a period of up to 18 months from the date of the Closing.
(4)Represents estimated transaction costs associated with the NRO Acquisition which have been capitalized in accordance with ASC 805-50.

The consideration will be allocated to the assets acquired and liabilities assumed on a relative fair value basis. The fair value measurements of assets acquired and liabilities assumed, on a relative fair value basis, are based on inputs that are not observable in the market and therefore represent Level 3 inputs. The fair value of oil and gas properties and asset retirement obligations were measured using the discounted cash flow technique of valuation.

Significant inputs to the valuation of oil and gas properties include estimates of: (i) reserves, (ii) future operating and development costs, (iii) future commodity prices, (iv) future plugging and abandonment costs, (v) estimated future cash flows, and (vi) a market-based weighted average cost of capital rate. These inputs require significant judgments and estimates and are the most sensitive and subject to change.

Note 4. Crypto Sale

On January 23, 2024, we completed the Crypto Sale for consideration consisting of (i) $1.0 million in cash and (ii) $1.0 million (plus accrued interest) in deferred cash payments to be made out of a portion of the future revenues associated with the Mining Equipment. For purposes of the pro forma financial statements, this was a significant disposition and resulted in a net loss of $1.7 million. It requires presentation within discontinued operations upon the issuance of future financial statements.

Note 5. Unaudited Pro Forma Adjustments

The pro forma adjustments included in the unaudited pro forma condensed combined balance sheet as of September 30, 2023 and in the unaudited pro forma condensed combined statements of operations for the nine months ended September 30, 2023 and year ended December 31, 2022 are as follows:

(a)Reflects the conversion of the AR Debentures into common shares and payment of accrued interest in cash.

(b)Reflects the exercise of Series D B Warrants for $12.0 million and issuance of 2,000,000 shares of Common Stock.

(c)Reflects the reclassification of warrant liabilities, Series D Preferred Stock and Series E preferred stock of the Company, par value $0.01 per share, upon the consummation of the Reverse Stock Split.

(d)Reflect the adjustments to remove the historical financial results of NRO.

(e)Reflects the adjustment for the Company’s Deposit utilized to partially fund the NRO Acquisition.

(f)Reflects the adjustment to record the assets acquired and liabilities assumed, on a relative fair value basis, in the NRO Acquisition along with transfer of consideration.

(g)Reflects the adjustment to record the Crypto Sale.

(h)Reflects the adjustment to depreciation expense due to fair value allocated at the Merger and useful life of the acquired assets.

(i)Reflects the reclassification of stock based compensation to conform to the Company’s financial statement presentation.

(j)Reflects the adjustment to interest expense from the conversion of notes payable and the Original Debentures.

(k)Reflect the adjustments to reflect the NRO acquisition based on information provided by NRO and adjust for depreciation, depletion and amortization expense associated with the NRO Acquisition.

(l)Reflects the adjustment to recognize interest expense on the deferred cash consideration on an effective interest method.

(m)Reflects the estimated income tax effects of the adjustments calculated using the federal statutory tax rate of 21% and a statutory Colorado income tax rate of 4.4%.

(n)Reflects the adjustment to interest expense from the conversion of the AR Debentures.

(o)Reflects the adjustment required to reflect classification of warrant liabilities within stockholders’ equity in conjunction with the Reverse Stock Split.

(p)Reflects the adjustment to reflect the conversion of the AR Debentures into shares of Common Stock.

(q)Reflects the adjustment to record the Genesis Bolt-on Acquisition.

(r)Reflects weighted average shares of Common Stock after the impact of the Transactions and the Subsequent Events described in Note 2. The following table sets forth the computation of pro forma weighted average shares of Common Stock for the nine months ended September 30, 2023 and year ended December 31, 2022:

  Nine months ended September 30, 2023  Year ended December 31, 2022 
Weighted average shares of Common Stock outstanding, basic and diluted (prior to the Transactions)  137,006    
Net adjustment upon consummation of the Transactions to reflect the issuance of shares of Common Stock  6,158,585   6,158,585 
Adjustment upon issuance of shares of Common Stock associated with conversion of the AR Debentures  400,667   400,667 
Adjustment upon the issuance of shares of Common Stock associated with the Warrant Exercise  2,000,000   2,000,000 
Adjustment from the Common Stock expected to be issued in the Offering (see Note 6)  12,135,922   12,135,922 
Weighted average shares of Common Stock outstanding, basic (Pro Forma)  20,832,180   20,695,174 
Common Stock warrants  13,674,938   13,674,938 
Series D Preferred Stock  4,359,800   4,359,800 
Series E Preferred Stock  4,000,000   4,000,000 
Weighted average shares of Common Stock outstanding, diluted (Pro Forma)  42,866,918   42,729,912 

Note 6. Equity Financing

 

We estimate that the netexpect to generate gross proceeds to us from the sale of our common stock offered hereby will be approximately $[__], after deducting$100.0 million (before underwriting discounts and commissions and estimatedoffering expenses) from the Offering, which we intend to use to fund the remaining cash consideration in the NRO Acquisition, and for general corporate purposes. After deducting the underwriting discounts and commissions and offering expenses payable by us, (orthe total net proceeds are expected to be approximately $[__] if$90.0 million. Based on the closing price of the Company’s Common Stock on February 1, 2024 of $8.24, we expect to issue approximately 12.1 million shares of Common Stock (assuming no exercise of the underwriters’ option to purchase additional shares is exercised in full)shares).

We will retain broad discretion over the use of the net proceeds of this offering. We intend to use the net proceeds from this offering for working capital and general corporate purposes. This expected use of proceeds represents our intentions based on current plans and business conditions. Thus, as of the date of this prospectus and except as explicitly set forth herein, we cannot specify with certainty all of the particular uses of the net proceeds from this offering. Pending application of the net proceeds as described above, we intend to invest the net proceeds from this offering in short-term, interest-bearing obligations, investment-grade instruments, certificates of deposit or direct or guaranteed obligations of the U.S. government.

Although it is difficult to predict future liquidity requirements, we believe that the net proceeds from this offering and our existing cash flow from operations will be sufficient to fund our operations for the next twelve months.

Dividend Policy

We have not declared or paid any dividends on our common stock and intend to retain any future earnings to fund the development and growth of our business. Therefore, we do not anticipate paying dividends on our common stock for the foreseeable future. There are no restrictions on our present ability to pay dividends to stockholders of our common stock, other than those prescribed by Delaware law.

Price Range of Common Stock

Our common stock has been quoted on OTCQB under the symbol “WIZD”. We have applied for listing of our common stock on the Nasdaq CM under the same symbol. The closing of this offering is contingent upon the successful listing of our common stock on the Nasdaq CM.

The last reported sale price for our common stock on October 9, 2018 was $0.16 per share. The table below sets forth high and low bid prices for our common stock during the periods indicated as quoted on the OTCQB (as adjusted for the 1-for-[__] reverse stock split). We note that over-the-counter market quotations reflect inter-dealer prices, without retail mark-up, mark-down or commission and may not necessarily represent actual transactions. We refer you to “Risk Factors—Risks Related to this Offering and Ownership of Our Securities” for additional discussions relating to the risks associated with our common stock being traded on the OTCQB.

  2016  2017  2018 
  High  Low  High  Low  High  Low 
First Quarter $0.50  $0.263  $0.26  $0.155  $0.33  $0.115 
Second Quarter $0.53  $0.304  $0.23  $0.135  $0.31  $0.211 
Third Quarter $0.49  $0.28  $0.35  $0.09  $0.27  $0.125 
Fourth Quarter (through October 9, 2018) $0.335  $0.125  $0.30  $0.11   0.164   0.13 

Dilution

If you purchase our common stock in this offering, your interest will be diluted to the extent of the difference between the offering price per share and the net tangible book value per share of our common stock after this offering. Our net tangible book value as of June 30, 2018, was approximately $(3,718,830), or $(0.05) per share. Net tangible book value per share is determined by dividing our total tangible assets, less total liabilities, by the number of shares of our common stock outstanding as of June 30, 2018. Dilution in net tangible book value per share represents the difference between the amount per share paid by purchasers of shares of common stock in this offering and the net tangible book value per share of our common stock immediately after this offering.

After giving effect to (i) the sale of [__] shares of our common stock in this offering at a public offering price of $[__] per share and deducting underwriting discounts and commissions and estimated offering expenses payable by us and (ii) the 1-for-[__] reverse stock split, our as adjusted net tangible book value as of June 30, 2018 would have been approximately $[__], or $[__] per share. This would represent an immediate increase in net tangible book value of $[__] per share to existing stockholders and an immediate dilution of $[__] per share to investors purchasing our common stock in this offering at the public offering price. The following table illustrates this dilution onsummarizes the estimated Common Stock to be issued resulting from a per share basis:10% fluctuation in the market price of the shares of Common Stock:

 

Public offering price per share    $ 
Net tangible book per share as of June 30, 2018 $(0.05)    
Increase per share attributable to investors in this offering        
        
As adjusted net tangible book value per share after this offering        
         
Dilution per share to investors in this offering    $ 
  Share Price  Common Stock Issued 
As presented $8.24   12,135,922 
10% increase  9.06   11,037,528 
10% decrease  7.42   13,477,089 

If the underwriters’ option to purchase up to an additional [__] shares of our common stock is exercised in full at the public offering price of $[__] per share, after deducting underwriting discountsNote 7. Supplemental Unaudited Combined Oil and commissionsNatural Gas Reserves and estimated offering expenses payable by us, the as adjusted net tangible book value after this offering would be $[__] per share, representing an increase in net tangible book value of $[__] per share to existing shareholders and immediate dilution in net tangible book value of $[__] per share to investors participating in this offering at the public offering price.

The number of shares of common stock to be outstanding immediately after this offering as shown above is based on 68,535,036 shares of common stock outstanding as of June 30, 2018. This number of shares excludes, as of June 30, 2018:

3,743,000 shares of common stock issuable upon the exercise of outstanding stock options, having a weighted average exercise price of $0.59 per share;
16,666,667 shares of common stock issuable upon the exercise of outstanding warrants, having a weighted exercise price of $0.15 per share;
an aggregate of up to 11,257,000 shares of common stock reserved for future issuance under our equity incentive plans;
[__] shares issuable upon conversion of the Preferred Stock issued in the Exchange; and
[__] shares issuable upon the exercise of the Representative’s Warrant.

New investors will experience further dilution if any of our outstanding options or warrants are exercised, new options are issued and exercised or we issue additional shares of common stock, other equity securities or convertible debt securities in the future.

CapitalizationStandardized Measure Information

 

The following table sets forth our cashinformation with respect to the historical and cash equivalentscombined estimated oil and our capitalizationnatural gas reserves as of June 30, 2018:

on an actual basis; and
on an as-adjusted basis to give effect to the sale by us pursuant to this offering of shares of our common stock, and the application of the net proceeds from this offering as described in “Use of Proceeds”.

You should read this table in conjunction with our audited consolidated financial statementsDecember 31, 2022 for Prairie LLC and NRO. Future exploration, exploitation and development expenditures, as well as future commodity prices and service costs, will affect the related notes thereto appearing in our Annual Report on Form 10-Kquantity of reserve volumes. The reserve estimates shown below were determined using the average first day of the month price for each of the preceding 12 months for oil and natural gas for the year ended December 31, 20172022.

  Prairie  Nickel Road (Total)  Nickel Road (Unacquired)  Nickel Road (Acquired) (1)  Pro Forma Combined 
Estimated Proved Developed Reserves:                    
Oil (Bbl)     2,599,723   (128,190)  2,471,533   2,471,533 
Natural Gas (Mcf)     6,452,542   (213,658)  6,238,884   6,238,884 
Natural Gas Liquids (Bbl)     1,103,821   (36,684)  1,067,137   1,067,137 
Total (Boe)(2)     4,778,968   (200,484)  4,578,483   4,578,483 
Estimated Proved Undeveloped Reserves:                    
Oil (Bbl)     4,657,880   (27,183)  4,630,697   4,630,697 
Natural Gas (Mcf)     12,443,577   (72,494)  12,371,083   12,371,083 
Natural Gas Liquids (Bbl)     2,256,278   (13,048)  2,243,230   2,243,230 
Total (Boe)(2)     8,988,088   (52,313)  8,935,774   8,935,774 
Estimated Proved Reserves:                    
Oil (Bbl)     7,257,603   (155,373)  7,102,230   7,102,230 
Natural Gas (Mcf)     18,896,119   (286,151)  18,609,968   18,609,968 
Natural Gas Liquids (Bbl)     3,360,099   (49,733)  3,310,366   3,310,366 
Total (Boe)(2)     13,767,055   (252,798)  13,514,257   13,514,257 

(1)Represents reserves associated with the assets acquired from NRO.
(2)Assumes a ratio of 6 Mcf of natural gas per Boe.

The following table sets forth summary information with respect to historical and combined oil and natural gas production for the unaudited consolidatedyear ended December 31, 2022 for Prairie LLC and NRO. The NRO oil and natural gas production data presented below was derived from the supplemental oil and gas reserve information (unaudited) included in notes to the audited financial statements and the related notes thereto appearing in our Quarterly Report on Form 10-Q for the quarteryear ended June 30, 2018, allDecember 31, 2022 of whichNRO and information provided by NRO.

  Prairie  Nickel Road (Total)  NRO (Unacquired)  NRO Acquired (1)  Pro Forma Combined 
Oil (Bbl)     618,787   (123,681)  495,106   495,106 
Natural Gas (Mcf)     919,804   (188,311)  731,493   731,493 
Natural Gas Liquids (Bbl)     161,585   (32,078)  129,507   129,507 
Total (Boe)(2)     933,673   (187,144)  746,529   746,529 

(1)Represents production data associated with the assets acquired from NRO.
(2)Assumes a ratio of 6 Mcf of natural gas per Boe.

The following unaudited combined estimated discounted future net cash flows reflect Prairie and NRO as of December 31, 2022. The unaudited combined standardized measure of discounted future net cash flows are as follows:

  Prairie  NRO
(Total) (1)
  Combined 
Future cash inflows $  $883,016,626  $883,016,626 
Future production costs     (293,548,055)  (293,548,055)
Future development costs     (147,621,778)  (147,621,778)
Future income tax expense         
Future net cash flows     441,846,793   441,846,793 
10% annual discount for estimated timing of cash flows     (197,175,725)  (197,175,725)
Standardized measure of discounted future net cash flows $  $244,671,068  $244,671,068 

(1)Represents the total amounts as reported in NRO’s consolidated financial statements as of and for the year ended December 31, 2022.

INFORMATION ABOUT NRO

Description of the Business

Certain aspects of the presentation of NRO’s results of operations have been conformed for purposes of presenting comparable results. For full historical financial statements of NRO for the periods presented, please see the financial statements incorporated by reference herein.into this registration statement.

 

As of June 30, 2018 Actual  As adjusted(1)   
Cash and cash equivalents $1,457,735    
         
Stockholders’ equity:        
Common stock, $0.0001 par value per share; 80,000,000 shares authorized; 68,535,036 shares issued and outstanding, actual; [__] shares issued and outstanding, as adjusted(2)  6,855     
Preferred stock, $0.0001 par value per share; 20,000,000 shares authorized; and no shares issued and outstanding, actual and as adjusted  -     
Additional paid-in capital  19,999,173     
Accumulated deficit  (23,712,360)    
Non-controlling interest  (12,498)    
         
Total stockholders’ (deficit) equity $(3,718,830)    
         
Total capitalization $2,238,770     

Nickel Road Operating LLC, a Delaware limited liability company, and its subsidiaries, (herein referred to collectively as “NRO”) is a private, independent, and private equity backed exploration and production company founded in 2017. NRO focuses on the acquisition, development, and production of oil and natural gas reserves in Weld County, Colorado, in the Greater Wattenberg Field of Colorado’s Denver-Julesburg Basin (the “DJ Basin”). As of September 30, 2023, NRO owns 5,383 net acres in an operated footprint of 7,934 acres, with a 94% average working interest before payout. NRO also has 90 operated well permits issued by the Colorado Energy and Carbon Management Commission (“CECMC”) to drill undeveloped locations. NRO is developing its acreage by drilling horizontal wells targeting the Codell and Niobrara formations. NRO operates 26 wells in the DJ Basin. Net production from NRO’s properties for the nine months ended September 30, 2023, was approximately 2,350 Boe per day, of which 68% was oil. According to a report prepared by Cawley, Gillespie & Associates, Inc. (“CG&A”), total proved reserves associated with NRO’s properties were 13.8 MMboe as of December 31, 2022, of which 35% were proved developed. NRO’s operations are all conducted onshore in the United States.

(1)If the underwriters’ option to purchase up to an additional [__] shares of our common stock is exercised in full, (i) an additional shares of common stock would be issued and we would receive approximately $[__] million in additional net proceeds; and (ii) cash and cash equivalents, total stockholders’ equity and total capitalization would each also increase by approximately $[__] million.
(2)The number of shares of common stock to be outstanding after this offering is based on 68,535,036 shares of common stock outstanding as of June 30, 2018, and excludes, in each case as of June 30, 2018:

3,743,000 shares of common stock issuable upon the exercise of outstanding stock options, having a weighted average exercise price of $0.59 per share;
16,666,667 shares of common stock issuable upon the exercise of outstanding warrants, having a weighted exercise price of $0.15 per share;
an aggregate of up to 11,257,000 shares of common stock reserved for future issuance under our equity incentive plans;
[__] shares issuable upon the conversion of the Preferred Stock issued in the Exchange; and
[__] shares issuable upon the exercise of the Representative’s Warrant.

22

 

Management’s Discussion and Analysis of Financial Condition and Results of Operations

THE FOLLOWING DISCUSSION OF OUR FINANCIAL CONDITION AND RESULTS OF OPERATIONS SHOULD BE READ IN CONJUNCTION WITH THE FINANCIAL STATEMENTS AND RELATED NOTES TO THE FINANCIAL STATEMENTS INCLUDED ELSEWHERE IN THIS PROSPECTUS. THIS DISCUSSION CONTAINS FORWARD-LOOKING STATEMENTS THAT RELATE TO FUTURE EVENTS OR OUR FUTURE FINANCIAL PERFORMANCE. THESE STATEMENTS INVOLVE KNOWN AND UNKNOWN RISKS, UNCERTAINTIES AND OTHER FACTORS THAT MAY CAUSE OUR ACTUAL RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS TO BE MATERIALLY DIFFERENT FROM ANY FUTURE RESULTS, LEVELS OF ACTIVITY, PERFORMANCE OR ACHIEVEMENTS EXPRESSED OR IMPLIED BY THESE FORWARD-LOOKING STATEMENTS. THESE RISKS AND OTHER FACTORS INCLUDE, AMONG OTHERS, THOSE LISTED UNDER “FORWARD-LOOKING STATEMENTS” AND “RISK FACTORS” AND THOSE INCLUDED ELSEWHERE IN THIS PROSPECTUS. of Nickel Road Operating LLC

 

Overview

We intend for thisThe following discussion to provide information that will assist in understanding ourand analysis of NRO’s financial statements, the changes in certain key items in those financial statements,condition and the primary factors that accounted for those changes, as well as how certain accounting principles affect our financial statements. This discussionresults of operations should be read in conjunction with ourits financial statements and accompanyingrelated notes appearing elsewhere in this registration statement. The following discussion contains “forward-looking statements” that reflect NRO’s future plans, estimates, beliefs and expected performance. NRO cautions that assumptions, expectations, projections, intentions, or beliefs about future events may, and often do, vary from actual results and the differences can be material. Some of the key factors which could cause actual results to vary from NRO’s expectations include the risk factors and other cautionary statements described under the heading “Risk Factors” included elsewhere in this registration statement. NRO does not undertake any obligation to publicly update any forward-looking statements except as otherwise required by applicable law. See “Cautionary Statement Regarding Forward-Looking Statements” in this registration statement.

General and Basis of Presentation

NRO derives substantially all of its revenue from the sale of oil, natural gas and NGLs that are produced from interests in its properties. Oil, natural gas and NGL prices are inherently volatile and are influenced by many factors outside of NRO’s control. To achieve more predictable cash flows and to reduce its exposure to downward price fluctuations, NRO has historically used derivative instruments to hedge future sales prices and basis differentials on a portion of its oil, natural gas and NGL production. While NRO liquidated all of its outstanding hedges in connection with the NRO Agreement in January 2024, it may engage in such activities in the future. NRO’s historical commodity derivative instruments include swaps and costless collars. NRO’s derivative strategy, including the volumes and commodities covered and the relevant fixed and market prices, is based in part on NRO’s management’s view of expected future market conditions, capital spending plans, and analysis of well-level economic return potential.

NRO focuses its efforts on increasing oil, natural gas and NGLs production and reserves while controlling costs at a level that is appropriate for long-term sustainable operations. NRO’s future earnings and cash flows are dependent on its ability to manage revenues and overall cost structure at a level that allows for profitable production.

Divestiture of assets and acreage in 2022 and 2023

In July 2022, NRO closed on the divestiture of upstream assets including 2,752 net acres, 321 net royalty acres, and 17 producing horizontal wells (5 operated and 12 non-operated) for $64 million (the “2022 NRO Divestiture”). The divested assets produced 672 Boe per day for the three and six months ended June 30, 20182022, with total proved reserves of 3,024 Mboe as of December 31, 2021. This transaction is described further in NRO’s financial statements and 2017footnotes incorporated by reference into this registration statement.

In August 2023, NRO closed on the divestiture of upstream assets including 896 net royalty acres for $7 million (the “2023 NRO Divestiture” and, together with the 2022 NRO Divestiture, the “NRO Divestitures”). The divested assets produced 86 Boe per day in the seven months ended July 31, 2023, with 253 Mboe of proved reserves as of December 31, 2022. This transaction is described further in NRO’s financial statements and footnotes incorporated by reference into this registration statement.

Overview

The following table presents NRO’s production volumes and financial highlights, inclusive of assets sold in the NRO Divestitures through the date of sale, for the nine months ended September 30, 2023, and 2022 and the years ended December 31, 20172022, and 2016, included elsewhere2021:

  Nine Months Ended September 30,  Years ended December 31 
  2023  2022  2022  2021 
  Period Total  Per Day  Period Total  Per Day  Period Total  Per Day  Period Total  Per Day 
Production Sales Volume Data:                                
Oil (Mbbls)  439   1.6   527   1.9   619   1.7   561   1.5 
Gas (MMcf)  585   2.1   778   2.9   920   2.5   810   2.2 
NGLs (Mbbls)  105   0.4   136   0.5   162   0.4   150   0.4 
Financial Data (thousands):                                
Revenue $36,774      $61,153      $69,888      $46,584     
Income from operations $11,520      $37,130      $34,792      $22,698     

NRO’s revenues for the nine months ended September 30, 2023, decreased by $24.4 million compared to the nine months ended September 30, 2022. NRO’s income from operations for the nine months ended September 30, 2023, decreased by $25.6 million compared to the nine months ended September 30, 2022. Both the decrease in this prospectus.revenue and income from operations were primarily due to a decrease in production resulting from the 2022 NRO Divestiture and a 26% decline in average sales price per barrel of equivalent (“BOE”).

 

Our objective isNRO’s revenues for 2022 increased by $23.3 million compared to create expanded2021. NRO’s income from operations for 2022 increased by $12.1 million compared to 2021. Both the increase in revenue and qualitatively enhanced offeringsincome from operations were due to an increase in production in 2022 resulting from 12 wells drilled and initiatives to become a dominant voice for pop culture enthusiasts across multiple media platforms. Key elements of our strategy include:

producing and distributing high-quality Comic Conventions across the United States and internationally to entertain fans and to allow for promotion of consumer products and entertainment;
producing and distributing high-quality content and leveraging the content created at the Comic Conventions through digital media outlets such as websites, apps, emails, newsletters, Facebook, Twitter, Instagram, and YouTube, among others;
obtaining sponsorships and promotions from media and entertainment companies for our Comic Conventions, including:

oexpanding our relationships with entertainment and media companies; and
outilizing our digital assets to create and launch a revised and vibrant e-commerce venture.

expand operations to include fixed-site attractions that will be appealing to enthusiasts of pop-culture.

We produce Comic Conventions across the United States that provide a social networking and entertainment venue for enthusiasts of movies, TV shows, video games, technology, virtual reality experiences, toys, social networking, gaming, comic books, and graphic novels. Our Comic Conventions provide an opportunity for companiesturned-in-line in the entertainment, toy, gaming, publishingsecond half of 2021 and retail business to carry out sales, marketing, product promotion, public relations, advertising,five wells drilled and sponsorship efforts.

During 2016, we underwent a significant senior management restructuring. The restructuring included the appointment of a new Chief Executive Officer, entering his role with experience at major movie studios and television networks. We also appointed an Executive Chairman. The new management team has reviewed key operating controls and taken several steps to reform our operating controls and procedures. In addition, the management team consolidated our operations to a single office in order to improve our overall operational efficiency.

Operations

At present, we are engaged primarilyturned-in-line in the live event businessfourth quarter of 2022, and derive income from: (i) the production of Comic Conventions, which involves thea 36% increase in average sales of admissions and exhibitor booth space, and (ii) sale of sponsorships and advertising. As we move forward, we intendprice per BOE. The increase in revenue was partially offset by an increase in expenses due to recast the company as a hyphenate live event- media company. The entry into the media space will complement to our core live event business, and will stand alone as producer of entertainment content across many platforms.

We plan on continuing to qualitatively enhance and broaden our Comic Conventions by featuring a blend of live entertainment, programming and content and celebrities that is unique in the industry. Further, we are (i) carefully researching and identifying new geographic markets for our Comic Convention, (ii) preparing for offerings affinity-based offerings as a co-located adjunct to our Comic Conventions; and (iii) examining price sensitivity in the markets where we hold our events with the intention of perfecting revenue models based on scalable event pricing.

Concurrently with our efforts in the domestic Comic Convention business, we are focused on international operations, entering the digital media space and location-based entertainment sector, and producing live-event offerings that will appeal to fans beyond the pop-culture genre.

We currently expect to produce 14 live events during 2018, although that number of conventions may change as we evaluate locations and venues.increased operating activity.

 

Results of Operations

 

ThreeNine Months Ended JuneSeptember 30, 2018 Compared to the Three2023 vs. Nine Months Ended JuneSeptember 30, 20172022

  Nine months ended September 30,       
  2023  2022  $ Change  % Change 
  (Thousands)    
Revenues:            
Oil revenue $33,504  $51,261  $(17,757)  (35)%
Gas revenue  1,276   4,640   (3,364)  (73)%
NGL revenue  1,994   5,252   (3,258)  (62)%
Total revenues $36,774  $61,153  $(24,378)  (40)%

Significant variances in the respective line items of revenues are comprised of the following:

Oil Revenue

 

Summary of Statements of OperationsOil revenue decreased $17.8 million, or 35%, for the Three Months Ended Junenine months ended September 30, 20182023, compared to the nine months ended September 30, 2022, related to lower oil sales prices and 2017:lower oil production due to the 2022 NRO Divestiture.

 

  Three Months Ended 
  June 30, 2018  June 30, 2017 
Convention revenue $5,111,867  $4,936,084 
ConBox revenue $-  $10,461 
Gross margin $622,365  $(345,141)
Operating expenses $(866,636) $(1,550,737)
Loss from operations $(244,271) $(1,895,878)
Other expenses $(261,001) $(92,776)
Net loss attributable to common shareholder $(505,272) $(1,988,504)
Income (loss) per common share – basic and diluted $(0.01) $(0.03)

The following table reflects oil prices, the price impact of NRO’s derivative settlements and oil production volumes for the nine months ended September 30, 2023, and 2022.

  Nine months ended September 30, 
  2023  2022 
Oil revenue (per barrel) $76.29  $97.35 
Impact of net cash (paid) received related to settlement of derivatives (per barrel)(1)  (1.58)  (35.13)
Oil net price including all derivative settlements (per barrel) $74.71  $62.22 
Oil production volumes (Mbbls)  439   527 
Per day oil production volumes (Mbbls/d)  1.6   1.9 

(1)Included in net gain (loss) on derivatives on the Condensed Consolidated Statements of Operations.

 

ConventionGas Revenue

 

ConventionGas revenue was $5,111,867decreased $3.4 million, or 73%, for the threenine months ended JuneSeptember 30, 2018, as2023, compared to $4,936,084the nine months ended September 30, 2022, related to lower production due to the 2022 NRO Divestiture and significantly lower natural gas sales prices.

The following table reflects natural gas prices, the price impact of NRO’s derivative settlements and natural gas production volumes for the comparable period ended June 30, 2017, an increase of $175,783. The increase in convention revenue is primarily attributable to enhanced marketing techniques and the qualitative enhancement of the Conventions. We ran four events during the threenine months ended JuneSeptember 30, 2018, as compared to five events during the comparable three months ended June 30, 2017. Average revenue generated per event in 2018 was $1,277,966 as compared to $987,216 during 2017.2023 and 2022.

  Nine months ended September 30, 
  2023  2022 
Natural gas revenue (per Mcf) $2.18  $5.96 
Impact of net cash (paid) received related to settlement of derivatives (per Mcf)(1)  (0.16)  (1.89)
Natural gas net price including all derivative settlements (per Mcf) $2.02  $4.07 
Natural gas production volumes (MMcf)  585   778 
Per day natural gas production volumes (MMcf/d)  2.1   2.8 

 

(1)Included in net gain (loss) on derivatives on the Condensed Consolidated Statements of Operations.

ConBox RevenueNGL Revenue:

 

ConBoxNGL revenue was $0decreased $3.3 million, or 62%, for the threenine months ended JuneSeptember 30, 2018, as2023, compared to $10,461the nine months ended September 30, 2022 related to lower production due to the 2022 NRO Divestiture and significantly lower NGL sales prices.

The following table reflects NGL prices, the price impact of NRO’s derivative settlements and NGL production volumes for the comparable threenine months ended JuneSeptember 30, 2017, a decrease of $10,461. We ceased ConBox operations in 2017 due to its ongoing costs resulting in the decrease.2023 and 2022.

  Nine months ended September 30, 
  2023  2022 
NGL revenue (per barrel) $18.99  $38.57 
Impact of net cash (paid) received related to settlement of derivatives (per barrel)(1)      
NGL net price including all derivative settlements (per barrel) $18.99  $38.57 
NGL production volumes (Mbbls)  105   136 
Per day NGL production volumes (Mbbls/d)  0.4   0.5 

Gross Profit

 

Gross profit percentage for the convention segment increased from a gross profit percentage of (7)% during the three months ended June 30, 2017, to a positive gross profit percentage of 12% during the three months ended June 30, 2018. The gross profit percentage increase was attributable to enhanced marketing and show production techniques which allowed us to generate more revenue at the Conventions while decreasing the costs of producing the Conventions.

(1)Included in net gain (loss) on derivatives on the Condensed Consolidated Statements of Operations.

2460
 

Operating expenses and income (loss) from operations analysis:

Operating Expenses

 

Operating

  Nine months ended September 30,        Per Boe Expense for the nine months ended September 30, 
  2023  2022  $ Change  % Change  2023  2022 
  (Thousands)    (Thousands) 
Operating expenses:                        
Lease operating expenses $3,317  $3,142  $175   6% $5.17  $3.97 
Gathering, transportation and processing  2,564   2,980   (416)  (14%)  4.00   3.76 
Production taxes  3,422   4,352   (930)  (21%)  5.33   5.49 
Depletion, depreciation, and amortization  12,853   10,055   2,798   28%  20.03   12.69 
Impairment     140   (140)  (100%)  0.00   0.18 
General and administrative  3,099   3,353   (255)  (8%)  4.83   4.23 
Total operating expenses $25,255  $24,023  $1,232   5% $39.36  $30.32 
Income (loss) from operations $11,520  $37,130  $(25,610)  (69%) $17.95  $46.86 

Lease operating expenses increased $0.2 million for the threenine months ended JuneSeptember 30, 2018, were $866,636, as2023, compared to $1,550,737the nine months ended September 30, 2022, related to increased operating activity, well counts and service cost inflation.

Gathering, transportation and processing expenses decreased $0.4 million for the threenine months ended JuneSeptember 30, 2017. The change is attributable2023, compared to a decreasethe nine months ended September 30, 2022, primarily related to lower sales volumes due to the 2022 NRO Divestiture.

Production taxes decreased $0.9 million for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022, related to lower sales volumes due to the 2022 NRO Divestiture and lower commodity prices.

Depletion, depreciation and amortization increased $2.8 million for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022, primarily related to higher well count, partially offset by lower production.

Impairment decreased $0.1 million for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022, primarily related to the expiration of certain non-core leases in staffing and a correlating decrease in employee compensation, general and administrative expenses and consulting expenses. The $467,895 decrease in compensation is primarily attributable to a decline in both headcount and officer compensation. 2022.

General and administrative expenses decreased by $126,154$0.3 million for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022, primarily related to savings from lower expenses incurred on labor-related costs.

Results below include income from operations:

  

Nine months ended

September 30,

     
  2023  2022  $ Change  % Change 
  (Thousands)    
Income from operations $11,520  $37,130  $(25,610)  (69%)
Gain (loss) on sales of oil and gas properties  6,262   28,440   (22,178)  (78%)
Gain (loss) on commodity derivatives  (472)  (16,853)  16,381   (97%)
Net interest expense  (1,518)  (516)  (1,002)  194%
Other income (expense)  (14)  (5)  (9)  197%
Net income $15,777  $48,196  $(32,419)  (67%)

NRO recorded a gain on the sale of oil and gas properties for the nine months ended September 30, 2023, and September 30, 2022, of $6.3 million and $28.4 million, respectively, resulting from the prior year comparative period primarily2023 NRO Divestiture and 2022 NRO Divestiture, respectively.

NRO had a $0.5 million loss on derivative instruments for the nine months ended September 30, 2023, of which $0.3 million was related to an unrealized gain due to a decreasechange in service feesthe mark-to-market value of derivatives.

The $1.0 million increase in interest expense related to higher average debt outstanding and web development.an increase in interest rates for the nine months ended September 30, 2023, compared to the nine months ended September 30, 2022.

Year ended December 31, 2022, vs. Year ended December 31, 2021

  Year ended December 31, 
  2022  2021  $ Change  % Change 
  (Thousands)    
Revenues:                
Oil revenue $58,698  $38,216  $20,482   54%
Gas revenue  5,368   3,981   1,387   35%
NGL revenue  5,823   4,388   1,435   33%
Total revenues $69,888  $46,584  $23,304   50%

Oil Revenue

Loss from Operations

 

LossOil revenues for 2022 increased $20.5 million, or 54%, from operations for2021, related to higher oil production resulting from 12 wells drilled and turned-in-line in the three months ended June 30, 2018, was ($244,271) assecond half of 2021 compared to a loss from operations of ($1,895,878) for the three months ended June 30, 2017. The positive variance was primarily attributable to the introduction of strategies by our management which increased gross revenue while containing Convention production costsfive wells drilled and turned-in-line in addition to our cost containment strategy concerning corporate overhead. We have addressed both issues. Additionally, we have augmented our marketing activities to increase attendance at its conventions. During the fourth quarter of 2017 the Company dramatically reduced its corporate overhead expenses, reducing the projected Corporate Operating budget in 2018 to $2,700,000 compared with $4,900,000 in 2017. This reduction combined with the operating efficiency in producing the Conventions is materially improving the operating results in 2018.

Other Expenses

Other expenses for the three months ended June 30, 2018 was $261,001, as compared to $92,776 for the three months ended June 30, 2017. In each case, the expense was interest expense related to the convertible note2022, and corresponding debt discount.

Net Loss Attributable to Common Stockholder

Net loss attributable to common stockholders for the three months ended June 30, 2018, was ($505,272) or loss per basic and diluted share of ($0.01), compared to a net loss of ($1,988,504) or loss per basic and diluted share of ($0.03) for the three months ended June 30, 2017.

Inflation did not have a material impact on our operations for the applicable period. Other than the foregoing, management knows of no trends, demands, or uncertainties that are reasonably likely to have a material impact on our results of operations.

Six Months Ended June 30, 2018 Compared to the Six Months Ended June 30, 2017

Summary of Statements of Operations for the Six Months Ended June 30, 2018 and 2017:

  Six Months Ended 
  June 30, 2018  June 30, 2017 
Convention revenue $9,103,033  $8,384,041 
ConBox revenue $-  $84,580 
Gross margin $1,727,197  $36,605 
Operating expenses $(1,688,192) $(3,214,561)
Income (loss) from operations $39,005  $(3,177,956)
Other expenses $(429,894) $(177,459)
Net loss attributable to common shareholder $(390,889) $(3,354,772)
Loss per common share – basic and diluted $(0.01) $(0.05)

Convention Revenue

Convention revenue was $9,103,033 for the six months ended June 30, 2018, as compared to $8,384,041 for the comparable period ended June 30, 2017, an increase of $718,992. As mentioned earlier, the increase in convention revenue is primarily attributable to enhanced marketing techniques and the qualitative enhancement of the Conventions. We ran seven events during the six months ended June 30, 2018, as compared to eight events during the comparable six months ended June 30, 2017. Average revenue generated per event in 2018 was $1,300,433 as compared to $1,048,005 during 2017.

ConBox Revenue

ConBox revenue was $0 for the six months ended June 30, 2018, as compared to $84,580 for the comparable six months ended June 30, 2017, a decrease of $84,580. We ceased ConBox operations due to its ongoing costs in 2017 resulting in the decrease.

Gross Profit

Gross profit percentage for the convention segment increased from a negative gross profit percentage of (1%) during the six months ended June 30, 2017, to a positive gross profit of 19% during the six months ended June 30, 2018. As was the case for the three month period ended June 30, 2018, the gross profit percentage increase was attributable to enhanced marketing and show production techniques which allowed us to generate more revenue at the Conventions while decreasing the costs of producing the Conventions.

Operating Expenses

Operating expenses for the six months ended June 30, 2018, were $1,688,192, as compared to $3,214,561 for the six months ended June 30, 2017. As mentioned earlier, the change is attributable to a decrease in staffing and a correlating decrease in employee compensation, general and administrative expenses and consulting expenses. The $1,015,940 decrease in compensation is primarily attributable to a decline in both headcount and officer compensation. General and administrative expenses decreased by $407,210 from the prior year comparative period primarily due to a decrease in service fees and web development.

Income (Loss) from Operations

Income from operations for the six months ended June 30, 2018, was $39,005 as compared to a loss from operations of ($3,177,956) for the six months ended June 30, 2017. As with the three month period ended June 30, 2018, positive variance was primarily attributable to the introduction of strategies by Management which increased gross revenue while containing Convention production costs in addition to our cost containment strategy concerning corporate overhead.

Other Expenses

Other expenses for the six months ended June 30, 2018 was $429,894, as compared to $177,459 for the six months ended June 30, 2017. Other than a loss on the disposal of equipment in the amount of $785 during the six months ended June 30, 2017, all expense for both periods was interest expense.

Net Loss Attributable to Common Stockholders

Net loss attributable to common stockholders for the six months ended June 30, 2018, was ($390,889) or loss per basic and diluted share of ($0.01), compared to a net loss of ($3,354,772) or loss per basic and diluted share of ($0.05), for the six months ended June 30, 2017.

Inflation did not have a material impact on our operations for the applicable period. Other than the foregoing, management knows of no trends, demands, or uncertainties that are reasonably likely to have a material impact on our results of operations.

Year Ended December 31, 2017 Compared to the Year Ended December 31, 2016

Summary of Statements of Operations for the Year Ended December 31, 2017 and 2016:

  Year Ended December 31, 
Statement of operations data: 2017  2016 
Convention revenue $14,983,033  $21,994,433 
ConBox revenue $84,580   707,101 
Gross profit $9,316  $6,534,543 
Operating expenses $(5,346,924) $(7,716,789)
Loss from operations $(5,337,608) $(1,182,246)
Other expenses $(395,887) $(325,857)
Net loss attributable to common shareholder $(5,733,495) $(1,508,103)
Loss per common share – basic and diluted(1) $(0.08) $(0.03)

(1)Reflects the 1-for-[__] reverse stock split of our common stock that occurred on [__], 2018.

Prior to 2018, the Company maintained operating segments: Conventions and Conbox. The Company ceased Conbox operations in 2017, which is the principal reason for the decrease in ConBox operating results compared to 2016.

Convention Revenue

Convention revenue was $14,983,033higher oil sales prices for the year ended December 31, 2017, as2022, compared to $21,994,433 for the comparable period ended December 31, 2016, a decrease of $7,011,400. The decrease in convention revenue was primarily attributable to staging fewer shows than the prior year. We ran fourteen events during the year ended December 31, 2017, as compared to sixteen events during the comparable year ended December 31, 2016. Average revenue generated per event in 2017 was $1,070,217 as compared to $1,374,652 during 2016.2021.

 

ConBox Revenue

ConBox revenue was $84,580The following table reflects oil prices, the price impact of NRO’s derivative settlements and oil production volumes for the year ended December 31, 2017, as compared to $707,101 for the comparable year ended December 31, 2016, a decrease of $622,521. We ceased the sale of merchandise under the ConBox brand name in 2017, which resulted in the decrease in ConBox revenue.2022, and 2021.

  Year ended December 31, 
  2022  2021 
Oil revenue (per barrel) $94.86  $68.12 
Impact of net cash (paid) received related to settlement of derivatives (per barrel)(1)  (32.15)  (14.83)
Oil net price including all derivative settlements (per barrel) $62.71  $53.29 
Oil production volumes (Mbbls)  619   561 
Per day oil production volumes (Mbbls/d)  1.7   1.5 

(1)Included in net gain (loss) on derivatives on the Condensed Consolidated Statements of Operations.

 

Gross ProfitGas Revenue

 

Gross profit percentageNatural gas revenue for 2022 increased $1.4 million, or 35%, from 2021, related to higher natural gas production resulting from 12 wells drilled and turned-in-line in the convention segment decreased from a gross profitsecond half of 31% during the year ended December 31, 2016, to a gross profit of 0.1% during the year ended December 31, 2017. We produced fourteen events during the year ended December 31, 2017, as2021 compared to sixteen events duringfive wells drilled and turned-in-line in the comparable year ended December 31, 2016. The gross profit percentage decrease was attributable to decreased revenue at each show coupled with high production costs.

Gross profit percentage for the ConBox segment increased from a negative gross profit percentagefourth quarter of 46% during the year ended December 31, 2016, to a gross profit of 5% during the year ended December 31, 2017. The gross profit percentage increase was attributable to an overall decrease in fulfillment costs. We ceased the sale of merchandise under the ConBox brand name in 2017.

Operating Expenses

Operating expenses2022, and higher natural gas sales prices for the year ended December 31, 2017, was $5,346,924, as2022, compared to $ 7,716,789the year ended December 31, 2021.

The following table reflects natural gas prices, the price impact of NRO’s derivative settlements and natural gas production volumes for the years ended December 31, 2022, and 2021.

  Year ended December 31, 
  2022  2021 
Natural gas revenue (per Mcf) $5.84  $4.91 
Impact of net cash (paid) received related to settlement of derivatives (per Mcf)(1)  (2.02)  (0.46)
Natural gas net price including all derivative settlements (per Mcf) $3.82  $4.45 
Natural gas production volumes (MMcf)  920   810 
Per day natural gas production volumes (MMcf/d)  2.5   2.2 

(1)Included in net gain (loss) on derivatives on the Condensed Consolidated Statements of Operations.

NGL revenue:

NGL revenue for 2022 increased $1.4 million, or 33%, from 2021, related to higher production resulting from 12 wells drilled and turned-in-line in the second half of 2021 compared to five wells drilled and turned-in-line in the fourth quarter of 2022, and higher NGL sales prices for the year ended December 31, 2016. 2022, compared to the year ended December 31, 2021.

The change was attributable to a decrease in employee compensationfollowing table reflects NGL prices, the price impact of NRO’s derivative settlements and generalNGL production volumes for the years ended December 31, 2022 and administrative expenses offset by a slight increase in consulting expenses. The $1,450,062 decrease in compensation was primarily attributable to a decline in both headcount and officer compensation. General and administrative expenses decreased by $943,383 since the prior year comparative period due to a decrease in service fees, travel and web development.2021.

  Year ended December 31, 
  2022  2021 
NGL revenue (per barrel) $36.03  $29.21 
Impact of net cash (paid) received related to settlement of derivatives (per barrel)(1)      
NGL net price including all derivative settlements (per barrel) $36.03  $29.21 
NGL production volumes (Mbbls)  162   150 
Per day NGL production volumes (Mbbls/d)  0.4   0.4 

(1)Included in net gain (loss) on derivatives on the Condensed Consolidated Statements of Operations.

LossOperating expenses and income (loss) from Operationsoperations analysis:

 

  Year ended December 31,        Per Boe Expense 
  2022  2021  $ Change  % Change  2022  2021 
  (Thousands)     (Thousands) 
Operating Expenses:                        
Lease operating expenses $3,942   2,105  $1,837   87% $4.22  $2.49 
Gathering, transportation and processing  3,831   3,132   699   22%  4.10   3.70 
Production taxes  4,975   3,464   1,511   44%  5.33   4.09 
Depletion, depreciation, and amortization  17,760   11,061   6,699   61%  19.02   13.07 
Impairment  330   283   47   17%  0.35   0.33 
General and administrative  4,264   3,843   421   11%  4.56   4.54 
Total operating expenses $35,102  $23,888  $11,214   47% $37.60  $28.22 
Income (loss) from operations $34,788  $22,697  $12,090   53% $37.26  $26.82 

Loss from operations

Lease operating expenses increased $1.8 million for the year ended December 31, 2017, was $5,337,608 as2022, compared to a loss from operations of $1,182,246the year ended December 31, 2021, related to increased operating activity, well counts and service cost inflation.

Gathering, transportation and processing expenses increased $0.7 million for the year ended December 31, 2016. The loss was primarily attributable2022, compared to issues relatedthe year ended December 31, 2021, due to production costs and corporate overhead that could not be sustained. We have addressed both issues. In particular, during the fourth quarter of 2017, we dramatically reduced our corporate overhead expenses. Additionally, we have augmented our marketing and talent departments to increase attendance at our conventions.higher sales volumes from increased well counts.

 

Other Expenses

Other expensesProduction taxes increased $1.5 million for the year ended December 31, 2017, was $395,887, as2022, compared to $325,857the year ended December 31, 2021, due to higher sales volume from increased well counts and higher commodity prices.

Depletion, depreciation and amortization increased $6.7 million for the year ended December 31, 2016. During2022, compared to the year ended December 31, 2017, the Company recorded interest of expense of $395,1022021, primarily related to the convertible note and corresponding debt discount compared to $26,481 during the year ended December 31, 2016. We recorded a loss of $262,500 during the year ended December 31, 2016 on the CONtv joint venture with Cinedigm compared to a loss of $0 during the year ended December 31, 2017. See Footnote 5 to the Financial Statements included herein for more information. For the year ended December 31, 2017 and 2016, the Company recorded a loss of $785 and $36,876, respectively, upon the disposal of equipment.higher well count.

 

Net Loss Attributable to Common Stockholder

Net loss attributable to common stockholdersGeneral and administrative expenses increased $0.4 million for the year ended December 31, 2017, was $5,732,814 or loss per basic and diluted share of $0.08,2022, compared to a net loss of $1,575,361 or loss per basic and diluted share of $0.03, for the year ended December 31, 2016.

Liquidity and Capital Resources

The following table summarizes total current assets, liabilities and working capital at June 30, 2018 compared2021, related to December 31, 2017:

  June 30, 2018  December 31, 2017  Increase/(Decrease) 
Current Assets $2,149,305  $2,765,278  $(615,973)
Current Liabilities $6,002,600  $6,306,310  $(303,710)
Working Capital (Deficit) $(3,853,295) $(3,541,032) $312,263 

At June 30, 2018, we had a working capital deficit of $3,853,295 as compared to working capital deficit of $3,541,032, at December 31, 2017, an increase of $312,263. The change in working capital is primarily attributable to a decrease in cash and cash equivalents, accounts receivable and prepaid expenses. These changes in current assets were offset by an overall decrease in current liabilities.

The following table summarizes total current assets, liabilities and working capital at December 31, 2017 compared to December 31, 2016:

  December 31, 2017  December 31, 2016  Increase/(Decrease) 
Current Assets $2,765,278  $5,599,279  $(2,833,991)
Current Liabilities $6,306,310  $2,736,953  $3,569,357 
Working Capital (Deficit) $(3,541,032) $2,862,326  $(6,403,358)

At December 31, 2017, we had a working capital deficit of $3,541,032, as compared to working capital of $2,862,326, at December 31, 2016, a decrease of $6,403,358. The change in working capital is primarily attributable to a decrease in cash and cash equivalents, and prepaidhigher expenses and an increase in accounts payable and accrued expenses, unearned revenue and convertible promissory notes. These were offset in part by an increase in accounts receivable.incurred on labor-related costs.

 

2863
 

Cash Flows

Net cash used in operating activities for the six months ended June 30, 2018 and 2017 was $303,887 and $1,389,454, respectively. The net loss for the six months ended June 30, 2018 and 2017, was ($390,889) and ($3,355,415), respectively.

 

Net cash used in operating activitiesResults below include income from operations:

  Year ended December 31,       
  2022  2021  $ Change  % Change 
  (Thousands)    
Income from operations $34,788  $22,697  $12,091   53%
Gain (loss) on sales of oil and gas properties  25,331      25,331   NM 
Gain (loss) on commodity derivatives  (18,464)  (13,094)  (5,370)  41%
Net interest expense  (895)  (464)  (431)  93%
Other income (expense)  19   (95)  114   NM 
Net income $40,779  $9,044  $31,735   NM 

NM:A percentage calculation is not meaningful due to change in signs, a zero-value denominator, or a percentage change greater than 200.

NRO recorded a $25.3 million gain on the sale of oil and gas properties for the year ended December 31, 2017 and 2016, was $2,533,595 and $2,488,009, respectively. Net cash used in investing activities was $98,072 and $311,140, respectively, for such periods; and net cash provided by financing activities was $0 and $2,476,667for fiscal 2017 and fiscal 2016. See “Certain Relationships and Related Party Transactions” for information about our capital raise in 2016.2022, resulting from the 2022 NRO Divestiture.

 

Going Concern AnalysisNRO had a $5.4 million increase in the loss on derivative instruments for the year ended December 31, 2022, compared to the year ended December 31, 2021, due to increasing commodity prices.

 

The Company had income (loss) from operations of $39,005increase in interest expense relates to higher average debt outstanding and $(3,177,956)an increase in interest rates for the six months ended June 30, 2018 and 2017, respectively. As of June 30, 2018, we had cash and working capital deficit of $1,457,735 and $3,853,295 respectively.

We had a net loss of $5,733,495 and $1,508,103 for the yearsyear ended December 31, 2017 and 2016, respectively. As of2022, compared to the year ended December 31, 2017, we had cash and a working capital deficit of $1,769,550 and $3,541,032, respectively.

We have evaluated the significance of these conditions in relation to our ability to meet our obligations, which had previously raised doubts about the Company’s ability to continue as a going concern through June 2019. However, the Company believes that the effects of its cost savings efforts with regard to corporate overhead and show production expenses, which commenced in 2017, are being made manifest in 2018.

In addition to our cost containment strategies, we have announced three relationships intended to expand our future revenues: (1) an alignment with Sony Pictures Entertainment to explore a number of strategic initiatives; (2) an agreement to program a linear advertising supported channel and an SVOD Channel in China on the CNLive platform; and (3) a programming agreement with ATI to launch the Chinese networks.

Additionally, if necessary, management believes that both related parties (management and members of the Board of Directors) and potential external sources of debt and/or equity financing may be obtained based on management’s history of being able to raise capital from both internal and external sources coupled with current favorable market conditions. Therefore, the accompanying condensed consolidated financial statements have been prepared assuming that we will continue as a going concern.

The condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the matters discussed herein. While we believe in the viability of management’s strategy to generate sufficient revenue, control costs and the ability to raise additional funds if necessary, there can be no assurances to that effect. Our ability to continue as a going concern is dependent upon the ability to further implement the business plan, generate sufficient revenues and to control operating expenses. However, based on the results of the six months operating results where operating costs decreased by 47% and convention revenue increased by $175,783, management’s strategies on a directional basis appear to be positive and impactful.2021.

 

Off-Balance Sheet Arrangements

As of December 31, 2017 and June 30, 2018, we had no off-balance sheet arrangements.

Critical Accounting Policies

We believe that the following accounting policies are the most critical to aid you in fully understanding and evaluating this “Management’s Discussion and Analysis of Financial Condition and ResultsLiquidity

Overview and Liquidity

NRO’s primary sources of Operationliquidity have historically been cash on hand, cash flows from operations, borrowings under its credit facilities and equity provided from investors. NRO expects that a combination of these sources will be sufficient to fund its working capital needs into the future. NRO plans to continue its practice of entering into hedging arrangements to reduce the impact of commodity price volatility on its cash flow from operations.

In 2022, NRO drilled and completed five wells, and in 2021, drilled and completed 12 wells. For the years ended December 31, 2022 and 2021, NRO’s aggregate drilling and completion capital expenditures, excluding leasehold and acquisitions and divestitures, were approximately $30.8 million and $49.6 million, respectively. During the first nine months of 2023, NRO drilled and completed five wells and aggregate drilling, completion and leasehold capital expenditures, excluding acquisitions and divestitures, were approximately $28.8 million.

Credit Facility

Revolving Loan – On February 22, 2021, NRO entered into a revolving loan agreement (the “Loan Agreement”) with UMB Bank, N.A. (“UMB” or the “Lender”) a maturity of February 22, 2024. The Loan Agreement provides for a maximum revolving loan (the “Revolving Loan”) of $35,000,000 with an initial borrowing base of $10,000,000. In October 2022, the Loan Agreement was amended. The total borrowing base and sublimit increased to $30,000,000 for the Revolving Loan.

On March 30, 2023, NRO amended its Loan Agreement to provide for a maximum Revolving Loan of $50,000,000 which matures on February 22, 2026. As of the date of the amendment the borrowing base was increased to $35,000,000, with a sublimit of $25,000,000, and is subject to regular redeterminations by the Lender. Permitted distributions are subject to limitations defined within the amendment and required hedge transactions are amended such that as of September 30, 2023, and thereafter, so long as the borrowing base utilization exceeds 60%, NRO is required to maintain crude oil hedges of at least 60% of NRO’s anticipated crude oil production for a period of not less than 12 months, to be complied with on a quarterly basis.

All sums advanced under the Revolving Loan, together with all accrued but unpaid interest thereon, are due in full at maturity. The Loan Agreement requires NRO to maintain certain affirmative and negative covenants, including certain financial ratios defined in the Loan Agreement, and provides the Lender with a first security interest in substantially all of NRO’s assets. The interest rate of the Revolving Loan is the lesser of the (1) Wall Street Journal prime rate, plus the applicable margin, or (2) the Maximum Rate as defined per the Loan Agreement. The Wall Street Journal prime interest rate as of September 30, 2023, was 8.50%. Commitment fees equal to 0.5% of the undrawn amount are payable quarterly under this agreement. The outstanding balance on the Revolving Loan as of September 30, 2023, was $7,280,000, net of debt issuance cost of approximately $153,000. The outstanding balance of approximately $7,433,000 is due in full on the maturity date of February 22, 2026.

On August 31, 2023, NRO amended its Loan Agreement to decrease the borrowing base to $33,000,000.

March 2023 Term Loan – The March 2023 amended Loan Agreement also allows for a new Term Loan (“March 2023 Term Loan”) in the amount of $10,000,000. The March 2023 Term Loan shall be payable in monthly principal installments commencing on August 1, 2023, plus all accrued interest, and matures on July 1, 2024. The March 2023 Term Loan bears interest at a rate equal to the sum of the Prime Rate (as defined in the Loan Agreement), plus the Applicable Margin (as defined in the Loan Agreement); provided, however, that the interest rate on the March 2023 Term Loan shall never fall below 3.75%. The outstanding balance on the March 2023 Term Loan as of September 30, 2023, was $5,700,000. The full outstanding balance is due in full on the maturity date of July 1, 2024.

September 2021 Term Loan – On September 1, 2021, the Loan Agreement was amended to establish a term loan (“September 2021 Term Loan”) in the amount of $12,000,000 that matured on August 31, 2022. The September 2021 Term Loan was payable in monthly principal installments commencing January 31, 2022, plus all accrued interest. Interest for the September 2021 Term Loan was fixed at 5.25%. The September 2021 Term Loan also provides the lender with a first security interest in substantially all of NRO’s assets. As of September 30, 2023, this loan matured and was paid off in full.

Interest expense related to the Revolving Loan, the March 2023 Term Loan and the September 2021 Term Loan for the periods ended September 30, 2023, and 2022, was approximately $1,450,000 and $423,000, respectively.

Commodity Price Risk Management

NRO enters into derivative contracts, primarily swaps and collars to hedge future crude oil and natural gas production in order to mitigate the risk of market price fluctuations. All derivative instruments are recorded on the consolidated balance sheets at fair value. NRO has elected not to apply hedge accounting to any of its derivative transactions; consequently, NRO recognizes mark-to-market gains and losses in earnings currently, rather than deferring such amounts in other comprehensive income for those commodity derivatives that qualify as cash flow hedges.

NRO’s commodity derivative contracts as of September 30, 2023, are summarized below:

Crude Oil – NYMEX WTI:

  Swap 
Date Monthly Quantity (Bbl)  Weighted Average Strike 
October 2023    $ 
November 2023  1,300  $74.40 
December 2023  1,700  $74.40 

  Collar – Put  Collar - Call 
Date Monthly Quantity (Bbl)  Weighted Average Strike  Monthly Quantity (Bbl)  Weighted Average Strike 
October 2023  27,000  $61.15   27,000  $76.74 
November 2023  27,900  $61.64   27,900  $76.93 
December 2023  29,600  $61.98   29,600  $77.15 
January 2024  28,300  $65.80   28,300  $76.99 
February 2024  26,600  $65.95   26,600  $77.32 
March 2024  26,000  $65.92   26,000  $77.27 
April 2024  23,300  $65.91   23,300  $78.64 
May 2024  21,400  $65.81   21,400  $78.50 
June 2024  19,300  $65.83   19,300  $78.53 
July 2024  20,100  $67.50   20,100  $81.11 
August 2024  17,600  $67.50   17,600  $81.08 
September 2024  17,000  $67.50   17,000  $81.09 
October 2024  16,500  $67.50   16,500  $81.07 
November 2024  15,700  $67.50   15,700  $81.08 
December 2024  15,300  $67.50   15,300  $81.07 

Natural Gas – NYMEX Henry Hub:

  Collar – Put  Collar – Call 
Date Monthly Quantity (Mmbtu)  Weighted Average Strike  Monthly Quantity (Mmbtu)  Weighted Average Strike 
October 2023    $     $ 
November 2023  9,000  $5.00   9,000  $6.65 
December 2023  9,000  $5.00   9,000  $6.65 

Sources (Uses) of Cash

  Nine Months Ended September 30,  Year ended December 31, 
  2023  2022  2022  2021 
  (Thousands) 
Net cash provided by (used in):                
Operating activities $36,117  $37,711  $35,154  $25,406 
Investing activities  (23,565)  40,297   21,668   (51,138)
Financing activities  (12,130)  (71,482)  (53,494)  20,310 
Increase (decrease) in cash, cash equivalents and restricted cash $422  $6,526  $3,328  $(5,421)

65

Operating activities:

Net cash provided by operating activities decreased for the nine months ended September 30, 2023, from the nine months ended September 30, 2022, due to lower production as a result of divesting producing wells in the 2022 NRO Divestiture and lower commodity prices.

Net cash provided by operating activities increased in 2022 from 2021 primarily due to higher production volumes resulting from 12 wells drilled and turned-in-line in the second half of 2021 and five wells drilled and turned-in-line in the fourth quarter of 2022, and higher commodity prices, partially offset by higher operating expenses as a result of increased well counts.

Investing activities:

For the nine months ended September 30, 2023, net cash used in investing activities included $30.1 million of capital expenditures on oil and gas properties, partially offset by the divestitures of royalty and overriding royalty interests of $6.5 million net of purchase price adjustments. For the nine months ended September 30, 2022, net cash used in investing activities included $20.8 million of capital expenditures on oil and gas properties, partially offset by the divestiture of producing wells and undeveloped acreage in the 2022 NRO Divestiture of $61.1 million net of purchase price adjustments.

In 2022, net cash used in investing activities included $37.0 million of capital expenditures on oil and gas properties, partially offset by the divestiture of producing wells and undeveloped acreage in the 2022 NRO Divestiture of $58.7 million net of purchase price adjustments. In 2021, net cash used in investing activities included $51.1 million of capital expenditures on oil and gas properties.

Financing activities:

Net cash used in financing activities for the nine months ended September 30, 2023, includes $12.0 million in net cash repayments on the Revolving Loan related to core business activities. Net cash used in financing activities for the nine months ended September 30, 2022, includes $58.0 million in capital distributions resulting from cash provided by the 2022 NRO Divestiture and $13.5 million in net cash repayments on the Revolving Loan related to core business activities.

Net cash used in financing activities in 2022 includes $58.0 million in capital distributions resulting from cash provided by the 2022 NRO Divestiture and $4.5 million in net cash repayments on the Revolving Loan related to core business activities. Net cash used in financing activities in 2021 includes $20.6 million in net cash repayments on the Revolving Loan related to core business activities.

Environmental

NRO’s operations are subject to governmental laws and regulations relating to climate change, the protection of the environment and natural resources, and worker health and safety, and increasingly strict laws, regulations and enforcement policies, as well as future additional requirements related to these issues, could materially increase NRO’s costs of operation, compliance and any remediation that may become necessary. See “Regulation of the Oil and Natural Gas Industry.”

Use ofCritical Accounting Estimates

 

The preparation of financial statements in conformity with GAAPgenerally accepted accounting principles 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(s)date of the consolidated financial statements and the reported amounts of revenues and expenses during the reporting period(s).period. Actual results could differ from those estimates.

 

Depreciation, depletion, and amortization of oil and gas properties and the impairment of proved oil and gas properties are determined using estimates of oil and gas reserves. There are numerous uncertainties in estimating the quantity of reserves and in projecting the future rates of production and timing of development expenditures, including future costs to dismantle, dispose, and restore NRO’s properties. Oil and gas reserve engineering must be recognized as a subjective process of estimating underground accumulations of oil and gas that cannot be measured in an exact way.

The more significant reporting areas impacted by management’s judgments and estimates are as follows:

Oil and Gas Properties

NRO accounts for its oil and gas operations using the successful efforts method of accounting. Under this method, all costs associated with property acquisitions, successful exploratory wells, and development wells are capitalized. Items charged to expense generally include geological and geophysical costs, costs of unsuccessful exploratory wells, delay rentals, and oil and gas production costs. Capitalized costs of proved leasehold costs are depleted on a well-by-well basis using the units-of-production method based on total proved developed producing oil and gas reserves. Other capitalized costs of producing properties are also depleted based on total proved developed producing reserves. Depletion expense for the periods ended September 30, 2023, and 2022 was approximately $12.8 million and $10.0 million, respectively.

NRO assesses its proved oil and gas properties for impairment whenever events or circumstances indicate that the carrying value of the assets may not be recoverable, but at least annually. The impairment test compares undiscounted future net cash flows to the assets’ net book value. If the net capitalized costs exceed future net cash flows, then the cost of the property is written down to the estimated fair value. Fair value for oil and natural gas properties is generally determined based on an analysis of discounted future net cash flows adjusted for certain risk factors. There were no impairments of proved oil and gas properties as of September 30, 2023 and 2022.

Unproved properties are assessed periodically on a project-by-project basis to determine whether an impairment has occurred. NRO’s management’s assessment includes consideration of the results of exploration activities, commodity price predictions or forecasts, planned future sales, or expiration of all or a portion of such projects. At September 30, 2023 and 2022, NRO’s management determined there was no impairment of unproved properties.

Gains and losses arising from sales of oil and gas properties are included in other income. However, a partial sale of proved properties within an existing field that does not significantly affect the unit-of-production depletion rate will be accounted for as a normal retirement with no gain or loss recognized. The sale of a partial interest within a proved property is accounted for as a recovery of cost. The partial sale of unproved property is accounted for as a recovery of cost when there is uncertainty of the ultimate recovery of the cost applicable to the interest retained.

Derivative Instruments

NRO enters into derivative contracts, primarily swaps and collars, to hedge future crude oil and natural gas production in order to mitigate the risk of market price fluctuations. All derivative instruments are recorded on the consolidated balance sheets at fair value. NRO has elected not to apply hedge accounting to any of its derivative transactions; consequently, NRO recognizes mark-to-market gains and losses in earnings currently, rather than deferring such amounts in other comprehensive income for those commodity derivatives that qualify as cash flow hedges.

67

Revenue Recognition

NRO recognizes revenue in accordance with Accounting Standards Codification (ASC) 606, Revenue from Contracts with Customers. Revenue from the sale of oil, natural gas and NGLs is recognized when the product is delivered to the customers’ custody transfer points, and collectability is reasonably assured. NRO fulfills the performance obligations under the customer contracts through daily delivery of oil, natural gas and NGLs to the customers’ custody transfer points, and revenues are recorded on a monthly basis. The prices received for oil, natural gas and NGLs sales under NRO’s contracts are generally derived from stated market prices, which are then adjusted to reflect deductions, including transportation, fractionation, and processing. As a result, the revenues from the sale of oil, natural gas and NGLs will decrease if market prices decline. The sales of oil, natural gas and NGLs as presented on the condensed consolidated statements of income represent NRO’s share of revenues, net of royalties and excluding revenue interests owned by others. When selling oil, natural gas and NGLs on behalf of royalty owners or working interest owners, NRO acts as an agent and, thus, reports the revenue on a net basis. To the extent actual volumes and prices of oil, natural gas and NGLs sales are unavailable for a given reporting period because of timing or information not received from third parties, the expected sales volumes and prices for those properties are estimated and recorded.

Oil and Gas Data

Proved Reserves

The information presented below with respect to NRO’s estimated proved reserves as of December 31, 2022, has been prepared by an independent petroleum engineering firm, CG&A, in accordance with rules and regulations of the SEC applicable to companies involved in oil and natural gas producing activities in effect at the applicable time.

The following table summarizes NRO’s estimated proved reserves as of December 31, 2022:

Estimate Proved Reserves Crude Oil
(MBbls)
  Natural Gas
(MMcf)
  Natural Gas
Liquids (MBbls)
  Total Proved
(Mboe)
 
Developed  2,600   6,453   1,104   4,779 
Undeveloped  4,658   12,443   2,256   8,988 
Total Proved  7,258   18,896   3,360   13,767 

During the year ended December 31, 2022, NRO divested 3,024 Mboe of proved reserves related to the 2022 NRO Divestiture, which included 11 net (18 gross) locations. NRO’s extensions were 4,229 MBoe, resulting from the addition of 3,811 Mboe from 13 net (16 gross) PUD locations and 418 MBoe from one net (one gross) PDP well. NRO’s revisions were a downward adjustment of 2,509 Mboe related to redesigning the pad for fewer wells and higher capital expenditures.

Revisions represent changes in previous reserves estimates, either upward or downward, resulting from new information normally obtained from development drilling and production history or resulting from a change in economic factors, such as commodity prices, operating costs or development costs.

Oil, NGLs and natural gas reserve engineering is an estimation of accumulations of oil, NGLs and natural gas that cannot be measured exactly. The accuracy of any reserves estimate is a function of the quality of available data and engineering and geological interpretation and judgment. Accordingly, reserves estimates may vary from the quantities of oil, NGLs and natural gas that are ultimately recovered.

Drilling Activity

The following table sets forth the exploratory and development wells completed (operated and non-operated) during the years ended December 31, 2022 and 2021.

  Year Ended December 31 
  2022  2021 
  Gross  Net  Gross  Net 
Exploratory            
Productive Wells            
Dry Wells            
Total Exploratory Wells            
Development                
Productive Wells  5   5   12   12 
Dry Wells            
Total Development Wells  5   5   12   12 
Total  5   5   12   12 

The following table describes the present operated year-to-date drilling activities as of September 30, 2023.

  Year-to-Date as of September 30, 2023 
  Gross  Net 
Exploratory      
Development  5   5 
Total  5   5 

PropertyInternal Controls and EquipmentQualifications of Technical Persons

 

PropertyIn accordance with the Standards Pertaining to the Estimating and equipmentAuditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers (the “Reserve Standards”) and guidelines established by the SEC, CG&A estimated 100% of NRO’s proved reserve information as of December 31, 2022. The technical persons responsible for preparing the reserves estimates presented herein meet the requirements regarding qualifications, independence, objectivity and confidentiality set forth in the Reserve Standards.

NRO maintains an internal staff of petroleum engineers and geoscience professionals who work closely with its independent reserve engineers to ensure the integrity, accuracy and timeliness of the data used to calculate its proved reserves relating to its assets. NRO’s internal technical team members met with independent reserve engineers periodically during the period covered by the reserve report to discuss the assumptions and methods used in the proved reserve estimation process. NRO provides historical information to the independent reserve engineers for its properties such as ownership interest, oil and natural gas production, well data, commodity prices and operating and development costs.

The preparation of NRO’s proved reserve estimates is statedcompleted in accordance with NRO’s internal control procedures. These procedures, which are intended to ensure reliability of reserve estimations, include the following:

review and verification of historical production data, working interest, net revenue interest, lease operating statements, capital costs, severance and ad valorem taxes, which data is based on actual production as reported by NRO;

verification of property ownership by NRO’s land department;

preparation of reserve estimates by NRO’s Co-President;

review by NRO’s Co-President of all of NRO’s reported proved reserves, including the review of all significant reserve changes and all new proved undeveloped reserves additions; and

direct reporting responsibilities and final approval by NRO’s Co-President to NRO’s Management Committee.

Andrew Haney, Co-President, is the technical person primarily responsible for overseeing the preparation of NRO’s reserves estimates. He has over 20 years of experience in the oil and gas industry with experience in reservoir engineering, production operations, drilling and planning for multiple public and private companies. He has a Bachelor of Science degree in Petroleum Engineering from the Colorado School of Mines and a Master of Science in Global Energy Management from the University of Colorado. He is a member of the Society of Petroleum Engineers.

Production and Cost History

The following tables set forth information regarding net production of oil, natural gas and NGLs and certain price and cost information for each of the periods indicated. The information set forth below related to NRO consists of the historical results for the nine months ended September 30, 2022, and 2023, and for the years ended December 31, 2022, and 2021.

  For the Nine Months Ended September 30,  Year Ended December 31, 
  2023  2022  2022  2021 
Oil:                
Total production (Mbbls)  439   527   619   561 
Average sales price ($ per Bbl), including derivatives $74.71  $62.22  $62.71  $53.29 
Average sales price ($ per Bbl), excluding derivatives $76.29  $97.35  $94.86  $68.12 
Natural Gas:                
Total production (MMcf)  585   778   920   810 
Average sales price ($ per Mcf), including derivatives $2.02  $4.07  $3.82  $4.45 
Average sales price ($ per Mcf), excluding derivatives $2.18  $5.96  $5.84  $4.91 
Natural Gas Liquids:                
Total production (Mbbls)  105   136   162   150 
Average sales price ($ per Bbl), including derivatives $18.99  $38.57  $36.03  $29.21 
Average sales price ($ per Bbl), excluding derivatives $18.99  $38.57  $36.03  $29.21 
Oil Equivalents:                
Total production (MBoe)  642   792   934   846 
Average daily production (Boe/d)  2,350   2,902   2,558   2,319 
Average production costs ($ per Boe)(1)(2) $9.17  $7.72  $8.32  $6.18 

(1)Excludes ad valorem and severance taxes
(2)Represents lease operating expense and gathering, transportation, and processing per Boe using total production volumes.

Wells

The following table sets forth the number wells in which NRO owned a working interest, all of which are operated as of September 30, 2023:

  Total 
  Gross  Net 
DJ Basin  26   25 

Developed and Undeveloped Acreage

The following table sets forth NRO’s leasehold acreage as of September 30, 2023.

  Developed Acres  Undeveloped Acres  Total Acres 
  Gross  Net  Gross  Net  Gross  Net 
DJ Basin  5,035   4,707   857   676   5,893   5,383 

All of the leases comprising the undeveloped acreage set forth in the table above will expire at historical cost less accumulated depreciationthe end of their primary terms unless an extension provision within the lease is executed or production has been established, in which event the lease will remain in effect until the cessation of production. The following table sets forth, as of September 30, 2023, the extension provisions of the undeveloped acres subject to leases summarized in the above table of developed and amortization. Depreciationundeveloped acreage.

  2024  2025  2026 
  Gross  Net  Gross  Net  Gross  Net 
Extension Acres  234   234             

All of the leases comprising the undeveloped acreage set forth in the acreage tables above will expire at the end of their respective primary terms unless production from the leasehold acreage has been established prior to such date, in which event the lease will remain in effect until the cessation of production. The following table sets forth, as of September 30, 2023, the expiration periods of the undeveloped acres that are subject to leases summarized in the above acreage tables.

  2024  2025  2026 
  Gross  Net  Gross  Net  Gross  Net 
Expiration  180   180   80   80   234   234 

Operations

General

NRO is the operator of substantially all of its acreage. As operator, NRO obtains regulatory authorizations, designs and amortization is computedmanages the development of a well and supervises operation and maintenance activities on a straight-line basis overday-to-day basis. NRO does not own drilling rigs or the estimated useful livesmajority of the assets, varying from 3 to 5 yearsother oil field service equipment used for drilling or when applicable,maintaining wells on the lifeproperties it operates. Independent contractors engaged by NRO provide a majority of the lease, whichever is shorter.equipment and personnel associated with these activities. NRO utilizes the services of drilling, production and reservoir engineers and geologists and other specialists who work to improve production rates, increase reserves and lower the cost of operating NRO’s oil and natural gas properties.

 

Impairment charges, ifMarketing

NRO markets all of the oil, natural gas and NGL production from its operated properties. For the year ended December 31, 2022, NRO sold all of its oil, natural gas and NGL production to four purchasers, of which one purchaser accounted for 82% of NRO’s total production revenue. For the nine months ended September 30, 2023, one purchaser accounted for 90% of NRO’s total production revenue. The loss of any are included in operating expensessingle purchaser could materially and adversely affect NRO’s revenues in the short-term; however, NRO believes that the loss of any of its purchasers would not have a long-term material adverse effect on its results of operations as oil, natural gas and NGLs are fungible products with well-established markets and numerous purchasers.

The majority of NRO’s production is party to crude oil purchase contracts, pursuant to which the counterparty is required to receive and purchase all crude oil produced from wells operated by NRO delivered to a terminal located in Weld County. NRO predominantly utilizes trucking to deliver its crude oil to the purchasers.

NRO is a party to various gas gathering agreements pursuant to which it has dedicated acreage, which the counterparty is required to receive and purchase all natural gas produced from wells operated by NRO located within the dedicated area through the term of the contracts. In exchange for NRO’s land dedication, NRO receives certain gathering and delivery rights.

NRO is party to produced water agreements where it has dedicated its acreage to deliver produced water to certain water disposal facilities located throughout Weld County.

Title to Properties

NRO has obtained title opinions on substantially all of its producing properties and believes that it utilizes methods consistent with practices customary in the oil and gas industry and that its practices are adequately designed to enable it to acquire satisfactory title to its producing properties. Prior to completing an acquisition of producing oil and gas leases, NRO performs title reviews on the most significant leases and, depending on the materiality of the properties, NRO may obtain a title opinion or review previously obtained title opinions. NRO’s oil, natural gas and NGL producing properties are subject to customary royalty and other interests, liens for current taxes, liens under its existing credit facility and other burdens, none of which materially interfere with NRO’s use of its properties.

Employees

NRO does not have, and never has had, any employees. NRO’s key personnel are employees of an affiliated management company to which NRO pays a monthly service fee. NRO also contracts for the services of independent consultants involved in field operations, land, regulatory, accounting, financial and other disciplines as needed.

Offices

Since its inception, NRO has leased, or subleased, sufficient office space to support its business operations. Since October 1, 2023, NRO’s offices have been located at 3773 Cherry Creek North Drive, Suite 670, Denver, Colorado 80209.

Legal Proceedings

NRO is not a party to any lawsuits and, since its inception, has not been a party to any material lawsuits. NRO cannot predict whether it will in the future be subject to lawsuits in the normal course of its business. NRO’s management, however, believes that there are no facts surrounding its operations that would support any such lawsuits or lead to damages that could have a material adverse effect on its operations or its financial condition.

CAPITALIZATION

The following table sets forth our unaudited consolidated cash and cash equivalents and capitalization as of September 30, 2023:

(i)on an actual basis,

(ii)as adjusted for the Merger, the Series D PIPE, the Exok Transaction, the Reverse Stock Split, the Crypto Sale and certain other Subsequent Events, and

(iii)as further adjusted for the NRO Acquisition and this offering at the assumed initial offering price of $ per share, after deducting underwriting discounts, commissions and estimated offering expenses and the application of the net proceeds to us as described in “Use of Proceeds.”

The following table assumes that this offering is consummated on the terms set forth herein and assumes no exercise of the underwriters’ options to purchase additional shares of Common Stock. You should read this table in conjunction with our consolidated financial statements and the accompanying statementsnotes that are incorporated by reference in this prospectus and with our “Unaudited Pro Forma Condensed Combined Financial Information” included herein. See “Where You Can Find More Information.”

  As of September 30, 2023 
  Actual  As Adjusted  

As Further Adjusted(1)

 
  (in thousands, except for share amounts) 
Cash and cash equivalents(2) $7,242  $10,282  $  
Long-term indebtedness            
Warrant liabilities(3) $50,738       
Total long-term indebtedness $50,738        
Mezzanine equity            
Series D convertible preferred stock; $0.01 par value; 21,799 shares issued and outstanding(3) $21,799  $  $ 
Series E convertible preferred stock; $0.01 par value; 20,000 shares issued and outstanding(3)  20,000       
Stockholders’ equity            
Series D convertible preferred stock; $0.01 par value; 21,799 shares issued and outstanding(3) $  $  $ 
Series E convertible preferred stock; $0.01 par value; 20,000 shares issued and outstanding(3)         
Common stock, including paid-in capital: par value $0.01 per share; 500,000,000 shares authorized; 7,074,742 shares issued and outstanding, actual; 9,475,409 shares issued and outstanding, as adjusted; shares issued and outstanding, as further adjusted(4)  71   95     
Additional paid in capital(3)(4)  (8,717)  100,659     
Accumulated deficit(5)  (55,402)  (57,137)    
Total stockholders’ equity $(64,048) $43,617  $

 

 
Total capitalization $35,731  $53,899  $

 

 

(1)Reflects the proceeds of this offering at the assumed initial offering price of $           per share, after deducting underwriting discounts, commissions and estimated offering expenses and the application of the net proceeds to us as described in “Use of Proceeds.” Each $           increase (decrease) in the assumed offering price of $          per share of Common Stock, based on the midpoint of the estimated offering price range set forth on the cover page of this prospectus, would increase (decrease), as applicable, cash and cash equivalents, additional paid-in-capital, total stockholders’ equity and total capitalization by approximately $          , assuming the number of shares offered by us, as set forth on the cover page of this prospectus, remains the same and after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us. We may also increase or decrease the number of shares we are offering. An increase (decrease) of            shares offered by us from the expected number of shares to be sold by us in this offering, assuming no change in the assumed initial public offering price per share, the midpoint of the estimated offering price range set forth on the cover page of this prospectus, would increase (decrease), as applicable, cash and cash equivalents, additional paid-in capital, total stockholders’ equity and total capitalization by approximately $          , after deducting estimated underwriting discounts and commissions and estimated offering expenses payable by us.

(2)As adjusted reflects the adjustments to record the Crypto Sale, payment of the Deposit, the Warrant Exercise and the payment of accrued interest in cash on the AR Debentures.

(3)As adjusted reflects the reclassification of warrant liabilities, Series D Preferred Stock and Series E Preferred Stock upon the consummation of the Reverse Stock Split.

(4)Reflects the conversion of the AR Debentures into Common Stock and the Warrant Exercise.

(5)As adjusted reflects the adjustment to record the Crypto Sale.

REGULATION OF THE OIL AND NATURAL GAS INDUSTRY

Our operations are affected by extensive federal, state, and local laws and regulations. In particular, oil and natural gas production and related operations are, or have been, subject to price controls, taxes, and numerous other laws and regulations, including laws and regulations relating to environmental, health and safety matters. The jurisdictions in which we own and operate properties or assets for oil and natural gas production have statutory provisions regulating the exploration for and development and production of oil and natural gas, including, among other things, provisions related to permits for the drilling of wells, bonding requirements to drill or operate wells, the location of wells, the method of drilling and casing wells, the production and operation of wells and other facilities, the surface use and restoration of properties upon which wells are drilled, sourcing and disposal of water used in the drilling and completion process, and the proper abandonment of wells and pipelines. Our operations are also subject to various conservation laws and regulations. These include regulation of the size of drilling and spacing units or proration units, the number of wells which may be drilled in an area and size of associated facilities, and the unitization or pooling of oil and natural gas wells, and regulations that generally prohibit the venting or flaring of natural gas and that impose certain requirements regarding the ratability or fair apportionment of production from fields and individual wells.

Failure to comply with applicable laws and regulations can result in substantial penalties and the suspension or cessation of operations. Our competitors in the oil and natural gas industry are generally subject to the same regulatory requirements and restrictions that affect our operations. The regulatory burden on the industry increases the cost of doing business and affects profitability. Although we believe we are in substantial compliance with all applicable laws and regulations, such laws and regulations are frequently revised and amended through various legislative actions and rulemakings. Therefore, we are unable to predict the future costs or impact of compliance. Additional rulemakings, proposals and proceedings that affect the oil and natural gas industry are regularly considered at the federal, state, and various local government levels, including statutorily and through powers granted to various agencies that regulate our industry, and various court actions. We cannot predict when or whether any such future rulemakings, proposals or proceedings may become effective or if the outcomes will negatively affect our operations.

We believe that continued substantial compliance with existing requirements will not have a material adverse effect on our financial position, cash flows, or results of operations. However, current regulatory requirements may change, currently unforeseen environmental, health, or safety incidents may occur, or past noncompliance with environmental, health and safety laws or regulations may be discovered, any of which could have a material adverse effect on our financial position, cash flows, or results of operations. For example, in November 2020, pursuant to Colorado Senate Bill 19-181, the CECMC imposed a number of new and amended requirements on our operations. These requirements, and any other new requirements of the CECMC or other federal, state and local governmental bodies, could make it more difficult and costly to develop new oil and natural gas wells and to continue to produce existing wells, increase our costs of compliance and doing business, and delay or prevent development in certain areas or under certain conditions. We cannot assure that the existing rules, as implemented, or any future rulemaking, will not have a material and adverse impact on our financial position, cash flows, or results of operations.

 

Income TaxesIn addition, governmental, scientific, and public concern over the threat of climate change arising from increasing global GHG emissions has resulted in higher political and regulatory risks in the United States, including climate change-related pledges made by certain administrations. President Biden has issued several executive orders focused on addressing climate change since taking office, which may impact the costs to produce, or demand for, oil and natural gas. Additionally, in November 2021, the Biden Administration released “The Long-Term Strategy of the United States: Pathways to Net-Zero Greenhouse Gas Emissions by 2050,” which establishes a roadmap to net zero emissions in the United States by 2050 through, among other things, improving energy efficiency; decarbonizing energy sources via electricity, hydrogen, and sustainable biofuels; and reducing non-carbon dioxide GHG emissions, such as methane and nitrous oxide.

 

We account for income taxes under Section 740-10-30Regulation of the Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”). Deferred income tax assetsProduction of Oil, Natural Gas, and liabilities are determined based upon differences between the financial reporting and tax bases of assets and liabilities and are measured using the enacted tax rates and laws that will be in effect when the differences are expected to reverse. Deferred tax assets are reduced by a valuation allowance to the extent management concludes it is more likely than not that the assets will not be realized. 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 tax assets and liabilities of a change in tax rates is recognized in the statements of operations in the period that includes the enactment date.

We adopted section 740-10-25 of the FASB ASC. Section 740-10-25 addresses the determination of whether tax benefits claimed or expected to be claimed on a tax return should be recorded in the financial statements. Under Section 740-10-25, we may recognize the tax benefit from an uncertain tax position only if it is more likely than not that the tax position will be sustained on examination by the taxing authorities, based on the technical merits of the position. The tax benefits recognized in the financial statements from such a position should be measured based on the largest benefit that has a greater than fifty percent (50%) likelihood of being realized upon ultimate settlement. Section 740-10-25 also provides guidance on de-recognition, classification, interest and penalties on income taxes, accounting in interim periods and requires increased disclosures.NGLs

 

The estimated futureproduction of oil, natural gas, and NGLs is subject to regulation under a wide range of local, state, and federal statutes, rules, orders, and regulations. Federal, state, and local statutes and regulations require, among other things, permits for drilling operations, drilling bonds, and reports concerning operations. Colorado, the state in which we own all of our properties, regulates drilling and operating activities by, among other things, requiring permits for the drilling of wells, maintaining bonding requirements in order to drill or operate wells, and regulating the location of wells, the method of drilling and casing wells, the surface use and restoration of properties upon which wells are drilled and the plugging and abandonment of wells. The laws of Colorado also govern a number of conservation matters, including provisions for the spacing and unitization or pooling of oil and natural gas properties, the establishment of maximum allowable rates of production from oil and natural gas wells, the regulation of well spacing and well density, and procedures for proper plugging and abandonment of wells and associated facilities. These regulations effectively identify well densities by geologic formation and the appropriate spacing and pooling unit size to effectively drain the resources. These regulations can have the effect of limiting the amount of oil, natural gas and NGLs that we can produce from our wells and to limit the number of wells or the locations where we can drill, although we can apply for exceptions to such regulations, including applications to increase well densities and reduce lease boundary setbacks to more effectively recover oil and gas resources. Moreover, Colorado imposes a production or severance tax effectswith respect to the production and sale of temporary differences betweenoil, natural gas, and NGLs within its jurisdiction.

Colorado also regulates drilling and operating activities by requiring, among other things, permits for new pad locations, the tax basisdrilling of assetswells, best management practices and/or conditions of approval for operating wells, maintaining bonding requirements in order to drill or operate wells, regulating the location of wells, the method of drilling and liabilitiescasing wells, the surface use and restoration of properties upon which wells are reporteddrilled, and the plugging and abandonment of wells. Colorado laws also govern a number of environmental, health and safety matters that may impact our drilling and operating activities, including setbacks from buildings, schools, and other occupied areas, sensitive habitats and/or DI communities, consideration of alternative locations for new wells, the handling and disposal of waste materials, haul routes, prevention of venting and flaring, mitigation of noise, lighting, visual, odor, and dust impacts, air pollutant emissions permitting, protection of certain wildlife habitat, protection of public health, safety, welfare, and environment, and evaluation of cumulative impacts.

Regulation of Transportation and Sales of Oil

Sales of oil, condensate and NGLs from producing wells are not currently regulated and are made at negotiated prices. Nevertheless, Congress could enact price controls in the accompanying consolidated balance sheets, as well as tax credit carry-backs and carryforwards. We periodically review the recoverability of deferred tax assets recorded on our consolidated balance sheets and provides valuation allowances as management deems necessary.future.

 

Management makes judgments as toOur sales of crude oil are affected by the interpretationavailability, terms, conditions and cost of the tax laws that might be challenged upon an audit and cause changes to previous estimatestransportation services. Transportation of tax liability. In addition, we operate within multiple taxing jurisdictions and areoil in interstate commerce by common carrier pipelines is also subject to auditrate and access regulation. FERC regulates the transportation in these jurisdictions. In management’s opinion, adequate provisionsinterstate commerce of crude oil, petroleum products, NGLs and other forms of liquid fuel under the Interstate Commerce Act (“ICA”), the Energy Policy Act of 1992, and the rules and regulations promulgated under those laws. The ICA and its implementing regulations require that tariff rates for income taxes have been made for all years. If actual taxable income by tax jurisdiction varies from estimates, additional allowances or reversals of reserves mayinterstate service on oil pipelines, including interstate pipelines that transport crude oil and refined products, be necessary.

Revenue Recognition

We follow paragraph 605-10-S99-1 of the FASB ASC for revenue recognition. We will recognize revenue when it is realized or realizablejust and earned. We consider revenue realized or realizablereasonable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable,non-discriminatory and (iv) collectability is reasonably assured.

Unearned convention revenue is deposits received for conventions that have not yet taken place, which are fully or partially refundable depending upon thesuch rates and terms and conditions of service be filed with FERC.

Intrastate oil pipeline transportation rates are subject to regulation by state regulatory commissions. The basis for intrastate oil pipeline regulation, and the agreements.degree of regulatory oversight and scrutiny given to intrastate oil pipeline rates, varies from state to state. Insofar as effective interstate and intrastate rates and regulations regarding access are equally applicable to all comparable shippers, we believe that the regulation of oil transportation rates will not affect our operations in any way that is materially different from how it affects operations of our competitors who are similarly situated.

Unearned ConBox revenue is non-refundable up-front payments

The Federal Trade Commission (“FTC”) has the authority under the Federal Trade Commission Act (“FTCA”) and the Energy Independence and Security Act of 2007 (“EISA”) to regulate wholesale petroleum markets. The FTC has adopted anti-market manipulation rules, including prohibiting fraud and deceit in connection with the purchase or sale of certain petroleum products, and prohibiting omissions of material information which distort or are likely to distort market conditions for such products. These payments are initially deferredIn addition to other enforcement powers it has under the FTCA, the FTC can sue violators under EISA and subsequently recognized overrequest that a court impose fines of approximately $1,472,546 (adjusted annually for inflation) per violation per day.

Changes in FERC or state policies and regulations or laws may adversely affect the subscription period, typically three months,availability and upon shipmentreliability of firm and/or interruptible transportation service on interstate and intrastate pipelines, and we cannot predict what future action FERC or state regulatory bodies will take.

Regulation of Transportation and Sales of Natural Gas

Historically, the transportation and sale for resale of natural gas in interstate commerce have been regulated by agencies of the product. We ceasedU.S. federal government, primarily FERC. FERC regulates interstate natural gas transportation rates and service conditions, which affects the marketing of natural gas that we produce, as well as the revenues we receive for sales of our natural gas.

In the past, the federal government has regulated the prices at which natural gas could be sold. While sales by producers of natural gas can currently be made at uncontrolled market prices, Congress could reenact price controls in the future. Deregulation of wellhead natural gas sales began with the enactment of the Natural Gas Policy Act of 1978 (“NGPA”) and culminated in adoption of the Natural Gas Wellhead Decontrol Act, which removed controls affecting wellhead sales of natural gas effective January 1, 1993. The transportation and sale for resale of natural gas in interstate commerce is regulated primarily under the Natural Gas Act of 1938 (“NGA”), and by regulations and orders promulgated by FERC under the NGA. In certain limited circumstances, intrastate transportation and wholesale sales of natural gas may also be affected directly or indirectly by laws enacted by Congress and by FERC regulations.

FERC issued a series of orders in 1996 and 1997 to implement its open access policies. As a result, the interstate pipelines’ traditional role as wholesalers of natural gas has been greatly reduced and replaced by a structure under which pipelines provide transportation and storage service on an open access basis to others who buy and sell natural gas. Although FERC’s orders do not directly regulate natural gas producers, they are intended to foster increased competition within all phases of the natural gas industry.

The federal Energy Policy Act of 2005 (“EPAct of 2005”) introduced significant changes to the statutory policy that affects all segments of the energy industry. Among other matters, the EPAct of 2005 amended the NGA to add an anti-market manipulation provision that makes it unlawful for any entity to engage in prohibited behavior to be prescribed by FERC, and furthermore, provides FERC with additional civil penalty authority. The EPAct of 2005 provided FERC with the power to assess civil penalties of up to $1,000,000 per day for violations of the NGA and increased FERC’s civil penalty authority under the NGPA from $5,000 per violation per day to $1,000,000 per violation per day, with such penalties adjusted regularly for inflation. For example, in January 2024, the maximum penalty increased to $1,544,521 per violation per day to account for inflation. The civil penalty provisions are applicable to entities that engage in the sale of merchandisenatural gas for resale in interstate commerce. On January 19, 2006, FERC issued Order No. 670, a rule implementing the anti-market manipulation provision of the EPAct of 2005, and subsequently denied rehearing. The rules make it unlawful, in connection with the purchase or sale of natural gas subject to the jurisdiction of FERC, or the purchase or sale of transportation services subject to the jurisdiction of FERC, for any entity, directly or indirectly to: (1) use or employ any device, scheme, or artifice to defraud; (2) make any untrue statement of material fact or omit to make any such statement necessary to make the statements made not misleading; or (3) engage in any act or practice that operates as a fraud or deceit upon any person. The anti-market manipulation rule does not apply to activities that relate only to intrastate or other non-jurisdictional sales or gathering. However, it does apply to activities of gas pipelines and storage companies that provide interstate services, as well as otherwise non-jurisdictional entities to the extent the activities are conducted “in connection with” gas sales, purchases, or transportation subject to FERC jurisdiction, which now includes the annual reporting requirements under the ConBox brand name in 2017.Order 704, described below. The anti-market manipulation rule and enhanced civil penalty authority reflect an expansion of FERC’s NGA enforcement authority.

 

We recognize costare required to observe such anti-market manipulation laws and related regulations enforced by FERC under the EPAct of revenues2005 and those enforced by the Commodity Futures Trading Commission (“CFTC”) under the Commodity Exchange Act, as amended (“CEA”), and CFTC regulations promulgated thereunder. The CEA prohibits any person from manipulating or attempting to manipulate the price of any commodity in interstate commerce, as well as the market for financial instruments on such commodity, such as futures, options, or swaps. The CEA also prohibits knowingly delivering or causing to be delivered false or misleading or knowingly inaccurate reports concerning market information or conditions that affect or tend to affect the price of a commodity. The CFTC also has statutory authority to seek civil penalties of up to the greater of approximately $1,450,040 (adjusted annually for inflation) or triple the monetary gain to the violator for violations of the anti-market manipulation sections of the CEA. Should we violate the anti-market manipulation laws and regulations, we could also be subject to related third-party damage claims by, among others, sellers, royalty owners and taxing authorities.

Natural gas gathering service, which occurs upstream of jurisdictional transmission services, is regulated by the states onshore and in state waters. Section 1(b) of the NGA exempts natural gas gathering facilities and services from regulation by FERC as a “natural gas company” under the NGA. Although FERC has set forth a general test for determining whether facilities perform a non-jurisdictional gathering function or a jurisdictional transportation function, FERC’s determinations as to the classification of facilities are done on a case-by-case basis. To the extent that FERC issues an order that reclassifies certain jurisdictional transportation facilities as non-jurisdictional gathering facilities, and depending on the scope of that decision, our costs of delivering gas to point-of-sale locations may increase.

We believe that the natural gas pipelines in our gathering systems meet the traditional tests FERC has used to establish a pipeline’s status as a gatherer not subject to regulation as a natural gas company. However, the distinction between FERC-regulated transportation services and federally unregulated gathering services relies on a fact-intensive analysis that is the subject of ongoing litigation, so the classification and regulation of our gathering facilities are subject to change based on future determinations by FERC, the courts, or Congress.

State regulation of natural gas gathering facilities generally includes various safety, environmental, and, in some circumstances, nondiscriminatory-take requirements. Although nondiscriminatory-take regulation has not generally been affirmatively applied by state agencies, natural gas gathering may receive greater regulatory scrutiny in the periodfuture.

Intrastate natural gas transportation is also subject to regulation by state regulatory agencies. The basis for intrastate regulation of natural gas transportation and the degree of regulatory oversight and scrutiny given to intrastate natural gas pipeline rates and services vary from state to state. Insofar as such regulation within a particular state will generally affect all intrastate natural gas shippers within the state on a comparable basis, we believe that the regulation of similarly situated intrastate natural gas transportation in the state in which we operate and ship natural gas on an intrastate basis will not affect our operations in any way that is materially different from how it affects operations of our competitors. Like the regulation of interstate transportation rates, the regulation of intrastate transportation rates affects the marketing of natural gas that we produce, as well as the revenues was earned. Inwe receive for sales of our natural gas.

Changes in law and to FERC and/or state policies and regulations may adversely affect the eventavailability and reliability of firm and/or interruptible transportation service on interstate pipelines and intrastate pipelines. Changes in law and to FERC and state utility commission policies and regulations also may result in increased regulation of our business and operations, and we incur cost of revenues for conventionscannot predict what future action FERC or any state utility commission will take. We do not believe, however, that are yet to occur,any regulatory changes will affect us in a way that materially differs from the way they will affect other natural gas producers, gatherers, and marketers with which we record such amounts as prepaid expenses and such prepaid expenses are expensed during the period the convention takes place.compete.

 

Equity–Based CompensationRegulation of Environmental and Occupational Safety and Health Matters

 

We recognize compensation expense for all equity–based payments in accordance with ASC 718 “Compensation – Stock Compensation”. Under fair value recognition provisions, we recognize equity–based compensation netOur operations are subject to stringent federal, state and local laws and regulations governing the occupational safety and health aspects of an estimated forfeiture rateour operations, the discharge of materials into the environment, and recognizes compensation cost only for those shares expected to vest over the requisite service periodprotection of the award.

Restricted stock awards are granted at our discretion.environment and natural resources (including threatened and endangered species and their habitats). Numerous governmental entities, including the EPA and analogous state agencies, such as the CDPHE, have the power to enforce compliance with these laws and regulations and the permits issued under them, often requiring costly investigation or actions. These awards are restrictedlaws and regulations may, among other things, (i) require the acquisition of permits to conduct drilling and other regulated activities; (ii) restrict the types, quantities and concentrations of various substances that can be released into the environment or injected into formations in connection with drilling and production activities; (iii) limit or prohibit drilling activities on certain lands lying within wilderness, wetlands, and other protected areas; (iv) require remedial measures to prevent or mitigate pollution from former and ongoing operations, such as requirements to close pits and plug abandoned wells; (v) apply specific health and safety criteria addressing worker protection; and (vi) impose substantial liabilities for pollution resulting from drilling and production operations. Any failure to comply with these laws and regulations may result in the transferassessment of ownershipadministrative, civil and generally vest overcriminal penalties, the requisite service periods, typically over a four-year period (vesting on a straight–line basis). The fair valueimposition of a stock award is equal tocorrective or remedial obligations, the fair market valueoccurrence of a sharedelays or restrictions in permitting or performance of projects, and the issuance of orders enjoining performance of some or all of our common stock on the grant date.operations.

 

The fair value of option awardfollowing is estimated on the date of grant using the Black–Scholes option valuation model. The Black–Scholes option valuation model requires the development of assumptions that are input into the model. These assumptions are the expected stock volatility, the risk–free interest rate, the expected lifea summary of the option,more significant existing and proposed environmental and occupational safety and health laws, as amended from time to time, to which our business operations are or may be subject, and for which compliance may have a material adverse impact on our capital expenditures, results of operations or financial position.

Hazardous Substances and Handling Wastes

The Resource Conservation and Recovery Act (“RCRA”) and comparable state laws regulate the dividend yield ongeneration, transportation, treatment, storage, disposal and cleanup of hazardous and nonhazardous solid wastes. Pursuant to rules issued by the underlying stock andEPA, states administer some or all of the expected forfeiture rate. Expected volatility is calculated based on the historical volatilityprovisions of our common stock over the expected option lifeRCRA, sometimes in conjunction with their own, more stringent requirements. Drilling fluids, produced waters and other appropriate factors. Risk–free interest rateswastes associated with the exploration, development and production of oil, natural gas and NGLs, if properly handled, are calculated based on continuously compounded risk–free rates for the appropriate term. The dividend yieldcurrently exempt from regulation as hazardous waste under RCRA and, instead, are regulated under RCRA’s less stringent nonhazardous solid waste provisions, state laws or other federal laws. However, it is assumed to be zeropossible that certain oil and natural gas drilling and production wastes now classified as we have never paid or declared any cash dividends on our common stock and does not intend to pay dividends on our common stock in the foreseeable future. The expected forfeiture rate is estimated based on historical experience.

Determining the appropriate fair value model and calculating the fair value of equity–based payment awards requires the input of the subjective assumptions described above. The assumptions used in calculating the fair value of equity–based payment awards represent management’s best estimates, which involve inherent uncertainties and the application of management’s judgment. As a result, if factors change and we use different assumptions, our equity–based compensationnonhazardous solid wastes could be materially differentclassified as hazardous wastes in the future. In addition, in the course of our operations, we may generate some amounts of ordinary industrial wastes, such as paint wastes, waste solvents, laboratory wastes and waste compressor oils that may be regulated as hazardous wastes if such wastes have hazardous characteristics. Although the costs of managing hazardous waste may be significant, we do not believe that our costs in this regard are materially more burdensome than those for similarly situated companies.

The Comprehensive Environmental Response, Compensation, and Liability Act (“CERCLA”), also known as the Superfund law, and comparable state laws impose joint and several liability, without regard to fault or the legality of conduct, on classes of persons who are considered to be responsible for the release of a hazardous substance into the environment. These persons include the current and former owners or operators of the site where the release occurred and anyone who disposed or arranged for the disposal of a hazardous substance released at the site. Under CERCLA, such persons may be subject to joint and several liability for the costs of cleaning up the hazardous substances that have been released into the environment, for damages to natural resources, and for the costs of certain health studies. CERCLA also authorizes the EPA and, in some instances, third parties to act in response to threats to the public health or the environment, and to seek to recover from the responsible classes of persons the costs they incur. In addition, it is not uncommon for neighboring landowners and other third parties to file claims for personal injury and property damage allegedly caused by the hazardous substances released into the environment. We may generate materials in the course of our operations that may be regulated as hazardous substances.

Water Discharges

The Clean Water Act (the “CWA”) and comparable state laws impose restrictions and strict controls with respect to the discharge of pollutants, including spills and leaks of hazardous substances, into state waters and waters of the United States (“WOTUS”). The discharge of pollutants into regulated waters is prohibited, except in accordance with the terms of a permit issued by the EPA or an analogous state agency. Spill prevention, control and countermeasure plan requirements imposed under the CWA require appropriate containment berms and similar structures to help prevent the contamination of navigable waters in the event of a petroleum hydrocarbon tank spill, rupture or leak. In addition, the CWA and analogous state laws require individual permits or coverage under general permits for discharges of storm water runoff from certain types of facilities. Federal and state regulatory agencies can impose administrative, civil and criminal penalties for noncompliance with discharge permits or other CWA requirements and analogous state laws and regulations.

The CWA also prohibits the discharge of dredge and fill material into regulated waters, including wetlands, unless authorized by permit. The EPA and the U.S. Army Corps of Engineers (the “Corps”) have issued rules attempting to clarify the federal jurisdictional reach over WOTUS since 2015 (“WOTUS rule”), including the Navigable Waters Protection Rule during the Trump administration, rules reverting back to the 1986 WOTUS definition during the Biden administration, and rules reinstating the pre-2015 definition in January of 2023. However, in May 2023, the Supreme Court decided Sackett v. EPA, which sharply curtailed the EPA’s and Corps’ jurisdictional reach by limiting the types of wetlands that fell under WOTUS. Sackett codified the definition of WOTUS as only “geographical features that are described in ordinary parlance as “streams, oceans, rivers, and lakes” and to adjacent wetlands that are “indistinguishable” from those bodies of water due to a continuous surface connection. In September 2023, EPA and the Corps published a direct-to-final rule redefining WOTUS to amend the January 2023 rule and align with the decision in Sackett. The final rule eliminated the “significant nexus” test from consideration when determining federal jurisdiction and clarified that the CWA only extends to relatively permanent bodies of water and wetlands that have a continuous surface connection with such bodies of water. The final rule is currently subject to challenges in federal district courts. As such, uncertainty remains with respect to future implementation of the rule and any resulting litigation.

The primary federal law related specifically to oil spill liability is the Oil Pollution Act of 1990 (the “OPA”), which amends and augments the oil spill provisions of the CWA and imposes certain duties and liabilities on certain “responsible parties” related to the prevention of oil spills and damages resulting from such spills in or threatening WOTUS or adjoining shorelines. For example, operators of certain oil and natural gas facilities must develop, implement and maintain facility response plans, conduct annual spill training for certain employees and provide varying degrees of financial assurance. Owners or operators of a facility, vessel or pipeline that is a source of an oil discharge or that poses the substantial threat of discharge is one type of “responsible party” who is liable. The OPA applies joint and several liability, without regard to fault, to each liable party for oil removal costs and a variety of public and private damages. Although defenses exist, they are limited. As such, a violation of the OPA has the potential to adversely affect our operations.

Subsurface Injections

In the course of our operations, we produce water in addition to natural gas, crude oil and NGLs. Water that is not recycled may be disposed of in disposal wells, which inject the produced water into non-producing subsurface formations. Underground injection operations are regulated pursuant to the Underground Injection Control (“UIC”) program established under the federal Safe Drinking Water Act (“SDWA”) and analogous state laws. The UIC program requires permits from the EPA or an analogous state agency for the construction and operation of disposal wells, establishes minimum standards for disposal well operations, and restricts the types and quantities of fluids that may be disposed. A change in UIC disposal well regulations or the inability to obtain permits for new disposal wells in the future may affect our ability to dispose of produced water and ultimately increase the cost of our operations. For example, in response to recent seismic events near below-ground disposal wells used for the injection of natural gas- and oil-related wastewaters, federal and some state agencies have begun investigating whether such wells have caused increased seismic activity, and some states have shut down or imposed moratoria on the use of such disposal wells. In response to these concerns, regulators in some states have adopted, and other states are considering adopting, additional requirements related to seismic safety. These seismic events have also led to an increase in tort lawsuits filed against exploration and production companies, as well as the owners of underground injection wells. Increased costs associated with the transportation and disposal of produced water, including the cost of complying with regulations concerning produced water disposal, may reduce our profitability.

Air Emissions

The federal Clean Air Act (the “CAA”) and comparable state laws restrict the emission of air pollutants from many sources, such as tank batteries, through air emissions standards, construction and operating permitting programs and the imposition of other compliance standards. These laws and regulations may require us to obtain pre-approval for the construction or modification of certain projects or facilities expected to produce or significantly increase air emissions, obtain and strictly comply with stringent air permit requirements or utilize specific equipment or technologies to control emissions of certain pollutants. The need to obtain permits has the potential to delay the development of our projects. Recently, there has been increased regulation with respect to air emissions from the oil and natural gas sector.

In June 2016, the EPA published final rules establishing new air emission controls for methane emissions from certain new, modified or reconstructed equipment and processes in the oil and natural gas source category, including production, processing, transmission and storage activities. The EPA’s final rules include New Source Performance Standards (“NSPS”) at Subpart OOOOa to limit methane emissions from equipment and processes across the oil and natural gas source category. The rules also extend limitations on volatile organic compound (“VOC”) emissions to sources that were unregulated under the previous NSPS at Subpart OOOO. Affected methane and VOC sources include hydraulically fractured (or re-fractured) oil and natural gas well completions, fugitive emissions from well sites and compressors, and pneumatic pumps. In November 2021, the EPA proposed new regulations to establish comprehensive standards of performance and emission guidelines for methane and VOC emissions from new and existing operations in the oil and gas sector, including the exploration and production, transmission, processing, and storage segments. The EPA announced a final rule on December 2, 2023, which, among other things, requires the phase-out of routine flaring of natural gas from new oil wells and routine leak monitoring at all well sites and compressor stations. Notably, the EPA updated the applicability date for Subparts OOOOb and OOOOc to December 6, 2022, meaning that sources constructed prior to that date will be considered existing sources with later compliance dates under state plans. The final rule gives states, along with federal tribes that wish to regulate existing sources, two years to develop and submit their plans for reducing methane from existing sources. The final emissions guidelines under Subpart OOOOc provide three years from the plan submission deadline for existing sources to comply. The regulations are subject to legal challenge and will also need to be incorporated into the states’ implementation plans, which will need to be approved by the EPA in individual rulemakings that could also be subject to legal challenge. As a result, future implementation of the standards is uncertain at this time.

The EPA also finalized separate rules under the CAA in June 2016 regarding criteria for aggregating multiple sites into a single source for air-quality permitting purposes applicable to the oil and natural gas industry. This rule could cause small facilities (such as tank batteries), on an aggregate basis, to be deemed a major source, thereby triggering more stringent air permitting requirements, which in turn could result in operational delays or require us to install costly pollution control equipment.

Regulation of GHG Emissions

In response to findings that emissions of carbon dioxide, methane and other GHGs endanger public health and the environment, the EPA has adopted regulations under existing provisions of the CAA, including rules requiring the monitoring and annual reporting of GHG emissions from large GHG emission sources in the United States, including certain onshore and offshore natural gas, oil and NGL production sources, which include certain of our operations. The EPA in July 2023 issued a proposed rule to expand the scope of its Greenhouse Gas Reporting Program for certain petroleum and natural gas facilities. The proposed rule would make the reach of the program both broader and more granular, creating reporting obligations for a wider set of methane and other gas emissions events and requiring increased technical detail for certain other preexisting reporting obligations. The proposed rule included an intended effective date of January 1, 2025, but the final rule remains pending at this time and the final effective date remains uncertain. Should this rule go into effect without major changes, it could raise our costs of regulatory compliance.

In addition, the SEC issued a proposed rule in March 2022 that would mandate extensive disclosure of climate-related data, risks, and opportunities, including financial impacts, physical and transition risks, related governance and strategy, and GHG emissions, for certain public companies. The SEC originally planned to issue a final rule by October 2022, but according to the SEC’s updated rulemaking agenda, a final rule is now expected to be issued in the spring of 2024. In addition, the United Nations-sponsored Paris Agreement calls for countries to set their own GHG emissions targets and be transparent about the measures each country will take to achieve its GHG emissions targets. However, the Paris Agreement does not impose any binding obligations on its participants. President Biden has recommitted the United States to the Paris Agreement and, in April 2021, announced a goal of reducing the United States’ emissions by 50-52% below 2005 levels by 2030. In November 2021, the international community gathered again in Glasgow at the 26th Conference to the Parties on the UN Framework Convention on Climate Change (“COP26”), during which multiple announcements were made, including a call for parties to eliminate certain fossil fuel subsidies and pursue further action on non-carbon dioxide GHGs. Relatedly, the United States and European Union jointly announced the launch of the “Global Methane Pledge,” which aims to cut global methane pollution at least 30% by 2030 relative to 2020 levels, including “all feasible reductions” in the energy sector. These goals were reaffirmed in November 2022 at the 27th Conference of the Parties (“COP27”) in Sharm-El Sheik. While there were limited announcements at COP27 with respect to the reduction of fossil fuel use, there were negotiations on emissions reduction targets and reduction of fossil fuel use amongst the international community, and such discussions continued at COP28.

In addition, the IRA, signed by President Biden in August 2022, provides significant funding and incentives for research and development of low-carbon energy production methods, carbon capture, and other programs directed at addressing climate change. The IRA also includes a methane emissions reduction program that amends the CAA to include a Methane Emissions and Waste Reduction Incentive Program for petroleum and natural gas systems. This program requires the EPA to impose a “waste emissions charge” on certain natural gas and oil sources that are already required to report under EPA’s Greenhouse Gas Reporting Program. EPA recently issued a proposed rule to implement the waste emissions charge with a proposed effective date in 2025 for reporting year 2024 emissions.

Although it is not possible at this time to predict how new laws or regulations that may be adopted or issued to address GHG emissions would impact our business, any such future laws, regulations or legal requirements imposing reporting or permitting obligations on, or limiting emissions of GHGs from, our equipment and operations could require us to incur costs to reduce emissions of GHGs associated with our operations, as well as delay or restrict our ability to permit GHG emissions from new or modified sources. In addition, substantial limitations on GHG emissions could adversely affect demand for the natural gas, oil and NGLs we produce and lower the value of our reserves.

Finally, it should be noted that increasing concentrations of GHGs in the Earth’s atmosphere may produce climate changes that have significant physical effects, such as increased frequency and severity of storms, floods, droughts and other extreme climatic events; if any such effects were to occur, they could have an adverse effect on our exploration and production operations.

Hydraulic Fracturing Activities

Hydraulic fracturing is an important and common practice that is used to stimulate production of oil, natural gas and NGLs from dense subsurface rock formations. We will use hydraulic fracturing as part of our operations. Hydraulic fracturing is typically regulated by state oil and natural gas commissions. However, several federal agencies have asserted regulatory authority over certain aspects of the process.

From time to time, legislation has been introduced, but not enacted, in Congress to provide for federal regulation of hydraulic fracturing and to require disclosure of the chemicals used in the fracturing process. Meanwhile, the regulation of hydraulic fracturing has continued at the state level. For example, Colorado has promulgated rules that require oil and gas operators to disclose the volume of water and all chemicals used during the hydraulic fracturing process to an online registry.

In the event that a new, federal level of legal restrictions relating to the hydraulic fracturing process is adopted in areas where we operate, we may incur additional costs to comply with such federal requirements that may be significant in nature, and also could become subject to additional permitting requirements and experience added delays or curtailment in the pursuit of exploration, development, or production activities.

ESA and Migratory Birds

The federal ESA and comparable state laws were established to protect endangered and threatened species. Pursuant to the ESA, if a species is listed as threatened or endangered, restrictions may be imposed on activities adversely affecting that species’ habitat. Similar protections are offered to migratory birds under the Migratory Bird Treaty Act. We may conduct operations on oil and natural gas leases in areas where certain species that are listed as threatened or endangered are known to exist and where other species that potentially could be listed as threatened or endangered under the ESA may exist. In June 2023, the Biden Administration announced proposed revisions concerning the procedures and criteria used for listing, reclassifying, and delisting protected species, and designating critical habitat.

The identification or designation of previously unprotected species as threatened or endangered in areas where underlying property operations are conducted could cause us to incur increased costs arising from species protection measures, time delays or limitations on our exploration and production activities, which could have an adverse impact on our ability to develop and produce reserves. If we were to have a portion of our leases designated as critical or suitable habitat, it could adversely impact the value of our leases.

OSHA

We are subject to the requirements of the Occupational Safety and Health Act (“OSHA”) and comparable state statutes the purpose of which is to protect the health and safety of workers. In addition, OSHA’s hazard communication standard, the Emergency Planning and Community Right-to-Know Act, comparable state statutes and any implementing regulations require that we organize and/or disclose information about hazardous materials used or produced in our operations and that this information be provided to employees, state and local governmental authorities and citizens.

State Laws

Our properties located in Colorado are subject to the authority of the CECMC, as well as other state agencies. Over the past several years, the CECMC has approved new rules regarding various matters, including wellbore integrity, hydraulic fracturing, well control, waste management, spill reporting, spacing of wells and pooling of mineral interests, and an increase in potential sanctions for CECMC rule violations. We do not believe that any of these CECMC rules will affect us in a way that materially differs from the way they will affect other natural gas producers, gatherers, and marketers with which we compete.

In April 2019, Colorado Senate Bill 19-181 (SB 181) became effective, which substantially changes the state’s regulation of oil and gas exploration and production activities. SB 181 changed the CECMC’s mission from “fostering” responsible and balanced development “consistent with protection” of public health and the environment to “regulating” development “to protect” public health and the environment. SB 181 also instituted several state-wide regulatory changes, namely it: (i) changed Colorado’s statutory pooling provisions to require an applicant to own, or obtain the consent of, more than 45% of the applicable working or mineral interest, whereas previously the consent of only one mineral interest owner was required; (ii) requires that, after production is established, an applicant must pay force-pooled working or mineral interest owners a 16% royalty on oil production and a 13% royalty on gas production; (iii) changed state pre-emption law to afford local governments greater control over oil and gas siting; and (iv) initiated a comprehensive rulemaking to amend CECMC’s rules consistent with the agency’s revised mission.

Among the most significant changes under SB 181 was the aforementioned provision giving local governments greater control over facility siting and surface impacts associated with oil and gas development. Whether an applicable local government determines to implement regulatory changes is optional, but if changes are adopted, the resulting regulations may be stricter than state requirements. Further, local governments can inspect oil and gas operations and impose fines for leaks and spills. Regulation in the municipalities and areas where we operate could result in increased costs, delays in securing permits and other approvals related to our operations, and otherwise materially impact our ability to operate and drill new wells in the areas where we hold oil and gas interests.

The CECMC has adopted significant additional regulations to implement SB 181. The legislation mandated CECMC rulemaking on environmental protection, facility siting, cumulative impacts, flowlines, wells that are inactive, temporarily abandoned or shut-in, financial assurance, wellbore integrity, and application fees. In November 2022, the CECMC completed a rulemaking on flowlines and wells that are inactive, temporarily abandoned, or shut-in and completed a rulemaking on wellbore integrity in June 2020. In January 2021, the results of a major rulemaking took effect addressing a wide range of topics, including facility siting, cumulative impacts, development approvals, asset transfers, pollution standards, hearings and variances, groundwater monitoring, underground injection control and enhanced recovery wells, venting and flaring restrictions, spill reporting, cleanup responsibility, and wildlife protection. Those rules apply to permit applications pending on, or submitted after, the date the rule became effective, and generally to operations occurring on or after that date. The CECMC has also issued rules on financial assurance, application fees, and high-priority habitat. The financial assurance rule increased the amounts that operators are required to provide as a surety bond to ensure that wells will be properly plugged and abandoned at the end of their lifecycle. Most recently, the CECMC is considering a draft rulemaking regarding the cumulative impacts of oil and gas operations, including increased scrutiny on a project’s proximity to other industrial sites, residential and school areas, DI communities, and “cumulatively impacted communities.” The draft rules would also set GHG emissions intensity targets for oil and gas operators and require regulators to consider such targets in their cumulative impacts analysis, as well as the potential to restrict operations during the summer in Ozone Nonattainment Areas. Depending on how these and any other new rules are applied and enforced, they could add substantial increases in well costs for our Colorado operations. The rules could also impact our ability to operate and extend the time necessary to obtain drilling permits, which would create substantial uncertainty about future development plans.

SB 181 also required the CDPHE, in conjunction with the Air Quality Control Commission (“AQCC”), to undertake rulemaking efforts to minimize methane emissions and emissions of other hydrocarbons, volatile organic compounds and nitrogen oxides associated with certain oil and gas facilities. The CDPHE and AQCC adopted more stringent standards for leak detection and repair inspection frequency, pipeline and compressor station inspection and maintenance frequencies, and for reducing emissions from pneumatic devices. In December 2019, the AQCC also expanded storage tank control and loadout control requirements. The legislation also grants the CDPHE and AQCC regulatory authority over a broad range of oil and gas facilities during pre-production activities, drilling, and completion.

Related Permits and Authorizations

Many environmental laws require us to obtain permits or other authorizations from state and/or federal agencies before initiating certain drilling, construction, production, operation or other activities and to maintain these permits and compliance with their requirements for ongoing operations. These permits are generally subject to protest, appeal or litigation, which can in certain cases delay or halt projects and cease production or operation of wells, pipelines and other operations.

For example, when obtaining a permit for new multi-well pads, the State of Colorado Oil and Gas Development Plan (the “OGDP”) approval process may be pursued concurrently with the county approval process. Thirty days prior to the initial filing for a permit, we are required to estimate the expected forfeiture rateprovide notice to relevant local government authorities (“RLGs”), proximate local governments (“PLGs”) and recognize expense onlyschools within 2,000 feet of our proposed site. Following such notice, a development plan may be filed, subject to potential requests for those shares expectedhearings and consultation, with such process lasting on average between 90 and 150 days. Upon approval by state authorities, a development plan will be subject to vest. If our actual forfeiture rate is materially different from our estimate, the equity–based compensation could be significantly different from what we recordeda 30-day public comment period (or 45 days in the current period.case of a plan contemplating drilling within 2,000 feet of a DI community), with such period subject to extension at the discretion of state authorities. Upon completion of the public comment period, the CECMC Director will make a recommendation to approve, approve with conditions of approval (“COA”), or deny the development plan. The CECMC will then hold a hearing to determine whether to approve, deny or stay an application 7 to 14 days after the recommendation of the CECMC Director. If the development plan is approved, drilling on the applicable pad may commence after a 60- to 90-day wellbore permitting administrative process.

Concurrent with the state approval process, the Weld County Oil and Gas Location Assessment (the “WOGLA”) application will be subject to approval by the Weld County Oil and Gas Energy Department. Prior to the application, a meeting hosted by Weld County will review all alternate locations within the development area attended by all other relevant state and local regulatory agencies. Following the pre-application meeting, a 30-day notice is submitted to Weld County stating a WOGLA application will be filed. Subsequently, a WOGLA application may be filed with a public intervention period occurring 20 days prior to a hearing. The hearing for WOGLA applications is scheduled for a minimum of 45 days from the date of submission. The Weld County hearings officer will hear the WOGLA applications for approval, and upon such approval, an order will be issued and a grading permit application must be filed prior to construction upon location.

Related Insurance

We maintain insurance against some risks associated with above or underground contamination that may occur as a result of our development activities. However, this insurance is limited to activities at the well site and there can be no assurance that this insurance will continue to be commercially available or that this insurance will be available at premium levels that justify its purchase by us. The occurrence of a significant event that is not fully insured or indemnified against could have a materially adverse effect on our financial condition and operations.

 

DESCRIPTION OF THE NRO ACQUISITION

On January 11, 2024 (the “Execution Date”), we entered into the NRO Agreement with NRO and NRD to acquire the Central Weld Assets for total consideration of $94.5 million (the “Purchase Price”), subject to certain closing price adjustments and other customary closing conditions. Upon the Closing of the NRO Acquisition, the economic effective date of the NRO Acquisition will be February 1, 2024 (the “Effective Date”).

The Purchase Price consists of $83.0 million in cash and $11.5 million in deferred cash payments. We are obligated to tender to NRO a $200,000 spud fee cash payment each time we complete the drilling portion of a horizontal well (each, a “Spud Fee”), to be paid within 45 calendar days following the completion of drilling of the horizontal well, until we have tendered a total of $11.5 million. In the event that we do not tender a total of $11.5 million within twelve months following the date of the Closing (the “Closing Date”), we are obligated to pay to NRO the difference of $11.5 million, less the aggregate amount of Spud Fees previously paid, with such payment to be made in two equal payments: the first to be paid on the last business day of the fifteenth month following the Closing Date and the second to be paid on the last business day of the eighteenth month following the Closing Date.

The Purchase Price is subject to various customary adjustments, including, but not limited to: (i) increases for title benefits or reductions for title defects; (ii) increases or reductions for taxes paid or accrued on the Central Weld Assets; (iii) reductions for casualty losses; (iv) if, for the period from October 1, 2023 to the Effective Date (the “Interim Period”), the Seller’s Interim Net Cash Flow (as defined in the NRO Agreement) is less than $16 million, then an increase of $16 million less the Seller’s Interim Net Cash Flow; (v) if, for the Interim Period, the Seller’s Interim Net Cash Flow is greater than $16 million, then a reduction of the Seller’s Interim Net Cash Flow less $16 million; (vi) increases for all expenses (including all drilling costs, all capital expenditures and all overhead charges under applicable operating agreements or actually charged by third parties, excluding taxes) attributable to the Central Weld Assets with certain exceptions, paid by NRO after the Effective Date; (vii) reductions for proceeds received and retained by NRO related to the Central Weld Assets after the Effective Date; and (viii) increases for the value of all hydrocarbons attributable to the Central Weld Assets produced and stored as of the Effective Date.

Pursuant to the NRO Agreement, we deposited $9.0 million of the Purchase Price into an escrow account for share–based payments grantedon January 11, 2024. At Closing, the Deposit will be released to non–employeesNRO with a corresponding credit to the Purchase Price. In the event the Closing has not occurred in accordance with ASC 505-40, “Equity Based Payments to Non–Employees”. We determine the fair valueterms of the stock–based paymentNRO Agreement prior to June 17, 2024, and (i) such delay has not occurred as either the fair valuea result of the consideration receivedfailure of NRO to materially perform, when required, any of NRO’s covenants or obligations pursuant to the NRO Agreement, (ii) all conditions precedent to the obligations of NRO, as set forth in the NRO Agreement, have been satisfied or have been waived by NRO and (iii) there has been no event of Force Majeure or Material Adverse Effect (each as defined below), such that we, in our reasonable discretion, are, or will be, unable to secure satisfactory financing with respect to the NRO Acquisition, then the Deposit is subject to release to NRO, for so long as such foregoing conditions continue on such dates, in $3,000,000 installments on each of June 17, 2024, July 15, 2024 and August 12, 2024. In the event Closing has not occurred prior to August 15, 2024 as a result of the failure by us to materially perform any of our covenants or obligations under the NRO Agreement, NRO shall receive the entirety of the Deposit, which shall be the sole and exclusive remedy available to NRO for any such failure to consummate the Closing.

The NRO Agreement contains customary representations, warranties, covenants and agreements. As a condition to Closing, we represented that we will have, by the Closing Date, sufficient cash in immediately available funds with which to pay the cash component of the Purchase Price and otherwise will be able to consummate the NRO Acquisition and perform our obligations under the NRO Agreement. Included in the NRO Agreement are also covenants and agreements relating to the conduct of NRO’s business during the period between the execution of the NRO Agreement and Closing. These covenants include NRO’s agreement to provide us and our representatives with such assistance and support as reasonably is necessary in connection with our preparation, filing, and effectiveness of the Registration Statement of which this prospectus forms a part, and related disclosures and pro forma financial statements contained herein and any amendments hereto.

The Company is not incurring or assuming any debt or hedging instruments of NRO in connection with the NRO Acquisition. At Closing, NRO must deliver to the Company a release or other written instrument that is reasonably acceptable to the Company that effectuates a full and unconditional release of any lien, mortgage, security interest, pledge, charge, option, or encumbrance of any kind (but not any rentals, royalties, overriding royalties, excess royalties, minimum royalties, shut-in royalties, net profits interests, bonuses, production payments and other burdens upon, measured by, or payable out of the production of any hydrocarbons) encumbering the Central Weld Assets and securing NRO’s or any of its affiliates indebtedness for borrowed money.

The NRO Agreement may be terminated at any time prior to the Closing for the following reasons: (i) by mutual written consent of us and NRO; (ii) by NRO, if the Closing has not occurred by August 15, 2024 (the “Outside Date”), unless the failure to close is due to a material breach of the NRO Agreement by NRO; (iii) by us, if the Closing has not occurred by the Outside Date, unless the failure to close is due to our material breach; (iv) by either us or NRO, if there is a statute, rule, regulation, order, decree or ruling that makes consummation of the NRO Acquisition illegal or otherwise prohibited, and such order, decree or ruling, if applicable, has become final and non-appealable; (v) by us, if NRO breaches its obligations to provide assistance and support to us and our representatives as reasonably is necessary in the preparation, filing, and effectiveness of this Registration Statement on Form S-1 and related disclosures and pro forma financial statements contained herein and amendments hereto; (vi) by either us or NRO, if the aggregate amount of the Purchase Price reductions for title and environmental defects and casualty losses exceeds 10% of the Purchase Price; (vii) any change in law that has or would reasonably be expected to have, individually or in the aggregate, a Material Adverse Effect; (viii) by either us or NRO, if the other party materially breaches its covenants, obligations, or agreements as set forth in the NRO Agreement, and such material breach is not remedied within five calendar days of notice provided by the non-breaching party; or (ix) by us, upon the occurrence of an event of Force Majeure or Material Adverse Effect, in each case the result of which that we determine, in our reasonable discretion, that we are, or will be, unable to secure satisfactory financing with respect to the NRO Acquisition.

For an impediment to our ability to secure satisfactory financing with respect to the NRO Acquisition to constitute an event of “Force Majeure,” the impediment must be an unforeseeable circumstance which is beyond the control of us or NRO, or any unavoidable event, even if foreseeable, as a result of which we or NRO are unable to perform our obligations, in whole or in part, under the NRO Agreement. Such circumstances include, but are not limited to: (i) acts of God; (ii) flood, fire, earthquake or explosion; (iii) current or future war, invasion, hostilities (whether war is declared or not), terrorist threats or acts, riots, or other civil unrest; (iv) actions, embargoes, or blockades in effect on or after the Execution Date; (v) declared national or regional emergency; or (vi) epidemic, pandemic or other similar outbreak or infection. For such an impediment to constitute a “Material Adverse Effect,” such impediment must be a change, development, or effect (individually or in the aggregate), whether foreseeable or unforeseeable, which, when taken as a whole is, or is reasonably likely to be, materially adverse (a) to the business, assets, value, results of operations or conditions (financial or otherwise) of us or NRO, the Central Weld Assets, or the fair valueassets or properties of us or NRO, or (b) to the ability of us or NRO to perform on a timely basis any material obligation under the NRO Agreement or any agreement, instrument or document entered into or delivered in connection therewith. Changes, developments or effects relating to: (x) the economy in general (including any effects on the economy arising as a result of acts of terrorism), (y) changes in commodity prices for hydrocarbons or other changes affecting the U.S. oil and gas industry generally, or (z) the announcement of the equity instruments issued, whichever is more reliably measurable. IfNRO Acquisition, shall not be deemed to constitute a Material Adverse Effect and shall not be considered in determining whether a Material Adverse Effect has occurred. Neither any delay in the fair valueeffectiveness date of the equity instruments issued is used, it is measured usingRegistration Statement of which this prospectus forms a part, nor our inability, in and of itself, to satisfy our obligations to secure financing for the stock priceNRO Acquisition, will constitute an event constituting a Material Adverse Effect.

We have agreed to indemnify NRO, and NRO has agreed to indemnify us, for certain liabilities following the Closing as set forth in the NRO Agreement, including, but not limited to breaches of representations and warranties, payment of taxes, third party claims for property damage or personal injury, failure to pay or improper calculation of royalties, any indebtedness for borrowed money, civil, criminal and administrative fines and penalties, and post-Closing defects we elect not to cure.

The Company expects the NRO Acquisition to close in the first half of 2024, subject to the closing conditions described above and other measurement assumptionscustomary closing conditions, with an economic effective date of February 1, 2024. The Company expects to fund the transaction with the proceeds from this offering, cash on hand and proceeds from the exercise of Warrants. There can be no assurance that the NRO Acquisition will be consummated at all or on the expected timing or that sufficient financing will be available on acceptable terms, or at all, or the timing of any such financing.

The NRO Agreement and this description of the NRO Agreement have been included to provide you with information regarding its terms. It is not intended to provide any other factual information about the Company, NRO or their respective subsidiaries or affiliates. The representations, warranties and covenants contained in the NRO Agreement were made solely for purposes of the NRO Agreement and as of specific dates, were solely for the earlierbenefit of either (1)the parties to the NRO Agreement, may be subject to limitations agreed upon by the contracting parties, including being qualified by confidential disclosures made for the purposes of allocating contractual risk between the parties to the NRO Agreement instead of establishing these matters as facts, and may be subject to standards of materiality applicable to the contracting parties that differ from those applicable to investors. Investors are not third-party beneficiaries under the NRO Agreement and should not rely on the representations, warranties and covenants or any descriptions thereof as characterizations of the actual state of facts or conditions of the parties thereto or any of their respective subsidiaries or affiliates. Moreover, information concerning the subject matter of representations and warranties may change after the date at which a commitment for performance by the counterparty to earn the equity instruments is reached, or (2) the date at which the counterparty’s performance is complete. The fair value of the equity instruments is re-measured each reporting period overNRO Agreement, which subsequent information may or may not be fully reflected in the requisite service period.Company’s public disclosures. For the foregoing reasons, the representations, warranties, and covenants or any descriptions of those provisions should not be read alone, but instead should be read together with the information provided elsewhere in this prospectus and in the documents attached to or incorporated by reference into this prospectus. See “Where You Can Find More Information.”

 

Fair Value of Financial InstrumentsDESCRIPTION OF THE CRYPTO SALE

 

We follow paragraph 825-10-50-10In June 2021, as a result of the FASB ASC for disclosures about fair valueCOVID-19 pandemic, the Company transitioned its former business of our financial instrumentsproducing pop culture conventions and paragraph 820-10-35-37 of the FASB ASCevents, and began operating as a cryptocurrency mining business, with a focus on acquiring oil and natural gas producing assets to measure the fair value of our financial instruments. Paragraph 820-10-35-37 establishes a framework for measuring fair value in GAAPpower environmentally friendly and expands disclosures about fair value measurements. To increase consistencystate-of-the-art cryptocurrency mining facilities. The Company sought to purchase oil and comparability in fair value measurements and related disclosures, paragraph 820-10-35-37 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identicalgas assets or liabilitiesto pursue a merger with an entity holding oil and gas assets that synergized with the lowest priority to unobservable inputs. The three (3) levels of fair value hierarchy definedCompany’s cryptocurrency mining vision by paragraph 820-10-35-37 are described below:

Level 1 – Quoted market prices availablepowering the energy-intensive miners used in active markets for identical assets or liabilities as of the reporting date;

Level 2 – Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date; and

Level 3 – Pricing inputs that are generally observable inputs and not corroborated by market data.

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable.cryptocurrency mining process.

 

The fair value hierarchy givesCompany entered into a non-binding term sheet with Prairie LLC on July 19, 2022, entered into an Agreement and Plan of Merger with Prairie LLC on October 24, 2022 and entered into and closed the highest priorityMerger Agreement with Prairie LLC on May 3, 2023. The Merger between the Company and Prairie LLC was intended to quoted prices (unadjusted)yield synergies between the businesses. At the time of the Merger, the Company had a number of cryptocurrency assets. In connection with the consummation of the Merger, the Company acquired a portion of the Genesis Assets and exercised an option to acquire the remainder of the Genesis Assets in activeAugust 2023. In parallel, the Company also increased its cryptocurrency mining activities through a hosting agreement with Atlas and commissioned the delivery of additional miners. However, the Mining Equipment did not generate sufficient revenues to pursue the Company’s E&P development activities and, due to ongoing instability, volatility and lack of confidence in cryptocurrency mining and markets, the Company found it increasingly difficult to obtain the financing necessary to execute its growth plan. In January 2024, the Company identified the Central Weld Assets as a unique opportunity to add producing oil and gas assets to its asset base and expand its reserves. However, given the increased scrutiny on cryptocurrency activities, the Company was unable to secure a financing source for identical assetsthe NRO Acquisition and conduct this offering while retaining the Mining Equipment and operations. Consequently, the Company determined that it was in its best interests to divest its Mining Equipment and focus its attention solely on its oil and gas assets.

On January 23, 2024, pursuant to the Crypto Divestiture Agreement, the Company sold all of its Mining Equipment for consideration consisting of (i) $1.0 million in cash and (ii) $1.0 million in deferred cash payments, to be paid out of (A) 20% of the monthly net revenues received by the Crypto Purchaser associated with or liabilitiesotherwise attributable to the Mining Equipment until the aggregate amount of such payments equals $250,000 and (B) thereafter, 50% of the monthly net revenues received by the Crypto Purchaser associated with or otherwise attributable to the Mining Equipment until the aggregate amount of such payments equals the Deferred Purchase Price, plus accrued interest. The Crypto Sale closed on January 23, 2024, simultaneously with the execution of the Crypto Divestiture Agreement.

In addition to the sale of the Mining Equipment, the Company assigned, and the lowest priorityCrypto Purchaser assumed, all of the Company’s rights and obligations under the Atlas MSA, pursuant to unobservable inputs. Ifwhich Atlas hosts, operates, and manages the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significantMining Equipment. Pursuant to the fairAtlas MSA, the Crypto Purchaser will receive payment in U.S. dollars for the daily net mining revenue representing the dollar value measurement of the instrument.

The carrying amount of our assetscryptocurrency award generated less power and liabilities, such as cash, accounts receivable, inventory, prepaid expenses, accounts payable and accrued liabilities, and unearned revenue approximate their fair value because of the short maturity of those instruments.other costs.

 

Recent Accounting Pronouncements

As collateral security for the prompt and complete payment and performance in full of the Crypto Purchaser’s obligations under the Crypto Divestiture Agreement, including payment of the Deferred Purchase Price, the Company obtained a security interest in, among other things, the Mining Equipment and the Atlas MSA. In July 2015,addition, the FASB issuedCrypto Divestiture Agreement requires the Accounting Standards Update (“ASU”) No. 2015-11 “Inventory (Topic 330): SimplifyingCrypto Purchaser to operate the Measurement of Inventory”. The amendments in this ASU do not apply to inventory that is measured using last-in, first-out (LIFO) or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (FIFO) or average cost. An entity should measure inventory within the scope of this ASU at the lower of cost and net realizable value. Net realizable value is the estimated selling pricesMining Equipment in the ordinary course of business less reasonably predictable costsand maintain in effect the Atlas MSA until the Deferred Purchase Price is paid in full. Since payment of completion, disposal, and transportation. Subsequent measurementthe Deferred Purchase Price is unchangeddependent on the revenue generated by the Mining Equipment, we cannot predict the timing of when we will receive the Deferred Purchase Price, if at all. See “Risk Factors—We may not realize the full benefit of the Crypto Sale for inventory measured using LIFOa variety of reasons, including the inability of the Crypto Purchaser to pay the Deferred Purchase Price due to a decrease in the price of Bitcoin or the retail inventory method. For public business entities, the amendments in this ASU are effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. We adopted the standard during the year ended December 31, 2017 and the adoption did not have a material effect on its consolidated financial statements and disclosures.actions of third parties.

 

In February 2016, the FASB issued ASU 2016-02, “Leases (Topic 842)”. Under ASU 2016-02, lessees will be required to recognize, for all leases of 12 months or more, a liability to make lease payments and a right-of-use asset representing the right to use the underlying asset for the lease term. Additionally, the guidance requires improved disclosures to help users of financial statements better understand the nature of an entity’s leasing activities. This ASU is effective for public reporting companies for interim and annual periods beginning after December 15, 2018, with early adoption permitted, and must be adopted using a modified retrospective approach. We are in the process of evaluating the effect of the new guidance on its consolidated financial statements and disclosures.BENEFICIAL OWNERSHIP OF SECURITIES

 

In April 2016,The following table sets forth information known to the FASB issued ASU No. 2016-10, “Revenue from Contracts with Customers: Identifying Performance Obligations and Licensing (Topic 606)”. In March 2016,Company regarding the FASB issued ASU No. 2016-08, “Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross verses Net) (Topic 606)”. These amendments provide additional clarification and implementation guidance onbeneficial ownership of the previously issued ASU 2014-09, “Revenue from Contracts with Customers”. The amendments in ASU 2016-10 provide clarifying guidance on materiality of performance obligations; evaluating distinct performance obligations; treatment of shipping and handling costs; and determining whether an entity’s promise to grant a license provides a customer with either a right to use an entity’s intellectual property or a right to access an entity’s intellectual property. The amendments in ASU 2016-08 clarify how an entity should identify the specified good or service for the principal versus agent evaluation and how it should apply the control principle to certain types of arrangements. The adoption of ASU 2016-10 and ASU 2016-08 is to coincide with an entity’s adoption of ASU 2014-09, which we intend to adopt for interim and annual reporting periods beginning after December 15, 2017. We adopted the standard during the six months ended June 30, 2018 and the adoption did not have a material effect on our consolidated financial statements and disclosures.Common Stock by:

 

In April 2016, the FASB issued ASU No. 2016-09, “Compensation – Stock Compensation (Topic 718)”. The FASB issued this update to improve the accounting for employee share-based payments and affect all organizations that issue share-based payment awards to their employees. Several aspects of the accounting for share-based payment award transactions are simplified, including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. The updated guidance is effective for annual periods beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption of the update is permitted. We adopted the standard during the year ended December 31, 2017 and the adoption did not have a material effect on our consolidated financial statements and disclosures.

In May 2016, the FASB issued ASU No. 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients”, which narrowly amended the revenue recognition guidance regarding collectability, noncash consideration, presentation of sales tax and transition and is effective during the same period as ASU 2014-09. We are currently evaluating the standard and do not expect the adoption will have a material effect on its consolidated financial statements and disclosures.

In August 2016, the FASB issued ASU 2016-15, “Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments”. ASU 2016-15 will make eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2017. The new standard will require adoption on a retrospective basis unless it is impracticable to apply, in which case it would be required to apply the amendments prospectively as of the earliest date practicable. We adopted the standard during the six months ended June 30, 2018 and the adoption did not have a material effect on our consolidated financial statements and disclosures.

In October 2016, the FASB issued ASU 2016-16, “Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other than Inventory”, which eliminates the exception that prohibits the recognition of current and deferred income tax effects for intra-entity transfers of assets other than inventory until the asset has been sold to an outside party. The updated guidance is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption of the update is permitted. We are currently evaluating the impact of the new standard.

In November 2016, the FASB issued ASU 2016-18, “Statement of Cash Flows (Topic 230)”, requiring that the statement of cash flows explain the change in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. This guidance is effective for fiscal years, and interim reporting periods therein, beginning after December 15, 2017 with early adoption permitted. The provisions of this guidance are to be applied using a retrospective approach which requires application of the guidance for all periods presented. We adopted the standard during the six months ended June 30, 2018 and the adoption did not have a material effect on our consolidated financial statements and disclosures.

In May 2017, the FASB issued ASU 2017-09, “Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting”, which provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. This standard is required to be adopted in the first quarter of 2018. We adopted the standard during the six months ended June 30, 2018 and the adoption did not have a material effect on our consolidated financial statements and disclosures.

In July 2017, the FASB issued ASU 2017-11, “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception”. Part I of this update addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic 480, Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial instruments of certain nonpublic entities and certain mandatorily redeemable noncontrolling interests. The amendments in Part II of this update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. We early adopted the ASU 2017-11 in the three months ending December 31, 2017.

Management made the decision to early adopt ASU 2017-11, which required retrospective adjustment causing the 2016 audited financial statements to be restated. See Footnote 3 to the Financial Statements. The comparative financial information disclosed in the Form 10-K including the audited 2016 financial statements represent the restated amounts. The comparative financial information disclosed in the June 30, 2018 Form 10-Q including the unaudited financial statements for the six months ended June 30, 2017 represent the restated amounts.

In September 2017, the FASB issued ASU No. 2017-13, “Revenue Recognition (Topic 605), Revenue from Contracts with Customers (Topic 606), Leases (Topic 840), and Leases (Topic 842)”. The new standard, among other things, provides additional implementation guidance with respect to Accounting Standards Codification (ASC) Topic 606 and ASC Topic 842. ASU 2017-03 is effective for annual and interim fiscal reporting periods beginning after December 15, 2017. We are currently evaluating the impact of the new standard but do not expect it to have a material impact on our implementation strategies or our consolidated financial statements upon adoption.

Management does not believe that any recently issued, but not yet effective accounting pronouncements, if adopted, would have a material effect on the accompanying condensed consolidated financial statements.

Business

Our Company

We are a producer of “pop culture” live multimedia conventions across the United States. These live multimedia conventions provide a social networking and entertainment venue for enthusiasts of movies, TV shows, video games, technology, toys, social networking/gaming, comic books, and graphic novels. We intend to increase our presence in the digital space, through the creation and distribution of high-quality and compelling content.

Our objective is to create expanded and qualitatively enhanced offerings and initiatives to become a dominant voice for pop culture enthusiasts across multiple media platforms. Key elements of our strategy include:

 producing and distributing high-quality Comic Conventions acrosseach person who is known by the United States and internationallyCompany to entertain fans and to allow for promotionbe the beneficial owner of consumer products and entertainment;more than five percent (5%) of the outstanding shares of Common Stock;
   
 producingeach named executive officer, executive officer and distributing high-quality content and leveragingdirector of the content created at the Comic Conventions through digital media outlets such as websites, apps, emails, newsletters, Facebook, Twitter, Instagram, and YouTube, among others;Company; and
   
 obtaining sponsorshipsall current executive officers and promotions from media and entertainment companies for our Comic Conventions, including:

oexpanding our relationships with entertainment and media companies; and
outilizing our digital assets to create and launch a revised and vibrant e-commerce venture.

expand operations to include fixed-site attractions that will be appealing to enthusiasts of pop-culture.

Comic Conventions

We produce Comic Conventions across the United States that provide a social networking and entertainment venue for enthusiasts of movies, TV shows, video games, technology, virtual reality experiences, toys, social networking, gaming, comic books, and graphic novels. Our Comic Conventions provide an opportunity for companies in the entertainment, toy, gaming, publishing and retail business to carry out sales, marketing, product promotion, public relations, advertising, and sponsorship efforts.

We have been producing Comic Conventions since July 1997. In 2017, we held 14 Comic Conventions in the following cities:

● Austin, TXDes Moines, IA● New Orleans, LA● Sacramento, CA
Chicago, IL● Madison, WI● Oklahoma City, OKSt Louis, MO
● Cleveland, OHMinneapolis, MN● Philadelphia, PA
● Columbus, OHNashville, TN● Portland, OR

Our target audience includes men and women primarily in the 18 to 34 year-old demographic, together with families of all ages who are fans of various types of entertainment and media, including movies, music, toys, video games, consumer electronics, computers, and lifestyle products (e.g. clothes, footwear, digital devices, and mobile phones). Within the last year, we have added new attractions at our events, including live music, anime, and programming for children. We continuously review our existing operations and procedures relating to our Comic Conventions in order to ensure that we produce the best possible fan experience at our Comic Conventions, while seeking to maximize revenue and contain costs. At the same time, we have taken significant steps to maximize revenue and contain costs.

We receive revenue from Comic Conventions primarily from three sources: (i) consumer admissions; (ii) exhibitor booth sales; and (iii) national and/or regional sponsorships. Comic Conventions vary in cost to produce depending on the size and scope of the convention.

Digital Media

We produce content for a number of digital media platforms, including our recently updated website, emails, newsletters, and Facebook, YouTube, Twitter, and Instagram accounts, to create awareness of our Comic Conventions and provide updates to our fans and consumers. We also use our website to provide the latest Wizard Entertainment news and information. While we derive little or no direct revenue from these properties, they have the indirect benefit of supporting sales relating to our Comic Conventions, as well as helping us secure additional sought after and high profile talent. This helps us obtain additional admissions, booth sales and sponsorships for our Comic Conventions. We intend to increase our presence in the digital space, through the creation and distribution of high-quality and compelling content.

Sponsorships and Advertising

We sell sponsorship and advertising opportunities to businesses seeking to reach our core target audience of active entertainment consumers.

Sponsorships and Promotions

We provide sponsorship opportunities that allow advertisers a wide range of promotional vehicles on-site and through our public relations efforts. For example, we offer advertisers the ability to: (i) display signage at our Comic Conventions, (ii) include their desired logos on all direct mail that is sent in connection with one or more Comic Conventions, (iii) be included in press releases to the media, (iv) obtain sponsor tags on the radio spots or in the print or online ads where we advertise, and (v) obtain advertising space in our digital media. We also provide the opportunity for advertisers to sponsor events at the Comic Conventions, such as costume contests or gaming tournaments and the ability to brand “step-and-repeats” for photo opportunities, meet and greets with celebrities, VIP packages, and “goody” bag giveaways. Sponsors pay a fee based upon the position of their advertising media and the exposure it will receive. We are able to increase our revenue by utilizing a strategic floor layout that maximizes the amount of highly profitable booth, advertising, and sponsorship opportunities. We are actively engaged in enhancing our capabilities to facilitate sponsorship opportunities.

Marketing

Our Comic Conventions are marketed through a variety of media outlets, including social media, websites, public relations, television, radio, out-of-home, email, “street-teams”, flyers, and postcards. Our Comic Conventions usually obtain publicity through coverage of the events at our Comic Conventions by local television stations, radio stations, newspapers, national press, fan websites, blogs, and social network channels such as Twitter, Facebook, Instagram, and Snapchat. We often do not pay for the publicity. For example, we typically invite local television stations to our Comic Conventions so that they can interview the celebrities featured at our Comic Conventions, providing our Comic Conventions with incidental publicity. In addition, we often arrange for celebrities to call into local radio stations. As a result, we receive on-air promotion of our events and the radio station reaches a larger audience who want to tune in to hear our celebrities. We also receive on-air promotion by exchanging air time for admission giveaways to our Comic Conventions.

Competitive Strengths

In the live, regionally-based consumer conventions market, competitive strength is measured by the location and size of the region or city, the frequency of live events per year, the guest and VIP list (e.g. celebrities and artists), the number of paying attendees, the physical size of the convention, the extent of the public relations outreach (through traditional media, digital media and social media), and the quantity and quality of programming, live entertainment, exhibitors and dealers. We believe that we have a strong, if not unique, competitive position because our Comic Conventions take place in major cities across the United States throughout the year. Our numerous annual Comic Conventions enable us to market our events throughout the entire year, create high-quality content that can be distributed through our digital media outlets, and market nationally as well as regionally. Our multiple locations also allow us to work with more celebrities, artists and writers and host them in numerous cities. Additionally, we are focused on the strategy of developing innovative and competitive revenue models which modulate the manner in which tickets are sold to our events.

There are a number of Comic Convention providers that produce events across the country; however, we produce more Comic Conventions in the United States annually than any other organization.

We also believe that our Comic Conventions are well known and well respected in the Comic Convention and pop culture industry. We have a reputation among fans, exhibitors, and celebrities for producing high-quality and well-attended conventions.

Growth Strategy

We plan to pursue expansion by converting the Company from a live-event business into a live event-/media company adding content development and other activities to our existing operations.

We plan to organically develop new Comic Conventions. We also seek to increase revenues of our existing Comic Conventions through improving the fan experience by providing entertainment, programming, exhibitors, celebrities, panels, gaming tournaments, and opportunities for VIP experiences that will be appealing to core base of fans. We aim to leverage our existing resources and exposure, both online and at Comic Conventions, to generate revenue through new, co-located complimentary business opportunities.

We intend to increase revenue through increasing corporate sponsorships with experienced marketers by offering these advertisers a wide range of promotional vehicles, both on-site and through our digital media and online offerings. We believe that we will be able to further enhance our relationships with our existing dealers, exhibitors, celebrities, and VIPs while, at the same time, developing new relationships with national and specialty brand marketers looking to connect with our growing audiences. Additionally, we are seeking opportunities to expand our operations outside of the United States, especially in Asia and the Middle East.

In addition to our core live event comic convention business, we are actively entering the media space by: (i) developing intellectual property with Sony, (ii) programming two televisions networks in China, (iii) developing location-based entertainment opportunities, (iv) exploring pop-up retail and merchandising opportunities, (v) producing and distributing pop culture-related content under our “WizPop” brand, and (vi) expanding into alternative affinity-based attractions which will co-locate with the core comic conventions.

To help facilitate our growth, we have recently restructured our internal operations. We have also revamped our production methods allowing us to produce Comic Conventions at a cost that is materially lower than the production cost that we had been spending. Additionally, we have been successful in materially containing costs associated with corporate overhead. We believe these measures will assist us in achieving our growth strategies.

Intellectual Property

We have a portfolio of trademarks and service marks and maintain a catalog of copyrighted works. Such marks include “Wizard World”, “Where Pop FI Comes to Life”, “Wizard World Girls”, and “WizPop”. Our trademarks, if not renewed, are scheduled to expire between 2021 and 2029.

Employees

We currently have 18 full-time equivalent employees. Additionally, we engage two consultants providing us with greater competence in our core operating areas.

Regulation

Typically, we do not have to obtain permits to operate the Comic Conventions. The convention centers that host our Comic Conventions obtain any required permits and cover fire safety and occupancy matters as part of our rental agreement. Crowd control varies by location and is either provided by the convention center’s personnel or by a third-party security service recommended by the convention center. The convention centers do, however, require liability insurance, which we have obtained and maintained.

Legal Proceedings

A complaint for breach of contract and various disability discrimination claims was filed by our former Chief Operating Officer, Randy Malinoff, after we terminated him for cause. We believe that the matter, which is set for trial in 2019, is without merit. We currently intend to proceed to trial on this matter.

Additionally we have filed suit against a former vendor alleging a number of claims on behalfdirectors of the Company, with regard to convention decorator services that were provided to the Company.

With the exception of the foregoing dispute, we are not involved in any disputes and do not have any litigation matters pending that we believe could have a materially adverse effect on our financial condition or results of operations.

Recent Developments

On December 1, 2016, we sold convertible notes (the “Notes”) to Bristol Investment Fund, Ltd. (“Bristol”), an entity controlled by our Executive Chairman, pursuant to a securities purchase agreement (the “Purchase Agreement”) for a cash purchase price of $2,500,000. Immediately prior to the completion of this offering, the Notes will be exchanged (the “Exchange”) for our Series A Convertible Preferred Stock (the “Preferred Stock”), which will be convertible into common stock, contain certain protective provisions, and have an initial aggregate liquidation value of approximately $2.9 million, representing the outstanding principal and accrued but unpaid interest on the Notes. After giving effect to this offering and the exchange of Notes for Preferred Stock, Bristol and its affiliates will have the ability to control the outcome of matters submitted to our stockholders for approval, including the election of our directors and the approval or rejection of any change in control transaction. In connection with the Exchange, we entered into an agreement with Bristol to provide certain rights previously granted to Bristol pursuant to the Purchase Agreement, including that the consent of the holders of a majority of the Preferred Stock will be required for the incurrence of certain liens on the Company’s assets. In addition, upon Bristol’s request, we will register the shares of common stock issuable upon conversion of the Preferred Stock or shares issued in payment of any dividend on the Preferred Stock on a Registration Statement on Form S-3, once eligible to utilize such form. Following the consummation of this offering, we expect to be a “controlled company” for the purposes of the Nasdaq Stock Market Rules. For a discussion of our relationship with Bristol and more details on Bristol’s ownership interest, see “Certain Relationships and Related Party Transactions”, “Description of Capital Stock”, and “Risk Factors—Risks Relating to this Offering and Ownership of Our Common Stock—The ownership by our Executive Chairman of our common stock will likely limit your ability to influence corporate matters”.

During 2016, we underwent significant senior management restructuring. The restructuring included the appointment of a new Chief Executive Officer, who entered into such role with experience at major movie studios and television networks. We also appointed an Executive Chairman. Focused on reforming our operations and key operating controls, the new management team has worked extensively to position us to successfully grow by, among other things, implementing newly constituted internal accounting, marketing, and talent departments.

On October 24, 2017, we announced alignment with CNLive to distribute advertising-supported linear programming and subscription video on-demand (“SVOD”) streamed content to mobile devices in China. The alignment with CNLive, one of only seven entities licensed to distribute content over the internet in China, provides us with a multi-year right and license to program a 24/7, linear and SVOD services across all of mainland China, including Macao and Hong Kong.

On February 12, 2018, we announced the formation of a working relationship with Sony Pictures Entertainment (“Sony”). As part of the relationship, we will work with Sony to jointly discover top artistic talent with the aim of incubating the next generation of movies, television, and digital media. We also plan to explore other strategic initiatives with Sony in areas such as immersive entertainment, location-based entertainment, programming and live events.

On February 27, 2018, we announced an agreement with Associated Television International (“ATI”), an Emmy-winning, worldwide full-service production and distribution company. ATI will distribute a daily, four-hour wheel of programming under the “WizPop” brand, to be streamed live in China via the CNLive platform.

On [__], 2018, we effected a 1-for-[__] reverse stock split on our common stock. Share amounts set forth herein reflect the split.

Corporate Information

We were incorporated as GoEnergy, Inc. in Delaware in 2001, renamed as Wizard World, Inc. in December 2010, and renamed as Wizard Entertainment, Inc. in September 2018. Our executive offices, which we sublease from BAC, are located at 662 N. Sepulveda Blvd., Suite 300, Los Angeles, California 90049, and our telephone number is (310) 648-8410.

We maintain a website at www.wizardworld.com. The information contained on, or that can be accessed through, our website is not a part of, and should not be considered as being incorporated by reference into, this prospectus.

For certain historical information about us, see Note 1 to the Consolidated Financial Statements.

We are a “smaller reporting company” as defined in Rule 12b-2 of the Securities Exchange Act of 1934, as amended, or the Exchange Act, and have elected to take advantage of certain of the scaled disclosure available for smaller reporting companies.

Our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, and amendments to reports filed pursuant to Sections 13(a) and 15(d) of the Securities Exchange Act of 1934, as amended, are available free of charge on our website as soon as reasonably practicable after we electronically file such material with, or furnish it to, the Commission. The Commission maintains an internet site that contains our public filings with the Commission and other information regarding our company, at www.sec.gov. These reports and other information concerning our company may also be accessed at the Commission’s Public Reference Room at 100 F Street, NE, Washington, DC 20549. The public may obtain information on the operation of the Public Reference Room by calling the Commission at 1-800-SEC-0330.

Corporate Governance

Governance Matters

Attendance at Board, Committee and Annual Stockholders’ Meetings

The Board held one formal meeting, and acted by unanimous written consent one time in 2017. No committee of the Board met separately during 2017. We expect each director to attend every meeting of the Board and the committees on which the director serves. In 2017, all directors then serving attended the meetings and signed the consent of the Board. Although we have no formal policy, we encourage each of the directors to attend the annual meeting of stockholders.

Director Independence

In general, the Nasdaq Stock Market Rules require that a majority of a listed company’s directors be independent and that a compensation committee and nominating committee of the board of directors composed solely of independent directors be established. However, these standards are not applicable to any company where more than 50% of the voting power is held by one individual or group. Mr. Kessler, our Executive Chairman, currently controls 71% of the total voting power of our common stock, and is expected to control [__]% (or approximately [__]% if the underwriters’ option to purchase additional shares is exercised in full) of the total voting power of our stock after the completion of this offering. Accordingly, we are a “controlled company” and are exempt from those rules. We do not intend to take advantage of these exemptions.

Additionally, we will be subject to Nasdaq Stock Market Rules requiring that the Audit Committee (i) be composed solely of independent directors; (ii) be directly responsible for the appointment, compensation, retention and oversight of the independent registered public accounting firm, which must report directly to the audit committee; (iii) establish procedures to receive, retain, and treat complaints regarding accounting, internal accounting controls and auditing matters, and for employees’ confidential, anonymous submissions of concerns regarding questionable accounting or auditing matters; (iv) have the authority to engage independent counsel and other advisors when the committee determines such outside advice is necessary; and (v) be adequately funded by us. Prior to completion of this offering, our Audit Committee will be in compliance with these standards.

The Nasdaq Stock Market Rules listing standards have both objective tests and a subjective test for determining who is an “independent director” of each listed company. The objective tests state, among other things, that a director is not considered independent if he or she is an employee of ours or is a partner in or executive officer of an entity to which we made, or received, payments in the current or any of the past three fiscal years that exceed 5% of the recipient’s consolidated gross revenue for that year, or $200,000, whichever is greater. The subjective test states that an independent director must be a person who lacks a relationship that, in the opinion of the Board, would interfere with the exercise of independent judgment in carrying out the responsibilities of a director. As of August 31, 2018, Greg Suess, Jordan Schur, and Michael Breen qualify as “independent” in accordance with the Nasdaq Stock Market Rules.

Corporate Code of Ethics

The Board is committed to legal and ethical conduct in fulfilling its responsibilities. Our Board expects all directors, as well as officers and employees, to act ethically at all times. All directors, officers, and employees must adhere to our Code of Business Conduct and Ethics. We have implemented a Whistleblower Policy and provide multiple ways in which perceived unethical conduct can be anonymously reported. The Code of Business Conduct and Ethics and the Whistleblower Policy are posted on Internet website under the “Investor Relations—Corporate Governance” tab.

Communications with the Board of Directors

Our Board recommends that stockholders initiate any communication with the Board in writing and send it to the attention of our Corporate Secretary by mail to: Board of Directors, Wizard Entertainment, Inc., 662 N. Sepulveda Blvd., Suite 300, Los Angeles, California 90049, or by e-mail to jdmaatta@wizardworld.com. This process will assist the Board in reviewing and responding to stockholder communications in an appropriate manner. Our Board has instructed our Corporate Secretary to review such correspondence and, in his discretion, not to forward items if he deems them to be of a commercial or frivolous nature or otherwise inappropriate for our Board’s consideration.

Committees of the Board of Directors

Audit Committee

The Audit Committee assists our Board in its general oversight of our financial reporting, internal controls, and audit functions, and is responsible for the appointment, retention, compensation, and oversight of the work of our independent registered public accounting firm. The Audit Committee is also responsible for reviewing and approving related party transactions, discussing risk management with management, and maintaining and enforcing our Code of Ethics.

The Audit Committee’s job is one of oversight. Management is responsible for our financial reporting process including its system of internal control, and for the preparation of consolidated financial statements in accordance with U.S. generally accepted accounting principles (“GAAP”). Our independent registered public accounting firm is responsible for auditing our financial statements. It is the Audit Committee’s responsibility to monitor and review these processes. It is not the Audit Committee’s duty or responsibility to conduct auditing or accounting reviews. Therefore, the Audit Committee has relied on management’s representation that the financial statements have been prepared with integrity and objectivity and in conformity with U.S. GAAP and on the representations of the independent registered public accounting firm included in their report on our consolidated financial statements.

The members of the Audit Committee are Michael Breen (chair), Gregory Suess and Jordan Schur, all of whom are independent under the Nasdaq Stock Market Rules. The Board has determined that Michael Breen also meets the Commission’s qualifications to be an “audit committee financial expert”. Under the rules promulgated by the Commission, the designation or identification of a person as an audit committee financial expert does not impose on such person any duties, obligations or liabilities that are greater than the duties, obligations and liabilities imposed on such person as a member of the Audit Committee and the Board in the absence of such designation or identification. The Board has determined that all members of the Audit Committee are financially literate and experienced in business matters and are capable of (1) understanding U.S. GAAP and financial statements, (2) assessing the general application of GAAP principles in connection with our accounting for estimates, accruals and reserves, (3) analyzing and evaluating our financial statements, (4) understanding our internal controls and procedures for financial reporting, and (5) understanding audit committee functions.

The Audit Committee operates under a written charter adopted by our Board. A copy of the Audit Committee’s charter is available on our website under the “Investor Relations—Corporate Governance” tab.

Compensation Committee

The Compensation Committee has authority for reviewing and determining salaries, performance-based incentives, and other matters related to the compensation of our executive officers, and administering our stock option plans, including reviewing, amending, and granting stock options to our executive officers and key employees.

The members of the Compensation Committee are Gregory Suess (chair), Michael Breen and Jordan Schur, each of whom are independent. Although we expect to be a “controlled company”, as of the close of this offering within the meaning of Nasdaq corporate governance standards, and do not need to comply with the independence requirements regarding compensation committees, we plan to do so.

The Compensation Committee operates under a formal charter that governs its duties and standards of performance. A copy of the Compensation Committee’s charter is available on our website under the “Investor Relations—Corporate Governance” tab.

Nominating and Corporate Governance Committee

The primary responsibilities of the Nominating and Corporate Governance Committee (the “Governance Committee”) are to identify individuals qualified to become members of the Board, select or recommend director nominees for each election of directors, develop and recommend to the Board criteria for selecting qualified director candidates, and provide oversight in the evaluation of the Board and each committee.

The members of the Nominating and Corporate Governance Committee are [•] (chair), [•] and [•], each of whom are independent. Although we expect to be a “controlled company”, as of the close of this offering within the meaning of Nasdaq corporate governance standards, and do not need to comply with the independence requirements regarding compensation committees, we plan to do so.

The Governance Committee is responsible for reviewing with the Board, from time to time, the appropriate skills and characteristics required of Board members in the context of the current makeup of the Board. This assessment includes understanding of and experience in business, consulting and solution companies and finance experience. The Governance Committee reviews these factors, among others, in the context of an assessment of the perceived needs of the Board at a particular point in time. As a result, the priorities and emphasis of the Nominations Subcommittee and of the Board may change from time to time to take into account changes in business and other trends, and the portfolio of skills and experience of current and prospective Board members.

Consideration of new candidates for our Board typically involves a series of internal discussions, review of information concerning candidates, and interviews with selected candidates. Board members or executive officers typically suggest candidates for nomination to the Governance Committee. If appropriate, the Governance Committee may retain a professional search firm to identify potential director candidates. Nominating and Corporate Governance Committee considers candidates proposed by stockholders and evaluates them using the same criteria as for other candidates. A stockholder seeking to recommend a prospective nominee for the consideration the Governance Committee must do so by giving notice in writing to the Governance Committee at [__]. Any such notice must, for any given annual meeting, be delivered to the Governance Committee not less than 120 days prior to the anniversary of the preceding year’s annual meeting. The notice must state (1) the name and address of the stockholder making the recommendations, (2) the name, age, business address, and residential address of each person recommended, (3) the principal occupation or employment of each person recommended, (4) the class and number of shares of our common stock that are beneficially owned by each person recommended and by the recommending stockholder, (5) any other information concerning the persons recommended that must be disclosed in nominee and proxy solicitations in accordance with Regulation 14A of the Securities Exchange Act of 1934, and (6) a signed consent of each person recommended stating that he or she consents to serve as a director if elected.

The Nominating and Governance Committee operates under a written charter, a copy of which is available on our website under the “Investor Relations—Corporate Governance” tab.

Directors and Executive Officers

Our Board of Directors and Executive Officers

John D. Maatta, age 66, Chief Executive Officer, President and Director

John D. Maatta has been a member of our Board since May 25, 2011, serving as Chairman of the Board from February 5, 2016 through April 22, 2016. Mr. Maatta has served as our Chief Executive Officer and President since May 3, 2016. Prior to joining us, Mr. Maatta was engaged in the practice of law from October 2014 to January 2016. Mr. Maatta also served as Executive Vice President of The CW Television Network from January 2006 to October 2014, prior to which he was the Chief Operating Officer of The CW Network, which is America’s fifth broadcast network and a network that focuses substantially on targeting young adults between the ages of 18 and 34. From September 2005 through September 2006, Mr. Maatta served as the Chief Operating Officer of The WB, a Warner Bros. television network (“The WB”), where he had direct oversight of all business and operations departments, such as business affairs, finance, network distribution (which included The WB 100+ station group), technology, legal, research, network operations, broadcast standards and human resources. While Chief Operating Officer at The WB, Mr. Maatta also served as The WB’s General Counsel. Mr. Maatta is currently a director of Trader Vic’s, Inc., a Polynesian-style restaurant chain, a position he has held since 1998. Mr. Maatta received a Bachelor of Arts in Government from the University of San Francisco in 1974, and a Juris Doctorate from the University of California, Hastings College of the Law, in 1977. Between 2013 and 2016 Mr. Maatta served as the President of UNICEF for the Southern California region, and is a current member of the UNICEF Southern California Board and the Chairman of the UNICEF Chinese Children’s Initiative. Mr. Maatta is also a member of the Southern California Board of the Asia Society.

The Board believes that Mr. Maatta is qualified to serve as a director as a result of his knowledge of the Company and its industry and extensive leadership experience.

Paul L. Kessler, age 57, Executive Chairman

Paul L. Kessler was appointed as Executive Chairman of the Company on December 29, 2016. Mr. Kessler is Principal, Portfolio Manager and Founder of Bristol Capital Advisors, LLC. His investments have focused on emerging growth public companies, private equity, venture capital, and private companies on the path to becoming public. Mr. Kessler has guided and overseen hundreds investment transactions in his career, as lead, co-lead, or syndicate investor.

Mr. Kessler has broad experience in financing private and public emerging growth companies as well as negotiating, structuring and re-structuring investment transactions. Mr. Kessler has worked on numerous mergers, acquisitions, divestitures, venture capital, private equity, re-structuring and other capital market activities. He has actively worked with executives and boards of companies on corporate governance, capital formation, and oversight, strategic repositioning and alignment of interests with shareholders.

Mr. Kessler co-founded Start Engine, LLC, incubating or starting over 60 technology companies while evolving into its current status as a leading US-based Crowd Funding platform. He is a lead investor and Advisor to ‘Act One Ventures’ a UCLA/LA based accelerator and founding Advisor to MedTech Innovator, a leading US based medical technology accelerator.

Mr. Kessler has been a guest speaker on tops including financing emerging growth public companies and at a variety of forums, including Activist Investing in Europe, The Deal Corporate Governance Conference, The Pipe’s Conference, Los Angeles Venture Association (LAVA), Wall Street Reporter’s Pipe Conference, UCLA Anderson School of Management, and Pepperdine University’s Graziadio School of Business and Management. He has attended courses at various colleges and universities, including Harvard Business School’s Executive Education Program, Stanford Business School’s Executive Directors Consortium, and UCLA’s Extension Program.

The Board believes that Mr. Kessler is qualified to serve as a director as a result of his extensive experience in finance, sourcing and identifying investment opportunities, and negotiating, structuring and re-structuring investment transactions with emerging growth companies both private and public companies.

Greg Suess, age 46, Director

Greg Suess has served as a director of our Company since May 9, 2011. In 2018, he co-founded Activist Artists Management (“Activist”), a management and consulting company that focuses on media and entertainment and provides comprehensive management services for its clients, including talent and brand management, managing partnerships, strategic alliances and marketing strategies that engage consumers through entertainment, music and lifestyle experiences. Mr. Suess is, and has been since inception, a partner at Activist. Since 1997, Mr. Suess has been with the law firm of Glaser, Weil, Fink, Howard, Avchen & Shapiro, LLP, where he is currently Partner and focuses on general corporate law and media and entertainment. Mr. Suess holds a Bachelor of Science from the University of Southern California (Lloyd Greif Center for Entrepreneurial Studies), and holds a JD/MBA from Pepperdine University. He is a member of the State Bar of California.

The Board believes that Mr. Suess is qualified to serve as a director as a result of his extensive experience and background in the media and entertainment industry complements the Company’s events business and its new initiatives and will provide a significant contribution to the Company’s growth.

Michael Breen, age 55, Director

Michael Breen has been a director of our Company since March 2017. Mr. Breen is an English qualified solicitor and was the Managing Director of the Sports and Entertainment Division of Bank Insinger de Beaufort N.V., a wealth management organization and part of the BNP Paribas Group, one of the world’s largest banks. Mr. Breen was an equity partner with the law firm Clyde & Co, where he specialized in all aspects of sports and entertainment law. Mr. Breen also has extensive experience in event-based entertainment, having been responsible for the legal documentation relating to the world-famous UK music awards known as the Brit Awards. Mr. Breen holds an Honours LLB degree in law from the University College of Wales, Aberystwyth.

The Board believes that Mr. Breen is qualified to serve as a director as a result of his extensive experience and background in the entertainment industry and entertainment law.

Jordan Schur, age 54, Director

Jordan Schur has been a director of our Company since March 2017. Mr. Schur is a veteran of the music and film industries. In 1994, Mr. Schur created Flip Records, a record label that sold over seventy million records. In 1999, Mr. Schur was appointed President of Geffen Records at Universal Music Group, where he merged the original Geffen Records with MCA Records and DreamWorks Records. The expanded company went on to become a market leader, generating over Two Billion Dollars in sales. In 2006, Mr. Schur left Geffen and founded Suretone Records which drove several artists to number one on iTunes and Soundscan in the U.S. and around the world. Mr. Schur entered the film industry in 2008, founding Mimran Schur Pictures and going on to become a successful film producer. In 2012, Mr. Schur founded Suretone Pictures, where he released several notable films. In 2014, Mr. Schur, in partnership with Cinsay, created and launched Suretone Live, the world’s first syndicatable e-commerce and social media driven film, television, and music content destination. Mr. Schur holds a Bachelor’s degree from Boston College.

The Board believes that Mr. Schur is qualified to serve as a director as a result of his extensive experience and background in the music and film industry.

Executive and Director Compensation

Our named executive officers, consisting of our principal executive officer and the next two most highly compensated executive officers as of December 31, 2017, were:

John D. Maatta, Chief Executive Officer and President;

Paul L. Kessler, Executive Chairman; and

Randall S. Malinoff, former Executive Vice President and Chief Operating Officer

Summary Compensation Table

The following table sets forth all of the compensation awarded to, earned by, or paid to our named executive officers during fiscal 2017 and 2016.

Name and Principal Position Year  Salary ($)  Bonus ($)  Stock Awards ($)  Option Awards ($)(1)  All Other Compensation ($)  Total  ($) 
                      
John D. Maatta(2)  2017  $138,269  $  $  $74,980  $  $213,249 
Chief Executive Officer  2016  $165,277  $  $  $121,953  $  $287,230 
                             
Paul L. Kessler(3)  2017  $6,480  $  $  $34,883  $  $41,363 
Executive Chairman  2016  $  $  $  $  $  $ 
                            
Randall S. Malinoff (4)  2017  $108,846  $  $  $38,392  $  $147,238 
Former Executive Vice President and Chief Operating Officer  2016  $168,462  $  $  $65,613  $  $234,075 

(1)In accordance with SEC rules, this column reflects the aggregate grant date fair value of the option awards granted during the years indicated, computed in accordance with Financial Accounting Standard Board ASC Topic 718 for stock-based compensation transactions, or ASC 718. Assumptions used in the calculation of these amounts are included in Note 7 to our consolidated financial statements included elsewhere in this prospectus. These amounts do not reflect the actual economic value that will be realized by the named executive officer upon the vesting of the stock options, the exercise of the stock options or the sale of the common stock underlying such stock options.
(2)Mr. Maatta was appointed as our Chief Executive Officer effective May 3, 2016. Mr. Maatta served as our non-executive Chairman from February 5, 2016 through April 22, 2016.
(3)Mr. Kessler served as our non-executive Chairman from April 22, 2016 through December 29, 2016. On December 29, 2016, we appointed Mr. Kessler as our Executive Chairman. Mr. Kessler serves as Executive Chairman pursuant to a consulting agreement between Bristol Capital, LLC and the Company. See “Certain Relationships and Related Party Transactions” for a description of the consulting agreement with Bristol Capital, LLC.
(4)Mr. Malinoff was appointed as our Interim Chief Operating Officer effective as of March 2, 2016 and appointed Executive Vice President and Chief Operating Officer on July 14, 2016. Mr. Malinoff resigned from all of his positions in July 2017.

Employment Arrangements with Our Named Executive Officers

John D. Maatta

In connection with the appointment of John D. Maatta as our President and Chief Executive Officer, we and Mr. Maatta entered into an employment agreement, effective as of May 3, 2016 (the “Maatta Employment Agreement”). The initial term of the Maatta Employment Agreement is for a period of two years, commencing on May 3, 2016. The term of the Maatta Employment Agreement will be automatically extended for additional terms of one year each, unless either we or Mr. Maatta gives prior written notice of non-renewal to the other party no later than sixty days prior to the expiration of the then current term.

During the term of the Maatta Employment Agreement, we will pay Mr. Maatta an annual base salary of $250,000. In addition, Mr. Maatta may receive an annual bonus as determined by the Compensation Committee of the Board and approved by the Board. Mr. Matta also received options to purchase shares of our common stock, vesting in quarterly increments. Mr. Maatta declined acceptance of any cash bonus for the years ended December 31, 2016 and 2017. Effective January 1, 2018, Mr. Maatta voluntarily elected to accept cash compensation of $125,000 per year, with the remaining $125,000 per year deferred until such date as we and Mr. Maatta mutually agree.

Randall S. Malinoff

Effective as of July 14, 2016, 2016, we entered into an employment agreement with Randall S. Malinoff, with an annual base salary of $225,000 and eligibility for performance-based bonuses. Mr. Malinoff departed from the Company in July 2017. All outstanding options previously awarded to Mr. Malinoff have been cancelled.

Equity Compensation Plans

Below is a description of our compensation plan adopted in 2011, and our compensation plan adopted in 2016.

2011 Incentive Stock and Award Plan

On May 9, 2011, our Board approved, authorized and adopted (subject to stockholder approval) the 2011 Incentive Stock and Award Plan (the “2011 Plan”). The 2011 Plan was amended on September 14, 2011, April 11, 2012, July 9, 2012 and September 25, 2014. The Plan provides for the issuance of up to 15,000,000 shares of our common stock through the grant of non-qualified options, incentive options and restricted stock to our directors, officers, consultants, attorneys, advisors and employees. The 2011 Plan has been administered by the Board since its adoption.

Each option issued under the 2011 Plan contains the following terms:

the exercise price, which shall be determined at the time of grant, shall not be less than 100% of the Fair Market Value (defined as the closing price on the final trading day immediately prior to the grant on the principal exchange or quotation system on which the common stock is listed or quoted, as applicable) of our common stock, provided that if the recipient of the option owns more than 10% of our total combined voting power or of any subsidiary, the exercise price shall be at least 110% of the Fair Market Value;
the term of each option shall be fixed by the Board, provided that such option shall not be exercisable more than five years after the date such option is granted, and provided further that with respect to an incentive option, if the recipient owns more than ten percent (10%) of our total combined voting power or of any subsidiary, the incentive option shall not be exercisable more than five years after the date such incentive option is granted;
subject to acceleration in the event of a change of control of the Company (as further described in the 2011 Plan), the period during which the options vest shall be designated by the Board or, in the absence of any option vesting periods designated by the Board at the time of grant, shall vest and become exercisable in equal amounts on each fiscal quarter through the four-year anniversary of the date on which the option was granted;
no option is transferable and each is exercisable only by the recipient of such option except in the event of the death of the recipient (if such recipient is a natural person); and
with respect to incentive options, the aggregate Fair Market Value of common stock exercisable for the first time during any calendar year shall not exceed $100,000.

Each award of restricted stock issued under the 2011 Plan will be subject to the following terms:

no rights to an award of restricted stock is granted to the intended recipient of restricted stock unless and until the grant of restricted stock is accepted within the period prescribed by the Board;
a certificate or certificates issued evidencing shares of restricted stock shall not be delivered until they are free of any restrictions specified by the Board at the time of grant;
upon the acceptance and issuance of a certificate or certificates, recipients of restricted stock have the rights of a stockholder of the Company as of the date of the grant of the restricted stock;
shares of restricted stock are forfeitable until the terms of the restricted stock grant have been satisfied or the employment with us is terminated; and
the restricted stock is not transferable until the date on which the Board has specified such restrictions have lapsed.

As of December 31, 2017, we issued the following stock options and grants under the 2011 Plan:

Plan category Number of
securities to be
issued upon
exercise of
outstanding
options, warrants
and rights and
number of shares
of restricted stock
  Weighted average
exercise price of outstanding
options, warrants
and rights (1)
  Number of
securities
remaining available
for future issuance
 
Equity compensation approved by security holders under the Plan  3,319,000  $0.59   - 
             
Equity compensation plans not approved by security holders  -  $-   - 
             
Total  3,319,000  $0.59   - 

(1)Excludes shares of restricted stock issued under the Plan.

2016 Incentive Stock Award Plan

On August 12, 2016, Board unanimously approved, authorized and adopted (subject to stockholder approval) the 2016 Incentive Stock and Award Plan (the “2016 Plan”) to replace the expired Third Amended and Restated 2011 Incentive Stock and Award Plan. The 2016 Plan provides for the issuance of up to 5,000,000 shares of our common stock through the grant of nonqualified options, incentive options and restricted stock to our directors, officers, consultants, attorneys, advisors and employees. Until a committee consisting of two or more independent, non-employee directors is appointed to administer the 2016 Plan, the Board shall administer the Plan.

Each option issued under the 2016 Plan will contain the following terms:

the exercise price for an Incentive Option (as defined in the Plan), which shall be determined at the time of grant, shall not be less than 100% of the Fair Market Value (defined as the closing price on the final trading day immediately prior to the grant on the principal exchange or quotation system on which the common stock is listed or quoted, as applicable) of our common stock, provided that if the recipient of the option owns more than ten percent (10%) of our total combined voting power, the exercise price shall be at least 110% of the Fair Market Value, and provided further that with respect to the Nonqualified Option (as defined in the Plan), the purchase price of each share of stock purchasable under a Nonqualified Option shall be at least 100% of the Fair Market Value of such share of stock on the date that Nonqualified Option is granted, unless the Committee, in its sole and absolute discretion, determines to set the purchase price of such Nonqualified Option below Fair Market Value;
the term of each option shall be fixed by the Board, provided that such option shall not be exercisable more than ten years after the date such option is granted, and provided further that with respect to an Incentive Option, if the recipient owns more than ten percent (10%) of our total combined voting power, the Incentive Option shall not be exercisable more than five years after the date such Incentive Option is granted;
subject to acceleration in the event of a change of control of the Company (as further described in the Plan), the period during which the options vest shall be designated by the Board or, in the absence of any option vesting periods designated by the Board at the time of grant, shall vest and become exercisable in equal amounts on each fiscal quarter through the four-year anniversary of the date on which the option was granted;
no option is transferable and each is exercisable only by the recipient of such option except in the event of the death of the recipient (if such recipient is a natural person); and
with respect to Incentive Options, the aggregate Fair Market Value of common stock exercisable for the first time during any calendar year shall not exceed $100,000.

Each award of restricted stock issued under the 2016 Plan will be subject to the following terms:

no rights to an award of restricted stock is granted to the intended recipient of restricted stock unless and until the grant of restricted stock is accepted within the period prescribed by the Board;
certificate(s) evidencing the restricted stock shall not be delivered until they are free of any restrictions specified by the Board at the time of grant;
recipients of restricted stock have the rights of a stockholder of the Company as of the date of the grant of the restricted stock;
shares of restricted stock are forfeitable until the terms of the restricted stock grant have been satisfied or the employment with us is terminated prior to such restrictions being satisfied; and
the restricted stock is not transferable until the date on which the Board has specified such restrictions have lapsed.

As of December 31, 2017, we issued the following stock options and grants under the 2016 Plan:

Plan category Number of
securities to be
issued upon
exercise of
outstanding
options, warrants
and rights and
number of shares
of restricted stock
  Weighted average
exercise price of outstanding
options, warrants
and rights
  Number of
securities
remaining available
for future issuance
 
Equity compensation approved by security holders under the Plan  2,000,000  $0.55   3,000,000 
             
Equity compensation plans not approved by security holders  -  $-   - 
             
Total  2,000,000  $0.55   3,000,000 

Outstanding Equity Awards at Fiscal Year-End

The table below summarizes our outstanding equity awards at the end of fiscal 2017:

2017 OUTSTANDING EQUITY AWARDS AT FISCAL YEAR-END
OPTION AWARDS
Name (a) Number of
Securities
Underlying
Unexercised Options
(#)
Exercisable
(b)
  Number of
Securities
Underlying
Unexercised
Options
(#)
Unexercisable
(c)
  Equity
Incentive
Plan
Awards:
Number of
Securities
Underlying
Unexercised Unearned
Options
(#)
(d)
  Option
Exercise
Price
($)
(e)
  Option
Expiration
Date
(f)
 
                
John D. Maatta
Chief Executive Officer and President
  600,000   200,000   200,000  $0.60   5/11/21 
                     
Paul L. Kessler
Executive Chairman
  450,000   150,000   150,000  $0.60   12/29/21 
                     
Randall S Malinoff,
Former Executive Vice President and Chief Operating Officer
          $    

47

At this time, we only grant stock options as equity-based compensation and, as a result, had no stock awards outstanding at the end of fiscal 2017.

Director Agreements

The Company has entered into director agreements with each of its directors except Mr. Schur and Mr. Breen. The Company plans to enter into director Agreements with Mr. Schur and Mr. Breen in the near future. Each director agreement commences on the date that the respective director was appointed a member of the Board and continues through the Company’s next annual stockholders’ meeting, unless automatically renewed at the option of the Board on such date that such director is re-elected to the Board. Pursuant to the director agreements that were entered into with our directors, each director is granted a non-qualified option to purchase up to 150,000 shares of the Company’s common stock.

In conjunction with the director agreements, we entered into an indemnification agreement with each director that is effective during the term that such director serves as a member of the Board until six years thereafter. The indemnification agreement indemnifies the director to the fullest extent permitted under Delaware law for any claims arising out of, or resulting from, among other things, (i) any actual, alleged or suspected act or failure to act as a director or agent of the Company and (ii) any actual, alleged or suspected act or failure to act in respect of any business, transaction, communication, filing, disclosure or other activity of the Company. Further, the director is indemnified for any losses pertaining to such claims, provided, however, that the losses not include expenses incurred by the director in respect of any claim as which such director shall have been adjudged liable to the Company, unless the Delaware Chancery Court rules otherwise.

Director Compensation

Non-employee members of the Board (i) for their participation in meetings of the Board and its committees, are paid $1,000 for each in person meeting, and $250 to $500 per telephonic meeting, depending on the length of the telephonic meeting, and (ii) are provided a monthly retainer of $750 per month.

The following summary compensation table sets forth all compensation awarded to, earned by, or paid to our non-executive directors by us during the year ended December 31, 2017.

Name Fees Earned or Paid in Cash
($)
  Stock
Awards
($)
  Option
Awards
($)
  All Other
Compensation
($)
  Total
($)
 
                
Michael Breen $6,750  $  $  $  $6,750 
                     
Vadim Mats(1) $3,000      17,645  $   20,645 
                     
Jordan Schur $6,750  $  $  $  $6,750 
                     
Greg Suess $9,750  $  $27,579  $  $37,329 

(1)Mr. Mats resigned from the Board on March 23, 2017.

On September __, 2018, the Board approved the grant of equity awards to its directors. Each of Messrs. Suess, Breen and Schur received option awards to purchase 300,000 shares of common stock with an exercise price of $[●]. The options vest in full on the first anniversary of the grant date. In addition, the Board awarded for their past service as directors 200,000 shares of restricted stock to Messrs. Breen and Schur and 400,000 shares of restricted stock to Messrs. Suess, Kessler and Maatta, all of which were vested in full upon grant.

Following the completion of this offering, the Board intends to engage a compensation consultant to advise on the compensation for non-employee directors for service on the Board.

Principal Stockholders

The following table shows information within our knowledge with respect to the beneficial ownership of our common stock as of June 30, 2018, for:

of our directors;
each Named Executive Officer;
each person or group of affiliated persons whom we know to beneficially own more than 5% of our common stock; and
all of our directors, director nominees and executive officers as a group.

 

Beneficial ownership and percentage ownership arefor the purposes of the following table is determined in accordance with the Commission’s rules. In computingrules and regulations of the numberSEC. A person is a “beneficial owner” of shares a person beneficially owns and the corresponding percentage ownership ofsecurity if that person has or shares “voting power,” which includes the power to vote or to direct the voting of common stock underlying options, warrants and convertible instruments that are exercisablethe security, or “investment power,” which includes the power to dispose of or to direct the disposition of the security or has the right to acquire such powers within 60 days of June 30, 2018, are considered to be outstanding.days. The shares underlying these options, warrants and convertible instruments are considered to be outstanding for purposes of calculating the percentagebeneficial ownership of the person, entity or group that holds those options, warrants and convertible instruments but are not considered to be outstanding for purposes of calculating the percentage ownership of any other person, entity or group. To our knowledge, except as indicated in the footnotes to this table and subject to community property laws where applicable, the persons namedpercentages set forth in the table below have sole voting and investment power with respect to allare based on 9,856,719 shares of our common stock shown as beneficially owned by them. The table is based on 68,535,036 shares of our common stockCommon Stock issued and outstanding as of April 30, 2018. The address for those individuals for which an address is not otherwise indicated is: c/o Wizard Entertainment, Inc., 662 N. Sepulveda Blvd., Suite 300, Los Angeles, California 90049.February 2, 2024.

 

  Common Stock
Beneficially Owned
  Common Stock Beneficially Owned Post-Offering 
Name of Beneficial Owner Number
of Shares
  Percentage
of Class
  Number of Shares  Percentage of Class 
Directors and Named Executive Officers               
John D. Maatta
Chief Executive Officer, President, Director
  900,000(1)  1%       

Paul L. Kessler

Executive Chairman

Bristol Investment Fund, Ltd

Bristol Capital, LLC

Bristol Capital Advisors Profit Sharing Plan

  [___](2)  [__]%       
Michael Breen
Director
     *       
Jordan Schur
Director
     *       
Greg Suess
Director
  385,053(3)  *       
All executive officers and directors as a group  [__]   80%      
  Shares of Common Stock Beneficially Owned 

Name of Beneficial Owner(1)

 Number  Percentage  Percentage After Offering 
5% Stockholders:         
Narrogal Nominees Pty Ltd ATF Gregory K. O’Neill Family Trust(2)  2,605,701   25.00%       %
Bristol Investment Fund, Ltd.(3)(4)  1,232,141   12.50%  %
James W. Wallis Living Trust(5)  706,206   7.16%  %
Named Executive Officers:            
John D. Maatta(6)  327,312   3.32%  %
Scott Sheikh(7)  37,639   *     
Alan Urban(8)  10,513   *     
Scott Kaufman(9)  583,181   5.92%  %
Current Directors and Executive Officers:            
Gary C. Hanna(4)(10)  1,148,834   11.66%  %
Edward Kovalik(4)(11)  1,148,834   11.66%  %
Paul L. Kessler(3)(4)  1,232,141   12.50%  %
Gizman Abbas           
Stephen Lee           
Jonathan H. Gray(12)  488,217   4.95%  %
Erik Thoresen           
Craig Owen           
Bryan Freeman          
Current Directors and Executive Officers as a Group (9 persons)  4,018,026   40.76% **  %

 

*Less than 1% of the outstanding common stockCommon Stock outstanding.
  
**Percentages may not sum due to rounding.
 
(1)IncludesUnless otherwise noted, the business address of each of the officers and directors is 602 Sawyer Street, Suite 710, Houston, Texas 77007.

(2)O’Neill Trust is managed by Narrogal Nominees Pty Ltd (“Narrogal Nominees”), as trustee. Gregory K. O’Neill, managing director and sole shareholder of Narrogal Nominees, has voting or investment control over the shares held by O’Neill Trust. The address of each of O’Neill Trust, Narrogal Nominees and Mr. O’Neill is Level 27, 60 City Road Southbank, Melbourne, Australia. The O’Neill Trust owns 2,039,614 shares of Common Stock held in book-entry form, Series D Preferred Stock convertible into 2,000,000 shares of Common Stock, Series D A Warrants to purchase 2,000,000 shares of Common Stock, Series E Preferred Stock convertible into 4,000,000 shares of Common Stock, Series E A Warrants to purchase 4,000,000 shares of Common Stock, and Series E B Warrants to purchase 4,000,000 shares of Common Stock. The shares reported herein include 2,039,614 shares of Common Stock and 566,087 shares of Common Stock issuable upon exercise of an option for 1,100,000the Warrants or conversion of Preferred Stock. Shares reported herein do not include 433,913 shares of common stock,Common Stock that underlie, in the aggregate, the Series D Preferred Stock, the Series D A Warrants, the Series E Preferred Stock, the Series E A Warrants and the Series E B Warrants, as the exercise of whichthese convertible securities is subject to a beneficial ownership limitation. On a fully diluted basis and assuming no other security holder has exercised any of their convertible securities, O’Neill Trust would own approximately 900,000 have vested.
(2)69.77% of the shares outstanding. The total consists of: (i) 48,803,836exercise of such Series D Preferred Stock and Series E Preferred Stock are subject to O’Neill Trust holding less than 4.99% of the outstanding shares of commons stock owned byCommon Stock, which may be increased upon written notice to the Company, to any specified percentage not in excess of 9.99%. In connection with the Warrant Exercise, O’Neill Trust entered into an agreement with the Company pursuant to which it amended the terms of each of its Series D PIPE Warrants and Series E PIPE Warrants to increase the beneficial ownership limitation from 9.99% to 25% and gave notice to the Company that it was increasing its beneficial ownership limitation to 25% with respect to each of its remaining warrants. Such beneficial ownership limitation may only be modified, amended or waived with the written consent of both the Company and O’Neill Trust.

(3)According to a Schedule 13D/A filed with the SEC on January 3, 2024 on behalf of Bristol (ii) 489,000 shares owned byInvestment Fund, Bristol Capital, LLC, (iii) 78,700 shares owned by Mr.Paul Kessler and (iv) 787,000 shares owned by Bristol Capital Advisors Profit Sharing Plan (“BCA PSPPSP”). This total includes, the shares reported herein include, (i) 843,354 shares of Common Stock held by Bristol Investment Fund, (ii) 384,160 shares of Common Stock held by Bristol Capital, LLC, (iii) 3,250 shares of Common Stock held by Paul Kessler, and (iv) 1,377 shares of Common Stock held by BCA PSP. The shares reported herein do not include (i) 797,072 shares issuable upon exercisethe conversion of an option for 600,000 shares of common stock, of which approximately 525,000 shares have vested. This total includesSeries D Preferred Stock and (ii) 597,543 shares issuable upon the exercise of options for 450,000the Series D PIPE Warrants, as the conversion of each such shares are subject to the holder holding less than 4.99% of the outstanding shares of common stock, of which all shares have vested.1 This total includes shares issuable uponCommon Stock (a “4.99% Beneficial Ownership Limitation”). If, however, conversion or exercise of such shares are not subject to a warrant for 16,666,6674.99% Beneficial Ownership Limitation, the shares reported herein would be 2,614,157 shares of common stock,Common Stock and percentage ownership would be 23.26%. Bristol Investment Fund is a privately held fund that invests primarily in publicly traded companies through the purchase of which all shares have vested. This total includes shares issuable upon conversionsecurities in private placement and/or open market transactions. The address of Bristol Investment Fund’s registered office is Citco Trustees (Cayman) Limited, 89 Nexus Way, Camana Bay, PO Box 311063, Grand Cayman KY1-1205, Cayman Islands. Bristol Capital Advisors, LLC, an entity organized under the laws of the Preferred Stock for[__]sharesState of common stock. Mr. Kessler, as manager ofDelaware (“Bristol Capital Advisors”), is the investment advisor to Bristol Investment Fund. Paul Kessler is manager of Bristol Capital Advisors and as such has voting and dispositive power over the securities held by Bristol Investment Fund. Bristol Capital is a privately held limited liability company that engages from time to time in investing in publicly traded companies through the purchase of securities in private placement and/or open market transactions. Paul Kessler is the sole manager of Bristol Capital and manager oftherefore has voting and dispositive power over the securities held by Bristol Capital. BCA PSP is a plan established by Bristol Capital Advisors which invests in various securities for the benefit of its employees. Mr. Kessler has voting and dispositive power over the power to vote and disposesecurities held by BCA PSP. The address of the shares owned byprincipal office for Bristol Capital Advisors, Bristol Capital, Mr. Kessler and BCA PSP is 555 Marin Street, Suite 140, Thousand Oaks, CA 91360.

(4)By virtue of the arrangements of Mr. Kovalik and Mr. Hanna with Bristol Capital and Mr. Kessler under the Stockholders Agreement, dated as of May 3, 2023, by and among the Company, Bristol Capital, Mr. Kessler, Mr. Hanna and Mr. Kovalik, Mr. Kovalik and Mr. Hanna may be deemed to be members of a “group” with Bristol Capital, Mr. Kessler, Bristol Investment Fund and BCA PSP as well as(together with Bristol Capital and Bristol Investment Fund, the “Bristol Entities”). The number of shares reported herein by Mr. Kovalik do not include the shares owned myreported herein by Mr. Hanna, Mr. Kessler himself.or Bristol Capital, the number of shares reported herein by Mr. Hanna do not include the shares reported herein by Mr. Kovalik, Mr. Kessler disclaims beneficial ownershipor Bristol Capital, and the number of shares reported herein by Mr. Kessler and Bristol Capital do not include the shares reported herein by Mr. Kovalik or Mr. Hanna. Based on the shares reported herein, Mr. Kovalik is the record holder of 1,148,834 shares of Common Stock, Mr. Hanna is the record holder of 1,148,834 shares of Common Stock and Mr. Kessler and the Bristol Entities are the record holders of 1,232,141 shares of Common Stock. In the aggregate, any group formed thereby would beneficially own 3,529,809 shares of Common Stock, or approximately 35.81% of the Shares ownedoutstanding shares of Common Stock.

(5)James W. Wallis has voting or investment control over the shares held by Bristol.James W. Wallis Living Trust (“Wallis Trust”). The address of Wallis Trust is 6410 N. Santa Fe, Oklahoma City, OK 73116.

(6)(3)IncludesMr. Maatta is the former President and Chief Executive Officer and a director of the Company and resigned in connection with the Merger. Accordingly to a Form 4 filed with the SEC on May 5, 2023, the shares reported herein consist of (i) 294,413 shares of Common Stock held directly by John D. Maatta, (ii) 10,000 shares issuable upon the conversion the Series D Preferred Stock and (iii) 20,000 shares issuable upon the exercise of an option forthe Series D PIPE Warrants. The address of Mr. Maatta is 15266 Valley Vista Boulevard, Sherman Oaks, CA 91403.

(7)Mr. Sheikh is the former Chief Operating Officer and General Counsel of the Company and resigned in connection with the Merger. The address of Mr. Sheikh is 6902 Ligustrum Cove, Austin, Texas 78750.

(8)Mr. Urban is the former Chief Financial Officer of the Company and resigned in connection with the Merger.

(9)According to a Schedule 13D filed with the SEC on November 13, 2023, the shares reported herein (i) 78,060 shares of Common Stock held directly by Scott D. Kaufman; (ii) 472,121 shares of Common Stock held by Barlock 2019 Fund LLC (“Barlock”); and (iii) 33,000 shares of Common Stock held by American Natural Energy Corporation (“ANEC”). The shares reported herein do not include 380,000 shares of Common Stock issuable upon conversion of Series D Preferred Stock held by Barlock, as the conversion of each such shares are subject to a 4.99% Beneficial Ownership Limitation. If, however, conversion of such shares are not subject to a 4.99% beneficial ownership limitation, the shares reported herein would be 963,181 shares of Common Stock and percentage ownership would be 9.41%. Scott D. Kaufman exercises voting and investment power over the shares held by Barlock. Scott D. Kaufman is a director and stockholder of ANEC and exercises voting and investment power over the shares held by ANEC. Mr. Kaufman is the former Chief Executive Officer and a director of the Company and resigned on August 8, 2022. The address of Mr. Kaufman is 2700 Homestead Road, Park City, UT 84098.

(10)The shares reported herein were issued to Gary C. Hanna as consideration pursuant to the Merger Agreement.

(11)The shares reported herein were issued to Edward Kovalik as consideration pursuant to the Merger Agreement.

(12)According to a Form 3 filed with the SEC on May 17, 2023, the shares reported herein reflect shares held directly by First Idea Ventures LLC and First Idea International Ltd. First Idea Ventures LLC holds 80,159 shares of Common Stock. In addition, First Idea Ventures LLC also holds (i) Series D Preferred Stock convertible into 150,000 shares of Common Stock and (ii) Series D PIPE Warrants to purchase 300,000 shares of common stock, allCommon Stock. First Idea International Ltd. holds 109,025 shares of which have vested.Common Stock, in addition to (i) Series D Preferred Stock convertible into 50,975 shares of Common Stock and (ii) Series D PIPE Warrants to purchase 101,950 shares of Common Stock. The shares reported herein include the 189,184 shares of Common Stock held directly by First Idea Ventures LLC and First Idea International Ltd. and 318,562 shares of Common Stock issuable upon the conversion of the Series D Preferred Stock and/or exercise of the Series D PIPE Warrants, but do not include 154,087 of such shares as conversion or exercise of those shares are subject to a 4.99% Beneficial Ownership Limitation. If, however, conversion or exercise of such shares are not subject to a 4.99% Beneficial Ownership Limitation, the shares reported herein would be 792,109 shares of Common Stock and percentage ownership would be approximately 7.57%. Jonathan H. Gray holds 50% and his spouse, Chloe Gray, holds 50% of the interests of First Idea Ventures LLC and each share voting and investment power over the securities held by First Idea Ventures LLC. The address of First Idea Ventures LLC is c/o Jade Fiducial, 1925 Century Park East, Suite 1700, Los Angeles, CA 90067. First Idea International Ltd. is a limited company. Jonathan Gray has voting or investment control over the shares held by First Idea Ventures LLC. Mr. Gray is a director of the Company. The address of First Idea International Ltd. is 1 Duchess Street, Suite 1, First Floor, London W1W 6AN, United Kingdom.

1Please confirm option totals and vesting.

 

Certain Relationships and Related Party Transactions

We present all possible transactions between us and our officers, directors and 5% stockholders, and our affiliates, to our Board for their consideration and approval. Any such transaction will require approval by a majority of the disinterested directors and such transactions will be on terms no less favorable than those available to disinterested third parties. Upon completion of this offering and the listing of our common stock on the Nasdaq CM, the Audit Committee will review and approve all related party transactions. During the years ended December 31, 2017 and 2016, we had the following transactions with related persons reportable under Item 404 of Regulation S-K:

On June 16, 2016, we entered into a Standard Multi-Tenant Sublease (“Sublease”) with Bristol Capital Advisors, LLC (“BCA”), an entity controlled by our Executive Chairman. The term of the Sublease is for 5 years and 3 months, beginning on July 1, 2016 with monthly payments of $8,118. Upon execution of the Sublease, we paid a security deposit of $9,137 and $199,238 for prepaid rent of which $181,796 remains as of December 31, 2017. The amounts received by BCA from us pursuant to the Sublease are paid directly to the owner of such premises by BCA on a pass-through basis, without mark-up.

Effective December 1, 2016, we entered into a securities purchase agreement (the “Purchase Agreement”) with Bristol Investment Fund, Ltd. (“Bristol”), an entity controlled by our Executive Chairman, for the sale of our securities, comprised of (i) $2.5 million of convertible debentures convertible at a price of $0.15 per share (the “Debenture”), (ii) warrants (the “Series A Warrants”) to acquire 16,666,667 shares of our common stock at an exercise price of $0.15 per share, and (iii) warrants (the “Series B Warrants” and, together with the Series A Warrants, the “Warrants”) to acquire 16,666,650 shares of our common stock at an exercise price of $0.0001 per share. As a condition to Bristol entering into the Purchase Agreement, we entered into a Security Agreement (the “Security Agreement”) in favor of Bristol, granting a security interest in substantially all of our property, whether presently owned or existing or hereafter acquired or coming into existence, including but not limited to, its ownership interests in our subsidiaries, to secure the prompt payment, performance and discharge in full of all of our obligations under the Debenture. We received net proceeds under the Purchase agreement of approximately $2.47 million after paying certain fees and expenses. In connection with this offering, on [__], 2018, we entered into and Exchange Agreement with Bristol pursuant to which we will issue immediately prior to the closing of this offering [__] shares of Preferred Stock in exchange for the Notes (the “Exchange”).

In connection with the Exchange, the Purchase Agreement was terminated and we entered into an agreement with Bristol providing certain rights previously granted to Bristol pursuant to the Purchase Agreement, including, among other things, that the consent of the holders of a majority of the Preferred Stock will be required for the incurrence of certain liens on the Company’s assets. In addition, upon Bristol’s request, we will register the shares of common stock issuable upon conversion of the Preferred Stock or shares issued in payment of any dividend on the Preferred Stock on a Registration Statement on Form S-3, once eligible to utilize such form.

On December 29, 2016, we entered into a Consulting Services Agreement (the “Bristol Consulting Agreement”) with Bristol Capital, LLC (“Bristol Capital”), a Delaware limited liability company managed by our Executive Chairman. Pursuant to the Bristol Consulting Agreement, Mr. Kessler will serve as our Executive Chairman. The initial term of the Bristol Consulting Agreement is from December 29, 2016 through March 28, 2017. The term of the Bristol Consulting Agreement will be automatically extended for additional terms of 90-day periods each, unless either we or Bristol Capital gives prior written notice of non-renewal to the other party no later than thirty days prior to the expiration of the then current term.

During the term of the Bristol Consulting Agreement, we will pay Bristol Capital a monthly fee of $18,750. For services rendered by Bristol Capital prior to entering into the Bristol Consulting Agreement, we paid Bristol Capital a fee of $[__]. Bristol Capital may receive an annual performance incentive award as determined by the Compensation Committee and approved by the Board.

In addition, we granted Bristol Capital options to purchase up to an aggregate of 600,000 shares of our common stock, vesting in quarterly increments of 75,000 options through June 30, 2018 and expiring on December 29, 2021.

During the year ended December 31, 2017, we utilized outsourced marketing support from a company affiliated with a management and consulting company which, at the time of the relationship with the Company was partially owned by a member of the Board. The Company’s member of the Board no longer has any affiliation with the entity. We had expenses of $7,500 and $5,809 during the years ended December 31, 2017 and 2016. As of December 31, 2017 and 2016, the outstanding liability due to the entity was $2,250 and $0, respectively.

Description of Capital StockMATERIAL U.S. FEDERAL INCOME TAX CONSIDERATIONS FOR NON-U.S. HOLDERS

 

The following descriptionis a summary of the material U.S. federal income tax considerations related to the purchase, ownership and disposition of our capital stock, togetherCommon Stock by a non-U.S. holder (as defined below) that holds our Common Stock as a “capital asset” within the meaning of Section 1221 of the Code (generally, property held for investment). This summary is based on the provisions of the Code, U.S. Treasury regulations promulgated thereunder, administrative rulings and judicial decisions, all as in effect on the date hereof, and all of which are subject to change or differing interpretations, possibly with any additional information we includeretroactive effect. We cannot assure you that a change in any applicable prospectus supplements or any free writing prospectuseslaw will not significantly alter the tax considerations that we may authorize to be delivered to you, summarizes the material terms and provisions of our capital stock that we may offer under this prospectus. While the terms we have summarized below will apply generally to any future capital stock that we may offer, we will describe the particular terms of any class or series of these securities in more detail in the applicable prospectus supplement or free writing prospectus. For the complete terms of our capital stock, please refer to our certificate of incorporation and our bylaws that are incorporated by reference into the registration statement of which this prospectus is a part or may be incorporated by reference in this prospectus orsummary. We have not sought any prospectus supplement. The terms of these securities may also be affected byruling from the Delaware General Corporation Law, or the DGCL. The summary below and that contained in any prospectus supplement or free writing prospectus are qualified in their entirety by reference to our certificate of incorporation and our bylaws.

Common Stock

We are authorized to issue 80,000,000 shares of common stock, of which [68,535,036] shares were issued and outstanding as of [_____], 2018 and held by [__] shareholders of record (without consideration of those shareholders whose certificates are held in the name of broker-dealers or other nominees. The holders of common stock possess exclusive voting rights in us, except to the extent our board of directors specifies voting powerIRS with respect to any other class of securities issuedthe statements made and the positions and conclusions described in the future. Each holder of our common stock is entitled to one vote for each share held of record on each matter submitted tofollowing summary, and there can be no assurance that the IRS or a vote of stockholders, including the election of directors. Stockholders do not have any right to cumulate votes in the election of directors.court will agree with such statements, positions and conclusions.

 

Subject to preferencesThis summary does not address all aspects of U.S. federal income taxation that may be grantedrelevant to non-U.S. holders in light of their personal circumstances. In addition, this summary does not address the holdersimpact of preferred stock, each holder of our common stock is entitled to share ratably in distributions to stockholders and to receive ratably such dividends asthe Medicare surtax on certain net investment income, U.S. federal estate or gift tax laws, any U.S. state or local or non-U.S. tax laws or any tax treaties. This summary also does not address all U.S. federal income tax considerations that may be declared by our boardrelevant to particular non-U.S. holders in light of directors out of funds legally available therefor. In the event of our liquidation, dissolutiontheir personal circumstances or winding up, the holders of our common stock will be entitled to receive, after payment of all of our debts and liabilities and of all sums to which holders of any preferred stockthat may be entitled, the distributionrelevant to certain categories of any of our remaining assets. Holders of our common stock have no conversion, exchange, sinking fund, redemption or appraisal rights (other than such asinvestors that may be determined by our board of directors in its sole discretion) and have no preemptive rights to subscribe for any of our securities.

All of the outstanding shares of our common stock are, and the shares of common stock issued upon the conversion of any securities convertible into our common stock will be, fully paid and non-assessable. The shares of common stock offered by this prospectus or upon the conversion of any preferred stock or debt securities or exercise of any warrants offered pursuant to this prospectus, when issued and paid for, will also be, fully paid and non-assessable.

Our common stock is currently quoted on the OTCQB under the symbol “WIZD”. We have applied to have our common stock listed on the Nasdaq CM under the same symbol. The closing of this offering is contingent upon the successful listing of our common stock on the Nasdaq CM.

Preferred Stock

We are authorized to issue 5,000,000 shares of preferred stock, [__] of which are classified as Preferred Stock, of which [__] were issued and outstanding as of [_____], 2018. Our board is authorized to classify or reclassify any unissued portion of our authorized shares of preferred stock to provide for the issuance of shares of other classes or series, including preferred stock in one or more series. We may issue preferred stock from time to time in one or more classes or series, with the exact terms of each class or series established by our board. Without seeking stockholder approval, our board may issue preferred stock with voting and other rights that could adversely affect the voting power of the holders of our common stock. Additionally, the issuance of preferred stock may have the effect of decreasing the market price of the common stock.

The rights, preferences, privileges and restrictions of the preferred stock of each series will be fixed by the certificate of designation relating to each series. The terms of preferred stock may include but not be limited to:

the distinctive designation and the maximum number of shares in the series;
the terms on which dividends, if any, will be paid;
the voting rights, if any, on the shares of the series;
the terms and conditions, if any, on which the shares of the series shall be convertible into, or exchangeable for, shares of any other class or classes of capital stock;
the terms on which the shares may be redeemed, if at all;
the liquidation preference, if any; and
any or all other preferences, rights, restrictions, including restrictions on transferability, and qualifications of shares of the series.

We have designated one series of our Preferred Stock as Preferred Stock. A summary of the terms of the Preferred Stock is set forth below.

Stated Value.Each share of Preferred Stock shall have a stated value of $1,000 (the “Stated Value”).

Shares Reserved.We have reserved for issuance [__] shares of common stock to be issued upon conversion of the Preferred Stock.

Dividends. The Preferred Stock carries a dividend, payable quarterly on January 1, April 1, July 1 and October 1, beginning on the first such date after the first issuance by the Company at the rate of twelve percent (12%) per annum on the liquidation preference then in effect. The dividend may be paid in cash or in shares of common stock, at the election of the Company, in its sole discretion, provided that at the time of payment the Company has not announced a change of control transaction and the trading volume of the Company exceeds $100,000 for 20 consecutive trading days. Dividends paid in shares of common stock are valued at the lesser of (i) the conversion price then in effect and (ii) 70% of the volume weighted average price for 20 consecutive trading days prior to declaration or payment.

Conversion. The Preferred Stock is convertible into common stock at a price of $0.15 per share (the “Conversion Price”) (which amount shall be proportionally adjusted to reflect the Consolidation Ratio), at any time, at the option of the holder. The conversion rate is subject to a full ratchet adjustment for certain issuances of our common stock or securities convertible into our common stock at a price per share below the Preferred Stock conversion price then in effect. In addition, the conversion price may be adjusted for certain corporate transactions including, but not limited to, stock splits, stock dividends, or other recapitalizations.

Voting. The Preferred Stock and Common Stock vote on all matters before the stockholders as a single class, except as may be provided by law. Each share of Preferred Stock will have the number of votes per share equal to (i) the Stated Value divided by (ii) the greater of (x) the Conversion Price and (y) the consolidated bid price per share of the Common Stock on our principal market at the time the Exchange Agreement is signed.

Protective Provisions. As long as any shares of Preferred Stock are outstanding, we may not, without the affirmative vote of the holders of a majority of the then outstanding shares of the Preferred Stock, (i) amend, alter or repeal any provision of, or add any provision to, our Certificate of Incorporation (by means of amendment or by merger, consolidation or otherwise), or our Bylaws, to change the rights of the Preferred Stock, (ii) create or authorize the creation of any additional class or series of shares of stock which ranks senior to the Preferred Stock as to dividends or the distribution of assets on the liquidation, dissolution or winding up of the Company, or increase the authorized amount of any additional class or series of shares of stock which ranks senior tospecial rules, such Preferred Stock as to dividends or the distribution of assets on the liquidation, dissolution or winding up of the Company, or create or authorize any obligation or security convertible into shares of any series of Series Preferred Stock or into shares of any other class or series of stock which ranks senior to such Preferred Stock as to dividends or the distribution of assets on the liquidation, dissolution or winding up of the Company, whether any such creation, authorization or increase shall be by means of amendment to our Certificate of Incorporation or by merger, consolidation or otherwise, (iii) create, or authorize the creation of, or issue, or authorize the issuance of, any debt security which by its terms is convertible into or exchangeable for any equity security of the Company, if such equity security ranks senior to the Preferred Stock as to dividends or the distribution of assets on the liquidation, dissolution or winding up of the Company, (iv) issue shares of Common Stock which issuance would result in the Corporation having and insufficient number of shares of Common Stock necessary to deliver upon the conversion of the Preferred Stock in full, (v) purchase or redeem, or set aside any sums for the purchase or redemption of, or pay any dividend or make any distribution on, any shares of stock other than the Preferred Stock, except for dividends or other distributions payable on the Common Stock solely in the form of additional shares of Common Stock and other than shares of Common Stock repurchased from employees, advisors, officers, directors or consultants or service providers at the original purchase price thereof, or (vi) permit any subsidiary of the Company to purchase or otherwise acquire for consideration any shares of stock of the Company unless the Company could, under (i) through (v), purchase or otherwise acquire such shares at such time and in such manner.

52

Redemption. The holder(s) may not redeem the Preferred Stock. With the consent of our independent directors, we may redeem the Preferred Stock upon payment of sum of (i) the product of (x) 130% of the Stated Value and (y) the number of shares of Preferred Stock to be redeemed and (ii) any unpaid dividends.

Liquidation. Upon a liquidation of the Company, after payment of all debts and before any payment is made on the common stock, the Preferred Stock is entitled to be paid the Stated Value, plus any unpaid dividends.

Immediately prior to the completion of this offering, the Notes will be exchanged for shares of Preferred Stock.

Possible Anti-Takeover Effects of Delaware Law and our Certificate of Incorporation and Bylaws

Provisions of the DGCL and our certificate of incorporation and bylaws could make it more difficult to acquire us by means of a tender offer, a proxy contest or otherwise, or to remove incumbent officers and directors. These provisions, summarized below, are expected to discourage certain types of coercive takeover practices and takeover bids that our board of directors may consider inadequate and to encourage persons seeking to acquire control of us to first negotiate with our board of directors. We believe that the benefits of increased protection of our ability to negotiate with the proponent of an unfriendly or unsolicited proposal to acquire or restructure us outweigh the disadvantages of discouraging takeover or acquisition proposals because, among other things, negotiation of these proposals could result in an improvement of their terms.

Delaware Anti-Takeover Statute

We are subject to Section 203 of the DGCL, an anti-takeover statute. In general, Section 203 of the DGCL prohibits a publicly held Delaware corporation from engaging in a “business combination” with an “interested stockholder” for a period of three years following the time the person became an interested stockholder, unless the business combination or the acquisition of shares that resulted in a stockholder becoming an interested stockholder is approved in a prescribed manner. Generally, a “business combination” includes a merger, asset or stock sale or other transaction resulting in a financial benefit to the interested stockholder. Generally, an “interested stockholder” is a person who, together with affiliates and associates, owns (or within three years prior to the determination of interested stockholder status did own) 15% or more of a corporation’s voting stock. The existence of this provision would be expected to have an anti-takeover effect with respect to transactions not approved in advance by our board of directors, including discouraging attempts that might result in a premium over the market price for the shares of common stock held by our stockholders.

Removal of Directors

Our bylaws provide that our stockholders may only remove our directors with cause.

Amendment

Our certificate of incorporation and our bylaws provide that the affirmative vote of the holders of at least 66 2/3% of our voting stock then outstanding is required to amend certain provisions relating to the number, term, election and removal of our directors, the filling of our board vacancies, stockholder notice procedures, the calling of special meetings of stockholders or action by consent of stockholders, the indemnification of directors and officers and the forum for certain actions relating to the Company.

Size of Board and Vacancies

Our bylaws provide that the number of directors on our board of directors is fixed exclusively by our board of directors. Newly created directorships resulting from any increase in our authorized number of directors will be filled by a majority of our board of directors then in office, provided that a majority of the entire board of directors, or a quorum, is present and any vacancies in our board of directors resulting from death, resignation, retirement, disqualification, removal from office or other cause will be filled generally by the majority vote of our remaining directors in office, even if less than a quorum is present.

Special Stockholder Meetings

Our certificate of incorporation provides that only the Chairman of our board of directors, our Chief Executive Officer or our board of directors pursuant to a resolution adopted by a majority of the entire board of directors may call special meetings of our stockholders.

Stockholder Action by Written Consent

Our certificate of incorporation expressly eliminates the right of our stockholders to act by written consent other than by written consent of at least 66 2/3% of the total voting power of our then-outstanding capital stock, provided, however, that certain actions additionally require the separate consent of the majority of the shares of Preferred Stock then outstanding. Stockholder action must otherwise take place at the annual or a special meeting of our stockholders.

Requirements for Advance Notification of Stockholder Nominations and Proposals

Our bylaws establish advance notice procedures with respect to stockholder proposals and nomination of candidates for election as directors other than nominations made by or at the direction of our board of directors or a committee of our board of directors.

No Cumulative Voting

The DGCL provides that stockholders are denied the right to cumulate votes in the election of directors unless our certificate of incorporation provides otherwise. Our certificate of incorporation does not provide for cumulative voting.

Undesignated Preferred Stock

The authority that will be possessed by our board of directors to issue preferred stock could potentially be used to discourage attempts by third parties to obtain control of our company through a merger, tender offer, proxy contest or otherwise by making such attempts more difficult or more costly. Our board of directors may issue preferred stock with voting rights or conversion rights that, if exercised, could adversely affect the voting power of the holders of our common stock.

Authorized but Unissued Shares

Our authorized but unissued shares of common stock and preferred stock will be available for future issuance without stockholder approval. We may use additional shares for a variety of purposes, including future public offerings to raise additional capital, to fund acquisitions and as employee compensation. The existence of authorized but unissued shares of common stock and preferred stock could render more difficult or discourage an attempt to obtain control of us by means of a proxy contest, tender offer, merger or otherwise.

The above provisions may deter a hostile takeover or delay a change in control or management.

Transfer Agent and Registrar

The transfer agent and registrar for our capital stock is VStock Transfer, LLC.

Shares Eligible for Future Sale

Based on the number of shares outstanding as of June 30, 2018, upon completion of this offering, [__] shares of common stock will be outstanding. All of these shares will be freely tradable without restrictions or further registration under the Securities Act, except for any shares held by our “affiliates”, as that term is defined under Rule 144 under the Securities Act. Restricted securities may be sold in the public market only if registered or if their resale qualifies for exemption from registration described below under Rule 144 promulgated under the Securities Act or another available exemption. Of these shares, approximately [__] shares will be eligible for sale in the public market 90 days after the date of this prospectus, subject in certain circumstances to the volume, manner of sale and other limitations under Rule 144, and to 180-day lock-up agreements applicable to holders of most of the Company’s common stock.

Rule 144

In general, non-affiliate persons who have beneficially owned restricted shares of our common stock for at least six months, and any affiliate of ours who owns either restricted or unrestricted shares of our common stock, are entitled to sell their securities without registration with the SEC under an exemption from registration provided by Rule 144 under the Securities Act.

Non-Affiliates

Any person who is not deemed to have been one of our affiliates at the time of, or at any time during the three months preceding, a sale may sell an unlimited number of restricted securities under Rule 144 if:as:

 

banks, insurance companies or other financial institutions;

tax-exempt or governmental organizations;

tax-qualified retirement plans;

“qualified foreign pension funds” as defined in Section 897(l)(2) of the restrictedCode (or any entities all of the interests of which are held by a qualified foreign pension fund);

dealers in securities have been heldor foreign currencies;

traders in securities that use the mark-to-market method of accounting for at least six months, includingU.S. federal income tax purposes;

“controlled foreign corporations,” “passive foreign investment companies,” and corporations that accumulate earnings to avoid U.S. federal income tax;

entities or arrangements treated as partnerships or pass-through entities for U.S. federal income tax purposes or holders of interests therein;

persons deemed to sell our Common Stock under the holding periodconstructive sale provisions of any prior owner other than onethe Code;

persons that acquired our Common Stock through the exercise of our affiliates (subject to employee stock options or otherwise as compensation or through a tax-qualified retirement plan;

certain exceptions)former citizens or long-term residents of the U.S.; and

 

we are current inpersons that hold our Exchange Act reporting at the time of sale.

Any person who is not deemed to have been an affiliate of ours at the time of, or at any time during the three months preceding, a sale and has held the restricted securities for at least one year, including the holding period of any prior owner other than one of our affiliates, will be entitled to sell an unlimited number of restricted securities without regard to whether we are current in our Exchange Act reporting. Non-affiliate resales are not subject to the manner of sale, volume limitation or notice filing provisions of Rule 144.

Affiliates

Persons seeking to sell restricted securities who are our affiliates at the time of, or any time during the three months preceding, a sale, would be subject to the restrictions described above. They are also subject to additional restrictions, by which such person would be required to comply with the manner of sale and notice provisions of Rule 144 and would be entitled to sell within any three-month period only that number of securities that does not exceed the greater of either of the following:

1% of the number of shares of our common stock then outstanding, which will equal approximately [__] shares immediately after the completion of this offering based on the number of shares outstandingCommon Stock as of June 30, 2018; or
the average weekly trading volume of our common stock on The NASDAQ Capital Market during the four calendar weeks preceding the filingpart of a notice on Form 144 with respect to the sale.straddle, appreciated financial position, synthetic security, hedge, conversion transaction or other integrated investment or risk reduction transaction.

 

Lock-Up AgreementsPROSPECTIVE INVESTORS SHOULD CONSULT WITH THEIR OWN TAX ADVISORS WITH RESPECT TO THE APPLICATION OF THE U.S. FEDERAL INCOME TAX LAWS (INCLUDING ANY POTENTIAL FUTURE CHANGES THERETO) TO THEIR PARTICULAR SITUATION, AS WELL AS ANY TAX CONSEQUENCES OF THE PURCHASE, OWNERSHIP AND DISPOSITION OF OUR COMMON STOCK ARISING UNDER ANY OTHER TAX LAWS, INCLUDING U.S. FEDERAL ESTATE OR GIFT TAX LAWS OR UNDER THE LAWS OF ANY U.S. STATE OR LOCAL OR NON-U.S. TAXING JURISDICTION, OR UNDER ANY APPLICABLE INCOME TAX TREATY.

 

We and each of our directors and officers have agreed, for a period of 180 days after the dateNon-U.S. Holder Defined

For purposes of this prospectus and subject to certain exceptions, not to directly or indirectly:

issue (in the case of us), offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend or otherwise transfer or dispose of any shares of our common stock or other capital stock or any securities convertible into or exercisable or exchangeable for our common stock or other capital stock; or
in the case of us, file or cause the filing of any registration statement under the Securities Act with respect to any shares of our common stock beneficially owned by them or other capital stock or any securities beneficially owned by them that are convertible into or exercisable or exchangeable for our common stock or other capital stock other than a Form S-8 Registration Statement to cover shares and interests granted under the Company’s equity incentive plans; or
in the case of us, complete any offering of our debt securities, other than entering into a line of credit with a traditional bank; or
enter into any swap or other agreement, arrangement, hedge or transaction that transfers to another, in whole or in part, directly or indirectly, any of the economic consequences of ownership of our common stock or other capital stock or any securities convertible into or exercisable or exchangeable for our common stock or other capital stock, whether any transaction described in any of the foregoing bullet pointsdiscussion, a “non-U.S. holder” is to be settled by delivery of our common stock or other capital stock, other securities, in cash or otherwise, or publicly announce an intention to do any of the foregoing.

Certain U.S. Federal Tax Considerations for Non-U.S. Holders of Our Common Stock

The following is a discussion of certain material U.S. federal income tax considerations applicable to non-U.S. holders (as defined below) with respect to their ownership and disposition of shares of our common stock issued pursuant to this offering, but does not purport to be a complete analysis of all potential tax effects. All prospective non-U.S. holders of our common stock should consult their own tax advisors with respect to the U.S. federal income tax consequences of the purchase, ownership and disposition of our common stock, as well as any consequences arising under the U.S. estate tax or under the laws of any other taxing jurisdiction, including any state, local and non-U.S. tax consequences and any U.S. federal non-income tax consequences. In general, a non-U.S. holder means a beneficial owner of our common stock (other than a partnership or an entity or arrangement treated as a partnership for U.S. federal income tax purposes)Common Stock that is not for U.S. federal income tax purposes:purposes a partnership or any of the following:

 

an individual who is a citizen or resident of the United States;U.S.;

a corporation or an(or other entity treated as a corporation for U.S. federal income tax purposes,purposes) created or organized in the United States or under the laws of the United States or ofU.S., any state thereof or the District of Columbia;

an estate the income of which is subject to U.S. federal income tax regardless of its source; or

a trust if (1)(i) the administration of which is subject to the primary supervision of a U.S. court can exercise primary supervision over the trust’s administration and which has one or more U.S. persons“United States persons” (within the meaning of Section 7701(a)(30) of the Code) who have the authority to control all substantial decisions of the trust’s substantial decisionstrust or (2) the trust(ii) which has made a valid election in effect under applicable U.S. Treasury Regulationsregulations to be treated as a U.S.United States person.

 

This discussion is based on current provisions of the U.S. Internal Revenue Code of 1986, as amended, which we refer to as the Code, existing U.S. Treasury Regulations promulgated thereunder, published administrative rulings and judicial decisions, all as in effect as of the date of this prospectus. These laws are subject to change and to differing interpretation, possibly with retroactive effect. Any change or differing interpretation could alter the tax consequences to non-U.S. holders described in this prospectus.

This discussion is limited to non-U.S. holders that hold shares of our common stock as a capital asset within the meaning of Section 1221 of the Code (generally, for investment). This discussion does not address all aspects of U.S. federal income taxation that may be relevant to a particular non-U.S. holder in light of that non-U.S. holder’s individual circumstances, nor does it address any aspects of U.S. estate or gift tax, or any state, local or non-U.S. taxes. This discussion also does not consider any specific facts or circumstances that may apply to a non-U.S. holder and does not address the special tax rules applicable to particular non-U.S. holders, such as holders that own, or are deemed to own, more than 5% of our capital stock (except to the extent specifically set forth below), corporations that accumulate earnings to avoid U.S. federal income tax, tax-exempt organizations, banks, financial institutions, insurance companies, brokers, dealers or traders in securities, commodities or currencies, tax-qualified retirement plans, holders subject to the alternative minimum tax or Medicare contribution tax, holders holding our common stock as part of a hedge, straddle or other risk reduction strategy, conversion transaction or other integrated investment, holders deemed to sell our common stock under the constructive sale provisions of the Code, controlled foreign corporations, passive foreign investment companies and U.S. expatriates and certain former citizens or long-term residents of the United States.

In addition, this discussion does not address the tax treatment of partnerships (or entities or arrangements that are treated as partnerships for U.S. federal income tax purposes) or persons that hold their common stock through such partnerships or such entities or arrangements. If a partnership including any(including an entity or arrangement treated as a partnership for U.S. federal income tax purposes,purposes) holds shares of our common stock,Common Stock, the U.S. federal income tax treatment of a partner in suchthe partnership generally will generally depend upon the status of the partner, the activities of the partnership and certain determinations made at the partner level. SuchAccordingly, we urge partners andin partnerships should(including entities or arrangements treated as partnerships for U.S. federal income tax purposes) considering the purchase of our Common Stock to consult with their own tax advisors regarding the U.S. federal income tax consequencesconsiderations of the purchase, ownership and disposition of our common stock.Common Stock by such partnership.

 

There can be no assurance that the Internal Revenue Service, which we refer to as the IRS, will not challenge one or more of the tax consequences described herein, and we have not obtained, nor do we intend to obtain, a ruling with respect to the U.S. federal income tax consequences with respect to the matters discussed below.Distributions

 

Distributions on Our Common StockWe

Distributions, ifdo not expect to pay any distributions on our common stock generallyCommon Stock in the foreseeable future. However, in the event we do make distributions of cash or other property on our Common Stock, such distributions will constitute dividends for U.S. federal income tax purposes to the extent paid from our current or accumulated earnings and profits, as determined under U.S. federal income tax principles. If a distribution exceedsTo the extent those distributions exceed our current and accumulated earnings and profits, the excessdistributions will be treated as a tax-freenon-taxable return of capital to the extent of the non-U.S. holder’s investment, up to such holder’s adjusted tax basis in the common stock. Any remaining excess will be treatedour Common Stock and thereafter as capital gain from the sale or exchange of such common stock, subject to the tax treatment described below in “—Common Stock. See “Gain on sale, exchangeSale or other dispositionOther Taxable Disposition of our common stock.Common Stock.

Subject to the discussionwithholding requirements under FATCA (as defined below) and with respect to effectively connected dividends, each of which is discussed below, regarding backup withholding and foreign accounts, dividends paidany distribution made to a non-U.S. holder on our Common Stock generally will generally be subject to withholding of U.S. federal incomewithholding tax at a rate of 30% rate or such lower rate as may be specified byof the gross amount of the distribution unless an applicable income tax treaty.treaty provides for a lower rate. To receive the benefit of a reduced treaty rate, a non-U.S. holder must generally provide the applicable withholding agent with an IRS Form W-8BEN or IRS Form W-8BEN-E, as applicable (or other applicable or successor form) certifying qualification for the reduced rate. A non-U.S. holder that is eligibledoes not timely furnish the required documentation, but that qualifies for a reduced treaty rate, of U.S. withholding tax under an income tax treaty may obtain a refund or credit of any excess amounts withheld by timely filing an appropriate claim for refund with the IRS. A

Any portion of a distribution that is treated as a dividend paid to a non-U.S. holder of our common stock who claims the benefit of an applicable income tax treaty generally will be required to provide a properly executed IRS Form W-8BEN or W-8BEN-E (or successor form) and satisfy relevant certification and other requirements. Non-U.S. holders are urged to consult their tax advisors regarding their entitlement to benefits under a relevant income tax treaty.

Dividends that are treated asis effectively connected with a trade or business conducted by athe non-U.S. holder withinin the United States and,U.S. (and, if required by an applicable income tax treaty, so provides, that are treated as attributable to a permanent establishment or a fixed base maintained by the non-U.S. holder withinin the U.S.) generally will be taxed on a net income basis at the rates and in the manner generally applicable to United States are generally exempt frompersons (as defined in the 30%Code). Such effectively connected dividends will not be subject to U.S. federal withholding tax if the non-U.S. holder satisfies applicablecertain certification and disclosure requirements. To claim the exemption, the non-U.S. holder must furnish to us orrequirements by providing the applicable withholding agent with a validproperly executed IRS Form W-8ECI (or other applicable or successor form), certifying that the dividends are effectively connected witheligibility for exemption. If the non-U.S. holder’s conduct ofholder is a trade or business within the United States. However, such U.S. effectively connected income, net of specified deductions and credits, is taxed at the samecorporation for U.S. federal income tax rates applicable to U.S. persons (as defined in the Code). Any U.S. effectively connected income received by a non-U.S. holder that is a corporationpurposes, it may also under certain circumstances, be subject to an additional “brancha branch profits tax” attax (at a 30% rate or such lower rate as may be specified by an applicable income tax treaty.treaty) on its effectively connected earnings and profits (as adjusted for certain items), which will include effectively connected dividends.

Gain on Sale or Other Taxable Disposition of Common Stock

 

Gain on Sale, Exchange or Other Disposition of Our Common Stock

Subject to the discussionsdiscussion below regarding backup withholdingunder “—Backup Withholding and foreign accounts, in general,Information Reporting,” a non-U.S. holder generally will not be subject to any U.S. federal income or withholding tax on any gain realized upon such holder’sthe sale exchange or other taxable disposition of shares of our common stockCommon Stock unless:

 

the non-U.S. holder is an individual who is present in the U.S. for a period or periods aggregating 183 days or more during the calendar year in which the sale or disposition occurs and certain other conditions are met;

the gain is effectively connected with a U.S. trade or business ofconducted by the non-U.S. holder and,in the U.S. (and, if required by an applicable income tax treaty, so provides, is attributable to a permanent establishment or a fixed base maintained inby the United States by such non-U.S. holder in which case the non-U.S. holder generally will be taxed at the U.S. federal income tax rates applicable to U.S. persons (as defined in the Code) and, if the non-U.S. holder is a foreign corporation, the branch profits tax described above in “Distributions on our common stock” may also apply;
the non-U.S. holder is a nonresident alien individual who is present in the United States for 183 days or more in the taxable year of the disposition and certain other conditions are met, in which case the non-U.S. holder will be subject to a 30% tax (or such lower rate as may be specified by an applicable income tax treaty) on the net gain derived from the disposition, which may be offset by U.S. source capital losses of the non-U.S. holder, if any (even though the individual is not considered a resident of the United States), provided the non-U.S. holder has timely filed U.S. federal income tax returns with respect to such losses;); or

our common stockCommon Stock constitutes a U.S.United States real property interest because we are, or have been, at any time during the five-year period preceding such disposition (or the non-U.S. holder’s holding period, if shorter) a “U.S. real property holding corporation.” Even if we are or becomeby reason of our status as a U.S. real property holding corporation provided that our common stock is regularly traded on an established securities market, our common stock will be treated as a U.S. real property interest only with respect to a non-U.S. holder that holds more than 5% of our outstanding common stock, directly or indirectly, actually or constructively, during the shorter of the five-year period ending on the date of the disposition or the period that the non-U.S. holder held our common stock. In such case, such non-U.S. holder generally will be taxed on its net gain derived from the disposition at the graduated(“USRPHC”) for U.S. federal income tax rates applicable to U.S. persons (as defined in the Code). Generally,purposes and as a corporationresult such gain is a U.S. real property holding corporation only if the fair market value of its U.S. real property interests equals or exceeds 50% of the sum of the fair market value of its worldwide real property interests plus its other assets used or held for use intreated as effectively connected with a trade or business. Although there can be no assurance, we do not believe that we are, or have been, a U.S. real property holding corporation, or that we are likely to become onebusiness conducted by the non-U.S. holder in the future. We expect that our common stock will be regularly traded on an established securities market, but no assurance can be provided that our common stock will be regularly traded.U.S.

 

A non-U.S. holder described in the first bullet point above will be subject to U.S. federal income tax at a rate of 30% (or such lower rate as specified by an applicable income tax treaty) on the amount of such gain, which generally may be offset by U.S. source capital losses provided the non-U.S. holder has timely filed U.S. federal income tax returns with respect to such losses.

A non-U.S. holder whose gain is described in the second bullet point above or, subject to the exceptions described in the next paragraph, the third bullet point above, generally will be taxed on a net income basis at the rates and in the manner generally applicable to United States persons. If the non-U.S. holder is a corporation for U.S. federal income tax purposes whose gain is described in the second bullet point above, then such gain would also be included in its effectively connected earnings and profits (as adjusted for certain items), which may be subject to a branch profits tax (at a 30% rate or such lower rate as specified by an applicable income tax treaty).

Generally, a corporation is a USRPHC if the fair market value of its United States real property interests equals or exceeds 50% of the sum of the fair market value of its worldwide real property interests and its other assets used or held for use in a trade or business. We believe that we currently are, and expect to remain for the foreseeable future, a USRPHC for U.S. federal income tax purposes. However, as long as our Common Stock is and continues to be “regularly traded on an established securities market” (within the meaning of the U.S. Treasury regulations), only a non-U.S. holder that actually or constructively owns, or owned at any time during the shorter of the five-year period ending on the date of the disposition or the non-U.S. holder’s holding period for the Common Stock, more than 5% of our Common Stock will be treated as disposing of a United States real property interest and will be taxable on gain realized on the disposition of our Common Stock as a result of our status as a USRPHC. If our Common Stock were not considered to be regularly traded on an established securities market, each non-U.S. holder (regardless of the percentage of stock owned) would be treated as disposing of a United States real property interest and would be subject to U.S. federal income tax on a taxable disposition of our Common Stock (as described in the preceding paragraph), and a 15% withholding tax would apply to the gross proceeds from such disposition.

Non-U.S. holders should consult with their own tax advisors with respect to the application of the foregoing rules to their ownership and disposition of our Common Stock, including regarding potentially applicable income tax treaties that may provide for different rules.

Backup Withholding and Information Reporting

 

WeAny dividends paid to a non-U.S. holder must reportbe reported annually to the IRS and to eachthe non-U.S. holder the gross amountholder. Copies of the dividends on our common stock paid to such holder and the tax withheld, if any, with respect to such dividends. Non-U.S. holders will have to comply with specific certification procedures to establish that the holder is not a U.S. person (as defined in the Code) in order to avoid backup withholding at the applicable rate with respect to dividends on our common stock. U.S. backup withholding generally will not apply to a non-U.S. holder who provides a properly executed IRS Form W-8BEN or W-8BEN-E or otherwise establishes an exemption.

Information reporting and backup withholding will generally apply to the proceeds of a disposition of our common stock by a non-U.S. holder effected by or through the U.S. office of any broker, U.S. or foreign, unless the holder certifies its status as a non-U.S. holder and satisfies certain other requirements, or otherwise establishes an exemption. Generally, information reporting and backup withholding will not apply to a payment of disposition proceeds to a non-U.S. holder where the transaction is effected outside the United States through a non-U.S. office of a broker. However, for information reporting purposes, dispositions effected through a non-U.S. office of a broker with substantial U.S. ownership or operations generally will be treated in a manner similar to dispositions effected through a U.S. office of a broker. Non-U.S. holders should consult their own tax advisors regarding the application of the information reporting and backup withholding rules to them.

Copies ofthese information returns may be made available to the tax authorities ofin the country in which the non-U.S. holder resides or is incorporated underestablished. Payments of dividends to a non-U.S. holder generally will not be subject to backup withholding if the provisionsnon-U.S. holder establishes an exemption by properly certifying its non-U.S. status on an IRS Form W-8BEN or IRS Form W-8BEN-E (or other applicable or successor form).

Payments of the proceeds from a sale or other disposition by a non-U.S. holder of our Common Stock effected by or through a U.S. office of a specific treatybroker generally will be subject to information reporting and backup withholding (at the applicable rate, which is currently 24%) unless the non-U.S. holder establishes an exemption by properly certifying its non-U.S. status on an IRS Form W-8BEN or agreement.IRS Form W-8BEN-E, as applicable (or other applicable or successor form) and certain other conditions are met. Information reporting and backup withholding generally will not apply to any payment of the proceeds from a sale or other disposition of our Common Stock effected outside the U.S. by a non-U.S. office of a broker. However, unless such broker has documentary evidence in its records that the non-U.S. holder is not a United States person and certain other conditions are met, or the non-U.S. holder otherwise establishes an exemption, information reporting will apply to a payment of the proceeds of the disposition of our Common Stock effected outside the U.S. by such a broker if it has certain relationships within the U.S.

 

Backup withholding is not an additional tax. Any amounts withheld underRather, the backup withholding rules from a payment to a non-U.S. holder may be allowed as a credit against the non-U.S. holder’s U.S. federal income tax liability if any, and(if any) of persons subject to backup withholding will be reduced by the amount of tax withheld. If backup withholding results in an overpayment of taxes, a refund may entitle such holder to a refund,be obtained, provided that the required information is timely furnished to the IRS.

 

Foreign accountsAdditional Withholding Requirements under FATCA

 

TheSections 1471 through 1474 of the Code, generally imposesand the U.S. Treasury regulations and administrative guidance issued thereunder (“FATCA”), impose a U.S. federal30% withholding tax on any dividends on our Common Stock and, subject to the proposed U.S. Treasury regulations discussed below, on proceeds from sales or other dispositions of 30% on dividends and the gross proceeds of a dispositionshares of our common stockCommon Stock, if paid to a “foreign financial institution” (as specificallyor a “non-financial foreign entity” (each as defined for this purpose)in the Code) (including, in some cases, when such foreign financial institution or non-financial foreign entity is acting as an intermediary), unless (i) in the case of a foreign financial institution, such institution enters into an agreement with the U.S. government to among other things, withhold on certain payments, and to collect and provide to the U.S. tax authorities substantial information regarding U.S. account holders of such institution (which may includeincludes certain equity and debt holders of such institution, as well as certain account holders that are foreignnon-U.S. entities with U.S. owners), (ii) in the case of a non-financial foreign entity, such entity certifies that it does not have any “substantial United States owners” (as defined in the Code) or provides the applicable withholding agent with a certification identifying the direct and indirect substantial United States owners of the entity (in either case, generally on an IRS Form W-8BEN-E), or (iii) the foreign financial institution or non-financial foreign entity otherwise qualifies for an exemption from these rules and provides appropriate documentation (such as an IRS Form W-8BEN-E). Foreign financial institutions located in jurisdictions that have an intergovernmental agreement with the United StatesU.S. governing these withholding and reporting requirementsrules may be subject to different rules. This U.S. federal withholding tax of 30% also applies to dividends and the gross proceeds of a disposition of our common stock paid to a non-financial foreign entity, unless such entity provides the withholding agent with either a certification that it does not have any substantial direct or indirect U.S. owners or information regarding substantial direct and indirect U.S. owners of the entity. The withholding tax described above will not apply if the foreign financial institution or non-financial foreign entity otherwise qualifies for an exemption from the rules. The withholding provisions described above currently apply to dividends on our common stock and will apply with respect to gross proceeds of a sale or other disposition of our common stock on or after January 1, 2019. Under certain circumstances, a non-U.S. holder might be eligible for refunds or credits of such taxes. While gross proceeds from a sale or other disposition of our Common Stock paid after January 1, 2019, would have originally been subject to withholding under FATCA, proposed U.S. Treasury regulations provide that such payments of gross proceeds do not constitute withholdable payments. Taxpayers may generally rely on these proposed U.S. Treasury regulations until they are revoked or final U.S. Treasury regulations are issued. Non-U.S. holders are encouraged to consult with their own tax advisors regarding the possible implicationseffects of the legislationFATCA on theiran investment in our common stock.Common Stock. The proposed U.S. Treasury regulations, which may be relied upon pending the adoption of final U.S. Treasury regulations, have indefinitely suspended the withholding tax on gross proceeds. Consequently, FATCA withholding on gross proceeds paid from the sale or other disposition of our Common Stock is not expected to apply.

 

EACH PROSPECTIVE INVESTOR SHOULD CONSULT ITS OWN TAX ADVISOR REGARDINGINVESTORS CONSIDERING THE TAX CONSEQUENCES OF PURCHASING, HOLDING AND DISPOSINGPURCHASE OF OUR COMMON STOCK INCLUDINGSHOULD CONSULT WITH THEIR OWN TAX ADVISORS REGARDING THE CONSEQUENCESAPPLICATION OF THE U.S. FEDERAL INCOME TAX LAWS (INCLUDING ANY POTENTIAL FUTURE CHANGES THERETO) TO THEIR PARTICULAR SITUATIONS AND THE APPLICABILITY AND EFFECT OF ANY RECENTLY ENACTED CHANGE IN APPLICABLE LAW, AS WELL ASOTHER TAX CONSEQUENCES ARISING UNDER ANY STATE, LOCAL, NON-U.S. ORLAWS, INCLUDING U.S. FEDERAL NON-INCOMEESTATE AND GIFT TAX LAWS.LAWS AND ANY U.S. STATE OR LOCAL OR NON-U.S. TAX LAWS, AND TAX TREATIES.

UnderwritingDESCRIPTION OF SECURITIES

The following summary of the material terms of our shares of Common Stock is not intended to be a complete summary of the rights and preferences of such securities, and is qualified by reference to the Second Amended and Restated Certificate of Incorporation of the Company, as amended (the “Charter”) and our bylaws, which are exhibits to the registration statement of which this prospectus is a part. We urge you to read each of our Charter and our bylaws for a complete description of the rights and preferences of our shares of Common Stock.

On October 25, 2022, the holders of approximately 88.2% of the voting power of the Company approved by written consent amendments to the Company’s Amended and Restated Certificate of Incorporation to effect the Reverse Stock Split.

On October 12, 2023, the Company filed a Certificate of Amendment to its Charter with the Delaware Secretary of State to effect the Reverse Stock Split. The Certificate of Amendment filed by the Company with the Delaware Secretary of State on October 12, 2023 took effect October 16, 2023 and, among other things, (i) effected the Reverse Stock Split; and (ii) changed the total number of shares of all classes of stock which the Company shall have authority to issue to 155,000,000 shares, consisting of (a) 150,000,000 shares of Common Stock and (b) 5,000,000 shares of Preferred Stock.

Immediately after the filing of the Certificate of Amendment on October 12, 2023, the Company filed the Charter with the Delaware Secretary of State, with an effective date of October 16, 2023, to, among other things, (i) eliminate certain provisions related to the Preferred Stock as a result of the elimination of certain classes of Preferred Stock; (ii) remove provisions providing for action by written consent of stockholders; (iii) include a waiver of the corporate opportunity doctrine; (iv) make certain modifications to the election and removal of directors of the Company; (v) adopt Delaware as the exclusive forum for certain stockholder litigation; and (vi) increase the total number of shares of all classes of stock which the Company shall have authority to issue 550,000,000 shares, consisting of (a) 500,000,000 shares of Common Stock and (b) 50,000,000 shares of Preferred Stock.

Authorized and Outstanding Stock

 

We are authorized to issue a total of 550,000,000 shares of stock, consisting of (i) 500,000,000 shares of Common Stock, par value $0.01 per share, and (ii) 50,000,000 shares of Preferred Stock, par value $0.01 per share.

The number of authorized shares of Common Stock or Preferred Stock may be increased or decreased (but not below the number of shares thereof then outstanding plus the number reserved for issuance upon the exercise, conversion or exchange of outstanding securities) by the affirmative vote of the majority of the voting power of the outstanding shares of stock of the Company entitled to vote generally on the election of directors, voting as a single class, irrespective of the provisions of Section 242(b)(2) of the DGCL (or any successor provision thereto), and no vote of the holders of either Common Stock or Preferred Stock voting separately as a class or series shall be required therefor.

Common Stock

Voting Power

Except as may otherwise be provided in our Charter, in a preferred stock designation or by applicable law, each stockholder shall be entitled to one vote for each share of Common Stock held by that stockholder. Except as may otherwise be provided in our Charter (including any preferred stock designation), the holders of shares of Common Stock shall have the exclusive right to vote for the election of directors and on all other matters upon which stockholders are entitled to vote.

Notwithstanding the foregoing, except as otherwise required by applicable law, holders of Common Stock, as such, shall not be entitled to vote on any amendment to our Charter (including any preferred stock designation) that relates solely to the terms of one or more outstanding series of Preferred Stock if the holders of such affected series are entitled, either separately or together with the holders of one or more other such class or series, to vote thereon pursuant to our Charter (including any preferred stock designation) or pursuant to the DGCL.

Dividends

Subject to the prior rights and preferences, if any, applicable to shares of Preferred Stock or any class or series thereof, and subject to the right of participation, if any, of the holders of Preferred Stock in any dividends, the holders of shares of Common Stock shall be entitled to receive ratably in proportion to the number of shares of Common Stock held by them such dividends and distributions (payable in cash, stock or otherwise), if any, as may be declared thereon by the Board at any time and from time to time out of any funds of the Company legally available therefor.

Liquidation, Dissolution and Winding Up

In the event of any voluntary or involuntary liquidation, dissolution or winding-up of the Company, after distribution in full of the preferential amounts, if any, to be distributed to the holders of shares of Preferred Stock or any class or series thereof, and subject to the right of participation, if any, of the holders of Preferred Stock in any dividends, the holders of shares of Common Stock shall be entitled to receive all of the remaining assets of the Company available for distribution to its stockholders, ratably in proportion to the number of shares of Common Stock held by them. A liquidation, dissolution or winding-up of the Company shall not be deemed to be occasioned by or to include any consolidation or merger of the Company with or into any other corporation or corporations or other entity or a sale, lease, exchange or conveyance of all or a part of the assets of the Company.

Preemptive or Other Rights

The holders of our Common Stock have no preemptive, subscription, redemption or conversion rights.

Election of Directors

Except as otherwise required by law or as otherwise provided in any certificate of designation for any series of Preferred Stock, the holders of Common Stock will possess all voting power for the election of our directors and all other matters requiring stockholder action. Cumulative voting is prohibited. Holders of Common Stock are entitled to one vote per share on matters to be voted on by stockholders.

Series D Preferred Stock and Series D PIPE Warrants

In connection with the Series D PIPE, the Company issued approximately 17,376 shares of Series D Preferred Stock, 3,475,250 Series D A Warrants and 3,475,250 Series D B Warrants.

The Series D Preferred Stock have a stated value of $1,000 per share and are convertible to shares of Common Stock at a conversion price of $5.00 per share. The Series D PIPE Warrants are exercisable at a price of $6.00 per share, subject to adjustments as provided under the terms of the Series D PIPE Warrants. The Series D PIPE Warrants are exercisable at any time until the expiration thereof, except that the Series D PIPE Warrants cannot be exercised by a Series D PIPE Investor if, after giving effect thereto, such Series D PIPE Investor would beneficially own more than 4.99% (the “Maximum Percentage”) of the outstanding shares of Common Stock, which Maximum Percentage may be increased or decreased by the Series D PIPE Investor, upon written notice to the Company, to any specified percentage not in excess of 9.99%. The Series D A Warrants have a term of five years from the date of issuance, and the Series D B Warrants have a term of one year from the date of issuance.

Subject to limited exceptions, a Series D PIPE Investor will not have the right to convert any portion of their Series D Preferred Stock if such Series D PIPE Investor, together with its affiliates, would beneficially own in excess of 4.99% (or up to 9.99% at the election of the holder) of the number of shares of Common Stock outstanding immediately after giving effect to such conversion. Such beneficial ownership limitation may only be modified, amended or waived with the written consent of both the Company and the security holder.

On November 13, 2023, O’Neill Trust delivered notice to the Company of the exercise of Series D B Warrants to purchase 2,000,000 shares of Common Stock at an exercise price of $6.00 per share for total proceeds to the Company of $12 million (the “Warrant Exercise”).

In connection with the Warrant Exercise, O’Neill Trust entered into an underwriting agreement dated [__]with the Company pursuant to which it amended the terms of each of its Series D PIPE Warrants to increase the Maximum Percentage from 9.99% to 25% and gave notice to the Company that it was increasing its beneficial ownership limitation to 25% with respect to each of its remaining warrants. The beneficial ownership limitation on the Series D Preferred Stock remains at 4.99%, 2018,subject to increase to 9.99% by O’Neill Trust upon written notice to the Company.

Registration Rights Agreement

In connection with Roth Capital Partners, LLC,the Merger Closing, we entered into a registration rights agreement with the Series D PIPE Investors pursuant to which the Company agreed to submit to or file with the SEC, within 45 calendar days after the Merger Closing Date, a registration statement registering the resale of the shares of Common Stock underlying the Series D Preferred Stock and Series D PIPE Warrants (the “PIPE Resale Registration Statement”), and the Company agreed to use its best efforts to have the PIPE Resale Registration Statement declared effective as promptly as possible after the filing thereof but no later than ninety (90) calendar days (or one hundred twenty (120) calendar days if the SEC notifies the Company that it will review the PIPE Resale Registration Statement) following the Merger Closing Date.

Series E PIPE

To fund the Exok Option Purchase, the Company entered into a securities purchase agreement with the Series E PIPE Investor on August 15, 2023, pursuant to which the Series E PIPE Investor agreed to purchase, and the Company agreed to sell to the Series E PIPE Investor, for an aggregate of $20.0 million, securities consisting of (i) 39,614 shares of Common Stock, (ii) 20,000 shares of Series E Preferred Stock, par value $0.01 per share, with a stated value of $1,000 per share, convertible into shares of Common Stock at a conversion price of $5.00 per share and (iii) Series E PIPE Warrants to purchase 8,000,000 shares of Common Stock, each at an exercise price of $6.00 per share, in the Series E PIPE.

The Series E PIPE Warrants are exercisable at a price $6.00 per share, subject to adjustments as provided under the terms of the Series E PIPE Warrants. The Series E PIPE Warrants will be exercisable at any time on or after the closing of the Series E PIPE until the expiration thereof, except that the Series E PIPE Warrants cannot be exercised by the Series E PIPE Investor if, after giving effect thereto, the Series E PIPE Investor would beneficially own more than 4.99% (or up to 9.99% at the election of the Series E PIPE Investor) of the outstanding shares of Common Stock. Such beneficial ownership limitation may only be modified, amended or waived with the written consent of both the Company and the security holder. In connection with the Warrant Exercise, O’Neill Trust entered into an agreement with the Company pursuant to which it amended the terms of each of its Series E PIPE Warrants to increase the beneficial ownership limitation from 9.99% to 25% and gave notice to the Company that it was increasing its beneficial ownership limitation to 25% with respect to each of its remaining warrants. The beneficial ownership limitation on the Series E Preferred Stock remains at 4.99%, subject to increase to 9.99% by O’Neill Trust upon written notice to the Company.

The Series E A Warrants have a term of five years from the date of issuance, and the Series E B Warrants have a term of one year from the date of issuance.

Series E Registration Rights Agreement

In connection with the Series E PIPE, we entered into a registration rights agreement with the Series E PIPE Investor, pursuant to which the Company agreed to submit to or file with the SEC, within the later of (i) 45 calendar days after the closing of the Series E PIPE or (ii) 45 days after the SEC declares the PIPE Resale Registration Statement effective, a registration statement registering the resale of the shares of Common Stock underlying the Series E Preferred Stock and Series E PIPE Warrants (the “Series E Registration Statement”), and the Company agreed to use its best efforts to have the Series E Registration Statement declared effective as promptly as possible after the filing thereof but no later than ninety (90) calendar days or one hundred twenty (120) calendar days if the SEC notifies the Company that it will review the Series E Registration Statement.

Exok Warrants

In connection with the Exok Option Purchase, the Company issued equity consideration to certain affiliates of Exok, consisting of (i) 670,499 shares of Common Stock and (ii) Exok Warrants providing the right to purchase 670,499 shares of Common Stock at $7.43. The Exok Warrants are exercisable at any time on or after the closing of the Exok Option Purchase until the expiration thereof, except that the Exok Warrants cannot be exercised by Exok if, after giving effect thereto, Exok would beneficially own more than 4.99% (or up to 9.99% at the election of Exok) of the outstanding shares of Common Stock. Such beneficial ownership limitation may only be modified, amended or waived with the written consent of both the Company and the security holder.

The Exok Warrants have a term of five years from the date of issuance.

Transfer Agent and Registrar

The transfer agent for our Common Stock is VStock Transfer, LLC. The transfer agent’s telephone number and address is (212) 828-8436 and 18 Lafayette Place, Woodmere, NY 11598.

RESTRICTIONS ON RESALE OF SECURITIES

Rule 144

Pursuant to Rule 144 of the Securities Act (“Rule 144”), a person who has beneficially owned restricted shares of our Common Stock for at least six months would be entitled to sell their securities, provided that (i) such person is not deemed to have been one of our “affiliates” at the time of, or at any time during the three months preceding, a sale, (ii) we are subject to the Exchange Act periodic reporting requirements for at least 90 days before the sale and (iii) we have filed all required reports under Section 13 or 15(d) of the Exchange Act during the 12 months (or such shorter period as we were required to file reports) preceding the sale. After a one-year holding period, assuming we remain subject to the Exchange Act reporting requirements, such a person may sell their securities without regard to clause (iii) in the prior sentence.

Persons who have beneficially owned restricted shares of our Common Stock for at least six months but who are our affiliates at the time of, or at any time during the three months preceding, a sale, would be subject to additional restrictions, by which such person would be entitled to sell within any three-month period only a number of securities that does not exceed the greater of:

one percent (1%) of the total number of shares of Common Stock then outstanding; or

the average weekly reported trading volume of the Common Stock during the four calendar weeks preceding the filing of a notice on Form 144 with respect to the sale.

Sales by our affiliates under Rule 144 are also limited by manner of sale provisions and notice requirements and to the availability of current public information about us.

UNDERWRITING

Truist Securities, Inc. is acting as the sole book-running manager and as the representative forof the underwriters named below. Subject toUnder the terms and subject to the conditions of thecontained in an underwriting agreement, which will be filed as an exhibit to the underwriters named below have agreed to purchase, andregistration statement of which this prospectus forms a part, we have agreed to sell to them,each of the underwriters named below the following number of shares common stock at the public offering price, less the underwriting discounts and commissions, as set forth on the cover page of this prospectus and as indicated below:Common Stock shown opposite its name:

 

Underwriter

Underwriters
 

Number of

Shares

Roth Capital Partners, LLC

Truist Securities, Inc.
 

[__]

TotalKeyBanc Capital Markets Inc. [__]
Clear Street LLC
Johnson Rice & Company L.L.C.
Total:

All of the shares to be purchased by the underwriters will be purchased from us.

 

The underwriting agreement provides that the obligations of the underwriters to pay for and accept delivery of the shares of common stock offered by this prospectus are subject to various conditions and representations and warranties, including the approval of certain legal matters by their counsel and other conditions specified in the underwriting agreement. The shares of common stock are offered by the underwriters, subject to prior sale, when, as and if issued to and accepted by them. The underwriters reserve the right to withdraw, cancel or modify the offer to the public and to reject orders in whole or in part. The underwriters are obligated to take and pay forpurchase all of the shares of common stock offered byCommon Stock in this prospectusoffering if any such shares of common stock are taken,purchased, other than those shares of common stock and warrants covered by the over-allotmentunderwriters’ option described below.

Over-Allotment Option

We have granted to the underwriters an option, exercisable no later than 30 calendar days after the effective date of the registration statement, to purchase up to an additional [__] shares of common stock (15% of the shares of common stock sold in this offering) from us to cover over-allotments, if any, at a price per share of common stock of $[__], less the underwriting discounts and commissions. The underwriters may exercise this option only to cover over-allotments made in connection with this offering. If the underwriters exercise this option in whole or in part, then the underwriters will be severally committed,described below, subject to the satisfaction of the conditions describedcontained in the underwriting agreement, to purchase these additional shares of common stock. If any additional shares of common stock are purchased, the underwriters will offer the additional shares of common stock on the same terms as those on which the shares of common stock are being offered hereby.including that:

 

the representations and warranties made by us to the underwriters are true;

Discounts and Commissions

there is no material change in our business or the financial markets; and

we deliver customary closing documents to the underwriters.

 

The representative of the underwriters has advised us that the underwriters propose to offer the shares of common stockCommon Stock directly to the public at the initial public offering price per share set forth on the cover page of this prospectus. Theprospectus and to selected dealers, which may include the underwriters, may offer shares to securities dealers at thatsuch offering price less a selling concession not in excess of not more than $[__]$ per share. After the initial offering, to the public,representative may change the public offering price and other selling termsterms. Sales of shares made outside of the United States may be changedmade by affiliates of the representative.underwriters.

Discounts, Commissions and Expenses

 

The following table summarizes the public offering price, underwriting discounts and commissions and proceeds before expenseswe will pay to usthe underwriters in connection with this offering. These amounts are shown assuming both no exercise and full exercise byof the underwriters’ option to purchase additional shares. The underwriting fee is the difference between the initial price to the public and the amount the underwriters of their over-allotment option:

pay to us for the shares.

 

  Per Share  TotalTotal Without Over- Allotment
With No Exercise  With Full
Exercise
Total With Over-AllotmentNo ExerciseWith Full Exercise 
Public offering priceUnderwriting Discounts and Commissions paid by us $[__]  $[__]  $[__]
Underwriting discounts and commissions ([__]%)$[__]  $[__]$[__]
Proceeds, before expenses, to us$[__]$[__]$[__] 

 

We have also agreed to payestimate that the reasonable out of pocket expenses of the underwriters relating to the offering, including the underwriters’ legal fees incurred in connection with this offering, in an amount up to $150,000.

We estimate the expenses of this offering payable by us, not including underwriting discounts and commissions, will be approximately $[__]$ .

 

Representative’s Warrants

Upon closing of this offering,In addition to the underwriting discounts and commissions to be paid by us, we have agreed to issuereimburse the underwriters for certain of their out-of-pocket expenses incurred in connection with this offering, including expenses of counsel to the representativeunderwriters incurred in connection with any required review of the offering by the Financial Industry Regulatory Authority (including any filing fees in connection therewith) together with certain other fees, in an aggregate amount not greater than $          .

Option to Purchase Additional Shares

We have granted the underwriters as compensation warrantsan option exercisable for 30 days after the date of the underwriting agreement, to purchase a numberup to additional shares at the public offering price less underwriting discounts and commissions. To the extent that this option is exercised, each underwriter will be obligated, subject to certain conditions, to purchase its pro rata portion of these additional shares based on the underwriter’s underwriting commitment in the offering as indicated in the table at the beginning of this “Underwriting” section.

Lock-Up Agreements

We and all of our directors and executive officers, and our affiliate shareholders owning in the aggregate approximately % of our shares of common stock equalprior to 8%this offering, have agreed that, without the prior written consent of Truist Securities, Inc. we and they will not directly or indirectly, (1) offer for sale, sell, issue, contract to sell, pledge or otherwise dispose of (or enter into any transaction or device that is designed to, or could be expected to, result in the aggregate number ofdisposition by any person at any time in the future of) any shares of our common stock or other securities or securities convertible into or exchangeable for our common stock or other securities (other than shares sold in this public offering,offering), or the Representative’s Warrants. The Representative’s Warrants will be exercisable at a per share exercise price equalwith respect to 115% of the public offering price per share of theus, sell or grant options, rights or warrants with respect to any shares of our common stock sold in this offering. The Representative’s Warrants are exercisable ator other securities or securities convertible into or exchangeable for our common stock or other securities, (2) enter into any time and from timeswap or other derivatives transaction that transfers to time,another, in whole or in part, during the four-year period commencing one year from the effective dateany of the economic benefits or risks of ownership of such shares of our common stock or other securities, whether any such transaction described in clause (1) or (2) above is to be settled by delivery of our common stock or other securities, in cash or otherwise, (3) requested and market conditions at the time securities or securities convertible, exercisable or exchangeable into our common stock or other securities, (4) file or cause to be filed a registration statement, relatedincluding any amendments, with respect to this offering.

The Representative’s Warrants and the registration of any shares of our common stock underlyingor other securities or securities convertible, exercisable or exchangeable into our common stock or other securities (other than with respect to the Representative’s Warrants have been deemed compensation by FINRA and are, therefore, subject toCompany, any registration statement on Form S-8), (5) establish or increase a 180-day lock-up pursuant to FINRA Rule 5110(g)(1). The representative,put equivalent position or permitted assignees under such rule, may not sell, transfer, assign, pledge,liquidate or hypothecate the Representative’s Warrants or thedecrease a call equivalent position in securities underlying the Representative’s Warrants, nor will the representative engage in any hedging, short sale, derivative, put, or call transaction that would result in the effective economic disposition of the Representative’s WarrantsCompany or (6) publicly disclose the underlying sharesintention to do any of common stockthe foregoing for a period of 18090 days from the effective date of the registration statement. Additionally, the Representative’s Warrants may not be sold transferred, assigned, pledged or hypothecated for a 180-day period following the effective date of the registration statement except to any underwriter and selected dealer participating(or 60 days in the offering and their bona fide officers or partners. The Representative’s Warrants will provide for adjustment in the number and price of the Representative’s Warrants and the shares of common stock underlying such Representative’s Warrants in the event of recapitalization, merger, stock split or other structural transaction.

NASDAQ Listing

We expect that our common stock will be approved for listing on The Nasdaq Capital Market under the symbol “WIZD” upon completion of this offering, subject to official notice of issuance.

Lock-Up Agreements

We and eachcase of our directors and officers have agreed, for a period of 180 daysaffiliate shareholders) after the date of this prospectus supplement.

Truist Securities, Inc., in its sole discretion, may release the Common Stock and other securities subject to certain exceptions,the lock-up agreements described above in whole or in part at any time with or without notice. When determining whether or not to directly or indirectly:

issue (in the case of us), offer, pledge, sell, contract to sell, sell any option or contract to purchase, purchase any option or contract to sell, grant any option, right or warrant to purchase, lend or otherwise transfer or dispose of any shares of our common stock beneficially owned by them or other capital stock or any securities beneficially owned by them that are convertible into or exercisable or exchangeable for our common stock or other capital stock; or
in the case of us, file or cause the filing of any registration statement under the Securities Act with respect to any shares of our common stock or other capital stock or any securities convertible into or exercisable or exchangeable for our common stock or other capital stock other than a Form S-8 Registration Statement to cover shares and interest granted under the Company’s equity incentive plans; or
in the case of us, complete any offering of our debt securities, other than entering into a line of credit with a traditional bank; or
enter into any swap or other agreement, arrangement, hedge or transaction that transfers to another, in whole or in part, directly or indirectly, any of the economic consequences of ownership of our common stock or other capital stock or any securities convertible into or exercisable or exchangeable for our common stock or other capital stock, whether any transaction described in any of the foregoing bullet points is to be settled by delivery of our common stock or other capital stock, other securities, in cash or otherwise, or publicly announce an intention to do any of the foregoing.

Price Stabilization, Short Positionsrelease Common Stock and Penalty Bids

In connection with this offering,other securities from lock-up agreements, Truist Securities, Inc. will consider, among other factors, the underwriters may engage in transactions that stabilize, maintain or otherwise affectholder’s reasons for requesting the price of our common stock. Specifically, the underwriters may over-allot in connection with this offering by selling more shares than are set forth on the cover page of this prospectus. This creates a short position in our common stock for its own account. The short position may be either a covered short position or a naked short position. In a covered short position,release, the number of shares of common stock over-allotted byCommon Stock and other securities for which the underwritersrelease is not greater thanbeing requested and market conditions at the number of shares of common stock that they may purchase in the over-allotment option. In a naked short position, the number of shares of common stock involved is greater than the number of shares common stock in the over-allotment option. To close out a short position, the underwriters may electtime, subject to exercise all or part of the over-allotment option. The underwriters may also elect to stabilize the price of our common stock or reduce any short position by bidding for, and purchasing, common stock in the open market.customary exceptions.

 

The underwriters may also impose a penalty bid. This occurs when a particular underwriter or dealer repays selling concessions allowed to it for distributing shares of common stock in this offering because the underwriter repurchases the shares of common stock in stabilizing or short covering transactions.

Finally, the underwriters may bid for, and purchase, shares of our common stock in market making transactions, including “passive” market making transactions as described below.

These activities may stabilize or maintain the market price of our common stock at a price that is higher than the price that might otherwise exist in the absence of these activities. The underwriters are not required to engage in these activities, and may discontinue any of these activities at any time without notice. These transactions may be effected on NASDAQ, in the over-the-counter market, or otherwise.

In connection with this offering, the underwriters and selling group members, if any, or their affiliates may engage in passive market making transactions in our common stock immediately prior to the commencement of sales in this offering, in accordance with Rule 103 of Regulation M under the Exchange Act. Rule 103 generally provides that:

a passive market maker may not effect transactions or display bids for our common stock in excess of the highest independent bid price by persons who are not passive market makers;
net purchases by a passive market maker on each day are generally limited to 30% of the passive market maker’s average daily trading volume in our common stock during a specified two-month prior period or 200 shares, whichever is greater, and must be discontinued when that limit is reached; and
passive market making bids must be identified as such.

Indemnification

 

We have agreed to indemnify the underwriters against certain liabilities, relating to the offering arisingincluding liabilities under the Securities Act, and the Exchange Act, liabilities arising from breaches of some or all of the representations and warranties contained in the underwriting agreement, and to contribute to payments that the underwriters may be required to make for these liabilities.

 

Stabilization, Short Positions and Penalty Bids

In connection with this offering, the underwriters may engage in stabilizing transactions, overallotment transactions, syndicate covering transactions and penalty bids or purchases for the purpose of pegging, fixing or maintaining the price of the Common Stock, in accordance with Regulation M under the Exchange Act.

Stabilizing transactions permit bids to purchase the underlying security under specified circumstances.

Overallotment transactions involve sales by the underwriters of shares in excess of the number of shares the underwriters are obligated to purchase in the offering, which creates the syndicate short position. This short position may be either a covered short position or a naked short position. In a covered short position, the number of shares involved in the sales made by the underwriters in excess of the number of shares they are obligated to purchase is not greater than the number of shares that they may purchase by exercising their option to purchase additional shares. In a naked short position, the number of shares involved is greater than the number of shares in their option to purchase additional shares. The underwriters may close out any short position by either exercising their option to purchase additional shares and/or purchasing shares in the open market. In determining the source of shares to close out the short position, the underwriters will consider, among other things, the price of shares available for purchase in the open market as compared to the price at which they may purchase shares through their option to purchase additional shares. A naked short position is more likely to be created if the underwriters are concerned that there could be downward pressure on the price of the shares in the open market after pricing that could adversely affect investors who purchase in the offering.

Syndicate covering transactions involve purchases of the Common Stock in the open market after the distribution has been completed in order to cover syndicate short positions.

Penalty bids permit the representative to reclaim a selling concession from a syndicate member when the Common Stock originally sold by the syndicate member is purchased in a stabilizing or syndicate covering transaction to cover syndicate short positions.

Neither we nor the underwriters make any representation or prediction as to the effect that the transactions described above may have on the prices of our securities. These transactions may occur on any trading market. If any of these transactions are commenced, they may be discontinued without notice at any time.

Relationships with Underwriters

Some of the underwriters and their affiliates have engaged, and may from time to time in the future engage, in transactions with, and perform services for, us, such as other commercial banking and lending services, including as a future lender under our revolving credit facility, investment banking and financial advisory services, fairness opinions and other similar services, including those that may be provided in connection with any acquisitions or investments we may make, for which they have received, or may in the future receive, customary compensation. Additionally, in the ordinary course of their various business activities, the underwriters and their respective affiliates may make or hold a broad array of investments and actively trade debt and equity securities (or related derivative securities) and financial instruments (including bank loans) for their own account and for the accounts of their customers and may at any time hold long and short positions in such securities and instruments. Such investment and securities activities may involve our securities and instruments.

Electronic Offer, Sale and Distribution of Shares

 

A prospectus in electronic format may be made available on a websitewebsites or through other online services maintained by one or more of the underwriters and/or selling group members if any, participating in this offering.offering, or by their affiliates. In those cases, prospective investors may view offering terms online and, depending upon the particular underwriter or selling group member, prospective investors may be allowed to place orders online. In addition, one or more of the underwriters participating in this offering may distribute prospectuses electronically. The underwriters may agree with us to allocate a specific number of shares to underwriters and selling group members for sale to their online brokerage account holders. InternetAny such allocation for online distributions will be allocatedmade by the representative of the underwriters to underwriters and selling group members that may make internet distributions on the same basis as other allocations. In connection with the offering, the underwriters or syndicate members may distribute prospectuses electronically. No forms of electronic prospectus other than prospectuses that are printable as Adobe® PDF will be used in connection with this offering.

The underwriters have informed us that they do not intend to confirm sales to accounts over which they exercise discretionary authority in excess of five percent of the total number of shares of common stock offered by them.

Other than the prospectus in electronic format, the information on any underwriters’underwriter’s or selling group member’s website and any information contained in any other website maintained by an underwriter or selling group member is not part of the prospectus or the registration statement of which this prospectus isforms a part, has not been approved and/or endorsed by us or any underwriter or selling group member in its capacity as underwriter or selling group member and should not be relied upon by investors.

 

Selling Restrictions

No action has been taken in any jurisdiction (except in the United States) that would permit a public offering of our common stock, or the possession, circulation or distribution of this prospectus or any other material relating to us or our common stock in any jurisdiction where action for that purpose is required. Accordingly, our common stock may not be offered or sold, directly or indirectly, and none of this prospectus or any other offering material or advertisements in connection with our common stock may be distributed or published, in or from any country or jurisdiction, except in compliance with any applicable rules and regulations of any such country or jurisdiction.

 

European Economic Area

 

In relation to each Member State of the European Economic Area which has implemented the Prospectus Directive, each referred to as(each a Relevant Member State, with effect from and includingState), no shares have been offered or will be offered pursuant to the date on which the Prospectus Directive is implemented in that Relevant Member State, or the Relevant Implementation Date, our securities will not be offeredoffering to the public in that Relevant Member State prior to the publication of a prospectus in relation to our securities thatthe shares which has been approved by the competent authority in that Relevant Member State or, where appropriate, approved in another Relevant Member State and notified to the competent authority in that Relevant Member State, all in accordance with the Prospectus Directive,Regulation, except that with effect from and including the Relevant Implementation Date, an offer of our securitiesshares may be madeoffered to the public in that Relevant Member State at any time:

 

to any legal entity that is a qualified investor as defined in the Prospectus Directive;
to fewer than 100 or, if the Relevant Member State has implemented the relevant provision of the 2010 PD Amending Directive, 150 natural or legal persons (other than qualified investors as defined in the Prospectus Directive), as permitted under the Prospectus Directive, subject to obtaining the prior consent of the manager for any such offer; or
in any other circumstances which do not require the publication by the issuer of a prospectus pursuant to Article 3(2) of the Prospectus Directive,

(a) to any legal entity which is a qualified investor as defined under Article 2 of the Prospectus Regulation;

(b) to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the Prospectus Regulation), subject to obtaining the prior consent of representatives for any such offer; or

(c) in any other circumstances falling within Article 1(4) of the Prospectus Regulation,

 

provided that no such offer of the securitiesshares shall require the issuerus or any underwriterof the representatives to publish a prospectus pursuant to Article 3 of the Prospectus Directive.Regulation or supplement a prospectus pursuant to Article 23 of the Prospectus Regulation and each person who initial acquires any shares or to whom any offer is made will be deemed to have represented, warranted and agreed to and with each of the underwriters and us that it is a qualified investor within the meaning of Article 2 of the Prospectus Regulation.

The Company, the underwriters and their affiliates will rely upon the truth and accuracy of the foregoing representation, warranty and agreement.

 

For the purposes of this provision, the expression an “offer of securities to the public” in relation to any securitiesthe shares in any Relevant Member State means the communication in any form and by any means of sufficient information on the terms of the offer and securitiesany shares to be offered so as to enable an investor to decide to purchase or subscribe securities, as the same may be varied in that Relevant Member State byfor any measure implementing the Prospectus Directive in that Relevant Member Stateshares, and the expression “Prospectus Directive”Regulation” means Directive 2003/71/EC (and amendments thereto, includingRegulation (EU) 2017/1129.

We have not authorized and do not authorize the 2010 PD Amending Directive,making of any offer of shares through any financial intermediary on their behalf, other than offers made by the underwriters with a view to the extent implementedfinal placement of the shares as contemplated in this prospectus supplement. Accordingly, no purchaser of the shares, other than the underwriters, is authorized to make any further offer of the shares on behalf of the Company or the underwriters.

United Kingdom

No shares have been offered or will be offered pursuant to the offering to the public in the Relevant Member State)United Kingdom prior to the publication of a prospectus in relation to the Shares which has been approved by the Financial Conduct Authority, except that the shares may be offered to the public in the United Kingdom at any time:

(a) to any legal entity which is a qualified investor as defined under Article 2 of the UK Prospectus Regulation;

(b) to fewer than 150 natural or legal persons (other than qualified investors as defined under Article 2 of the UK Prospectus Regulation), subject to obtaining the prior consent of the representatives for any such offer; or

(c) in any other circumstances falling within Section 86 of the FSMA,

provided that no such offer of the shares shall require the Issuer or any Manager to publish a prospectus pursuant to Section 85 of the FSMA or supplement a prospectus pursuant to Article 23 of the UK Prospectus Regulation and includeseach person who initial acquires any relevant implementing measureshares or to whom any offer is made will be deemed to have represented, warranted and agreed to and with each of the underwriters and us that it is a qualified investor within the meaning of Article 2 of the UK Prospectus Regulation.

The Company, underwriters and their affiliates will rely upon the truth and accuracy of the foregoing representation, warranty and agreement.

For the purposes of this provision, the expression an “offer to the public” in each Relevant Member Staterelation to the shares in the United Kingdom means the communication in any form and by any means of sufficient information on the terms of the offer and any shares to be offered so as to enable an investor to decide to purchase or subscribe for any shares and the expression “2010 PD Amending Directive”“UK Prospectus Regulation” means Directive 2010/73/EU.Regulation (EU) 2017/1129 as it forms part of domestic law by virtue of the European Union (Withdrawal) Act 2018.

The above selling restriction is in addition to any other selling restrictions set out below.

 

United KingdomHong Kong

The Shares may not be offered or sold by means of any document other than (i) in circumstances which do not constitute an offer to the public within the meaning of the Companies Ordinance (Cap. 32, Laws of Hong Kong), (ii) to “professional investors” within the meaning of the Securities and Futures Ordinance (Cap. 571, Laws of Hong Kong) and any rules made thereunder, or (iii) in other circumstances which do not result in the document being a “prospectus” within the meaning of the Companies Ordinance (Cap. 32, Laws of Hong Kong), and no advertisement, invitation or document relating to the Shares may be issued or may be in the possession of any person for the purpose of issue (in each case whether in Hong Kong or elsewhere), which is directed at, or the contents of which are likely to be accessed or read by, the public in Hong Kong (except if permitted to do so under the laws of Hong Kong) other than with respect to Shares which are or are intended to be disposed of only to persons outside Hong Kong or only to “professional investors” within the meaning of the Securities and Futures Ordinance (Cap. 571, Laws of Hong Kong) and any rules made thereunder.

Singapore

 

This prospectus has not been registered as a prospectus with the Monetary Authority of Singapore. Accordingly, this prospectus and any other document or material in connection with the offer or sale, or invitation for subscription or purchase, of the Shares may not be circulated or distributed, nor may the Shares be offered or sold, or be made the subject of an invitation for subscription or purchase, whether directly or indirectly, to persons in Singapore other than (i) to an institutional investor under Section 274 of the Securities and Futures Act, Chapter 289 of Singapore, or the “SFA,” (ii) to a relevant person, or any person pursuant to Section 275(1A), and in accordance with the conditions, specified in Section 275 of the SFA or (iii) otherwise pursuant to, and in accordance with the conditions of, any other applicable provision of the SFA.

Where the Shares are subscribed or purchased under Section 275 by a relevant person which is: (a) a corporation (which is not an approved prospectusaccredited investor) the sole business of which is to hold investments and the entire share capital of which is owned by one or more individuals, each of whom is an accredited investor; or (b) a trust (where the trustee is not an accredited investor) whose sole purpose is to hold investments and each beneficiary is an accredited investor, shares, debentures and units of shares and debentures of that corporation or the beneficiaries’ rights and interest in that trust shall not be transferable for 6 months after that corporation or that trust has acquired the Shares under Section 275 except: (1) to an institutional investor under Section 274 of the SFA or to a relevant person, or any person pursuant to Section 275(1A), and in accordance with the conditions, specified in Section 275 of the SFA; (2) where no consideration is given for the transfer; or (3) by operation of law.

Notification under Section 309B(1)(c) of the SFA—Solely for the purposes of its obligations pursuant to Sections 309B(1)(a) and 309B(1)(c) of the UK ProspectusSFA, the Company has determined, and hereby notifies all relevant persons (as defined in Section 309A of the SFA) that the shares are “prescribed capital markets products” (as defined in the Securities and Futures (Capital Markets Products) Regulations 2018) and “Excluded Investment Products” (as defined in MAS Notice SFA 04-N12: Notice on the Sale of Investment Products and MAS Notice FAA-N16: Notice on Recommendations on Investment Products)

Notice to Prospective Investors in Switzerland

The shares may not be publicly offered in Switzerland and will not be listed on the SIX Swiss Exchange (“SIX”) or on any other stock exchange or regulated trading facility in Switzerland. This document does not constitute a prospectus within the meaning of, and has been prepared without regard to the disclosure standards for issuance prospectuses under art. 652a or art. 1156 of the Swiss Code of Obligations or the disclosure standards for listing prospectuses under art. 27 ff. of the SIX Listing Rules as implementedor the listing rules of any other stock exchange or regulated trading facility in Switzerland. Neither this document nor any other marketing material relating to the shares or the offering may be publicly distributed or otherwise made publicly available in Switzerland.

Neither this document nor any other offering or marketing material relating to the offering, the Company or the shares have been or will be filed with or approved by any Swiss regulatory authority. In particular, this document will not be filed with, and the offer of shares will not be supervised by, the Swiss Financial Market Supervisory Authority FINMA (FINMA), and the offer of shares has not been and will not be authorized under the EU Prospectus Directive (2003/71/EC)Swiss Federal Act on Collective Investment Schemes (“CISA”). The investor protection afforded to acquirers of interests in collective investment schemes under the CISA does not extend to acquirers of shares.

Japan

The securities have not been and will not be registered under the Financial Instruments and Exchange Law of Japan, or the Financial Instruments and Exchange Law, and each underwriter has agreed that it will not offer or sell any securities, directly or indirectly, in Japan or to, or for the benefit of, any resident of Japan (which term as used herein means any person resident in Japan, including any corporation or other entity organized under the laws of Japan), or to others for re-offering or resale, directly or indirectly, in Japan or to a resident of Japan, except pursuant to an exemption from the registration requirements of, and otherwise in compliance with, the Financial Instruments and Exchange Law and any other applicable laws, regulations and ministerial guidelines of Japan.

Notice to Prospective Investors in Australia

No placement document, prospectus, product disclosure statement or other disclosure document has been lodged with the Australian Securities and Investments Commission (“ASIC”), in relation to the offering. This prospectus supplement does not constitute a prospectus, product disclosure statement or other disclosure document under the Corporations Act 2001 (the “Corporations Act”), and does not purport to include the information required for a prospectus, product disclosure statement or other disclosure document under the Corporations Act.

Any offer in Australia of the securities may only be made to persons (the “Exempt Investors”) who are “sophisticated investors” (within the meaning of section 708(8) of the Corporations Act), “professional investors” (within the meaning of section 708(11) of the Corporations Act) or otherwise pursuant to one or more exemptions contained in section 708 of the Corporations Act so that it is lawful to offer the securities without disclosure to investors under Chapter 6D of the Corporations Act.

The securities applied for by Exempt Investors in Australia must not be offered for sale in Australia in the period of 12 months after the date of allotment under the offering, except in circumstances where disclosure to investors under Chapter 6D of the Corporations Act would not be required pursuant to an exemption under section 708 of the Corporations Act or otherwise or where the offer is pursuant to a disclosure document which complies with Chapter 6D of the Corporations Act. Any person acquiring securities must observe such Australian on-sale restrictions.

This prospectus supplement contains general information only and does not take account of the investment objectives, financial situation or particular needs of any particular person. It does not contain any securities recommendations or financial product advice. Before making an investment decision, investors need to consider whether the information in this prospectus supplement is appropriate to their needs, objectives and circumstances, and, if necessary, seek expert advice on those matters.

Notice to Prospective Investors in the United Arab Emirates

The shares have not been, and are not being, publicly offered, sold, promoted or advertised in the United Arab Emirates (including the Dubai International Financial Centre) other than in compliance with the laws of the United Arab Emirates (and the Dubai International Financial Centre) governing the issue, offering and sale of securities. Further, this prospectus does not constitute a public offer of securities in the United Arab Emirates (including the Dubai International Financial Centre) and is not intended to be a public offer. This prospectus has not been approved under section 21 ofby or filed with the Financial Services and Markets Act 2000 (as amended), or the FSMA, by a person authorized under FSMA. The financial promotions contained in this prospectus are directed at, and this prospectus is only being distributed to, (1) persons who receive this prospectus outsideCentral Bank of the United Kingdom,Arab Emirates, the Securities and (2) persons inCommodities Authority or the United Kingdom who fall within the exemptions under articles 19 (investment professionals) and 49(2)(a) to (d) (high net worth companies, unincorporated associations, etc.) of theDubai Financial Services and Markets Act 2000 (Financial Promotion) Order 2005 (all such persons together being referred to as Relevant Persons). This prospectus must not be acted upon or relied upon by any person who is not a Relevant Person. Any investment or investment activity to which this prospectus relates is available only to Relevant Persons and will be engaged in only with Relevant Persons. This prospectus and its contents are confidential and should not be distributed, published or reproduced (in whole or in part) or disclosed by recipients to any other person that is not a Relevant Person.Authority.

 

Each underwriter has represented, warranted and agreed that:

(a)it has only communicated or caused to be communicated and will only communicate or cause to be communicated any invitation or inducement to engage in investment activity (within the meaning of section 21 of the FSMA in connection with the issue or sale of any of the shares of common stock in circumstances in which section 21(1) of the FSMA does not apply to the issuer; and
(b)it has complied with and will comply with all applicable provisions of the FSMA with respect to anything done by it in relation to the shares of common stock in, from or otherwise involving the United Kingdom.]

Legal MattersMexico

 

The shares have not been registered with the National Securities Registry (Registro Nacional de Valores) or reviewed or authorized by the National Banking and Securities Commission (Comisión Nacional Bancaria y de Valores) of Mexico or listed in any Mexican securities exchange. Any Mexican investor who acquires shares does so at his or her own risk. The shares will be initially placed with less than 100 persons in Mexico. Once placed, the shares can be resold exclusively to persons that qualify as qualified investors or institutional investors pursuant to applicable provisions of Mexican law.

Notice to Canadian Residents

Resale Restrictions

The distribution of our common stock in Canada is being made only in the provinces of Ontario, Quebec, Alberta and British Columbia on a private placement basis exempt from the requirement that we prepare and file a prospectus with the securities regulatory authorities in each province where trades of these securities are made. Any resale of our common stock in Canada must be made under applicable securities laws which may vary depending on the relevant jurisdiction, and which may require resales to be made under available statutory exemptions or under a discretionary exemption granted by the applicable Canadian securities regulatory authority. Purchasers are advised to seek legal advice prior to any resale of the securities.

Representations of Canadian Purchasers

By purchasing our common stock in Canada and accepting delivery of a purchase confirmation, a purchaser is representing to us and the dealer from whom the purchase confirmation is received that:

● the purchaser is entitled under applicable provincial securities laws to purchase our common stock without the benefit of a prospectus qualified under those securities laws as it is an “accredited investor” as defined under National Instrument 45-106—Prospectus Exemptions, the purchaser is a “permitted client” as defined in National Instrument 31-103—Registration Requirements, Exemptions and Ongoing Registrant Obligations,

● where required by law, the purchaser is purchasing as principal and not as agent, and

● the purchaser has reviewed the text above under Resale Restrictions.

Conflicts of Interest

Canadian purchasers are hereby notified that the underwriters are relying on the exemption set out in section 3A.3 or 3A.4, if applicable, of National Instrument 33-105—Underwriting Conflicts from having to provide certain conflict of interest disclosure in this document.

Statutory Rights of Action

Securities legislation in certain provinces or territories of Canada may provide a purchaser with remedies for rescission or damages if the offering memorandum (including any amendment thereto) such as this document contains a misrepresentation, provided that the remedies for rescission or damages are exercised by the purchaser within the time limit prescribed by the securities legislation of the purchaser’s province or territory. The purchaser of these securities in Canada should refer to any applicable provisions of the securities legislation of the purchaser’s province or territory for particulars of these rights or consult with a legal advisor.

Enforcement of Legal Rights

All of our directors and officers as well as the experts named herein may be located outside of Canada and, as a result, it may not be possible for Canadian purchasers to effect service of process within Canada upon us or those persons. All or a substantial portion of our assets and the assets of those persons may be located outside of Canada and, as a result, it may not be possible to satisfy a judgment against us or those persons in Canada or to enforce a judgment obtained in Canadian courts against us or those persons outside of Canada.

Taxation and Eligibility for Investment

Canadian purchasers of our common stock should consult their own legal and tax advisors with respect to the tax consequences of an investment in the our common stock in their particular circumstances and about the eligibility of our common stock for investment by the purchaser under relevant Canadian legislation.

LEGAL MATTERS

Vinson & Elkins, L.L.P., Houston, Texas, will pass upon the validity of the shares of common stock offered hereby will be passed upon for usCommon Stock covered by DLA Piper LLP (US), Phoenix, Arizona. this prospectus. Certain legal matters relating to this offering will be passed upon for the underwriters by Akerman LLP, Fort Lauderdale, Florida.Latham & Watkins LLP.

 

ExpertsEXPERTS

 

OurPrairie Operating Co.

The consolidated financial statements of Prairie Operating Co. (formerly known as Creek Road Miners, Inc.) as of and for the years ended December 31, 2022 and 2021 incorporated by reference in this prospectus and registration statement from Prairie Operating Co.’s Annual Report on Form 10-K as filed on March 31, 2023 have been audited by MaughanSullivan LLC (“MaughanSullivan”), an independent registered public accounting firm at the time of such audit, as stated in their report appearing thereon and incorporated herein by reference. The report for the fiscal year ended December 31, 2022 contained an explanatory paragraph regarding the existence of substantial doubt about the Company’s ability to continue as a going concern. Such financial statements are incorporated by reference in reliance upon the report of such firm given upon their authority as experts in accounting and auditing.

The financial statements of Prairie Operating Co., LLC as of December 31, 20172022 and for the year endedperiod from June 7, 2022 (inception) through December 31, 20172022 incorporated by reference in this prospectus from the Company’s Amendment to its Current Report on Form 8-K/A as filed on June 16, 2023, have been audited by Ham, Langston & Brezina, LLP (“HL&B”), an independent registered public accounting firm, as stated in their report appearing thereon, and have been incorporated by reference hereinin this prospectus and in the registration statement in reliance upon the report of Maughan Sullivansuch firm given their authority as experts in accounting and auditing.

Estimates of pro forma reserves of Prairie and NRO as of February 1, 2024 and estimates of pro forma reserves pertaining to the Genesis Bolt-on Assets and related information incorporated by reference in this prospectus from the Company’s Amendment to its Current Report on Form 8-K/A, dated February 9, 2024 have been prepared based on reports by Cawley, Gillespie & Associates, Inc., an independent Petroleum Reserve Evaluation Firm, and all such information has been so incorporated in reliance on the authority of such experts in such matters.

Nickel Road Operating LLC (“Maughan

The consolidated financial statements of Nickel Road Operating LLC as of December 31, 2022 and 2021 and for the years then ended incorporated in this prospectus by reference from the Company’s Amendment to its Current Report on Form 8-K/A, dated February 9, 2024, have been audited by Moss Adams LLP, independent auditors, as stated in their report, which is incorporated by reference. Such consolidated financial statements are incorporated by reference in reliance upon the report of such firm given their authority as experts in accounting and auditing.

Estimates of NRO’s reserves as of December 31, 2022 and related information incorporated by reference in this prospectus by reference from the Company’s Amendment to its Current Report on Form 8-K/A, dated February 9, 2024 have been prepared based on reports by Cawley, Gillespie & Associates, Inc., an independent Petroleum Reserve Evaluation Firm, and all such information has been so incorporated in reliance on the authority of such experts in such matters.

Internal Controls and Qualifications of Technical Persons

In accordance with the Standards Pertaining to the Estimating and Auditing of Oil and Gas Reserves Information promulgated by the Society of Petroleum Engineers (the “Reserve Standards”), and guidelines established by the SEC, CG&A estimated 100% of the Company’s proved and possible reserve information as of February 1, 2024, including (i) a reserve report with respect to Genesis Assets (other than the Genesis Bolt-on Assets) and (ii) a reserve report with respect to the Genesis Bolt-on Assets. The technical persons responsible for preparing the reserves estimates presented herein meet the requirements regarding qualifications, independence, objectivity and confidentiality set forth in the Reserve Standards.

The Company maintains an internal staff of a petroleum engineer and consulting engineer and geoscience professionals who work closely with its independent reserve engineers to ensure the integrity, accuracy and timeliness of the data used to calculate its proved and possible reserves relating to its assets. The Company’s internal technical team members met with independent reserve engineers periodically during the period covered by the reserve reports to discuss the assumptions and methods used in the proved and possible reserve estimation process. The Company provides historical information to the independent reserve engineers for its properties such as ownership interest, oil and natural gas production, well data, commodity prices and operating and development costs.

The preparation of the Company’s proved and possible reserve estimates is completed in accordance with the Company’s internal control procedures. These procedures, which are intended to ensure reliability of reserve estimations, include the following:

review and verification of historical production data of offset operators, working interests, net revenue interest, lease operating statements, capital costs, severance and ad valorem taxes, which as of this filing, has been derived from data from NRO, the Genesis Bolt-on Assets, and offset third-party operators.

verification of property ownership by the Company’s land department;

overseeing the preparation of reserve estimates by the Company’s Executive Operations Engineer;

review by the Company’s President of all of the Company’s reserves, including the review of all significant reserve changes and all new proved and possible undeveloped reserves additions; and

direct reporting responsibilities and final approval by the Company’s Chief Executive Officer and the Company’s President.

Bryan Freeman, our Executive Operations Engineer, is the technical person primarily responsible for overseeing the preparation of the Company’s reserves estimates. He has more than 19 years of practical experience in estimating and evaluating reserve information with more than 10 of those years overseeing estimating and evaluating reserves for multiple public and private companies. His qualifications include a Masters and Bachelor of Science degrees in Engineering from University of Texas; and a member of the Society of Petroleum Engineers.

CHANGE IN AUDITOR

On May 30, 2023, the Audit Committee of the Board approved the resignation of MaughanSullivan, the Company’s then independent registered public accounting firm, incorporated by reference herein, and uponfrom its role as the authorityCompany’s independent registered public accounting firm. Neither the Audit Committee of saidthe Board nor the Board took part in MaughanSullivan’s decision to resign. On May 30, 2023, the Audit Committee of the Board approved the engagement of HL&B as the Company’s independent registered public accounting firm as experts in accounting and auditing.

Ourto audit the Company’s consolidated financial statements as of December 31, 2016 and for the year ended December 31, 2016 have been incorporated by reference herein and in the registration statement in reliance upon the report of Rosenberg Rich Baker Berman & Company (“RRBB”), independent registered public accounting firm, incorporated by reference herein, and upon the authority of said firm as experts in accounting and auditing.2023.

 

Change in Auditor

Effective on December 19, 2017, we dismissed RRBB as our independent registered public accounting firm.

RRBB’s reportThe audit reports of MaughanSullivan on the consolidated financial statements of the Company for each of the two most recent fiscal years ended December 31, 20162022 and 2015, contained noDecember 31, 2021 did not contain an adverse opinion or a disclaimer of opinion, and were not qualified or modified as to uncertainty, audit scope or accounting principle. principles, except that the report for the fiscal year ended December 31, 2022 contained an explanatory paragraph regarding the existence of substantial doubt about the Company’s ability to continue as a going concern.

During the Company’s two most recent fiscal years ended December 31, 20162022 and 2015,December 31, 2021 and induring the subsequent interim periodsperiod through December 19, 2017, the date of dismissal of RRBB,March 31, 2023, (i) there were no disagreements with RRBBMaughanSullivan on any matter of accounting principles or practices, financial statement disclosure or auditing scope or procedure, which disagreements,procedures that, if not resolved to theMaughanSullivan’s satisfaction, of RRBB, would have caused themMaughanSullivan to make reference to the subject matter of the disagreementsdisagreement in connection with its reports on the financial statements for such year. During the fiscal years ended December 31, 2016 and 2015, and in the subsequent interim period through December 19, 2017, the date of dismissal of RRBB,(ii) there were no reportable events“reportable events” as defined in Item 304(a)(1)(v) of Regulation S-K. RRBB provided us with a letter, dated December 28, 2017, addressed to the Commission stating that it agreed with the above disclosure. The change in auditors was approved by our Board of Directors.

Effective on December 26, 2017, we approved the engagement of Maughan as our new independent registered public accounting firm.

 

During the Company’s two most recent fiscal yearyears ended December 31, 2016,2022 and December 31, 2021, and for the subsequent interim period prior tothrough May 30, 2023, neither the engagement of Maughan, we did not consult MaughanCompany nor anyone on its behalf consulted HL&B regarding (i) the application of accounting principles to anya specified transaction, either completed or proposed; (ii)proposed, or the type of audit opinion that might be rendered on ourthe consolidated financial statements and eitherof the Company, in connection with which neither a written report nor oral advice was provided to the registrant or oral advice was providedCompany that the new accountantHL&B concluded was an important factor considered by the registrantCompany in reaching a decision as to the accounting, auditing or financial reporting issue; or (iii)(ii) any matter that was either the subject of a disagreement (asas defined in Item 304(a)(1)(v))(iv) of Regulation S-K or a reportable event (as definedas described in Item 304(a)(1)(v)) of Regulation S-K.

Where You Can Find More InformationWHERE YOU CAN FIND MORE INFORMATION

 

We have filed with the SEC a registration statement on Form S-1 to register the sale of the shares covered hereby. This prospectus, which forms part of the registration statement, does not contain all of the information included in that registration statement. For further information about us and the shares covered by this prospectus, you should refer to the registration statement and its exhibits. Certain information is also incorporated by reference in this prospectus as described under “Incorporation of Certain Documents by Reference.”

We are subject to the information and periodic reporting requirements of the Exchange Act and, in accordance therewith, file annual, quarterly and currentperiodic reports and other information with the SEC. Copies of theSuch periodic reports and other information may be read and copiedare available at the SEC’s Public Reference Room at 100 F Street N.E., Washington, D.C. 20549 on official business days during the hourswebsite of 10:00 a.m. to 3:00 p.m. Eastern Time. You can request copies of such documents by writing to the SEC and paying a fee for the copying cost. You may obtain information on the operation of the Public Reference Room by calling the SEC at 1-800-SEC-0330. The SEC maintains a web site at http://www.sec.gov that contains. We also furnish our stockholders with annual reports proxycontaining our financial statements audited by an independent registered public accounting firm and information statements and other information regarding registrants that file electronically with the SEC.

This prospectus is part ofquarterly reports containing our unaudited financial information. We maintain a registration statement on Form S-1 that we filed with the SEC. Certain information in the registration statement has been omitted from this prospectus in accordance with the rules and regulations of the SEC. We have also filed exhibits and schedules with the registration statement that are excluded from this prospectus. For further information you may:

read a copy of the registration statement, including the exhibits and schedules, without charge at the SEC’s Public Reference Room; or
obtain a copy from the SEC upon payment of the fees prescribed by the SEC.

website at www.prairieopco.com. You also may access our filingsAnnual Report on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K and amendments to those reports, filed or furnished pursuant to Section 13(a) or 15(d) of the Exchange Act with the SEC free of charge at our website at www.wizardworld.com. We doas soon as reasonably practicable after this material is electronically filed with, or furnished to, the SEC. The reference to our website or web address does not incorporateconstitute incorporation by reference of the information on our website intocontained at that site.

We have not authorized anyone to provide you with any information other than that contained in this prospectus or in a document to which we expressly have referred you. We take no responsibility for, and can provide no assurance as to the reliability of, any supplement toother information that others may give you. You should assume that the information appearing in this prospectus and you should not consider any informationis accurate only as of the date on or that can be accessed through, our website as partthe front cover of this prospectus or any supplement to this prospectus (other than those filings with the Commission that we specifically incorporate by reference into this prospectus or any supplement to this prospectus).prospectus.

 

Incorporation of Certain Information by ReferenceINCORPORATION OF CERTAIN DOCUMENTS BY REFERENCE

 

The CommissionSEC allows us to “incorporateincorporate by reference”reference the information from other documents that we file with it, whichit. This means that we can disclose important information to you by referring you to those documents. The informationdocuments that have been incorporated by reference are an important part of the prospectus, and you should review that information in order to understand the nature of any investment by you in our securities. Information that we later provide to the SEC, and which is considereddeemed to be part of this prospectus. Information“filed” with the SEC, will automatically update information previously filed with the SEC, and may update or replace information in this prospectus supersedesand information incorporated by reference that wepreviously filed with the Commission prior to the date of this prospectus.SEC. We incorporateare incorporating by reference into this prospectus and the registration statement of which this prospectus is a part the information or documents listed belowbelow; provided, however, that we are not incorporating any documents or information deemed to have been furnished rather than filed in accordance with the Commission (File No. 000-33383):

SEC rules unless specifically referenced below.

 

ourOur Annual Report on Form 10-K for the year ended December 31, 2017,2022, filed with the CommissionSEC on April 2, 2018, as amended on April 4, 2018 and April 30, 2018;March 31, 2023;

ourOur Quarterly ReportsReport on Form 10-Q10-Q/A for the quartersquarter ended March 31, 2018 and June 30, 2018,2023, filed with the CommissionSEC on May 14, 2018 andJune 16, 2023;

Our Quarterly Report on Form 10-Q for the quarter ended June 30, 2023, filed with the SEC on August 14, 2018, respectively; and2023;

ourOur Quarterly Report on Form 10-Q for the quarter ended September 30, 2023, filed with the SEC on November 14, 2023;

Our Current Reports on Form 8-K filed on March 6, 2023, March 14, 2023, April 18, 2023, May 4, 2023, May 9, 2023, May 11, 2023, June 1, 2023, July 27, 2023, August 17, 2023, August 25, 2023, September 5, 2023, September 6, 2023, September 18, 2023, October 13, 2023, October 16, 2023, October 24, 2023, November 6, 2023, November 20, 2023, December 22, 2023, January 12, 2024, January 24, 2024 and February 5, 2024 and our Current Reports on Form 8-K/A filed on June 16, 2023, August 18, 2023, January 29, 2024 and February 9, 2024 (in each case excluding any information furnished pursuant to Item 2.02 or Item 7.01); and

Our Registration Statement on Form S-1, filed with the CommissionSEC on OctoberDecember 5, 20182.2023.

Notwithstanding the statements in the preceding paragraphs, no document, report or exhibit (or portion of any of the foregoing) or any other information that we have “furnished” to the CommissionAll documents subsequently filed by us pursuant to Sections 13(a), 13(c), 14 or 15(d) of the Exchange Act after the effectiveness of the registration statement shall be deemed to be incorporated by reference intoin this prospectus.

 

WeUpon request, we will furnish without chargeprovide to you, on written or oral request,each person, including any beneficial owner, to whom this prospectus is delivered, a copy of any or all of the reports or documents that have been incorporated by reference in this prospectus, including exhibits toprospectus. If you would like a copy of any of these documents. You should direct any requests for documents, to Wizard Entertainment, Inc., Attn: Investor Relations, 662 N. Sepulveda Blvd., Suite 300, Los Angeles, California 90049.at no cost, please write or call us at:

 

You also may access these filings on our website at www.wizardworld.com. We do not incorporate the information on our website into this prospectus or any supplement to this prospectus and you should not consider any information on, or that can be accessed through, our website as part of this prospectus or any supplement to this prospectus (other than those filings with the Commission that we specifically incorporate by reference into this prospectus or any supplement to this prospectus).Prairie Operating Co.
602 Sawyer Street, Suite 710
Houston, TX 77007
(713) 424-4247
Attn: General Counsel & Corporate Secretary

 

Any statement contained in a document incorporated or deemed to bewhich is incorporated by reference in this prospectus will be deemed modified,is automatically updated and superseded or replaced for purposes of this prospectus to the extent that a statementif information contained in this prospectus modifies supersedes or replaces such statement.

this information.

 

Shares

Prairie Operating Co.

Common Stock

PROSPECTUS

              , 2024

Truist Securities

 

WIZARD ENTERTAINMENT, INC.KeyBanc Capital Markets

 

INDEX TO THE CONSOLIDATED FINANCIAL STATEMENTS

Clear Street

 

Condensed Consolidated Financial Statements for the Three Months and Six Months ended June 30, 2018 and 2017 (unaudited)
a.Condensed Consolidated Balance Sheets at June 30, 2018 (unaudited) and December 31, 2017

Johnson Rice & Company

F-2
b.Condensed Consolidated Statements of Operations for the Three and Six Months Ended June 30, 2018 and 2017 (unaudited)F-3
c.Condensed Consolidated Statements of Stockholders’ Deficit for the Six Months Ended June 30, 2018 (unaudited)F-4
d.Condensed Consolidated Statements of Cash Flows for the Six Months Ended June 30, 2018 and 2017 (unaudited)F-5
e.Notes to the Condensed Consolidated Financial Statements (unaudited)F-6
Financial Statements for the years ended December 31, 2017 and 2016
a.Report of Independent Registered Public Accounting FirmF-20
b.Consolidated Balance Sheets at December 31, 2017 and 2016F-22
c.Consolidated Statements of Operations for the Years Ended December 31, 2017 and 2016F-23
d.Consolidated Statements of Stockholders’ Equity (Deficit) for the Years Ended December 31, 2017 and 2016F-24
e.Consolidated Statements of Cash Flows for the Years Ended December 31, 2017 and 2016F-25
f.Notes to the Consolidated Financial StatementsF-26

 

WIZARD ENTERTAINMENT, INC.

Condensed Consolidated Balance Sheets

  June 30, 2018  December 31, 2017 
   (unaudited)     
Assets        
         
Current Assets        
Cash and cash equivalents $1,457,735  $1,769,550 
Accounts receivable, net  272,691   336,030 
Inventory  -   1,204 
Prepaid convention expenses  274,003   461,986 
Prepaid insurance  68,035   87,987 
Prepaid rent - related party  25,837   76,006 
Prepaid taxes  13,984   14,398 
Other prepaid expenses  37,020   18,117 
Total Current Assets  2,149,305   2,765,278 
         
Property and equipment, net  125,057   165,403 
         
Security deposits  9,408   9,408 
         
Total Assets $2,238,770  $2,940,089 
         
Liabilities and Stockholders’ Deficit        
         
Current Liabilities        
Accounts payable and accrued expenses $2,643,593  $2,800,118 
Unearned revenue  1,737,545   2,164,972 
Convertible promissory note – related party, net  1,397,221   1,116,979 
Due to CONtv joint venture  224,241   224,241 
         
Total Current Liabilities  6,002,600   6,306,310 
         
Total Liabilities  6,002,600   6,306,310 
         
Commitments and contingencies        
         
Stockholders’ Deficit        
Preferred stock par value $0.0001: 20,000,000 shares authorized; 50,000 shares designated Series A convertible preferred stock par value $0.0001: 50,000 shares designated; 39,101 shares issued and converted, respectively  -   - 
Common stock par value $0.0001: 80,000,000 shares authorized; 68,535,036 and 68,535,036 shares issued and outstanding, respectively  6,855   6,855 
Additional paid-in capital  19,999,173   19,960,893 
Accumulated deficit  (23,712,360)  (23,321,471)
Non-controlling interest  (12,498)  (12,498)
Total Stockholders’ Deficit  (3,718,830)  (3,366,221)
         
Total Liabilities and Stockholders’ Deficit $2,238,770  $2,940,089 

See accompanying notes to the condensed consolidated financial statements

F-2
 

 

WIZARD ENTERTAINMENT, INC.

Condensed Consolidated Statements of Operations

  For the Three Months Ended  For the Six Months Ended 
  June 30, 2018  June 30, 2017  June 30, 2018  June 30, 2017 
  (unaudited)  (unaudited)  (unaudited)  (unaudited) 
     As Restated (Note 3)     As Restated (Note 3) 
Revenues                
Convention $5,111,867  $4,936,084  $9,103,033  $8,384,041 
                 
ConBox  -   10,461   -   84,580 
                 
Total revenues  5,111,867   4,946,545   9,103,033   8,468,621 
                 
Cost of revenues                
Cost of revenue  4,489,502   5,291,686   7,375,836   8,432,016 
Total cost of revenues  4,489,502   5,291,686   7,375,836   8,432,016 
                 
Gross margin  622,365   (345,141)  1,727,197   36,605 
                 
Operating expenses                
Compensation  464,296   932,191   921,581   1,937,521 
Consulting fees  107,931   197,983   224,017   327,236 
General and administrative  294,409   420,563   542,594   949,804 
                 
Total operating expenses  866,636   1,550,737   1,688,192   3,214,561 
                 
(Loss) income from operations  (244,271)  (1,895,878)  39,005   (3,177,956)
                 
Other expenses                
Interest expense  (261,001)  (92,776)  (429,894)  (176,674)
Loss on disposal of equipment  -   -   -   (785)
                 
Total other expenses  (261,001)  (92,776)  (429,894)  (177,459)
                 
Loss before income tax provision  (505,272)  (1,988,654)  (390,889)  (3,355,415)
                 
Income tax provision  -   -   -   - 
                 
Net loss  (505,272)  (1,988,654)  (390,889)  (3,355,415)
                 
Net loss attributable to non-controlling interests  -   (150)  -   (643)
                 
Net loss attributable to common stockholders $(505,272) $(1,988,504) $(390,889) $(3,354,772)
                 
Loss per share - basic $(0.01) $(0.03) $(0.01) $(0.05)
                 
Loss per share - diluted $(0.01) $(0.03) $(0.01) $(0.05)
                 
Weighted average common shares outstanding - basic  68,535,036   68,535,036   68,535,036   68,535,036 
Weighted average common shares outstanding - diluted  68,535,036   68,535,036   68,535,036   68,535,036 

See accompanying notes to the condensed consolidated financial statements

F-3

WIZARD ENTERTAINMENT, INC.

Condensed Consolidated Statement of Stockholders’ Deficit

For the Six Months Ended June 30, 2018

(Unaudited)

  Preferred Stock
Par Value $0.0001
  Common Stock
Par Value $0.0001
  Additional
Paid-in
  Accumulated  Non-
controlling
  

Total

Stockholders’ (Deficit)

 
  Shares  Amount  Shares  Amount  Capital  Deficit  Interest  Equity 
                         
Balance - December 31, 2017  -  $-   68,535,036  $6,855  $19,960,893  $(23,321,471) $(12,498) $(3,366,221)
                                 
Share-based compensation  -   -   -   -   38,280   -   -   38,280 
                                 
Net loss  -   -   -   -   -   (390,889)  -   (390,889)
                                 
Balance – June 30, 2018  -  $-   68,535,036  $6,855  $19,999,173  $(23,712,360) $(12,498) $(3,718,830)

See accompanying notes to the condensed consolidated financial statements

F-4

WIZARD ENTERTAINMENT, INC.

Condensed Consolidated Statements of Cash Flows

  For the Six Months Ended 
  June 30, 2018  June 30, 2017 
  (Unaudited)  (Unaudited) 
     

As Restated

(Note 3)

 
Cash Flows From Operating Activities:        
Net loss $(390,889) $(3,355,415)
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation  48,274   85,538 
Loss on disposal of equipment  -   785 
Accretion of debt discount  280,242   24,022 
Share-based compensation  38,280   276,106 
Changes in operating assets and liabilities:        
Accounts receivable  63,339   (12,776)
Inventory  1,204   (20,789)
Prepaid convention expenses  187,983   (41,298)
Prepaid rent - related party  50,169   55,620 
Prepaid insurance  19,952   40,159 
Prepaid taxes  414   (828)
Other prepaid expenses  (18,903)  (9,060)
Security deposits  -   10,504 
Accounts payable and accrued expenses  (156,525)  1,598,412 
Unearned revenue  (427,427)  (40,434)
         
Net Cash Used In Operating Activities  (303,887)  (1,389,454)
         
Cash Flows from Investing Activities:        
Purchase of property and equipment  (7,928)  (92,985)
         
Net Cash Used In Investing Activities  (7,928)  (92,985)
         
Net change in cash and cash equivalents  (311,815)  (1,482,439)
         
Cash and cash equivalents at beginning of reporting period  1,769,550   4,401,217 
         
Cash and cash equivalents at end of reporting period $1,457,735   2,918,778 
         
Supplemental disclosures of cash flow information:        
Interest paid $-  $- 
Income tax paid $-  $- 

See accompanying notes to the condensed consolidated financial statements

F-5

WIZARD ENTERTAINMENT, INC.

June 30, 2018

Notes to the Condensed Consolidated Unaudited Financial Statements

 

Note 1 – Organization and OperationsPART II

INFORMATION NOT REQUIRED IN PROSPECTUS

 

Wizard World, Inc.

Wizard World, Inc., formerly GoEnergy, Inc. (“Wizard World” or the “Company”) was incorporated on May 2, 2001, under the laws of the State of Delaware. The Company, through its operating subsidiary, is a producer of pop culture and live multimedia conventions across North America.

Note 2 – Going Concern Analysis

Going Concern Analysis

Item 13.Other Expenses of Issuance and Distribution

 

The Company had income (loss) from operations of $39,005 and $(3,177,956) for the six months ended June 30, 2018 and 2017, respectively. As of June 30, 2018, we had cash and working capital deficit $1,457,735 and $3,853,295, respectively. We have evaluated the significance of these conditions in relation to our ability to meet our obligations, which had previously raised doubts about the Company’s ability to continue as a going concern through June 2019. However, the Company believes that the effects of its cost savings efforts with regard to corporate overhead and show production expenses commenced in 2017 and should be evident in 2018.

In addition to its cost containment strategies, the Company has announced three agreements to expand its future revenues: 1) An alignment with Sony Pictures Entertainment to explore a number of strategic initiatives; 2) An agreement to program a linear advertising Supported channel andfollowing is an SVOD Channel in China on the CN Live platform; and, 3) A programming agreement with Associated Television International to launch the Chinese networks.

Additionally, if necessary, management believes that both related parties (management and membersestimate of the Boardexpenses (all of Directors of the Company) and potential external sources of debt and/or equity financing may be obtained based on management’s history of being able to raise capital from both internal and external sources coupled with current favorable market conditions. Therefore, the accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern.

The condensed consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the matters discussed herein. While the Company believes in the viability of management’s strategy to generate sufficient revenue, control costs and the ability to raise additional funds if necessary, there can be no assurances to that effect. The Company’s ability to continue as a going concern is dependent upon the ability to further implement the business plan, generate sufficient revenues and to control operating expenses. However, based on the results of the six months ended June 30, 2018 where operating costs decreased by 47% as compared to the same period last year, Management’s strategies on a directional basis appearwhich are to be positive and impactful.

Note 3 – Significant and Critical Accounting Policies and Practices

The management ofpaid by the Company is responsible for the selection and use of appropriate accounting policies and their application. Critical accounting policies and practices are thoseregistrant) that are both most important to the portrayal of the Company’s financial condition and results and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain. The Company’s significant and critical accounting policies and practices are disclosed below as required by generally accepted accounting principles.

Basis of Presentation - Unaudited Interim Financial Information

The accompanying unaudited condensed consolidated financial statements and related notes have been preparedwe may incur in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) for interim financial information, and in accordanceconnection with the rules and regulations of the United States Securities and Exchange Commission (the “SEC”) with respect to Form 10-Q and Article 8 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by U.S. GAAP for complete financial statements. The unaudited condensed consolidated financial statements furnished reflect all adjustments (consisting of normal recurring accruals) which are, in the opinion of management, necessary to a fair statement of the results for the interim periods presented. Interim results are not necessarily indicative of the results for the full year. These unaudited condensed consolidated financial statements should be read in conjunction with the consolidated financial statements of the Company for the year ended December 31, 2017 and notes thereto contained in the Company’s Annual Report on Form 10-K for the year ended December 31, 2017, as filed with the SEC on April 2, 2018.

Use of Estimates and Assumptions and Critical Accounting Estimates and Assumptions

The preparation of financial statements in conformity with U.S. 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 dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

Principles of Consolidation

The consolidated financial statements include all accounts of the entities as of the reporting period ending date(s) and for the reporting period(s).

All inter-company balances and transactions have been eliminated. Non–controlling interest represents the minority equity investment in the Company’s subsidiaries, plus the minority investors’ share of the net operating results and other components of equity relating to the non–controlling interest.

As of June 30, 2018 and December 31, 2017, the aggregate non-controlling interest in ButtaFyngas was ($12,498). The non-controlling interest is separately disclosed on the Condensed Consolidated Balance Sheet.

Cash and Cash Equivalents

The Company considers investments with original maturities of three months or less to be cash equivalents.

The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits.

Fair Value of Financial Instruments

For purpose of this disclosure, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. The carrying amount of the Company’s short-term financial instruments approximates fair value due to the relatively short period to maturity for these instruments.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are stated at the amount management expects to collect from outstanding balances. The Company generally does not require collateral to support customer receivables. The Company provides an allowance for doubtful accounts based upon a review of the outstanding accounts receivable, historical collection information and existing economic conditions. The Company determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management. The maximum accounting loss from the credit risk associated with accounts receivable is the amount of the receivable recorded, which is the face amount of the receivable net of the allowance for doubtful accounts. As of June 30, 2018 and December 31, 2017, the allowance for doubtful accounts was $0 and $0, respectively.

Inventories

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following:

  June 30, 2018  December 31, 2017 
Finished goods $-  $1,204 

Property and Equipment

Property and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows:securities being registered hereby.

 

  Estimated Useful
Life (Years)Amount to be Paid
 
SEC registration fee $*
Computer equipment3
Equipment2-5
FurniturePrinting and fixture7
Leasehold improvementsengraving expenses  * 

(*) Amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever period is shorter.

Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the consolidated statements of operations.

Investments - Cost Method, Equity Method and Joint Venture

In accordance with sub-topic 323-10 of the FASB ASC (“Sub-topic 323-10”), the Company accounts for investments in common stock of an investee for which the Company has significant influence in the operating or financial policies even though the Company holds 50% or less of the common stock or in-substance common stock.

Method of Accounting

Investments held in stock of entities other than subsidiaries, namely corporate joint ventures and other non-controlled entities usually are accounted for by one of three methods: (i) the fair value method (addressed in Topic 320), (ii) the equity method (addressed in Topic 323), or (iii) the cost method (addressed in Subtopic 325-20). Pursuant to Paragraph 323-10-05-5, the equity method tends to be most appropriate if an investment enables the investor to influence the operating or financial policies of the investee.

Investment in CONtv

On August 27, 2014, the Company entered into a joint venture and executed an Operating Agreement for CON TV LLC (“CONtv”) with Cinedigm Entertainment Corp. (“Cinedigm”), Bristol Capital, LLC (a related party controlled by a member of the Board) (“Bristol Capital”) and a third party previously affiliated with a board member. The Company owned a 47.50% interest in the newly formed entity, CONtv. The Company was accounting for the interest in the joint venture utilizing the equity method of accounting.

On November 16, 2015, pursuant to that certain Amended and Restated Operating Agreement for CONtv by and among the aforementioned parties (the “A&R Operating Agreement”), the Company’s ownership interest in CONtv was reduced to 10%. Pursuant to the A&R Operating Agreement, the Company is only obligated to fund on-going costs in the amount of $25,000 in cash on an on-going monthly basis for a period of 12 months following the effective date.

For the three months ended June 30, 2018 and 2017, the Company recognized $0 losses from this venture, respectively. For the six months ended June 30, 2018 and 2017, the Company recognized $0 losses from this venture, respectively.

As of June 30, 2018 and December 31, 2017, the amount due to CONtv was $224,241.

Fair Value of Financial Instruments

The Company follows ASC 820-10 of the FASB Accounting Standards Codification to measure the fair value of its financial instruments and disclosures about fair value of its financial instruments. ASC 820-10 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, ASC 820-10 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The three (3) levels of fair value hierarchy defined by ASC 820-10 are described below:

Level 1Legal fees and expenses Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.*
Accounting fees and expenses        *
Level 2Miscellaneous fees and expensesPricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
  
Level 3Pricing inputs that are generally unobservable inputs and not corroborated by market data.

*

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable.

The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

The carrying amounts of the Company’s financial assets and liabilities, such as cash, accounts receivable, inventory, prepaid expenses and other current assets, accounts payable and accrued expenses approximate their fair values because of the short maturity of these instruments.

In connection with the securities purchase agreement and debt transactions during the year ended December 31, 2016, the Company issued warrants, to purchase common stock with an exercise price of $0.15 and a five-year term. Upon issuance of the warrants, the Company evaluated the note agreement to determine if the agreement contained any embedded components that would qualify the agreement as a derivative. The Company identified certain put features embedded in the warrants that potentially could result in a net cash settlement in the event of a fundamental transaction, requiring the Company to classify the warrants as a derivative liability. During the year ended December 31, 2017, the Company early adopted ASU 2017-11 on a retrospective basis (see below).

Transactions involving related parties typically cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free-market dealings may not exist. However, in the case of the convertible promissory note discussed in Note 6, the Company obtained a fairness opinion from an independent third party which supports that the transaction was carried out at an arm’s length basis.

Revenue Recognition and Cost of Revenues

The Company follows Paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company will recognize revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured.

F-9

Convention revenue is generally earned upon completion of the convention. Unearned convention revenue is deposits received for conventions that have not yet taken place, which are fully or partially refundable depending upon the terms and conditions of the agreements.

Unearned ConBox revenue is non-refundable up-front payments for products. These payments are initially deferred and subsequently recognized over the subscription period, typically three months, and upon shipment of the product. The Company ceased ConBox operations during 2017.

The Company recognizes cost of revenues in the period in which the revenues was earned. In the event the Company incurs cost of revenues for conventions that are yet to occur, the Company records such amounts as prepaid expenses and such prepaid expenses are expensed during the period the convention takes place.

Shipping and Handling Costs

The Company accounts for shipping and handling fees in accordance with paragraph 605-45-45-19 of the FASB Accounting Standards Codification. While amounts charged to customers for shipping products are included in revenues, the related costs are classified in cost of revenue as incurred.

Shipping and handling costs were $0 and $4,654 for the three months ended June 30, 2018 and 2017, respectively. Shipping and handling costs were $0 and $21,479 for the six months ended March 31, 2018 and 2017, respectively.

Equity–based compensation

The Company recognizes compensation expense for all equity–based payments in accordance with ASC 718 “Compensation – Stock Compensation”. Under fair value recognition provisions, the Company recognizes equity–based compensation net of an estimated forfeiture rate and recognizes compensation cost only for those shares expected to vest over the requisite service period of the award.

Restricted stock awards are granted at the discretion of the Company. These awards are restricted as to the transfer of ownership and generally vest over the requisite service periods, typically over a four-year period (vesting on a straight–line basis). The fair value of a stock award is equal to the fair market value of a share of Company stock on the grant date.

The fair value of option award is estimated on the date of grant using the Black–Scholes option valuation model. The Black–Scholes option valuation model requires the development of assumptions that are input into the model. These assumptions are the expected stock volatility, the risk–free interest rate, the expected life of the option, the dividend yield on the underlying stock and the expected forfeiture rate. Expected volatility is calculated based on the historical volatility of the Company’s Common stock over the expected option life and other appropriate factors. The expected option term is computed using the “simplified” method as permitted under the provisions of ASC 718-10-S99. The Company uses the simplified method to calculate expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term. Risk–free interest rates are calculated based on continuously compounded risk–free rates for the appropriate term. The dividend yield is assumed to be zero as the Company has never paid or declared any cash dividends on the Common stock of the Company and does not intend to pay dividends on the Common stock in the foreseeable future. The expected forfeiture rate is estimated based on historical experience.

Determining the appropriate fair value model and calculating the fair value of equity–based payment awards requires the input of the subjective assumptions described above. The assumptions used in calculating the fair value of equity–based payment awards represent management’s best estimates, which involve inherent uncertainties and the application of management’s judgment. As a result, if factors change and the Company uses different assumptions, the equity–based compensation could be materially different in the future. In addition, the Company is required to estimate the expected forfeiture rate and recognize expense only for those shares expected to vest. If the actual forfeiture rate is materially different from the Company’s estimate, the equity–based compensation could be significantly different from what the Company has recorded in the current period.

The Company accounts for share–based payments granted to non–employees in accordance with ASC 505-40, “Equity Based Payments to Non–Employees”. The Company determines the fair value of the stock–based payment as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either (1) the date at which a commitment for performance by the counterparty to earn the equity instruments is reached, or (2) the date at which the counterparty’s performance is complete. The fair value of the equity instruments is re-measured each reporting period over the requisite service period.

Income Taxes

The Company follows the asset and liability method of accounting for income taxes under FASB ASC 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred income 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 tax assets and liabilities of a change in tax rates is recognized in income in the period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

FASB ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions 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. There were no unrecognized tax benefits as of June 30, 2018. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts were accrued for the payment of interest and penalties at June 30, 2018. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception.

The Company may be subject to potential examination by federal, state, and city taxing authorities in the areas of income taxes. These potential examinations may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions, and compliance with federal, state, and city tax laws. The Company’s management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.

The Company is no longer subject to tax examinations by tax authorities for years prior to 2015.

Earnings per Share

Earnings per share (“EPS”) is the amount of earnings attributable to each share of common stock. For convenience, the term is used to refer to either earnings or loss per share. EPS is computed pursuant to Section 260-10-45 of the FASB Accounting Standards Codification. Pursuant to ASC Paragraphs 260-10-45-10 through 260-10-45-16, basic EPS shall be computed by dividing income available to common stockholders (the numerator) by the weighted-average number of common shares outstanding (the denominator) during the period. Income available to common stockholders shall be computed by deducting both the dividends declared in the period on preferred stock (whether or not paid) and the dividends accumulated for the period on cumulative preferred stock (whether or not earned) from income from continuing operations (if that amount appears in the income statement) and also from net income. The computation of diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued during the period to reflect the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants.

The following table shows the outstanding dilutive common shares excluded from the diluted net income (loss) per share calculation as they were anti-dilutive:

   

Contingent shares issuance

arrangement, stock options

or warrants

 
   

For the Six

Months

Ended

June 30, 2018

   

For the Six

Months

Ended

June 30, 2017

 
         
Convertible note  16,666,667   16,666,667 
Common stock options  3,743,000   4,645,000 
Common stock warrants  16,666,667   16,666,667 
         
Total contingent shares issuance arrangement, stock options or warrants  37,076,334   37,978,334 

Reclassification

Certain prior period amounts have been reclassified to conform to current period presentation.

Recently Issued Accounting Pronouncements

In February 2016, the FASB issued ASU 2016-02,“Leases (Topic 842).” Under ASU 2016-02, lessees will be required to recognize, for all leases of 12 months or more, a liability to make lease payments and a right-of-use asset representing the right to use the underlying asset for the lease term. Additionally, the guidance requires improved disclosures to help users of financial statements better understand the nature of an entity’s leasing activities. This ASU is effective for public reporting companies for interim and annual periods beginning after December 15, 2018, with early adoption permitted, and must be adopted using a modified retrospective approach. The Company is in the process of evaluating the effect of the new guidance on its consolidated financial statements and disclosures.

In May 2016, the FASB issued ASU No. 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients”, which narrowly amended the revenue recognition guidance regarding collectability, noncash consideration, presentation of sales tax and transition and is effective during the same period as ASU 2014-09. The Company is currently evaluating the standard and does not expect the adoption will have a material effect on its consolidated financial statements and disclosures.

In October 2016, the FASB issued ASU 2016-16,“Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other than Inventory”,which eliminates the exception that prohibits the recognition of current and deferred income tax effects for intra-entity transfers of assets other than inventory until the asset has been sold to an outside party. The updated guidance is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption of the update is permitted. The Company is currently evaluating the impact of the new standard.

In July 2017, the FASB issued ASU 2017-11, “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception”. Part I of this update addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic 480,Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial instruments of certain nonpublic entities and certain mandatorily redeemable noncontrolling interests. The amendments in Part II of this update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company early adopted the ASU 2017-11 in the three months ending December 31, 2017. See below.

Adoption of ASU 2017-11

As noted above, in connection with the securities purchase agreement and debt transactions during the year ended December 31, 2016, the Company issued warrants, to purchase common stock with an exercise price of $0.15 and a five-year term. Upon issuance of the warrants, the Company evaluated the note agreement to determine if the agreement contained any embedded components that would qualify the agreement as a derivative. The Company identified certain put features embedded in the warrants that potentially could result in a net cash settlement in the event of a fundamental transaction, requiring the Company to classify the warrants as a derivative liability. The Company changed its method of accounting for the debt and warrants through the early adoption of ASU 2017-11 during the three months ended December 31, 2017 on a retrospective basis. Accordingly, the Company recorded the warrant derivative and conversion option derivative liabilities to additional paid in capital upon issuance.

Tabular summaries of the revisions and the corresponding effects on the statement of earnings for the three and six months ended June 30, 2017 are presented below:

  

Consolidated Statement of Operations

Three Months Ended June 30, 2017

 
  Previously Reported  Revisions  Revised Reported 
Change in fair value of derivative liabilities $(238,069) $238,069  $- 
             
Net loss $(2,226,573) $238,069  $(1,988,654)
             
Net loss per common share:            
Basic $(0.03) $(0.00) $(0.02)
Diluted $(0.03) $(0.00) $(0.02)
             

Tabular summaries of the revisions and the corresponding effects on the statement of earnings for the six months ended June 30, 2017 are presented below:

  

Consolidated Statement of Operations

Six Months Ended June 30, 2017

 
  Previously Reported  Revisions  

Revised

Reported

 
Change in fair value of derivative liabilities $1,645,372  $(1,645,372) $- 
             
Net loss $(1,710,043) $(1,645,372) $(3,355,415)
             
Net loss per common share:            
Basic $(0.03) $(0.02) $(0.05)
Diluted $(0.03) $(0.02) $(0.05)

Management does not believe that any recently issued, but not yet effective accounting pronouncements, when adopted, will have a material effect on the accompanying consolidated financial statements.

Note 4 – Property and Equipment

Property and equipment stated at cost, less accumulated depreciation and amortization, consisted of the following:

  June 30, 2018  December 31, 2017 
Computer Equipment $43,087  $43,087 
Equipment  468,822   460,927 
Furniture and Fixtures  62,321   62,321 
Leasehold Improvements  22,495   22,495 
   596,758   588,830 
Less: Accumulated depreciation  (471,701)  (423,427)
  $125,057  $165,403 

Depreciation expense was $48,274 and $85,538 for the six months ended June 30, 2018 and 2017, respectively.

Note 5 – Investment in CONtv Joint Venture

On August 27, 2014, the Company entered into a joint venture and executed an Operating Agreement with Cinedigm, Bristol Capital (a related party founded by the Company’s Chairman of the Board) and a third party consultant entity previously affiliated with a board member (the “Consulting Entity”). The Company owned a 47.50% interest in the newly formed entity, CONtv. The Company was accounting for the interest in the joint venture utilizing the equity method of accounting.

On November 16, 2015, the Company entered that certain A&R Operating Agreement by and among, the Company, Cinedigm, Bristol Capital and the Consulting Entity, pursuant to which the Company’s interest in CONtv was reduced to a non-dilutable 10% membership interest. Such agreement was deemed effective on the execution date; however, Cinedigm agreed to the Company recognizing only 10% of the losses from the period July 1, 2015 through December 31, 2015. Pursuant to the A&R Operating Agreement, the Company is only obligated to fund on-going costs in the amount of $25,000 in cash on an on-going monthly basis for a period of 12 months following the effective date.

For the six months ended June 30, 2018 and 2017, the Company recognized $0 in losses from this venture, respectively.

As of June 30, 2018 and December 31, 2017, the investment in CONtv was $0.

As of June 30, 2018 and December 31, 2017, the Company has a balance due to CONtv of $224,241.

Note 6 – Related Party Transactions

Consulting Agreement

On December 29, 2016, the Company entered into a Consulting Services Agreement (the “Consulting Agreement”) with Bristol Capital, LLC, a Delaware limited liability company (“Bristol”) managed by Paul L. Kessler, the Chairman of the Company. Pursuant to the Consulting Agreement, Mr. Kessler will serve as Executive Chairman of the Company. The initial term of the Agreement is from December 29, 2016 through March 28, 2017 (the “Initial Term”). The term of the Consulting Agreement will be automatically extended for additional terms of 90-day periods each (each a “Renewal Term” and together with the Initial Term, the “Term”), unless either the Company or Bristol gives prior written notice of non-renewal to the other party no later than thirty (30) days prior to the expiration of the then current Term.

During the Term, the Company will pay Bristol a monthly fee (the “Monthly Fee”) of Eighteen Thousand Seven Hundred Fifty and No/100 Dollars ($18,750).

In addition, the Company will grant to Bristol options to purchase up to an aggregate of 600,000 shares of the Company’s common stock.

During the three months ended June 30, 2018 and 2017, the Company incurred total expenses of $40,608 and $56,250, respectively, for services provided by Bristol.

During the six months ended June 30, 2018 and 2017, the Company incurred total expenses of $84,313 and $112,500, respectively, for services provided by Bristol.

At June 30, 2018 and December 31, 2017, the Company accrued $367,419 and $283,106, respectively, of monthly fees due to Bristol.

Operating Sublease

On June 16, 2016, the Company entered into a Standard Multi-Tenant Sublease (“Sublease”) with Bristol Capital Advisors, LLC (“Bristol Capital Advisors”), an entity controlled by the Company’s Chairman of the Board. The leased premises are owned by an unrelated third party and Bristol Capital Advisors passes the lease costs down to the Company. The term of the Sublease is for 5 years and 3 months beginning on July 1, 2016 with monthly payments of $8,118. Upon execution of the Sublease, the Company paid a security deposit of $9,137 and $199,238 for prepaid rent of which $25,837 and $76,006 remain at June 30, 2018 and December 31, 2017, respectively. During the six months ended June 30, 2018 and 2017, the Company incurred total rent expense of $40,969 and $83,268, respectively, under the Sublease. See Note 7 for future minimum rent payments due.

Securities Purchase Agreement

Effective December 1, 2016, the Company entered into the Purchase Agreement with Bristol Investment Fund, Ltd. (the “Purchaser”), an entity controlled by the Chairman of the Company’s Board of Directors, pursuant to which the Company sold to the Purchaser, for a cash purchase price of $2,500,000, securities comprising: (i) the Debenture, (ii) Series A Warrants, and (iii) Series B Warrants. Pursuant to the Purchase Agreement, the Company paid $25,000 to the Purchaser and issued to the Purchaser 500,000 shares of Common Stock with a grant date fair value of $85,000 to cover the Purchaser’s legal fees. The Company recorded as a debt discount of $25,791 related to the cash paid and the relative fair value of the shares issued to Purchaser for legal fees.

(i)Debenture

The Debenture with an initial principal balance of $2,500,000, due December 30, 2018 (the “Maturity Date”), will accrue interest on the aggregate unconverted and then outstanding principal amount of the Debenture at the rate of 12% per annum. Interest is payable quarterly on (i) January 1, April 1, July 1 and October 1, beginning on January 1, 2017, (ii) on each date the Purchaser converts, in whole or in part, the Debenture into Common Stock (as to that principal amount then being converted), and (iii) on the day that is 20 days following the Company’s notice to redeem some or all of the of the outstanding principal of the Debenture (only as to that principal amount then being redeemed) and on the Maturity Date. The Debenture is convertible into shares of the Company’s Common Stock at any time at the option of the holder, at an initial conversion price of $0.15 per share, subject to adjustment. In the event of default occurs, the conversion price shall be the lesser of (i) the initial conversion price of $0.15 and (ii) 50% of the average of the 3 lowest trading prices during the 20 trading days immediately prior to the applicable conversion date.

(ii)Series A Warrants

The Series A Warrants to acquire up to 16,666,667 shares of Common Stock at the Series A Initial Exercise Price of $0.15 and expiring on December 1, 2021. The Warrants may be exercised immediately upon the issuance date, upon the option of the holder.

(iii)Series B Warrants

The Series B Warrants to acquire up to 16,666,650 shares of Common Stock at the Series B Initial Exercise Price of $0.15 and expiring on December 1, 2021. The Series B Warrants were exercised immediately upon the issuance date. The Company received gross proceeds of $1,667 upon exercise of the warrants.

Upon issuance of the note, the Company valued the warrants using the Black-Scholes Option Pricing model and accounted for it using the relative fair value of $1,448,293 as debt discount on the consolidated balance sheet. The debt discount is amortized over the earlier of (i) the term of the debt or (ii) conversion of the debt, using the effective interest method which approximates the interest method. The amortization of debt discount is included as a component of interest expense in the consolidated statements of operations. There was unamortized debt discount of $1,102,779 and $1,383,021 as of June 30, 2018 and December 31, 2017, respectively, which includes the debt discount recorded upon execution of the Securities Purchase Agreement discussed above.

Note 7 – Commitments and Contingencies

Appointment of President and Chief Executive Officer

On April 22, 2016, the Board approved the appointment of Mr. John D. Maatta as the Company’s President and Chief Executive Officer, effective as of May 3, 2016. Mr. Maatta will continue to serve as a member of the Board. In addition, the Board granted Mr. Maatta options to purchase up to an aggregate of 1,100,000 shares of the Company’s common stock, subject to the terms and conditions of the Third Amended and Restated 2011 Stock Incentive and Award Plan. Mr. Maatta formally entered into his Employment Agreement with the Company on July 17, 2016. Effective January 1, 2018, Mr. Maatta has elected to receive 50% of the compensation provided for his employment contract and is currently receiving $125,000 per year with the remainder of the balance deferred which amount is included in accounts payable and accrued expenses on the accompanying condensed consolidated balance sheets.

Consulting Agreement

As discussed in Note 6, on December 29, 2016, the Company entered into a Consulting Services Agreement (the “Consulting Agreement”) with Bristol managed by Paul L. Kessler, the Chairman of the Company. Pursuant to the Consulting Agreement, Mr. Kessler will serve as Executive Chairman of the Company. The initial term of the Agreement is from December 29, 2016 through March 28, 2017 (the “Initial Term”). The term of the Consulting Agreement will be automatically extended for additional terms of 90-day periods each (each a “Renewal Term” and together with the Initial Term, the “Term”), unless either the Company or Bristol gives prior written notice of non-renewal to the other party no later than thirty (30) days prior to the expiration of the then current Term.

During the Term, the Company will pay Bristol a monthly fee (the “Monthly Fee”) of Eighteen Thousand Seven Hundred Fifty and No/100 Dollars ($18,750). For services rendered by Bristol prior to entering into the Consulting Agreement, the Company will pay Bristol the Monthly Fee, pro-rated, for the time between September 1, 2016 and December 29, 2016. Bristol may also receive an annual bonus as determined by the Compensation Committee of the Company’s Board of Directors (the “Board”) and approved by the Board. Bristol has deferred payment of the monthly fees due from the Company as defined under the Consulting Agreement. At June 30, 2018 and December 31, 2017, the Company accrued $367,419 and $283,106, respectively, of monthly fees due to Bristol.

In addition, the Company granted to Bristol options to purchase up to an aggregate of 600,000 shares of the Company’s common stock.

Operating Lease

On June 16, 2016, the Company entered into a Standard Multi-Tenant Sublease (“Sublease”) with Bristol Capital Advisors, an entity controlled by the Company’s Chairman of the Board. The leased premises are owned by an unrelated third party and Bristol Capital Advisors passes the lease costs down to the Company. The term of the Sublease is for 5 years and 3 months beginning on July 1, 2016 with monthly payments of $8,118. Upon execution of the Sublease, the Company paid a security deposit of $9,137 and $199,238 for prepaid rent of which $25,837 and $76,006 remain at June 30, 2018 and December 31, 2017, respectively. During the six months ended June 30, 2018 and 2017, the Company incurred total rent expense of $40,969 and $83,268, respectively, under the Sublease.

See below for future minimum rent payments due.

Future minimum lease payments inclusive of related tax required under the non-cancelable operating lease are as follows:

Fiscal year ending December 31:    
 2018 (remainder of year)  $51,674 
 2019   104,899 
 2020   108,046 
 2021   83,054 
    $347,673 

Obligation to Fund CONtv

As discussed in Note 3, on November 16, 2015, pursuant to that certain A&R Operating Agreement for CONtv, the Company’s ownership interest in CONtv was reduced to 10%. In addition, the Company is only obligated to fund on-going costs in the amount of $25,000 in cash on an on-going monthly basis for a period of 12 months following the effective date.

For the three and six months ended June 30, 2018 and 2017, the Company recognized $0 losses from this venture, respectively. As of June 30, 2018 and December 31, 2017, the amount due to CONtv was $224,241.

Malinoff Dispute

Randall Malinoff, the Company’s former Chief Operating Officer, who departed from on the Company as of July 5, 2017, is currently engaged in a dispute with the Company. A complaint for breach of contract and various disability discrimination claims was filed after the Company terminated him for cause. The Company believes that the matter, which is set for trial in 2019, is wrongful and is without merit. The Company currently intends to proceed to trial on this matter.

With the exception of the foregoing dispute, the Company is not involved in any disputes and does not have any litigation matters pending which the Company believes could have a materially adverse effect on the Company’s financial condition or results of operations.

Note 8 – Stockholders’ Equity (Deficit)

The Company’s authorized capital stock consists of 100,000,000 shares, of which 80,000,000 are for shares of common stock, par value $0.0001 per share, and 20,000,000 are for shares of preferred stock, par value $0.0001 per share, of which 50,000 have been designated as Series A Cumulative Convertible Preferred Stock.

As of June 30, 2018 and December 31, 2017, there were 68,535,036 shares of common stock issued and outstanding. Each share of the common stock entitles its holder to one vote on each matter submitted to the shareholders.

Stock Options

The following is a summary of the Company’s option activity:

  Options  Weighted
Average
Exercise Price
 
       
Outstanding – December 31, 2017  4,043,000  $0.58 
Exercisable – December 31, 2017  3,328,000  $0.57 
Granted  -  $- 
Exercised  -  $- 
Forfeited/Cancelled  (300,000) $- 
Outstanding – June 30, 2018  3,743,000  $0.59 
Exercisable – June 30, 2018  3,278,000  $0.59 

Options Outstanding Options Exercisable
Exercise Price Number
Outstanding
 Weighted
Average
Remaining Contractual Life
(in years)
 Weighted
Average
Exercise Price
 Number
Exercisable
 Weighted
Average
Exercise Price
                  
$0.40 – 1.50  3,743,000  1.76 years $0.59  3,278,000 $0.59 

At June 30, 2018, the total intrinsic value of options outstanding and exercisable was $0 and $0, respectively.

The Company recognized an aggregate of $38,280 and $276,106 in compensation expense during the six months ended June 30, 2018 and 2017, respectively, related to option awards. At June 30, 2018, unrecognized stock-based compensation was $66,776.

Stock Warrants

The following is a summary of the Company’s warrant activity:

  Warrants  Weighted
Average
Exercise
Price
 
       
Outstanding – December 31, 2017  16,666,667  $0.15 
Exercisable – December 31, 2017  16,666,667  $0.15 
Granted  -  $- 
Exercised  -  $- 
Forfeited/Cancelled  -  $- 
Outstanding – June 30, 2018  16,666,667  $0.15 
Exercisable – June 30, 2018  16,666,667  $0.15 

 Warrants Outstanding  Warrants Exercisable 
 Exercise Price   Number
Outstanding
  Weighted
Average
Remaining
Contractual Life
(in years)
  Weighted
Average
Exercise Price
  Number
Exercisable
  Weighted
Average
Exercise Price
 
                   
$0.15   16,666,667  3.42 years $0.15  16,666,667 $0.15 

At June 30, 2018, the total intrinsic value of warrants outstanding and exercisable was $0.

There were no new options or warrants granted during the six months ended June 30, 2018.

Note 8 – Segment Information

The Company maintained operating segments; Conventions and ConBox. The Company ceased ConBox operations in 2017, which is the principal reason for the decrease in operating results compared to 2017. The Company evaluated performance of its operating segments based on revenue and operating profit (loss). Segment information for the three and six months ended June 30, 2018 and 2017 and as of June 30, 2018 and December 31, 2017, are as follows:

  Conventions  ConBox  Total 
Three Months ended June 30, 2018            
Revenue $5,111,867  $-  $5,111,867 
Cost of revenue  (4,489,502)  -   (4,489,502)
Gross margin  622,365   -   622,365)
Operating expenses  (866,636)  -   (866,636)
Operating loss  (244,271)  -   (244,271)
             
Three Months ended June 30, 2017            
Revenue $4,936,084  $10,461  $4,946,545 
Cost of revenue  (5,267,353)  (24,333)  (5,291,686)
Gross margin  (331,269)  (13,872)  (345,141)
Operating expenses  (1,550,096)  (641)  (1,550,737)
Operating loss  (1,881,365)  (14,513)  (1,895,878)
             
Six Months Ended June 30, 2018            
Revenue $9,103,033  $-  $9,103,033 
Cost of revenue  (7,375,836)  -   (7,375,836)
Gross margin  1,727,197   -   1,727,197)
Operating expenses  (1,688,192)  -   (1,688,192)
Operating income  39,005   -   39,005 
             
Six Months Ended June 30, 2017            
Revenue $8,384,041  $84,580  $8,468,621 
Cost of revenue  (8,351,855)  (80,161)  (8,432,016)
Gross margin  32,186   4,419   36,605 
Operating expenses  (3,185,706)  (28,855)  (3,214,561)
Operating loss  (3,153,520)  (24,436)  (3,177,956)

June 30, 2018         
Accounts receivable, net $272,691  $-  $272,691 
Total assets  2,283,770   -   2,283,770 
Unearned revenue  1,737,545   -   1,737,545 
             
December 31, 2017            
Accounts receivable, net $336,030  $-  $336,030 
Total assets  2,940,089   -   2,940,089 
Unearned revenue  2,164,972   -   2,164,972 

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Stockholders and the Board of Directors of Wizard World, Inc.:

Opinion on the Consolidated Financial Statements

We have audited the accompanying consolidated balance sheets of Wizard World, Inc. (the “Company”) as of December 31, 2017 and 2016, the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for each of the years in the two-year period ended December 31, 2017, and the related notes (collectively referred to as the “financial statements”). In our opinion, the consolidated financial statements present fairly, in all material respects, the financial position of the Company as of December 31, 2017 and 2016, and the results of its operations and its cash flows for each of the two years in the period ended December 31, 2017, in conformity with U.S. generally accepted accounting principles.

Change in Accounting Principle

As discussed in Note 3 to the financial statements, the Company has changed its method of accounting for Derivatives (Topic 815) in the fourth quarter of 2017 and the retrospective application resulting in a restatement of the 2016 audited financial statements due to the early adoption of ASU 2017-11,“Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception”.The predecessor auditor reported on the financial statements on the prior period before restatement. We also audited the adjustments described in Note 3 that were applied to restate the 2016 financial statements. In our opinion, such adjustments are appropriate and have been properly applied.

Basis for Opinion

These financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audits in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audits included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.

/s/ MaughanSullivan LLC

We have served as the Company’s auditor since 2017.

Manchester, VT

April 2, 2018

To the Board of Directors and
Stockholders of Wizard World, Inc.

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

Opinion on the Consolidated Financial Statements

We have audited, before the effects of the adjustments to retrospectively apply the change in accounting described in Note 3, the consolidated balance sheet of Wizard World, Inc. (the Company) as of December 31, 2016, and the related consolidated statements of operations, changes in stockholders’ equity, and cash flows for the year then ended, and the related notes (collectively referred to as the consolidated financial statements). In our opinion, the 2016 consolidated financial statements, before the effects of the adjustments to retrospectively apply the change in accounting described in Note 3, present fairly, in all material respects, the financial position of the Company as of December 31, 2016, and the results of its operations and its cash flows for the year then ended in conformity with accounting principles generally accepted in the United States of America.

We were not engaged to audit, review, or apply any procedures to the adjustments to retrospectively apply the change in accounting described in Note 3 and, accordingly, we do not express an opinion or any other form of assurance about whether such adjustments are appropriate and have been properly applied. Those adjustments were audited by Maughan Sullivan LLC. (The 2016 consolidated financial statements before the effects of the adjustments discussed in Note 3 are not presented herein.)

Basis for Opinion

These consolidated financial statements are the responsibility of the Company’s management. Our responsibility is to express an opinion on the Company’s consolidated financial statements based on our audit. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (PCAOB) and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable rules and regulations of the Securities and Exchange Commission and the PCAOB.

We conducted our audit in accordance with the standards of the PCAOB. Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement, whether due to error or fraud. Our audit included performing procedures to assess the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. Our audit also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating the overall presentation of the financial statements. We believe that our audit provides a reasonable basis for our opinion.

/s/ Rosenberg Rich Baker Berman, P.A.
 
We have served as the Company’s auditor since 2015.Total
  
Somerset, New Jersey
April 17, 2017

*

 

 

WIZARD ENTERTAINMENT, INC.

Consolidated Balance Sheets

  December 31, 2017  December 31, 2016 
     As Restated (Note 3) 
         
Assets        
         
Current Assets        
Cash and cash equivalents $1,769,550  $4,401,217 
Accounts receivable, net  336,030   187,819 
Inventory  1,204   - 
Prepaid convention expenses  461,986   704,711 
Prepaid insurance  87,987   96,076 
Prepaid rent – related party  76,006   181,796 
Prepaid taxes  14,398   13,984 
Other prepaid expenses  18,117   13,666 
Total Current Assets  2,765,278   5,599,279 
         
Property and equipment, net  165,403   215,948 
         
Security deposit  9,408   19,912 
         
Total Assets $2,940,089  $5,835,129 
         
Liabilities and Stockholders’ Equity (Deficit)        
         
Current Liabilities        
Accounts payable and accrued expenses $2,800,118  $

937,774

 
Unearned revenue  2,164,972   1,574,938 
Convertible promissory note – related party, net  1,116,979   - 
Due to CONtv joint venture  224,241   224,241 
         
Total Current Liabilities  6,306,310   

2,736,953

 
         
Non-current Liabilities:        
Convertible promissory note - related party, net  -   1,027,176 
         
Total Non-current Liabilities  -   1,027,176 
         
Total Liabilities  6,306,310   3,764,129 
         
Commitments and contingencies        
         
Stockholders’ Equity (Deficit)        
Preferred stock par value $0.0001: 20,000,000 shares authorized; 50,000 shares designated Series A convertible preferred stock par value $0.0001: 50,000 shares designated; 39,101 shares issued and converted  -   - 

Common stock par value $0.0001: 80,000,000 shares authorized; 68,535,036 and 68,535,036 shares issued and outstanding, respectively

  6,855   6,855 
Additional paid-in capital  19,960,893   19,664,619 
Accumulated deficit  (23,321,471)  (17,588,657)
Non-controlling interest  (12,498)  (11,817)
Total Stockholders’ Equity (Deficit)  (3,366,221)  2,071,000 
         
Total Liabilities and Stockholders’ Equity (Deficit) $2,940,089  $5,835,129 

See accompanying notes to the consolidated financial statements

WIZARD ENTERTAINMENT, INC.

Consolidated Statements of Operations

  For the Years Ended 
  December 31, 2017  December 31, 2016 
     As Restated (Note 3) 
       
Revenues        
Convention $14,983,033  $21,994,433 
ConBox  84,580   707,101 
         
Total revenues  15,067,613   22,701,534 
         
Cost of revenues        
Cost of revenue  15,058,297   16,002,088 
Write-off of obsolete inventory  -   164,903 
         
Total cost of revenues  15,058,297   16,166,991 
         
Gross margin  9,316   6,534,543 
         
Operating expenses        
Compensation  3,018,087   4,468,149 
Consulting fees  710,634   687,054 
General and administrative  1,618,203   2,561,586 
         
Total operating expenses  5,346,924   7,716,789 
         
Loss from operations  (5,337,608)  (1,182,246)
         
Other expenses        
Interest expense  (395,102)  (26,481)
Loss on disposal of equipment  (785)  (36,876)
Loss on CONtv joint venture  -   (262,500)
         
Total other expenses  (395,887)  (325,857)
         
Loss before income tax provision  (5,733,495)  (1,508,103)
         
Income tax provision  -   - 
         
Net loss  (5,733,495)  (1,508,103)
         
Net income (loss) attributable to non-controlling interests  (681)  67,258 
         
Net loss attributable to common stockholders $(5,732,814) $(1,575,361)
         
Loss per share - basic and diluted $(0.08) $(0.03)
         
Weighted average common shares outstanding – basic and diluted  68,535,036   52,775,488 

See accompanying notes to the consolidated financial statements

F-23

WIZARD ENTERTAINMENT, INC.

Consolidated Statements of Stockholders’ Equity (Deficit)

For the Years Ended December 31, 2017 and 2016

  Preferred Stock Par   Common Stock Par   Additional     Non-  Total 
  Value $0.0001  Value $0.0001  Paid-in  Accumulated  controlling  Stockholders’ 
  Shares  Amount  Shares  Amount  Capital  Deficit  Interest  Equity (Deficit) 
                         
Balance - January 1, 2016  -  $-   51,368,386  $5,138  $17,341,268  $(16,013,296) $17,706  $1,350,816 
                                 
Share-based compensation  -   -   -   -   777,536   -       -   777,536 
                                 
Shares issued as debt discount  -   -   500,000   50   741   -   -   791 
                                 
Exercise of warrants  -   -   16,666,650   1,667   -   -   -   1,667 
                                 
Warrants issued as debt discount  -   -   -   -   1,448,293   -   -   1,448,293 
                                 
Acquisition of controlling interest of ConBox  -   -   -   -   96,781   -   (96,781)  - 
                                 
Net (loss) income  -   -   -   -   -   (1,575,361)  67,258   (1,508,103)
                                 
Balance - December 31, 2016 (as Restated Note 3)  -   -   68,535,036   6,855   19,664,619   (17,588,657)  (11,817)  2,071,000 
                                 
Share-based compensation  -   -   -   -   296,274   -   -   296,274 
                                 
Net income (loss)  -   -   -   -   -   (5,732,814)  (681)  (5,733,495)
                                 
Balance - December 31, 2017  -  $-   68,535,036  $6,855  $19,960,893  $(23,321,471) $(12,498) $(3,366,221)

See accompanying notes to the consolidated financial statements

F-24

WIZARD ENTERTAINMENT, INC.

Consolidated Statements of Cash Flows

  For the Years Ended 
  December 31, 2017  December 31, 2016 
     As Restated (Note 3)

 
       
Cash Flows From Operating Activities:        
Net loss $(5,773,495) $(1,508,103)
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:        
Depreciation  147,832   159,101 
Write-off of obsolete inventory  -   164,903 
Loss on disposal of equipment  785   36,876 
Accretion of debt discount  89,803   1,260 
Loss on CONtv joint venture  -   262,500 
Share-based compensation  296,274   777,536 
Changes in operating assets and liabilities:        
Accounts receivable  (148,211)  219,323 
Inventory  (1,204)  (125,351)
Prepaid convention expenses  242,725   285,689 
Prepaid rent- related party  105,790   (181,796)
Prepaid insurance  8,089   (58,422)
Prepaid taxes  (414)  280,000 
Other prepaid expenses  (4,451)  (6,455)
Security deposits  10,504   1,154 
Accounts payable and accrued expenses  1,862,344   (639,665)
Unearned revenue  590,034   (2,156,559)
         
Net Cash Used in Operating Activities  (2,533,595)  (2,488,009)
         
Cash Flows from Investing Activities:        
Purchase of property and equipment  (98,072)  (169,802)
Proceeds received on disposal of equipment  -   8,662 
Investment in CONtv joint venture - net  -   (150,000)
         
Net Cash Used In Investing Activities  (98,072)  (311,140)
         
Cash Flows from Financing Activities:        
Proceeds from issuance of convertible promissory note and warrants  -   2,500,000 
Payment of debt issuance costs  -   (25,000)
Proceeds from the exercise of warrants  -   1,667 
         
Net Cash Provided By Financing Activities  -   2,476,667 
         
Net change in cash and cash equivalents  (2,631,667)  (322,482)
         
Cash and cash equivalents at beginning of reporting period  4,401,217   4,723,699 
         
Cash and cash equivalents at end of reporting period $1,769,550  $4,401,217 
         
Supplemental disclosures of cash flow information:        
Interest paid $-  $200 
Income tax paid $-  $- 
         
Supplemental disclosure of non-cash investing and financing activities:        
Acquisition of controlling interest of ConBox $-  $96,781 
Warrants issued for debt discount recorded on convertible debt $-  $1,448,293 
Common stock issued for debt discount recorded on convertible note $-  $791 

See accompanying notes to the consolidated financial statements

WIZARD ENTERTAINMENT, INC.

December 31, 2017

Notes to the Consolidated Financial Statements

Note 1 – Organization and Operations

Wizard World, Inc.

Wizard World, Inc., formerly GoEnergy, Inc. (“Wizard World” or the “Company”) was incorporated on May 2, 2001, under the laws of the State of Delaware. The Company, through its operating subsidiary, is a producer of pop culture and live multimedia conventions across North America.

Kick the Can Corp.

Kick the Can Corp. was incorporated on September 20, 2010, under the laws of the State of Nevada.

Kicking the Can, L.L.C.

Kicking the Can, L.L.C. was formed on April 17, 2009, under the laws of the State of Delaware.

Acquisition of Kick the Can Corp. / Wizard Conventions, Inc. Recognized as a Reverse Acquisition

On December 7, 2010, the Company entered into and consummated a share exchange agreement (“Share Exchange Agreement”) with successor, Kick the Can Corp. (“KTC Corp.”) and its predecessors Wizard Conventions, Inc. and Kicking the Can, L.L.C. (collectively, “Conventions”). Pursuant to the Exchange Agreement, the Company issued 32,927,596 shares of its common stock to the KTC Corp. shareholders in exchange for 100% of the issued and outstanding shares of KTC Corp. The shares issued represented approximately 94.9% of the issued and outstanding common stock immediately after the consummation of the Share Exchange Agreement.

As a result of the controlling financial interest of the former stockholder of Conventions, for financial statement reporting purposes, the merger between the Company and Conventions has been treated as a reverse acquisition with KTC Corp. deemed the accounting acquirer and the Company deemed the accounting acquiree under the acquisition method of accounting in accordance with section 805-10-55 of the Financial Accounting Standards Board (‘FASB”) Accounting Standards Codification (“ASC”). The reverse merger is deemed a capital transaction and the net assets of KTC Corp. (the accounting acquirer) are carried forward to the Company (the legal acquirer and the reporting entity) at their carrying value before the combination. The acquisition process utilizes the capital structure of the Company and the assets and liabilities of KTC Corp. which are recorded at historical cost. The equity of the Company is the historical equity of KTC Corp. retroactively restated to reflect the number of shares issued by the Company in the transaction. Because of the predecessor/successor relationship between the Company and KTC Corp., Conventions ultimately became the accounting acquirer.

Wizard World Digital, Inc.

On March 18, 2011, the Company formed a wholly owned subsidiary called Wizard World Digital, Inc., a Nevada corporation (“Digital”). Digital never commenced operations or has employees, and Digital is currently dormant, pending execution of a digital strategy.

Wiz Wizard, LLC

On December 29, 2014, the Company and a member of the Board of Directors (the “Board”) of the Company formed Wiz Wizard, LLC (“Wiz Wizard”) under the law of the State of Delaware. The Company and the member of the Board each owned 50% of the membership interest and agreed to allocate the profits and losses accordingly upon repayment of the initial capital contributions on a pro rata basis. The Company consolidates its 50% equity interest and reports the remaining 50% equity interest owned by a member of the Board as the non-controlling interest in Wiz Wizard as the management of the Company believes that the Company has the control of Wiz Wizard. In addition, the Company and Wiz Wizard, launched ComicConBox (“ConBox”) in April 2015. ConBox is a subscription-based premium monthly box service featuring collectibles, exclusives, toys, tech and gaming, licensed artwork, superior comics and apparel, Comic Convention tickets, special VIP discounts and more, which will be shipped on or around the end of every month. On February 4, 2016, the member of the Board assigned his fifty percent (50%) membership interest to the Company. Consequently, Wiz Wizard is a wholly-owned subsidiary of the Company. The Company ceased ConBox operations in 2017.

ButtaFyngas LLC

On April 10, 2015, the Company and an unrelated third party formed ButtaFyngas, LLC (“ButtaFyngas”) under the law of the State of Delaware. The Company and the unrelated party each own 50% of the membership interest and shall allocate the profits and losses accordingly upon repayment of the initial capital contributions on a pro rata basis. The Company consolidates its 50% equity interest and reports the remaining 50% equity interest owned by the third party as the non-controlling interest in ButtaFyngas.

Note 2 – Going Concern Analysis

Going Concern Analysis

The Company had a loss from operations of $5,337,608 and $1,182,246 for the year ended December 31, 2017 and 2016, respectively. As of December 31, 2017, we had cash and working capital deficit $1,769,550 and $3,541,032, respectively. We have evaluated the significance of these conditions in relation to our ability to meet our obligations, which had previously raised doubts about the Company’s ability to continue as a going concern through March 2019. However, the Company believes that the effects of its cost savings efforts with regard to corporate overhead and show production expenses commenced in 2017 are not reflected in the above results, but should be evident in 2018.

In addition to its cost containment strategies, the Company has announced three agreements to expand its future revenues: 1) An alignment with Sony Pictures Entertainment to explore a number of strategic initiatives; 2) An agreement to program a linear advertising Supported channel and an SVOD Channel in China on the CN Live platform; and, 3) A programming agreement with Associated Television International to launch the Chinese networks.

Additionally, if necessary, management believes that both related parties (management and members of the Board of Directors of the Company) and potential external sources of debt and/or equity financing may be obtained based on management’s history of being able to raise capital from both internal and external sources coupled with current favorable market conditions. Therefore, the accompanying condensed consolidated financial statements have been prepared assuming that the Company will continue as a going concern.

The consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification of assets or the amounts and classification of liabilities that may result from the matters discussed herein. While the Company believes in the viability of management’s strategy to generate sufficient revenue, control costs and the ability to raise additional funds if necessary, there can be no assurances to that effect. The Company’s ability to continue as a going concern is dependent upon the ability to further implement the business plan, generate sufficient revenues and to control operating expenses.

Note 3 – Significant and Critical Accounting Policies and Practices

The management of the Company is responsible for the selection and use of appropriate accounting policies and their application. Critical accounting policies and practices are those that are both most important to the portrayal of the Company’s financial condition and results and require management’s most difficult, subjective, or complex judgments, often as a result of the need to make estimates about the effects of matters that are inherently uncertain. The Company’s significant and critical accounting policies and practices are disclosed below as required by generally accepted accounting principles.

Basis of Presentation

The Company’s consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“US GAAP”).

Use of Estimates and Assumptions and Critical Accounting Estimates and Assumptions

The preparation of financial statements in conformity with U.S. 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 dates of the financial statements and the reported amounts of revenues and expenses during the reporting periods. Actual results could differ from those estimates.

Principles of Consolidation

The consolidated financial statements include all accounts of the entities as of the reporting period ending date(s) and for the reporting period(s) as follows:

Name of consolidated
subsidiary or entity
State or other jurisdiction
of
incorporation or
organization
Date of incorporation
or formation (date of
acquisition, if
applicable)
Attributable interest
KTC Corp.The State of Nevada, U.S.A.September 20, 2010100%
Kicking the Can L.L.C.The State of Delaware, U.S.A.April 17, 2009100%
Wizard World Digital, Inc.The State of Nevada, U.S.A.March 18, 2011100%
Wiz Wizard, LLCThe State of Delaware, U.S.A.December 29, 2014100%
ButtaFyngas, LLCThe State of Delaware, U.S.A.April 10, 201550%

All inter-company balances and transactions have been eliminated. Non–controlling interest represents the minority equity investment in the Company’s subsidiaries, plus the minority investors’ share of the net operating results and other components of equity relating to the non–controlling interest.

As of December 31, 2017, the aggregate non-controlling interest in ButtaFyngas was ($12,498). As of December 31, 2016, the aggregate non-controlling interest in Wiz Wizard and ButtaFyngas was ($11,817). The non-controlling interest is separately disclosed on the Consolidated Balance Sheet.

Cash and Cash Equivalents

The Company considers investments with original maturities of three months or less to be cash equivalents.

The Company minimizes its credit risk associated with cash by periodically evaluating the credit quality of its primary financial institution. The balance at times may exceed federally insured limits.

Fair Value of Financial Instruments

For purpose of this disclosure, the fair value of a financial instrument is the amount at which the instrument could be exchanged in a current transaction between willing parties, other than in a forced sale or liquidation. The carrying amount of the Company’s short-term financial instruments approximates fair value due to the relatively short period to maturity for these instruments.

Accounts Receivable and Allowance for Doubtful Accounts

Accounts receivable are stated at the amount management expects to collect from outstanding balances. The Company generally does not require collateral to support customer receivables. The Company provides an allowance for doubtful accounts based upon a review of the outstanding accounts receivable, historical collection information and existing economic conditions. The Company determines if receivables are past due based on days outstanding, and amounts are written off when determined to be uncollectible by management. The maximum accounting loss from the credit risk associated with accounts receivable is the amount of the receivable recorded, which is the face amount of the receivable net of the allowance for doubtful accounts. As of December 31, 2017 and 2016, the allowance for doubtful accounts was $0 and $0, respectively.

Inventories

Inventories are stated at average cost using the first-in, first-out (FIFO) valuation method. Inventory was comprised of the following:

  December 31, 2017  December 31, 2016 
Finished goods $1,204  $- 

Property and Equipment

Property and equipment are recorded at cost. Expenditures for major additions and betterments are capitalized. Maintenance and repairs are charged to operations as incurred. Depreciation is computed by the straight-line method (after taking into account their respective estimated residual values) over the estimated useful lives of the respective assets as follows:

Estimated Useful
Life (Years)
Computer equipment3
Equipment2-5
Furniture and fixture7
Leasehold improvements*

(*) Amortized on a straight-line basis over the term of the lease or the estimated useful lives, whichever period is shorter.

Upon sale or retirement of property and equipment, the related cost and accumulated depreciation are removed from the accounts and any gain or loss is reflected in the consolidated statements of operations.

Investments - Cost Method, Equity Method and Joint Venture

In accordance with sub-topic 323-10 of the FASB ASC (“Sub-topic 323-10”), the Company accounts for investments in common stock of an investee for which the Company has significant influence in the operating or financial policies even though the Company holds 50% or less of the common stock or in-substance common stock.

Method of Accounting

Investments held in stock of entities other than subsidiaries, namely corporate joint ventures and other non-controlled entities usually are accounted for by one of three methods: (i) the fair value method (addressed in Topic 320), (ii) the equity method (addressed in Topic 323), or (iii) the cost method (addressed in Subtopic 325-20). Pursuant to Paragraph 323-10-05-5, the equity method tends to be most appropriate if an investment enables the investor to influence the operating or financial policies of the investee.

Investment in CONtv

On August 27, 2014, the Company entered into a joint venture and executed an Operating Agreement for CON TV LLC (“CONtv”) with Cinedigm Entertainment Corp. (“Cinedigm”), ROAR, LLC (a related party partially owned by a member of the Board) (“ROAR”) and Bristol Capital, LLC (a related party controlled by a member of the Board) (“Bristol Capital”). The Company owned a 47.50% interest in the newly formed entity, CONtv. The Company was accounting for the interest in the joint venture utilizing the equity method of accounting.

On November 16, 2015, pursuant to that certain Amended and Restated Operating Agreement for CONtv by and among the aforementioned parties (the “A&R Operating Agreement”), the Company’s ownership interest in CONtv was reduced to 10%. Pursuant to the A&R Operating Agreement, the Company is only obligated to fund on-going costs in the amount of $25,000 in cash on an on-going monthly basis for a period of 12 months following the effective date.

For the years ended December 31, 2017 and 2016, the Company recognized $0 and $262,500 in losses from this venture, respectively. As of December 31, 2017 and 2016, the investment in CONtv was $0.

Fair Value of Financial Instruments

The Company follows ASC 820-10 of the FASB Accounting Standards Codification to measure the fair value of its financial instruments and disclosures about fair value of its financial instruments. ASC 820-10 establishes a framework for measuring fair value in accounting principles generally accepted in the United States of America (U.S. GAAP), and expands disclosures about fair value measurements. To increase consistency and comparability in fair value measurements and related disclosures, ASC 820-10 establishes a fair value hierarchy which prioritizes the inputs to valuation techniques used to measure fair value into three (3) broad levels. The three (3) levels of fair value hierarchy defined by ASC 820-10 are described below:

Level 1Quoted market prices available in active markets for identical assets or liabilities as of the reporting date.
Level 2Pricing inputs other than quoted prices in active markets included in Level 1, which are either directly or indirectly observable as of the reporting date.
Level 3Pricing inputs that are generally unobservable inputs and not corroboratedTo be completed by market data.

Financial assets are considered Level 3 when their fair values are determined using pricing models, discounted cash flow methodologies or similar techniques and at least one significant model assumption or input is unobservable.

The fair value hierarchy gives the highest priority to quoted prices (unadjusted) in active markets for identical assets or liabilities and the lowest priority to unobservable inputs. If the inputs used to measure the financial assets and liabilities fall within more than one level described above, the categorization is based on the lowest level input that is significant to the fair value measurement of the instrument.

The carrying amounts of the Company’s financial assets and liabilities, such as cash, accounts receivable, inventory, prepaid expenses and other current assets, accounts payable and accrued expenses approximate their fair values because of the short maturity of these instruments.

In connection with the securities purchase agreement and debt transactions during the year ended December 31, 2016, the Company issued warrants, to purchase common stock with an exercise price of $0.15 and a five-year term. Upon issuance of the warrants, the Company evaluated the note agreement to determine if the agreement contained any embedded components that would qualify the agreement as a derivative. The Company identified certain put features embedded in the warrants that potentially could result in a net cash settlement in the event of a fundamental transaction, requiring the Company to classify the warrants as a derivative liability. During the year ended December 31, 2017, the Company early adopted ASU 2017-11 on a retrospective basis (see below).

Transactions involving related parties typically cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions of competitive, free-market dealings may not exist. However, in the case of the convertible promissory note discussed in Note 6, the Company obtained a fairness opinion from an independent third party which supports that the transaction was carried out at an arm’s length basis.

Revenue Recognition and Cost of Revenuesamendment.

The Company follows Paragraph 605-10-S99-1 of the FASB Accounting Standards Codification for revenue recognition. The Company will recognize revenue when it is realized or realizable and earned. The Company considers revenue realized or realizable and earned when all of the following criteria are met: (i) persuasive evidence of an arrangement exists, (ii) the product has been shipped or the services have been rendered to the customer, (iii) the sales price is fixed or determinable, and (iv) collectability is reasonably assured.

Convention revenue is generally earned upon completion of the convention. Unearned convention revenue is deposits received for conventions that have not yet taken place, which are fully or partially refundable depending upon the terms and conditions of the agreements.

Unearned ConBox revenue is non-refundable up-front payments for products. These payments are initially deferred and subsequently recognized over the subscription period, typically three months, and upon shipment of the product. The Company ceased ConBox operations during 2017.

The Company recognizes cost of revenues in the period in which the revenues was earned. In the event the Company incurs cost of revenues for conventions that are yet to occur, the Company records such amounts as prepaid expenses and such prepaid expenses are expensed during the period the convention takes place.

Shipping and Handling Costs

The Company accounts for shipping and handling fees in accordance with paragraph 605-45-45-19 of the FASB Accounting Standards Codification. While amounts charged to customers for shipping products are included in revenues, the related costs are classified in cost of revenue as incurred.

Shipping and handling costs were $21,479 and $178,931 for the years ended December 31, 2017 and 2016, respectively.

Equity–based compensation

The Company recognizes compensation expense for all equity–based payments in accordance with ASC 718 “Compensation – Stock Compensation”. Under fair value recognition provisions, the Company recognizes equity–based compensation net of an estimated forfeiture rate and recognizes compensation cost only for those shares expected to vest over the requisite service period of the award.

Restricted stock awards are granted at the discretion of the Company. These awards are restricted as to the transfer of ownership and generally vest over the requisite service periods, typically over a four-year period (vesting on a straight–line basis). The fair value of a stock award is equal to the fair market value of a share of Company stock on the grant date.

The fair value of option award is estimated on the date of grant using the Black–Scholes option valuation model. The Black–Scholes option valuation model requires the development of assumptions that are input into the model. These assumptions are the expected stock volatility, the risk–free interest rate, the expected life of the option, the dividend yield on the underlying stock and the expected forfeiture rate. Expected volatility is calculated based on the historical volatility of the Company’s Common stock over the expected option life and other appropriate factors. The expected option term is computed using the “simplified” method as permitted under the provisions of ASC 718-10-S99. The Company uses the simplified method to calculate expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term. Risk–free interest rates are calculated based on continuously compounded risk–free rates for the appropriate term. The dividend yield is assumed to be zero as the Company has never paid or declared any cash dividends on the Common stock of the Company and does not intend to pay dividends on the Common stock in the foreseeable future. The expected forfeiture rate is estimated based on historical experience.

Determining the appropriate fair value model and calculating the fair value of equity–based payment awards requires the input of the subjective assumptions described above. The assumptions used in calculating the fair value of equity–based payment awards represent management’s best estimates, which involve inherent uncertainties and the application of management’s judgment. As a result, if factors change and the Company uses different assumptions, the equity–based compensation could be materially different in the future. In addition, the Company is required to estimate the expected forfeiture rate and recognize expense only for those shares expected to vest. If the actual forfeiture rate is materially different from the Company’s estimate, the equity–based compensation could be significantly different from what the Company has recorded in the current period.

The Company accounts for share–based payments granted to non–employees in accordance with ASC 505-40, “Equity Based Payments to Non–Employees”. The Company determines the fair value of the stock–based payment as either the fair value of the consideration received or the fair value of the equity instruments issued, whichever is more reliably measurable. If the fair value of the equity instruments issued is used, it is measured using the stock price and other measurement assumptions as of the earlier of either (1) the date at which a commitment for performance by the counterparty to earn the equity instruments is reached, or (2) the date at which the counterparty’s performance is complete. The fair value of the equity instruments is re-measured each reporting period over the requisite service period.

Income Taxes

The Company follows the asset and liability method of accounting for income taxes under FASB ASC 740, “Income Taxes.” Deferred tax assets and liabilities are recognized for the estimated future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases. Deferred income 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 tax assets and liabilities of a change in tax rates is recognized in income in the period that included the enactment date. Valuation allowances are established, when necessary, to reduce deferred tax assets to the amount expected to be realized.

FASB ASC 740 prescribes a recognition threshold and a measurement attribute for the financial statement recognition and measurement of tax positions 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. There were no unrecognized tax benefits as of December 31, 2017. The Company recognizes accrued interest and penalties related to unrecognized tax benefits as income tax expense. No amounts were accrued for the payment of interest and penalties at December 31, 2017. The Company is currently not aware of any issues under review that could result in significant payments, accruals or material deviation from its position. The Company is subject to income tax examinations by major taxing authorities since inception.

The Company may be subject to potential examination by federal, state, and city taxing authorities in the areas of income taxes. These potential examinations may include questioning the timing and amount of deductions, the nexus of income among various tax jurisdictions, and compliance with federal, state, and city tax laws. The Company's management does not expect that the total amount of unrecognized tax benefits will materially change over the next twelve months.

The Company is no longer subject to tax examinations by tax authorities for years prior to 2014.

Earnings per Share

Earnings per share (“EPS”) is the amount of earnings attributable to each share of common stock. For convenience, the term is used to refer to either earnings or loss per share. EPS is computed pursuant to Section 260-10-45 of the FASB Accounting Standards Codification. Pursuant to ASC Paragraphs 260-10-45-10 through 260-10-45-16, basic EPS shall be computed by dividing income available to common stockholders (the numerator) by the weighted-average number of common shares outstanding (the denominator) during the period. Income available to common stockholders shall be computed by deducting both the dividends declared in the period on preferred stock (whether or not paid) and the dividends accumulated for the period on cumulative preferred stock (whether or not earned) from income from continuing operations (if that amount appears in the income statement) and also from net income. The computation of diluted EPS is similar to the computation of basic EPS except that the denominator is increased to include the number of additional common shares that would have been outstanding if the dilutive potential common shares had been issued during the period to reflect the potential dilution that could occur from common shares issuable through contingent shares issuance arrangement, stock options or warrants.

The following table shows the outstanding dilutive common shares excluded from the diluted net income (loss) per share calculation as they were anti-dilutive:

  Contingent shares issuance
arrangement, stock options or warrants
 
  For the Year
Ended
December 31, 2017
  For the Year
Ended
December 31, 2016
 
         
Convertible note  16,666,667   16,666,667 
Common stock options  4,043,000   5,319,000 
Common stock warrants  16,666,667   16,666,667 
         
Total contingent shares issuance arrangement, stock options or warrants  37,376,334   38,652,334 

Reclassification

Certain prior period amounts have been reclassified to conform to current period presentation.

Recently Issued Accounting Pronouncements

In July 2015, the FASB issued the ASU No. 2015-11 “Inventory (Topic 330):Simplifying the Measurement of Inventory”(“ASU 2015-11”).The amendments in this ASU do not apply to inventory that is measured using last-in, first-out (LIFO) or the retail inventory method. The amendments apply to all other inventory, which includes inventory that is measured using first-in, first-out (FIFO) or average cost. An entity should measure inventory within the scope of this ASU at the lower of cost and net realizable value. Net realizable value is the estimated selling prices in the ordinary course of business, less reasonably predictable costs of completion, disposal, and transportation. Subsequent measurement is unchanged for inventory measured using LIFO or the retail inventory method. For public business entities, the amendments in this ASU are effective for fiscal years beginning after December 15, 2016, including interim periods within those fiscal years. The Company adopted the standard during the year ended December 31, 2017 and the adoption did not have a material effect on its consolidated financial statements and disclosures.

In February 2016, the FASB issued ASU 2016-02,“Leases (Topic 842).” Under ASU 2016-02, lessees will be required to recognize, for all leases of 12 months or more, a liability to make lease payments and a right-of-use asset representing the right to use the underlying asset for the lease term. Additionally, the guidance requires improved disclosures to help users of financial statements better understand the nature of an entity’s leasing activities. This ASU is effective for public reporting companies for interim and annual periods beginning after December 15, 2018, with early adoption permitted, and must be adopted using a modified retrospective approach. The Company is in the process of evaluating the effect of the new guidance on its consolidated financial statements and disclosures.

In April 2016, the FASB issued ASU No. 2016-10, “Revenue from Contracts with Customers: Identifying Performance Obligations and Licensing (Topic 606)”. In March 2016, the FASB issued ASU No. 2016-08, “Revenue from Contracts with Customers: Principal versus Agent Considerations (Reporting Revenue Gross verses Net) (Topic 606)”. These amendments provide additional clarification and implementation guidance on the previously issued ASU 2014-09, “Revenue from Contracts with Customers”. The amendments in ASU 2016-10 provide clarifying guidance on materiality of performance obligations; evaluating distinct performance obligations; treatment of shipping and handling costs; and determining whether an entity’s promise to grant a license provides a customer with either a right to use an entity’s intellectual property or a right to access an entity’s intellectual property. The amendments in ASU 2016-08 clarify how an entity should identify the specified good or service for the principal versus agent evaluation and how it should apply the control principle to certain types of arrangements. The adoption of ASU 2016-10 and ASU 2016-08 is to coincide with an entity’s adoption of ASU 2014-09, which the Company intends to adopt for interim and annual reporting periods beginning after December 15, 2017. The Company is in the process of evaluating the standard and does not expect the adoption will have a material effect on its consolidated financial statements and disclosures.

In April 2016, the FASB issued ASU No. 2016-09, “Compensation – Stock Compensation (Topic 718)”. The FASB issued this update to improve the accounting for employee share-based payments and affect all organizations that issue share-based payment awards to their employees. Several aspects of the accounting for share-based payment award transactions are simplified, including: (a) income tax consequences; (b) classification of awards as either equity or liabilities; and (c) classification on the statement of cash flows. The updated guidance is effective for annual periods beginning after December 15, 2016, including interim periods within those fiscal years. Early adoption of the update is permitted. The Company adopted the standard during the year ended December 31, 2017 and the adoption did not have a material effect on its consolidated financial statements and disclosures.

In May 2016, the FASB issued ASU No. 2016-12, “Revenue from Contracts with Customers (Topic 606): Narrow-Scope Improvements and Practical Expedients”, which narrowly amended the revenue recognition guidance regarding collectability, noncash consideration, presentation of sales tax and transition and is effective during the same period as ASU 2014-09. The Company is currently evaluating the standard and does not expect the adoption will have a material effect on its consolidated financial statements and disclosures.

In August 2016, the FASB issued ASU 2016-15,“Statement of Cash Flows (Topic 230): Classification of Certain Cash Receipts and Cash Payments” (“ASU 2016-15”). ASU 2016-15 will make eight targeted changes to how cash receipts and cash payments are presented and classified in the statement of cash flows. ASU 2016-15 is effective for fiscal years beginning after December 15, 2017. The new standard will require adoption on a retrospective basis unless it is impracticable to apply, in which case it would be required to apply the amendments prospectively as of the earliest date practicable. The Company is currently in the process of evaluating the impact of ASU 2016-15 on its consolidated financial statements.

In October 2016, the FASB issued ASU 2016-16,“Income Taxes (Topic 740): Intra-Entity Transfers of Assets Other than Inventory”,which eliminates the exception that prohibits the recognition of current and deferred income tax effects for intra-entity transfers of assets other than inventory until the asset has been sold to an outside party. The updated guidance is effective for annual periods beginning after December 15, 2019, including interim periods within those fiscal years. Early adoption of the update is permitted. The Company is currently evaluating the impact of the new standard.

In November 2016, the FASB issued ASU 2016-18,“Statement of Cash Flows (Topic 230)”, requiring that the statement of cash flows explain the change in the total cash, cash equivalents, and amounts generally described as restricted cash or restricted cash equivalents. This guidance is effective for fiscal years, and interim reporting periods therein, beginning after December 15, 2017 with early adoption permitted. The provisions of this guidance are to be applied using a retrospective approach which requires application of the guidance for all periods presented. The Company is currently evaluating the impact of the new standard.

In May 2017, the FASB issued ASU 2017-09, “Compensation—Stock Compensation (Topic 718): Scope of Modification Accounting,”which provides guidance about which changes to the terms or conditions of a share-based payment award require an entity to apply modification accounting in Topic 718. This standard is required to be adopted in the first quarter of 2018. The Company is currently evaluating the impact this guidance will have on its consolidated financial statements and related disclosures.

In July 2017, the FASB issued ASU 2017-11, “Earnings Per Share (Topic 260), Distinguishing Liabilities from Equity (Topic 480) and Derivatives and Hedging (Topic 815): I. Accounting for Certain Financial Instruments with Down Round Features; II. Replacement of the Indefinite Deferral for Mandatorily Redeemable Financial Instruments of Certain Nonpublic Entities and Certain Mandatorily Redeemable Noncontrolling Interests with a Scope Exception”. Part I of this update addresses the complexity of accounting for certain financial instruments with down round features. Down round features are features of certain equity-linked instruments (or embedded features) that result in the strike price being reduced on the basis of the pricing of future equity offerings. Current accounting guidance creates cost and complexity for entities that issue financial instruments (such as warrants and convertible instruments) with down round features that require fair value measurement of the entire instrument or conversion option. Part II of this update addresses the difficulty of navigating Topic 480,Distinguishing Liabilities from Equity, because of the existence of extensive pending content in the FASB Accounting Standards Codification. This pending content is the result of the indefinite deferral of accounting requirements about mandatorily redeemable financial instruments of certain nonpublic entities and certain mandatorily redeemable noncontrolling interests. The amendments in Part II of this update do not have an accounting effect. This ASU is effective for fiscal years, and interim periods within those years, beginning after December 15, 2018. The Company early adopted the ASU 2017-11 in the three months ending December 31, 2017. See below.

Adoption of ASU 2017-11

As noted above, in connection with the securities purchase agreement and debt transactions during the year ended December 31, 2016, the Company issued warrants, to purchase common stock with an exercise price of $0.15 and a five-year term. Upon issuance of the warrants, the Company evaluated the note agreement to determine if the agreement contained any embedded components that would qualify the agreement as a derivative. The Company identified certain put features embedded in the warrants that potentially could result in a net cash settlement in the event of a fundamental transaction, requiring the Company to classify the warrants as a derivative liability. The Company changed its method of accounting for the debt and warrants through the early adoption of ASU 2017-11 during the three months ended December 31, 2017 on a retrospective basis. Accordingly, the Company recorded the warrant derivative and conversion option derivative liabilities to additional paid in capital upon issuance. Comparative disclosures to 2016 audited numbers in the footnotes represent the restated amounts due to the early adoption.

The following table provides a summary of the derivative liability activity as a result of the adoption of ASU 2017-11:

  Warrants  Convertible
Note
  Total 
Balance – December 31, 2015 $-  $-  $- 
Issuance of derivative liabilities  5,206,444   2,294,435   7,500,879 
Extinguishment of derivative liability from exercise of warrants  (2,831,851)  -   (2,831,851)
Change in fair value of derivative liability  825,544   1,004,165   1,829,709 
Reclassified derivative liabilities of adoption  (3,200,137)  (3,298,000)  (6,498,737)
Balance – December 31, 2016 $-  $-  $- 

Tabular summaries of the revisions and the corresponding effects on the consolidated balance sheet as of December 31, 2016 and consolidated statement of earnings for the year ended December 31, 2016 are presented below:

  Consolidated Balance Sheet 
  December 31, 2016 
  Previously     Revised 
  Reported  Revisions  Reported 
Convertible promissory note – related party, net $1,456  $1,025,720  $1,027,176 
             
Derivative liabilities – related party  6,498,737   (6,498,737)  - 
             
Additional paid in capital  21,132,386   (1,467,767)  19,664,619 
             
Accumulated deficit  (24,529,440)  6,940,783   (17,588,657)

  

Consolidated Statement of Operations

Year ended December 31, 2016

 
  Previously Reported  Revisions  

Revised

Reported

 
Interest expense $(26,676) $195  $(26,481)
             
Change in fair value of derivative liabilities  (1,829,709)  1,829,709   - 
             
Derivative expense  (5,110,879)  5,110,879   - 
             
Net loss $(8,448,886) $6,940,783  $(1,508,103)
             
Net loss per ordinary share:            
Basic $(0.16) $(0.13) $(0.03)

In September 2017, the Financial Accounting Standards Board (FASB) issued Accounting Standards Update (ASU) No. 2017-13,Revenue Recognition (Topic 605), Revenue from Contracts with Customers (Topic 606), Leases (Topic 840), and Leases (Topic 842).The new standard, among other things, provides additional implementation guidance with respect to Accounting Standards Codification (ASC) Topic 606 and ASC Topic 842. ASU 2017-03 is effective for annual and interim fiscal reporting periods beginning after December 15, 2017. The Company is currently evaluating the impact of the new standard, but does not expect it to have a material impact on its implementation strategies or its consolidated financial statements upon adoption.

Management does not believe that any recently issued, but not yet effective accounting pronouncements, when adopted, will have a material effect on the accompanying consolidated financial statements.

Note 4 – Property and Equipment

Property and equipment stated at cost, less accumulated depreciation and amortization, consisted of the following:

  December 31, 2017  December 31, 2016 
Computer Equipment $43,087  $33,858 
Equipment  460,927   390,656 
Furniture and Fixtures  62,321   45,198 
Leasehold Improvements  22,495   22,495 
   588,830   492,207 
Less: Accumulated depreciation  (423,427)  (276,259)
  $165,403  $215,948 

Depreciation expense was $147,832 and $159,102 for the years ended December 31, 2017 and 2016, respectively.

Note 5 – Investment in CONtv Joint Venture

On August 27, 2014, the Company entered into a joint venture and executed an Operating Agreement with Cinedigm, ROAR (a related party co-founded by one of the Company’s directors) and Bristol Capital (a related party founded by the Company’s Chairman of the Board). The Company owned a 47.50% interest in the newly formed entity, CONtv. The Company was accounting for the interest in the joint venture utilizing the equity method of accounting.

On November 16, 2015, the Company entered that certain A&R Operating Agreement by and among, the Company, Cinedigm, ROAR and Bristol Capital, pursuant to which the Company’s interest in CONtv was reduced to a non-dilutable 10% membership interest. Such agreement was deemed effective on the execution date; however, Cinedigm agreed to the Company recognizing only 10% of the losses from the period July 1, 2015 through December 31, 2015. Pursuant to the A&R Operating Agreement, the Company is only obligated to fund on-going costs in the amount of $25,000 in cash on an on-going monthly basis for a period of 12 months following the effective date.

For the years ended December 31, 2017 and 2016, the Company recognized $0 and $262,500 in losses from this venture, respectively.

As of December 31, 2017 and 2016, the Company has a balance due to CONtv of $224,241.

Note 6 – Related Party Transactions

Wiz Wizard

On December 29, 2014, the Company and a member of the Board formed Wiz Wizard (d/b/a ConBox) in the State of Delaware. The Company and the member of the Board each owned 50% of the membership interest and agreed to allocate the profits and losses accordingly upon repayment of the initial capital contributions on a pro rata basis. On February 4, 2016, the member of the Board assigned his fifty percent (50%) membership interest to the Company. The Company ceased ConBox operations in 2017.

Consulting Agreement

On December 29, 2016, the Company entered into a Consulting Services Agreement (the “Consulting Agreement”) with Bristol Capital, LLC, a Delaware limited liability company (“Bristol”) managed by Paul L. Kessler, the Chairman of the Company. Pursuant to the Consulting Agreement, Mr. Kessler will serve as Executive Chairman of the Company. The initial term of the Agreement is from December 29, 2016 through March 28, 2017 (the “Initial Term”). The term of the Consulting Agreement will be automatically extended for additional terms of 90-day periods each (each a “Renewal Term” and together with the Initial Term, the “Term”), unless either the Company or Bristol gives prior written notice of non-renewal to the other party no later than thirty (30) days prior to the expiration of the then current Term.

During the Term, the Company will pay Bristol a monthly fee (the “Monthly Fee”) of Eighteen Thousand Seven Hundred Fifty and No/100 Dollars ($18,750).

In addition, the Company will grant to Bristol options to purchase up to an aggregate of 600,000 shares of the Company’s common stock.

During the year ended December 31, 2017 and 2016, the Company incurred total expenses of $208,106 and $80,132, respectively, for services provided by Bristol. At December 31, 2017 and 2016, the Company accrued $208,106 and $75,000, respectively, of monthly fees due to Bristol.

Operating Sublease

On June 16, 2016, the Company entered into a Standard Multi-Tenant Sublease (“Sublease”) with Bristol Capital Advisors, LLC (“Bristol Capital Advisors”), an entity controlled by the Company’s Chairman of the Board. The term of the Sublease is for 5 years and 3 months beginning on July 1, 2016 with monthly payments of $8,118. Upon execution of the Sublease, the Company paid a security deposit of $9,137 and $199,238 for prepaid rent of which $76,006 and $181,796 remain at December 31, 2017 and 2016, respectively. During the year ended December 31, 2017 and 2016, the Company incurred total rent expense of $98,877 and $24,354, respectively, under the Sublease. See Note 7 for future minimum rent payments due.

Outsourced Marketing

During the year ended December 31, 2017, the Company utilized outsourced marketing support from a company affiliated with ROAR, which is partially owned by a member of the Board. The Company had expenses of $7,500 and $5,809 during the years ended December 31, 2017 and 2016. As of December 31, 2017 and 2016, the outstanding liability due to the entity was $2,250 and $0, respectively.

Securities Purchase Agreement

Effective December 1, 2016, the Company entered into the Purchase Agreement with Bristol Investment Fund, Ltd. (the “Purchaser”), an entity controlled by the Chairman of the Company’s Board of Directors, pursuant to which the Company sold to the Purchaser, for a cash purchase price of $2,500,000, securities comprising: (i) the Debenture, (ii) Series A Warrants, and (iii) Series B Warrants. Pursuant to the Purchase Agreement, the Company paid $25,000 to the Purchaser and issued to the Purchaser 500,000 shares of Common Stock with a grant date fair value of $85,000 to cover the Purchaser’s legal fees. The Company recorded as a debt discount of $25,791 related to the cash paid and the relative fair value of the shares issued to Purchaser for legal fees.

F-37

(i)Debenture

The Debenture with an initial principal balance of $2,500,000, due December 30, 2018 (the “Maturity Date”), will accrue interest on the aggregate unconverted and then outstanding principal amount of the Debenture at the rate of 12% per annum. Interest is payable quarterly on (i) January 1, April 1, July 1 and October 1, beginning on January 1, 2017, (ii) on each date the Purchaser converts, in whole or in part, the Debenture into Common Stock (as to that principal amount then being converted), and (iii) on the day that is 20 days following the Company’s notice to redeem some or all of the of the outstanding principal of the Debenture (only as to that principal amount then being redeemed) and on the Maturity Date. The Debenture is convertible into shares of the Company’s Common Stock at any time at the option of the holder, at an initial conversion price of $0.15 per share, subject to adjustment. In the event of default occurs, the conversion price shall be the lesser of (i) the initial conversion price of $0.15 and (ii) 50% of the average of the 3 lowest trading prices during the 20 trading days immediately prior to the applicable conversion date.

(ii)Series A Warrants

The Series A Warrants to acquire up to 16,666,667 shares of Common Stock at the Series A Initial Exercise Price of $0.15 and expiring on December 1, 2021. The Warrants may be exercised immediately upon the issuance date, upon the option of the holder.

(iii)Series B Warrants

The Series B Warrants to acquire up to 16,666,650 shares of Common Stock at the Series B Initial Exercise Price of $0.15 and expiring on December 1, 2021. The Series B Warrants were exercised immediately upon the issuance date. The Company received gross proceeds of $1,667 upon exercise of the warrants.

Upon issuance of the note, the Company valued the warrants using the Black-Scholes Option Pricing model and accounted for it using the relative fair value of $1,448,293 as debt discount on the consolidated balance sheet. The debt discount is amortized over the earlier of (i) the term of the debt or (ii) conversion of the debt, using the effective interest method which approximates the interest method. The amortization of debt discount is included as a component of interest expense in the consolidated statements of operations. There was unamortized debt discount of $1,383,021 and $1,472,824 as of December 31, 2017 and 2016, respectively, which includes the debt discount recorded upon execution of the Securities Purchase Agreement discussed above.

Note 7 – Commitments and Contingencies

Employment Agreements

Appointment of Executive Vice President and Chief Operating Officer

On November 8, 2016, the Company formally entered into an employment agreement (the “Malinoff Employment Agreement”) with Randall S. Malinoff in connection with his appointment as the Company’s Executive Vice President and Chief Operating Officer on July 14, 2016 (the “Effective Date”) to serve for a period of two years from the Effective Date. In connection with such appointment, Mr. Malinoff will receive an annual base salary of $225,000 and will be eligible for a performance-based bonus at the discretion of the Board.

On November 8, 2016, pursuant to the terms of the Malinoff Employment Agreement, the Company granted six hundred thousand (600,000) options to purchase shares of the Company’s common stock.

On July 5, 2017, Mr. Malinoff departed from the Company. Mr. Malinoff is currently engaged in a dispute with the Company. The dispute pertains to his departure from the Company. Both Mr. Malinoff and the Company have retained counsel to engage on the issues in controversy. As of December 31, 2017, all of Mr. Malinoff’s options have been cancelled.

Appointment of President and Chief Executive Officer

On April 22, 2016, the Board approved the appointment of Mr. John D. Maatta as the Company’s President and Chief Executive Officer, effective as of May 3, 2016. Mr. Maatta will continue to serve as a member of the Board. In addition, the Board granted Mr. Maatta options to purchase up to an aggregate of 1,100,000 shares of the Company’s common stock, subject to the terms and conditions of the Third Amended and Restated 2011 Stock Incentive and Award Plan. Mr. Maatta formally entered into his Employment Agreement with the Company on July 17, 2016.

Mr. Maatta received the following, with effective dates as defined below:

1)upon the effectiveness of the Maatta Appointment on May 3, 2016, three hundred thousand (300,000) options to purchase shares of the Company’s common stock at an exercise price of $0.50 per share, such options to vest only upon a Change in Control (as defined in Mr. Maatta’s Employment Agreement) during Mr. Maatta’s tenure as President and Chief Executive Officer;
2)upon the effectiveness of the Maatta Appointment on May 3, 2016, eight hundred thousand (800,000) options to purchase shares of the Company’s common stock, such options to vest, at the applicable exercise price, as follows:

 

Item 14.a.one hundred thousand (100,000) options shall be exercisable at a priceIndemnification of $0.50 per shareDirectors and shall vest immediately;
b.one hundred thousand (100,000) options shall be exercisable at a price of $0.50 per share and shall vest by September 30, 2016;Officers

c.one hundred thousand (100,000) options shall be exercisable at a price of $0.50 per share and shall vest by December 31, 2016;
d.one hundred thousand (100,000) options shall be exercisable at a price of $0.55 per share and shall vest by March 31, 2017;
e.one hundred thousand (100,000) options shall be exercisable at a price of $0.55 per share and shall vest by June 30, 2017;
f.one hundred thousand (100,000) options shall be exercisable at a price of $0.55 per share and shall vest by September 30, 2017;
g.one hundred thousand (100,000) options shall be exercisable at a price of $0.60 per share and shall vest by December 31, 2017; and
h.one hundred thousand (100,000) options shall be exercisable at a price of $0.60 per share and shall vest by March 31, 2018.

Consulting Agreement

As discussed in Note 6, on December 29, 2016, the Company entered into a Consulting Services Agreement (the “Consulting Agreement”) with Bristol managed by Paul L. Kessler, the Chairman of the Company. Pursuant to the Consulting Agreement, Mr. Kessler will serve as Executive Chairman of the Company. The initial term of the Agreement is from December 29, 2016 through March 28, 2017 (the “Initial Term”). The term of the Consulting Agreement will be automatically extended for additional terms of 90-day periods each (each a “Renewal Term” and together with the Initial Term, the “Term”), unless either the Company or Bristol gives prior written notice of non-renewal to the other party no later than thirty (30) days prior to the expiration of the then current Term.

During the Term, the Company will pay Bristol a monthly fee (the “Monthly Fee”) of Eighteen Thousand Seven Hundred Fifty and No/100 Dollars ($18,750). For services rendered by Bristol prior to entering into the Consulting Agreement, the Company will pay Bristol the Monthly Fee, pro-rated, for the time between September 1, 2016 and December 29, 2016. Bristol may also receive an annual bonus as determined by the Compensation Committee of the Company’s Board of Directors (the “Board”) and approved by the Board. At December 31, 2017 and 2016, the Company accrued $208,106 and $75,000 of monthly fees due to Bristol, respectively.

In addition, the Company will grant to Bristol options to purchase up to an aggregate of 600,000 shares of the Company’s common stock in accordance with the following vesting schedule and at the applicable exercise prices therein:

Bristol received the following, with effective dates as defined below:

1)upon the effectiveness of the Consulting Agreement on December 29, 2016, seventy-five thousand (75,000) options to purchase shares of the Company’s common stock at an exercise price of $0.50 per share, such options to vest upon execution of the agreement;
2)upon the effectiveness of the Consulting Agreement on December 29, 2016, five hundred twenty-five thousand (525,000) options to purchase shares of the Company’s common stock, such options to vest, at the applicable exercise price, as follows:

a.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.50 per share and shall vest immediately;
b.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.55 per share and shall vest by March 31, 2017;
c.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.55 per share and shall vest by June 30, 2017;

d.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.55 per share and shall vest by September 30, 2017;
e.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.60 per share and shall vest by December 31, 2017;
f.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.60 per share and shall vest by March 31, 2018; and
g.Seventy-five thousand (75,000) options shall be exercisable at a price of $0.60 per share and shall vest by June 30, 2018.

Operating Lease

On June 16, 2016, the Company entered into a Standard Multi-Tenant Sublease (“Sublease”) with Bristol Capital Advisors, an entity controlled by the Company’s Chairman of the Board. The term of the Sublease is for 5 years and 3 months beginning on July 1, 2016 with monthly payments of $8,118. Upon execution of the Sublease, the Company paid a security deposit of $9,137 and $199,238 for prepaid rent of which $76,006 and $181,796 remain at December 31, 2017 and 2016, respectively. During the year ended December 31, 2017 and 2016, the Company incurred total rent expense of $98,877 and $24,354 under the Sublease, respectively. See below for future minimum rent payments due.

Future minimum lease payments inclusive of related tax required under the non-cancelable operating lease are as follows:

Fiscal year ending December 31:   
2018 $101,844 
2019  104,899 
2020  108,046 
2021  83,054 
  $397,843 

Obligation to Fund CONtv

As discussed in Note 3, on November 16, 2015, pursuant to that certain A&R Operating Agreement for CONtv, the Company’s ownership interest in CONtv was reduced to 10%. In addition, the Company is only obligated to fund on-going costs in the amount of $25,000 in cash on an on-going monthly basis for a period of 12 months following the effective date.

For the years ended December 31, 2017 and 2016, the Company recognized $0 and $262,500 in losses from this venture, respectively.

As of December 31, 2017 and 2016, the Company has a balance due to CONtv of $224,241.

Stephen Shamus Lawsuit

On October 28, 2016, the Company filed a Complaint (the “SDNY Complaint”) and commenced a lawsuit in the United States District Court, Southern District of New York, against Stephen Shamus, the former Chief Marketing Officer of the Company whose employment was terminated on October 27, 2016 (the “SDNY Lawsuit”). In the SDNY Lawsuit, the Company alleges, among other things, breach of fiduciary duty, misappropriation of corporation assets, breach of contract, and conversion, against Mr. Shamus relating to the Company’s assertion that he used his position with the Company to improperly obtain memorabilia at the Company’s Comic Conventions which he would then sell and retain the profits from for his own benefit. On November 16, 2016, Mr. Shamus filed an Answer to the SDNY Complaint with counterclaims against the Company (the “SDNY Counterclaim”). The SDNY Counterclaim alleges breach of contract and unjust enrichment against the Company and seeks compensatory damages in the form of cash.

The lawsuit was concluded on February 15, 2017 with no financial impact on the Company’s financial statements.

Gareb Shamus Lawsuit

On December 16, 2016, the Company filed a Complaint (the “DNJ Complaint”) and commenced a lawsuit in the United States District Court, District of New Jersey (the “DNJ Lawsuit”), against Gareb Shamus, the founder and former Chief Executive Officer of the Company; Pivot Media LLC and 4 Brothers LLC, entities owned and operated by Gareb Shamus; Stephen Shamus, the former Chief Marketing Officer of the Company whose employment was terminated on October 27, 2016; Kenneth Shamus, a former director of the Company; Eric Weisblum; GEM Funding LLC; It’s All Normal LLC; and various other defendants (collectively, the “DNJ Defendants”). In the DNJ Complaint, the Company alleged that the DNJ Defendants violated Section 13(d) of the Securities and Exchange Act of 1934 and SEC Rules 13d-1 and 13d-5. The Company sought an injunction to compel the DNJ Defendants to make complete disclosure under Section 13(d) of the Exchange Act and to cure their past violations. The DNJ Lawsuit was concluded on February 15, 2017 with no financial impact on the Company’s financial statements.

Silverman Lawsuit

On January 11, 2017, Arden B. Silverman (“Silverman”), d/b/a Capital Asset Protection, filed a complaint (the “Silverman Complaint”) and commenced a lawsuit against the Company in the Superior Court of California, County of Los Angeles – Central District (the “Silverman Lawsuit”). Silverman brought the claim after being assigned the right title and interest in a claim against the Company by Rogers & Cowan, Inc., a California corporation (Rogers & Cowan). The Silverman Complaint alleges the Company owes $42,600 plus attorney’s fees to Silverman for services provided by Rogers & Cowan to the Company. On April 10, 2017, the Company filed a cross Cross-Complaint in the Silverman Lawsuit against Rogers and Cowan, among others (the “Cross-Complaint”). The Cross-Complaint seeks in excess of $90,000 from Rogers & Cowan, among others, and alleges, fraud, negligent misrepresentation, breach of written agreement; breach of covenant of good faith and fair dealings, and violations of Cal. Bus. & Prof. Code §§17200 et seq. The matters at issue in the Silverman lawsuit were resolved by way of a mutual settlement with no financial impact on the Company’s financial statements in June 2017.

Malinoff Dispute

Randall Malinoff, the Company’s former Chief Operating Officer, who departed from on the Company as of July 5, 2017, is currently engaged in a dispute with the Company. A complaint for breach of contract and various disability discrimination claims was filed after the Company terminated him for cause. The Company believes that the matter, which is set for trial in 2019, is wrongful and is without merit. The Company currently intends to proceed to trial on this matter.

With the exception of the foregoing disputes, the Company is not involved in any disputes and does not have any litigation matters pending which the Company believes could have a materially adverse effect on the Company’s financial condition or results of operations.

Note 8 – Stockholders’ Equity (Deficit)

The Company’s authorized capital stock consists of 100,000,000 shares, of which 80,000,000 are for shares of common stock, par value $0.0001 per share, and 20,000,000 are for shares of preferred stock, par value $0.0001 per share, of which 50,000 have been designated as Series A Cumulative Convertible Preferred Stock.

As of December 31, 2017 and 2016, there were 68,535,036 shares of common stock issued and outstanding. Each share of the common stock entitles its holder to one vote on each matter submitted to the shareholders.

Equity Incentive Plan

On May 9, 2011, the Board approved, authorized and adopted (subject to stockholder approval) the 2011 Incentive Stock and Award Plan (the “Plan”). The Plan was amended on September 14, 2011, April 11, 2012, July 9, 2012 and September 25, 2014. The Plan provides for the issuance of up to 15,000,000 shares of common stock, par value $.0001 per share, of the Company through the grant of non-qualified options (the “Non-qualified Options”), incentive options (the “Incentive Options”) and together with the Non-qualified Options, the (“Options”) and restricted stock (the “Restricted Stock”) to directors, officers, consultants, attorneys, advisors and employees.

The Plan shall be administered by a committee consisting of two or more independent, non-employee and outside directors (the “Committee”). In the absence of such a Committee, the Board shall administer the Plan.

Each Option shall contain the following material terms:

(i)the exercise price, which shall be determined by the Committee at the time of grant, shall not be less than 100% of the Fair Market Value (defined as the closing price on the final trading day immediately prior to the grant on the principal exchange or quotation system on which the common stock is listed or quoted, as applicable) of the common stock of the Company,provided that if the recipient of the Option owns more than ten percent (10%) of the total combined voting power of the Company, the exercise price shall be at least 110% of the Fair Market Value;
(ii)the term of each Option shall be fixed by the Committee,provided that such Option shall not be exercisable more than five (5) years after the date such Option is granted, andprovided further that with respect to an Incentive Option, if the recipient owns more than ten percent (10%) of the total combined voting power of the Company, the Incentive Option shall not be exercisable more than five (5) years after the date such Incentive Option is granted;
(iii)subject to acceleration in the event of a Change of Control of the Company (as further described in the Plan), the period during which the Options vest shall be designated by the Committee or, in the absence of any Option vesting periods designated by the Committee at the time of grant, shall vest and become exercisable in equal amounts on each fiscal quarter of the Company through the four (4) year anniversary of the date on which the Option was granted;

(iv)no Option is transferable and each is exercisable only by the recipient of such Option except in the event of the death of the recipient; and
(v)with respect to Incentive Options, the aggregate Fair Market Value of common stock exercisable for the first time during any calendar year shall not exceed $100,000.

Each award of Restricted Stock is subject to the following material terms:

(i)no rights to an award of Restricted Stock is granted to the intended recipient of Restricted Stock unless and until the grant of Restricted Stock is accepted within the period prescribed by the Committee;
(ii)Restricted Stock shall not be delivered until they are free of any restrictions specified by the Committee at the time of grant;
(iii)recipients of Restricted Stock have the rights of a stockholder of the Company as of the date of the grant of the Restricted Stock;
(iv)shares of Restricted Stock are forfeitable until the terms of the Restricted Stock grant have been satisfied or the employment with the Company is terminated; and
(v)the Restricted Stock is not transferable until the date on which the Committee has specified such restrictions have lapsed.

Stock Options

The following is a summary of the Company’s option activity:

  Options  Weighted
Average
Exercise Price
 
       
Outstanding – January 1, 2016  9,933,500  $0.70 
Exercisable – January 1, 2016  4,332,500  $0.41 
Granted  2,000,000  $0.55 
Exercised  -  $- 
Forfeited/Cancelled  (6,614,500) $- 
Outstanding – December 31, 2016  5,319,000  $0.57 
Exercisable – December 31, 2016  1,640,500  $0.47 
Granted  -  $- 
Exercised  -  $- 
Forfeited/Cancelled  (1,276,000) $- 
Outstanding – December 31, 2017  4,043,000  $0.58 
Exercisable – December 31, 2017  3,328,000  $0.57 
    Options Outstanding    Options
Exercisable
   

Exercise

Price

  

Number

Outstanding

 

Weighted

Average

Remaining

Contractual

Life

(in years)

 

Weighted

Average

Exercise Price

  

Number

Exercisable

 

Weighted

Average

Exercise Price

 
                 
$0.40 - 1.50  4,043,000 2.10 years $0.58  3,328,000 $0.57 

At December 31, 2017, the total intrinsic value of options outstanding and exercisable was $0 and $0, respectively.

The Company recognized an aggregate of $296,274 and $777,536 in compensation expense during the years ended December 31, 2017 and 2016, respectively, related to option awards. At December 31, 2017, unrecognized stock-based compensation was $310,519.

Stock Warrants

The following is a summary of the Company’s warrant activity:

  Warrants  Weighted
Average
Exercise Price
 
       
Outstanding – January 1, 2016  -  $- 
Exercisable – January 1, 2016  -  $- 
Granted  33,333,317  $0.08 
Exercised  (16,666,650) $0.00 
Forfeited/Cancelled  -  $- 
Outstanding – December 31, 2016  16,666,667  $0.15 
Exercisable – December 31, 2016  16,666,667  $0.15 
Granted  -   - 
Exercised  -   - 
Forfeited/Cancelled  -   - 
Outstanding – December 31, 2017  16,666,667  $0.15 
Exercisable – December 31, 2017  16,666,667  $0.15 

   Warrants Outstanding    Warrants
Exercisable
   

Exercise

Price

  

Number

Outstanding

 

Weighted

Average

Remaining

Contractual

Life

(in years)

 

Weighted

Average

Exercise Price

  

Number

Exercisable

 

Weighted

Average

Exercise Price

 
                 
$0.15  16,666,667  4.67 years $0.15  16,666,667$0.15 

At December 31, 2017, the total intrinsic value of warrants outstanding and exercisable was $0 and $0, respectively.

There were no new options or warrants granted during the year ended December 31, 2017. The following table summarizes the range of assumptions the Company utilized to estimate the fair value of the options and warrants issued during the year ended December 31, 2016:

AssumptionsDecember 31, 2016
Expected term (years)2.40-5.00
Expected volatility90%-115%
Risk-free interest rate0.87% - 1.96%
Dividend yield0.00%

The expected warrant term is based on the contractual term. The expected option term is computed using the “simplified” method as permitted under the provisions of ASC 718-10-S99. The Company uses the simplified method to calculate expected term of share options and similar instruments as the Company does not have sufficient historical exercise data to provide a reasonable basis upon which to estimate expected term. The expected volatility is based on historical-volatility of the Company when stock prices were publicly available. The risk-free interest rate is based on the U.S. Treasury yields with terms equivalent to the expected term of the related option at the valuation date. Dividend yield is based on historical trends.

Note 9 – Credit Risk

Financial instruments that potentially subject the Company to significant concentration of credit risk consist primarily of cash and cash equivalents. As of December 31, 2017, substantially all of the Company’s cash and cash equivalents were held by major financial institutions and the balance in certain accounts exceeded the maximum amount insured by the Federal Deposits Insurance Corporation (“FDIC”). However, the Company has not experienced losses on these accounts and management believes that the Company is not exposed to significant risks on such accounts.

Note 10 – Segment Information

The Company maintained operating segments; Conventions and ConBox. The Company ceased ConBox operations in 2017, which is the principal reason for the decrease in operating results compared to 2016. The Company evaluated performance of its operating segments based on revenue and operating profit (loss). Segment information for the years ended December 31, 2017 and 2016 and as of December 31, 2017 and 2016, are as follows:

  Conventions  ConBox  Total 
Year ended December 31, 2017            
Revenue $14,983,033  $84,580  $15,067,613 
Cost of revenue  (14,978,136)  (80,161)  (15,058,297)
Gross margin  4,897   4,419   10,371,076 
Operating expenses  (5,314,391)  (32,533)  (5,346,924)
Operating loss  (5,309,494)  (28,114)  (5,337,608)
             
Year ended December 31, 2016            
Revenue $21,994,433  $707,101  $22,701,534 
Cost of revenue  (14,972,190)  (1,029,898)  (16,002,088)
Gross margin  (164,903   -   (164,903 
Operating expenses  (6,857,340)  (322,797)  6,534,543)
Operating profit (loss)  (7,627,847)  (88,942   (7,716,789)
             
December 31, 2017            
Accounts receivable, net $336,030  $-  $336,030 
Total assets  2,940,089   -   2,940,089 
Unearned revenue  2,164,972   -   2,164,972 
             
December 31, 2016            
Accounts receivable, net $128,561  $59,258  $187,819 
Total assets  5,775,871   59,258   5,835,129 
Unearned revenue  1,479,392   95,546   1,574,938 

Note 11 – Income Tax Provision

Deferred Tax Assets

On December 22, 2017, the Tax Cuts and Jobs Act (the “Tax Reform Bill”) was signed into law. Prior to the enactment of the Tax Reform Bill, the Company measured its deferred tax assets at the federal rate of 34%. The Tax Reform Bill reduced the federal tax rate to 21% resulting in the re-measurement of the deferred tax asset as of December 31, 2017. Beginning January 1, 2018, the lower tax rate of 21% will be used to calculate the amount of any federal income tax due on taxable income earned during 2018.

At December 31, 2017, the Company has available for U.S. federal income tax purposes a net operating loss (“NOL”) carry-forwards of approximately $9,919,000 that may be used to offset future taxable income through the fiscal year ending December 31, 2036. If not used, these NOLs may be subject to limitation under Internal Revenue Code Section 382 should there be a greater than 50% ownership change as determined under the regulations. The Company plans on undertaking a detailed analysis of any historical and/or current Section 382 ownership changes that may limit the utilization of the net operating loss carryovers. No tax benefit has been reported with respect to these net operating loss carry-forwards in the accompanying consolidated financial statements since the Company believes that the realization of its net deferred tax asset of approximately $2,083,000 was not considered more likely than not and accordingly, the potential tax benefits of the net loss carry-forwards are fully offset by a valuation allowance of $2,083,000.

Deferred tax assets consist primarily of the tax effect of NOL carry-forwards. The Company has provided a full valuation allowance on the deferred tax assets because of the uncertainty regarding its realizability. 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 future generation for taxable income during the periods in which temporary differences representing net future deductible amounts become deductible. Management considers the scheduled reversal of deferred tax liabilities, projected future taxable income and tax planning strategies in making this assessment. After consideration of all the information available, Management believes that significant uncertainty exists with respect to future realization of the deferred tax assets and has therefore established a full valuation allowance. The valuation allowance increased by approximately $590,000 and $249,000 for the years ended December 31, 2017 and 2016, respectively.

The Company evaluated the provisions of ASC 740 related to the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements. ASC 740 prescribes a comprehensive model for how a company should recognize, present, and disclose uncertain positions that the Company has taken or expects to take in its 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. Differences between tax positions taken or expected to be taken in a tax return and the net benefit recognized and measured pursuant to the interpretation are referred to as “unrecognized benefits.” A liability is recognized (or amount of net operating loss carry forward or amount of tax refundable is reduced) for unrecognized tax benefit because it represents an enterprise’s potential future obligation to the taxing authority for a tax position that was not recognized as a result of applying the provisions of ASC 740.

If applicable, interest costs related to the unrecognized tax benefits are required to be calculated and would be classified as “Other expenses – Interest expense” in the statement of operations. Penalties would be recognized as a component of “General and administrative.”

No material interest or penalties on unpaid tax were recorded during the years ended December 31, 2017 and 2016, respectively. As of December 31, 2017 and 2016, no liability for unrecognized tax benefits was required to be reported. The Company does not expect any significant changes in its unrecognized tax benefits in the next year.

Components of deferred tax assets are as follows:

  December 31, 2017  December 31, 2016 
Net deferred tax assets – Non-current:        
         
Expected income tax benefit from NOL carry-forwards $2,083,000  $1,493,000 
Less valuation allowance  (2,083,000)  (1,493,000)
Deferred tax assets, net of valuation allowance $-  $- 

Income Tax Provision in the Consolidated Statements of Operations

A reconciliation of the federal statutory income tax rate and the effective income tax rate as a percentage of income before income taxes is as follows:

  For the Year
Ended
December 31, 2017
  For the Year
Ended
December 31, 2016
 
       
Federal statutory income tax rate  21.0%  34.0%
         
Change in valuation allowance on net operating loss carry-forwards  (21.0%)  (34.0%)
         
Effective income tax rate  0.0%  0.0%

[__] Shares

Common stock

Roth Capital Partners

[__], 2018

Part II

Information not require in prospectus

Item 13. Other Expenses of Issuance and Distribution.

The following table indicates the expenses to be incurred in connection with the offering described in this registration statement, other than underwriting discounts and commissions, all of which will be paid by us. All amounts are estimated except the Commission registration fee, the Financial Industry Regulatory Authority, Inc., or FINRA, filing fee, and the Nasdaq Capital Market listing application fees.

  Amount to
be Paid
 
SEC registration fee $1,702 
FINRA filing fee  2,606 
Nasdaq Capital Market listing application fees  50,000 
Printing and engraving expenses  * 
Legal fees and expenses  * 
Accounting fees and expenses  * 
Transfer agent and registrar fees and expenses  * 
Miscellaneous fees and expenses  

*

 
Total  * 

* To be completed by amendment

Item 14. Indemnification of Directors and Officers.

The Company is incorporated under the laws of the State of Delaware. Section 102 of the Delaware General Corporation Law permits a corporation to eliminate the personal liability of directors of a corporation to the corporation or its stockholders for monetary damages for a breach of fiduciary duty as a director, except where the director breached his or her duty of loyalty, failed to act in good faith, engaged in intentional misconduct or knowingly violated a law, authorized the payment of a dividend or approved a stock repurchase in violation of Delaware corporate law or obtained an improper personal benefit.

 

Section 145 of the Delaware General Corporation LawDGCL provides that a corporation has the power tomay indemnify a director, officer, employee or agent of the corporationdirectors and certainofficers as well as other persons serving at the request of the corporation in related capacitiesemployees and individuals against expenses (including attorneys’ fees), judgments, fines and amounts paid in settlementssettlement actually and reasonably incurred by thesuch person in connection with an action, suitany threatened, pending or proceeding tocompleted actions, suits or proceedings in which hesuch person is or is threatened to be made a party by reason of such position, if such person acted in good faith and inbeing or having been a manner he reasonably believed to be indirector, officer, employee or not opposed to the best interestsagent of the corporation, and, in any criminal action or proceeding, had no reasonable cause to believe his conduct was unlawful, exceptCompany. The DGCL provides that in the caseSection 145 is not exclusive of actions brought by or in the right of the corporation, no indemnification shall be made with respect to any claim, issue or matter asother rights to which such person shall have been adjudged tothose seeking indemnification may be liable toentitled under any bylaws, agreement, vote of stockholders or disinterested directors or otherwise. The Charter and the corporation unlessCompany’s bylaws provide for indemnification by the Company of its directors and only to the extent that the Court of Chancery or other adjudicating court determines that, despite the adjudication of liability but in view of all of the circumstances of the case, such person is fairly and reasonably entitled to indemnity for such expenses which the Court of Chancery or such other court shall deem proper.

The Company’s certificate of incorporation includes a provision that,officers to the fullest extent permitted by the DGCL.

Section 102(b)(7) of the DGCL eliminatespermits a corporation to provide in its certificate of incorporation that a director of the personal liability ofcorporation shall not be personally liable to the corporation or its directorsstockholders for monetary damages for breach of fiduciary duty as a director. In addition, togetherdirector, except for liability (i) for any breach of the director’s duty of loyalty to the corporation or its certificatestockholders, (ii) for acts or omissions not in good faith or which involve intentional misconduct or a knowing violation of incorporation and its bylaws requirelaw, (iii) for unlawful payments of dividends or unlawful stock repurchases, redemptions or other distributions or (iv) for any transaction from which the Company to indemnify,director derived an improper personal benefit. The Charter provides for such limitation of liability to the fullest extent permitted by law,the DGCL.

The Company has entered into indemnification agreements (the “Indemnification Agreements”) with each of its current directors and executive officers. These Indemnification Agreements require the Company to indemnify its directors and executive officers for certain expenses, including attorneys’ fees, retainers and travel expenses, incurred by a director or executive officer in any person made or threatened to be made a party to an action, suit or proceeding (whether criminal, civil, administrative or investigative) by reasonarising out of their services as one of the fact that such person isCompany’s directors or was a director, officerexecutive officers or employeeout of the Company or any predecessor of the Company, or serves or served at any other enterprise as a director, officer or employeeservices they provide at the Company’s request to any other company or enterprise.

Item 15.Recent Sales of Unregistered Securities

We sold the requestsecurities described below within the past three years which were not registered under the Securities Act. On October 13, 2023, we implemented a 1:28.5714286 reverse stock split of any predecessorour outstanding shares of Common Stock that was effective on October 16, 2023. Unless otherwise noted, all share and related option, warrant, and convertible security information presented has been retroactively adjusted to reflect the Company, against expenses (including attorneys’ fees), judgments, fines, settlementsreduced number of shares, and other amounts actually and reasonably incurredthe increase in connection with any proceeding, arising by reason of the fact that such person is or was an agent of ours. The Company’s bylaws also provide that the Company may, to the fullest extent provided by law, indemnify any person against expenses (including attorneys’ fees), judgments, fines, settlements and other amounts actually and reasonably incurred in connection with any proceeding, arising by reason of the fact that such person is or was an agent of the Company. The Company is not required to advance expenses incurred by its directors, officers, employees and agents in defending any action or proceeding forshare price which indemnification is required or permitted, subject to certain limited exceptions. The indemnification rights conferred by its certificate of incorporation and bylaws are not exclusive.resulted from this action.

 

II-1

 

The Company maintains a directors’ and officers’ liability insurance policy. The policy insures directors and officers against unindemnified losses arising from certain wrongful acts in their capacities as directors and officers and reimburses the Company for those losses for which it has lawfully indemnified the directors and officers. The policy contains various exclusions.

 

In addition, the underwriting agreement filed as Exhibit 1.1 to this Registration Statement provides for indemnification by the underwriters of the Company and the Company’s officers and directors for certain liabilities arising under the Securities Act, or otherwise.

Item 15. Recent Sales of Unregistered Securities.Securities Prior to the Merger

 

Effective December 1, 2016, we entered into a securitiesOn March 24, 2021, the Company granted warrants to purchase agreement (the “Purchase Agreement”) with Bristol Investment Fund, Ltd. (“Bristol”), an entity controlled by our Executive Chairman, for the sale of our securities, comprised of (i) $2.5 million of convertible debentures convertible at a price of $0.15 per share (the “Debenture”), (ii) warrants (the “Series A Warrants”) to acquire 16,666,667 shares of our common stock atCommon Stock to a consultant as follows: a warrant to purchase 10,500 shares with an exercise price of $0.15$28.57 per share, and (iii) warrants (the “a term of 5 years; and, in connection with the issuance of Series B Warrants” and, togetherPreferred Stock, a warrant to purchase 6,299 shares with the Series A Warrants, the “Warrants”) to acquire 16,666,650 shares of our common stock at an exercise price of $0.0001$43.65 per share. As a conditionshare, and term of five years.

On June 30, 2021, we issued 6,249 shares of our Series A Preferred Stock to Bristol entering into the Purchase Agreement, we enteredScott D. Kaufman, our then Chief Executive Officer, for settlement of $62,490 of compensation payable to Mr. Kaufman under his employment agreement from April 1, 2021 through June 30, 2021. Each share of our Series A Preferred Stock is convertible into a Security Agreement (the “Security Agreement”) in favornumber of Bristol, granting a security interest in substantially allshares of our property, whether presently owned or existing or hereafter acquired or coming into existence, including but not limitedCommon Stock determined by dividing the aggregate stated value for the Series A Preferred Stock being converted (initially $10.00 per share, subject to its ownership interestsadjustment as set forth in our subsidiaries,the Certificate of Designation and Restatement of Rights, Preferences and Restrictions of Series A Preferred Stock (the “Series A Certificate of Designation”)) by the then-applicable conversion price (initially $7.14 per share, and $5.00 as of December 31, 2021, subject to secureadjustment as set forth in the prompt payment, performance and dischargeSeries A Certificate of Designation). We issued the foregoing securities in fullreliance on the exemption from registration provided under Section 4(a)(2) of allthe Securities Act.

On September 30, 2021, we issued 6,249 shares of our obligationsSeries A Preferred Stock to Scott D. Kaufman, our then Chief Executive Officer, for settlement of $62,490 of compensation payable to Mr. Kaufman under his employment agreement from July 1, 2021 through September 30, 2021. Each share of our Series A Preferred Stock is convertible into a number of shares of our Common Stock determined by dividing the Debenture.aggregate stated value for the Series A Preferred Stock being converted (initially $10.00 per share, subject to adjustment as set forth in the Series A Certificate of Designation) by the then-applicable conversion price (initially $7.14 per share, and $5.00 as of December 31, 2021, subject to adjustment as set forth in the Series A Certificate of Designation). We received net proceedsissued the foregoing securities in reliance on the exemption from registration provided under Section 4(a)(2) of the Purchase agreementSecurities Act.

On October 12, 2021, the Company granted certain directors warrants to purchase a total of approximately $2.47 million after paying certain fees1,050 shares of Common Stock with an exercise price of $42.86 per share, and expenses.a term of 3 years.

On October 20, 2021, the Company granted a director warrants to purchase 14,000 shares of Common Stock with an exercise price of $42.86 per share, a term of 3 years, and vesting as follows: 20% upon execution of a services agreement; 20% on January 20, 2022; 20% on April 20, 2022; 20% on July 20, 2022; and 20% on October 20, 2022.

On October 31, 2021, the Company granted a consultant warrants to purchase 26,250 shares of Common Stock with an exercise price of $42.86 per share, a term of 3 years, and vesting as follows: 40% upon execution of a services agreement; 20% on April 1, 2022; 20% on August 1, 2022; and 20% on December 1, 2022.

 

On December 29, 2016, we1, 2021, the Company granted Bristol Capitalcertain of its directors and employees options to purchase upa total of 245,000 shares of Common Stock with an exercise price of $75.71 per share and a term of 5 years, and such shares shall vest upon a volume weighted average price (“VWAP”) of the Common Stock reaching the following targets: at such time as there is a VWAP equal to an aggregate$71.43 of 600,000the Common Stock when computed over 30 consecutive trading days, 25% of each executive’s options shall vest; at such time as there is a VWAP equal to $85.71 of the Common Stock when computed over 30 consecutive trading days, 25% of each executive’s options shall vest; at such time as there is a VWAP equal to $100.00 of the Common Stock when computed over 30 consecutive trading days, 25% of each executive’s options shall vest; and at such time as there is a VWAP equal to $114,29 of the Common Stock when computed over 30 consecutive trading days, 25% of each executive’s options shall vest.

On December 31, 2021, we issued 6,250 shares of our common stock, vesting in quarterly incrementsSeries A Preferred Stock to Scott D. Kaufman, our then Chief Executive Officer, for settlement of 75,000 options$62,500 of compensation payable to Mr. Kaufman under his employment agreement from October 1, 2021 through June 30, 2018 and expiringDecember 31, 2021. In addition, on December 29, 2021.

On [__], 2018, we entered into and Exchange Agreement with Bristol pursuant to which31, 2021, we issued [__]673 shares of our Series A Preferred Stock in exchangeto Paul L. Kessler, our then Executive Chairman, for settlement of $6,730 of compensation payable to Mr. Kessler under his employment agreement from December 23, 2021 through December 31, 2021. Each share of our Series A Preferred Stock is convertible into a number of shares of our Common Stock determined by dividing the aggregate stated value for the Notes (the “Exchange”)Series A Preferred Stock being converted (initially $10.00 per share, subject to adjustment as set forth in the Series A Certificate of Designation) by the then-applicable conversion price (initially $7.14 per share, and $5.00 as of December 31, 2021, subject to adjustment as set forth in the Series A Certificate of Designation). This issuance was deemed to be exempt from registration underWe issued the Securities Actforegoing securities in reliance on the exemption from registration provided under Section 3(a)(9)4(a)(2) of the Securities Act, as an exchange of securities of the issuer for no consideration.

No underwriters were used in connection with any of the foregoing transactions. Except as otherwise noted, these issuances were deemed to be exempt from registration under the Securities Act in reliance on Section 4(2) of the Securities Act, including in some cases, Regulation D and Rule 506 promulgated thereunder, or Rule 701 promulgated under Section 3(b) of the Securities Act, as transactions by an issuer not involving a public offering or transactions pursuant to compensatory benefit plans and contracts relating to compensation as provided under Rule 701. The purchasers of securities in each such transaction represented their intention to acquire the securities for investment only and not with a view to offer or sell, in connection with any distribution of the securities, and appropriate legends were affixed to the share certificates and instruments issued in such transactions.Act.

 

II-2

On January 1, 2022, the Company granted warrants to purchase shares of Common Stock to a consultant in connection with the issuance of Series C Preferred Stock as follows: a warrant to purchase 14,000 shares of Common Stock with an exercise price of $42.86 per share and a term of 5 years; a warrant to purchase 8,750 shares with an exercise price of $71.43 per share and term of 5 years; and a warrant to purchase 8,750 shares of Common Stock with an exercise price of $78.57 per share and term of 5 years.

On January 1, 2022, the Company granted an officer 7,722 shares of Series A Preferred Stock for settlement of $77,216 in compensation under his employment agreement for services provided through March 31, 2022.

On January 25, 2022, the Company granted an officer 1,050 shares of Common Stock as compensation under his employment agreement for services provided through December 31, 2021. On December 31, 2022 the shares were rescinded and returned to the Company.

On May 31, 2022, the Company issued 5,922 shares of Common Stock to Highwire Energy Partners, Inc. under the terms of a Binding Memorandum of Understanding for a proposed transaction.

On August 24, 2022, the Company entered into an agreement (the “Settlement”) with Alpha Capital Anstalt (“Alpha”). The Settlement relates to a dispute with the Company’s then CEO in connection with Alpha’s partial exercise on March 20, 2022 of its warrant to purchase 21,000 shares of Common Stock. Pursuant to the Settlement, Alpha agreed to exchange such warrants for a convertible promissory note in the principal amount of $900,000 due August 24, 2023. As of December 31, 2022, Alpha had returned 21,000 shares of Common Stock in connection with the Settlement.

On March 31, 2022, we issued 3,409 shares of our Series A Preferred Stock to Scott D. Kaufman, our then co-Chief Executive Officer, for settlement of $34,090 of compensation payable to Mr. Kaufman under his employment agreement from January 1, 2022 through March 31, 2022. In addition, on March 31, 2022, we issued 4,941 shares of our Series A Preferred Stock to Paul L. Kessler, our then Executive Chairman, for settlement of $49,410 of compensation payable to Mr. Kessler under his employment agreement from January 1, 2022 through March 31, 2022.

On June 30, 2022, we issued 5,361 shares of our Series A Preferred Stock to Scott D. Kaufman, our then co-Chief Executive Officer, for settlement of $53,610 of compensation payable to Mr. Kaufman under his employment agreement from April 1, 2022 through June 30, 2022. In addition, on June 30, 2022, we issued 4,941 shares of our Series A Preferred Stock to Paul L. Kessler, our then Executive Chairman, for settlement of $49,410 of compensation payable to Mr. Kessler under his employment agreement from April 1, 2022 through June 30, 2022.

On September 30, 2022, we issued: 902 shares of our Series A Preferred Stock to Scott D. Kaufman, our then co-Chief Executive Officer, for settlement of $9,020 of compensation payable to Mr. Kaufman under his employment agreement from July 1, 2022 through July 8, 2022; 2,958 shares of our Series A Preferred Stock to Paul L. Kessler, our then Executive Chairman, for settlement of $29,580 of compensation payable to Mr. Kessler under his employment agreement from July 1, 2022 through September 30, 2022; 8,333 shares of our Series A Preferred Stock to John D. Maatta, our then Chief Executive Officer, for settlement of $83,333 of compensation payable to Mr. Maatta under his employment agreement from May 1, 2022 through September 30, 2022; and 3,426 shares of our Series A Preferred Stock to Scott Sheikh, our then Chief Operating Officer and General Counsel, for settlement of $34,260 of compensation payable to Mr. Sheikh under his employment agreement from July 16, 2022 through September 30, 2022.

II-3

On December 31, 2022, we issued: 3,792 shares of our Series A Preferred Stock to Paul L. Kessler, our then Executive Chairman, for settlement of $37,920 of compensation payable to Mr. Kessler under his employment agreement from October 1, 2022 through December 31, 2022; 5,000 shares of our Series A Preferred Stock to John D. Maatta, our then Chief Executive Officer, for settlement of $50,000 of compensation payable to Mr. Maatta under his employment agreement from October 1, 2022 through December 31, 2022; 4,110 shares of our Series A Preferred Stock to Scott Sheikh, our then Chief Operating Officer and General Counsel, for settlement of $41,110 of compensation payable to Mr. Sheikh under his employment agreement from October 1, 2022 through December 31, 2022; and 685 shares of our Series A Preferred Stock to Alan Urban, our then Chief Financial Officer, for settlement of $6,850 of compensation payable to Mr. Urban under his employment agreement from October 1, 2022 through December 31, 2022.

Sales of Unregistered Securities In Connection with the Merger

Pursuant to the Merger Agreement, at the Merger Effective Time, the Company issued to Edward Kovalik and Gary C. Hanna 1,148,834 shares of Common Stock each as merger consideration. Prior to the consummation of the Merger, the Company effectuated certain restructuring transactions, and the Company issued an aggregate of 3,375,288 shares of Common Stock (excluding shares reserved for issuance and unissued subject to certain beneficial ownership limitations) and 4,423 shares of Series D Preferred Stock.

Pursuant to the Option Agreements, at the Merger Effective Time, the Company issued Non-Compensatory Options to acquire an aggregate of 8,000,000 shares of Common Stock for $0.25 per share, which are only exercisable if specific production hurdles are achieved, to Gary C. Hanna, Edward Kovalik, Paul Kessler and a third-party investor. An aggregate of 2,000,000 Non-Compensatory Options are subject to be transferred to the Series D PIPE Investors, based on their then percentage ownership of Series D Preferred Stock to the aggregate Series D Preferred Stock outstanding and held by all Series D PIPE Investors as of the Merger Closing Date, if the Company does not meet certain performance metrics by May 3, 2026.

Pursuant to the Series D Securities Purchase Agreements entered into with each Series D PIPE Investor, the Company received an aggregate of approximately $17.38 million in proceeds from the Series D PIPE Investors, and the Series D PIPE Investors were issued approximately 17,376 shares of Series D Preferred Stock, with a stated value of $1,000 per share and convertible into shares of Common Stock at a price of $5.00 per share, and 3,475,250 Series D A Warrants and 3,475,250 Series D B Warrants in the PIPE.

Pursuant to a support agreement entered into with Barlock, at the Merger Closing, the Company issued to ANEC 33,000 shares of Common Stock at a price per share of $5.00 for an aggregate value of $165,000.

All such issuances were made pursuant to the exemption from registration contained in Section 4(a)(2) of the Securities Act.

II-4

Item 16.Exhibits

 

Item 16. Exhibits and Financial Statement Schedules.

The following exhibits are filed herewith or incorporated by reference to exhibits previously filed with the SEC.

Exhibit No.

 

Description

1.1** Form of Underwriting AgreementAgreement.
2.12.1‡ Share PurchaseAmended and Share ExchangeRestated Agreement and Plan of Merger, dated November 5, 2010,as of May 3, 2023, by and among GoEnergy,Creek Road Miners, Inc., Strato Malamas, an individualCreek Road Merger Sub, LLC and the majority stockholder of GoEnergy, Inc.Prairie Operating Co., Kick the Can Corp., a Nevada corporation, Kicking the Can, L.L.C., a Delaware limited liability company and the majority shareholder of Kick the Can Corp., and certain shareholders of Kick the Can Corp. that are signatories thereto (as filed asLLC (incorporated by reference to Exhibit 2.1 toof the Company’s Current Report on Form 8-K, filed with the SEC on November 16, 2010)May 4, 2023).
3.12.2‡ CertificateAsset Purchase Agreement, dated as of Incorporation of GoEnergy, Inc. (as filed as Exhibit 1.1January 11, 2024, by and among Nickel Road Development LLC, Nickel Road Operating LLC, Prairie Operating Co. and Prairie Operating Co., LLC (incorporated by reference to the Company’s Registration Statement on Form SB-2, filed with the SEC on March 25, 2003).
3.2Bylaws (as filed as Exhibit 2.1 to the Company’s Registration Statement on Form SB-2, filed with the SEC on March 25, 2003).
3.3Certificate of Amendment to the Certificate of Incorporation of GoEnergy, Inc., dated December 6, 2010 (as filed as Exhibit 3.3 to the Company’s Current Report on Form 8-K, filed with the SEC on December 13, 2010).
3.4Certificate of Correction, dated December 8, 2010 (as filed as Exhibit 3.4 to the Company’s Current Report on Form 8-K, filed with the SEC on December 13, 2010).
3.5Second Certificate of Correction filed January 20, 2011 (as filed as Exhibit 3.5 to the Company’s Current Report on Form 8-K, filed with the SEC on January 25, 2011)12, 2024).
3.62.3‡ Certificate to set forth Designations, Voting Powers, Preferences, Limitations, Restrictions, and Relative Rights of Series A Cumulative Convertible Preferred Stock, $0.0001 par value per share (as filed as Exhibit 4.1 to the Company’s Current Report on Form 8-K, filed with the SEC on December 13, 2010).
3.7Certificate of Amendment to Certificate to set forth Designations, Voting Powers, Preferences, Limitations, Restrictions, and Relative Rights of Series A Cumulative Convertible Preferred Stock, $.0001 par value per share (as filed as Exhibit 4.3 to the Company’s Current Report on Form 8-K, filed with the SEC on April 25, 2011).

3.8Certificate of Amendment to Certificate to set forth Designations, Voting Powers, Preferences, Limitations, Restrictions, and Relative Rights of Series A Cumulative Convertible Preferred Stock, $.0001 par value per share (as filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed with the SEC on March 30, 2012).
3.9Amended and Restated Series A Certificate of Designations, dated March 29, 2012 (as filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed on March 30, 2012).
3.10First Amendment to the Bylaws of Wizard World, Inc. (as filed as Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q, filed with the SEC on November 21, 2016).

II-3

3.11Certificate of Amendment to Certificate of Incorporation, filed September [__], 2018 (filed as Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on September [__], 2018).
3.12*Form of Amended and Restated Certificate of Incorporation to be in effect immediately prior to the completion of this offering.
3.13*Form of Amended and Restated Bylaws to be in effect immediately prior to the completion of this offering.
4.1Form of 2011 Series A Common StockAsset Purchase Warrant (as filed as Exhibit 4.2 to the Company’s Current Report on Form 8-K, filed with the SEC on April 25, 2011).
4.2Form of Convertible Promissory Note, dated August 19, 2011 (as filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on August 30, 2011).
4.3Form of Series A Common Stock Purchase Warrant (as filed as Exhibit 4.1 to the Company’s Current Report on Form 8-K, filed with the SEC on April 5, 2012).
4.4Form of Senior Convertible Debenture (as filed as Exhibit 4.2 to the Company’s Current Report on Form 8-K, filed with the SEC on April 5, 2012).
5.1**Opinion of DLA Piper LLP (US)
10.1Director Agreement, dated as of January 18, 2011,23, 2024, by and between GoEnergy, Inc.Prairie Operating Co. and Vadim Mats (as filed asMatthew Austin Lerman (incorporated by reference to Exhibit 10.2 to2.1 of the Company’s Current Report on Form 8-K, filed with the SEC on January 18, 2011)24, 2024).
10.23.1 Director Agreement, dated May 9, 2011,Second Amended and Restated Certificate of Incorporation (incorporated by between Wizard World, Inc.reference to Exhibit 3.2 of the Company’s Current Report on Form 8-K, filed with the SEC on October 13, 2023).
3.2Amended and Greg Suess (as filed asRestated Bylaws (incorporated by reference to Exhibit 10.1 to3.2 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2011)2023).
10.33.3 2011Certificate of Designation of Preferences, Rights and Limitations of Series D Convertible Preferred Stock Incentive and Award Plan (as filed as(incorporated by reference to Exhibit 10.1 to3.3 of the Company’s Current Report on Form 8-K, filed with the SEC on May 12, 2011)9, 2023).
10.43.4 AmendmentCertificate of Designation of Preferences, Rights and Limitations of Series E Convertible Preferred Stock (incorporated by reference to Exhibit 3.1 of the 2011 IncentiveCompany’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
4.1Form of Series D PIPE Warrant (incorporated by reference to Exhibit C of Exhibit 10.2 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
4.2Form of Exok Warrant (incorporated by reference to Exhibit 4.1 of the Company’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
4.3Form of Series E A Common Stock Purchase Warrant (incorporated by reference to Exhibit 4.2 of the Company’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
4.4Form of Series E B Common Stock Purchase Warrant (incorporated by reference to Exhibit 4.3 of the Company’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
5.1*Opinion of Vinson & Elkins L.L.P.
10.1Master Services Agreement and Award Plan (as filed asOrder Form, dated February 16, 2023, by and between Atlas Power Hosting, LLC and Creek Road Miners, Inc. (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, filed with the SEC on March 6, 2023).
10.2‡Amended and Restated Purchase and Sale Agreement, dated as of May 3, 2023, by and among Prairie Operating Co., LLC, Exok, Inc. and Creek Road Miners, Inc. (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
10.3Form of Securities Purchase Agreement (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
10.4‡Support Agreement (Series B Preferred Stock), dated as of May 3, 2023, by and between Creek Road Miners, Inc. and Bristol Investment Fund, Ltd. (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
10.5‡Form of Support Agreement (Series C Preferred Stock) (incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
10.6‡Support Agreement (Senior Secured Convertible Debenture), dated as of May 3, 2023, by and between Creek Road Miners, Inc. and Bristol Investment Fund, Ltd. (incorporated by reference to Exhibit 10.5 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
10.7‡Support Agreement (Senior Secured Convertible Debenture and Series A Preferred Stock), dated as of May 3, 2023, by and among Creek Road Miners, Inc., Barlock 2019 Fund, LP, Scott D. Kaufman and American Natural Energy Corporation (incorporated by reference to Exhibit 10.6 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).

II-5

10.8Support Agreement (Convertible Promissory Note), dated as of May 3, 2023, by and between Creek Road Miners, Inc. and Creecal Holdings, LLC (incorporated by reference to Exhibit 10.7 of the Company’s Current Report on Form 8-K, filed with the SEC on May 4, 2023).
10.9Form of Registration Rights Agreement (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2023).
10.10Stockholders Agreement, dated as of May 3, 2023, by and among Creek Road Miners, Inc., Bristol Capital Advisors, LLC, Paul Kessler, Edward Kovalik and Gary C. Hanna (incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2023).
10.11†Form of Indemnification Agreement (incorporated by reference to Exhibit 10.8 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2023).
10.12‡Form of 12% Amended and Restated Senior Secured Convertible Debenture Due December 31, 2023 (incorporated by reference to Exhibit 10.9 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2023).
10.13Amended and Restated Security Agreement, dated as of May 3, 2023, by and among Prairie Operating Co. and its subsidiaries, Barlock 2019 Fund, LP and Bristol Investment Fund, Ltd. (incorporated by reference to Exhibit 10.10 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2023).
10.14Form of Amended and Restated Non-Compensatory Option Agreement (incorporated by reference to Exhibit 10.11 of the Company’s Current Report on Form 8-K, filed with the SEC on May 9, 2023).
10.15†Form of Amended and Restated Employment Agreement (President and CEO) (incorporated by reference to Exhibit 10.18 of the Company’s Amendment No. 4 to Form S-1, filed with the SEC on October 24, 2023).
10.16†Form of Amended and Restated Employment Agreement (Other Executive Officers) (incorporated by reference to Exhibit 10.19 of the Company’s Amendment No. 4 to Form S-1, filed with the SEC on October 24, 2023).
10.17‡Securities Purchase Agreement, dated as of August 15, 2023, by and between Prairie Operating Co. and Narrogal Nominees Pty Ltd ATF Gregory K O’Neill Family Trust (incorporated by reference to Exhibit 10.2 of the Company’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
10.18Registration Rights Agreement, dated as of August 15, 2023, by and among Prairie Operating Co. and the holders thereto (incorporated by reference to Exhibit 10.3 of the Company’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
10.19‡Deed of Trust, Mortgage, Assignment of As-Extracted Collateral, Security Agreement, Fixture Filing and Financing Statement, dated as of August 15, 2023, from Prairie Operating Co., LLC, as mortgagor, to Gregory O’Neill, as trustee, for the benefit of Narrogal Nominees Pty Ltd ATF Gregory K O’Neill Family Trust (incorporated by reference to Exhibit 10.4 of the Company’s Current Report on Form 8-K, filed with the SEC on August 17, 2023).
10.20Non-Compensatory Option Purchase Agreement, dated as of August 31, 2023, by and among Prairie Operating Co., Gary C. Hanna, Edward Kovalik, Bristol Capital, LLC and Georgina Asset Management, LLC (incorporated by reference to Exhibit 10.1 of the Company’s Current Report on Form 8-K, filed with the SEC on September 15, 2011)5, 2023).
10.510.21† 2011 Amended and& Restated StockPrairie Operating Co. Long-Term Incentive and Award Plan. (as filedPlan, effective as of August 25, 2023 (incorporated by reference to Exhibit 10.8 to10.24 of the Company’s Annual Report onAmendment No. 4 to Form 10-K,S-1, filed with the SEC on April 16, 2012)October 24, 2023).
10.610.22† Form of Non-QualifiedRestricted Stock OptionUnit Award Agreement (as(for Non-Employee Directors and Consultants) (incorporated by reference to Exhibit 10.25 of the Company’s Amendment No. 4 to Form S-1, filed aswith the SEC on October 24, 2023).
10.23†Form of Restricted Stock Unit Award Agreement (for Employees) (incorporated by reference to Exhibit 10.210.26 of the Company’s Amendment No. 4 to Form S-1, filed with the SEC on October 24, 2023).
16.1Letter of MaughanSullivan LLC, dated June 1, 2023 (incorporated by reference to Exhibit 16.1 of the Company’s Current Report on Form 8-K, filed with the SEC on May 12, 2011)June 1, 2023).
21.1 
10.7Director Agreement, dated May 25, 2011,List of Subsidiaries (incorporated by and between Wizard World, Inc. and John Maatta (as filed asreference to Exhibit 10.11 to21.1 of the Company’s Annual ReportRegistration Statement on Form 10-K,S-1, filed with the SEC on AprilJune 16, 2012)2023).
23.1** Consent of MaughanSullivan LLC.
10.823.2** Office Service Agreement,Consent of Ham, Langston & Brezina, LLP.
23.3**Consent of Moss Adams LLP.
23.4**Consent of Cawley, Gillespie & Associates, Inc.
23.5*Consent of Vinson & Elkins L.L.P. (included in Exhibit 5.1).
24.1**Power of Attorney (included in the signature page to this Registration Statement).
99.1Report of Cawley, Gillespie & Associates, Inc. dated January 18, 2011,11, 2024, as to pro forma reserves of Prairie Operating Co. as of February 1, 2024 (incorporated by and between Kick the Can Corp. and NYC Office Suites (as filed asreference to Exhibit 10.11 to99.3 of the Company’s Current Report on Form 8-K, filed with the SEC on September 13, 2011).
10.9Internet Domain Name Assignment Agreement, dated January 2011, by and between Gareb Shamus Enterprises, Inc. and Kick the Can Corp. (as filed as Exhibit 10.12Amendment to the Company’s Current Report on Form 8-K, filed with the SEC on September 13, 2011).
10.10Mid-Ohio Acquisition Agreement, dated November 13, 2010, by and between Kicking the Can L.L.C and GCX Holdings LLC (as filed as Exhibit 10.15 to the Company’sits Current Report on Form 8-K/A, filed with the SEC on February 9, 2024).
99.2Report of Cawley, Gillespie & Associates, Inc., dated November 16, 2011)6, 2023, as to the reserves of Nickel Road Operating LLC as of December 31, 2022 (incorporated by reference to Exhibit 99.4 of the Company’s Amendment to its Current Report on Form 8-K/A, filed with the SEC on February 9, 2024).
99.3**Report of Cawley, Gillespie & Associates, Inc., dated January 26, 2024, as to the reserves of Prairie Operating Co. as of February 1, 2024.
104Cover page Interactive Data File (formatted as inline XBRL).
107**Filing fee table.

*To be filed by amendment.
**Filed herewith.
Indicates a management contract or compensatory plan, contract or arrangement.
The schedules to this Exhibit have been omitted in accordance with Regulation S-K Item 601(b)(2). The Company agrees to furnish supplementally a copy of any omitted schedule to the Securities and Exchange Commission upon its request.

 

II-4II-6

 

10.11Item 17.Second Amended and Restated 2011 Incentive Stock and Award Plan (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on July 13, 2012).
10.12Director Agreement, dated March 17, 2013, by and between Wizard World, Inc. and Paul L. Kessler (as filed as Exhibit 10.25 to the Company’s Annual Report on Form 10-K, filed with the SEC on April 1, 2013).
10.13Director and Officer Indemnification, dated March 17, 2013, by and between Wizard World, Inc. and Paul L. Kessler (as filed as Exhibit 10.27 to the Company’s Annual Report on Form 10-K, filed with the SEC on April 1, 2013).
10.14Non-Qualified Stock Option Agreement, dated March 17, 2013, by and between Wizard World, Inc. and Paul L. Kessler (as filed as Exhibit 10.29 to the Company’s Annual Report on Form 10-K, filed with the SEC on April 1, 2013).
10.15Form of Commercial Real Estate Lease by and between Bristol Capital, LLC and 225 California Street, LLC, as lessors, and Wizard World, Inc., as lessee (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on April 24, 2013).
10.162011 Third Amended and Restated Stock Incentive and Award Plan. (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on September 29, 2014)
10.17Amended and Restated Operating Agreement of CON TV, LLC, by and among Wizard World, Inc., Cinedigm Entertainment Corp., Roar, LLC and Bristol Capital, LLC (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on November 20, 2015)
10.18Amended and Restated License Agreement by and between Wizard World, Inc. and CON TV, LLC (as filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on November 20, 2015)
10.19Amended and Restated Services Agreement by and between Wizard World, Inc. and CON TV, LLC (as filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K, filed with the SEC on November 20, 2015)
10.20Employment Agreement by and between Wizard World, Inc. and Randy Malinoff, individually (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on March 7, 2016)
10.21Employment Agreement, dated July 15, 2016, by and between Wizard World, Inc. and John D. Maatta (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on July 20, 2016)
10.22Non-Compete, Non-Solicitation and Non-Disclosure Agreement, dated July 15, 2016, by and between Wizard World, Inc. and John D. Maatta (as filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on July 20, 2016)
10.23Indemnification Agreement, dated July 15, 2016, by and between Wizard World, Inc. and John D. Maatta (as filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K, filed with the SEC on July 20, 2016)
10.24Option Agreement, dated July 15, 2016, by and between Wizard World, Inc. and John D. Maatta (as filed as Exhibit 10.4 to the Company’s Current Report on Form 8-K, filed with the SEC on July 20, 2016)

II-5

10.25Employment Agreement, dated November 8, 2016, by and between Wizard World, Inc. and Randall S. Malinoff (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on November 14, 2016)
10.26Non-Compete, Non-Solicitation and Non-Disclosure Agreement, dated November 8, 2016, by and between Wizard World, Inc. and Randall S. Malinoff (as filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on November 14, 2016)
10.27Indemnification Agreement, dated November 8, 2016, by and between Wizard World, Inc. and Randall S. Malinoff (as filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K, filed with the SEC on November 14, 2016)
10.28Non-Qualified Stock Option Agreement, dated November 8, 2016, by and between Wizard World, Inc. and Randall S. Malinoff (as filed as Exhibit 10.4 to the Company’s Current Report on Form 8-K, filed with the SEC on November 14, 2016)
10.29Form of Securities Purchase Agreement by and between Wizard World, Inc. and Bristol Investment Fund, Ltd. (as filed as Exhibit 10.1 to the Company’s Current Report on Form 8-K, filed with the SEC on December 2, 2016)
10.30Form of 12% Senior Secured Convertible Debenture issued by Wizard World, Inc., in favor of Bristol Investment Fund, Ltd. (as filed as Exhibit 10.2 to the Company’s Current Report on Form 8-K, filed with the SEC on December 2, 2016)
10.31Form of Warrant issued by Wizard World, Inc. to Bristol Investment Fund, Ltd. (as filed as Exhibit 10.3 to the Company’s Current Report on Form 8-K, filed with the SEC on December 2, 2016)
10.32Security Agreement by and between Wizard World, Inc. (as filed as Exhibit 10.4 to the Company’s Current Report on Form 8-K, filed with the SEC on December 2, 2016)
10.33Consulting Services Agreement by and between Wizard World, Inc. and Bristol Capital, LLC (as filed as Exhibit 10.4 to the Company’s Current Report on Form 8-K, filed with the SEC on January 5, 2017)
10.342016 Incentive Stock and Award Plan (as filed as Exhibit 10.1 to the Company’s Quarterly Report on Form 10-Q, filed with the SEC on August 15, 2016)
10.35**Exchange Agreement, dated September [__], 2018, by and between Wizard World, Inc. and Bristol Investment Fund, Ltd.
10.36**Letter Agreement, dated September [__], 2018, by and between Wizard World, Inc. and Bristol Investment Fund, Ltd.
16.1Letter of Rosenberg Rich Baker Berman & Company, dated December 28, 2017 (incorporated herein by reference to Exhibit 16.1 to the Company’s Current Report on Form 8-K filed with the SEC on December 28, 2017)
21.1Subsidiaries (incorporated herein by reference to Exhibit 21.1 to the Company’s Annual Report on Form 10-K filed with the SEC on April 17, 2017)
23.1*Consent of MaughanSullivan LLC, an independent registered public accounting firm.
23.2*Consent of Rosenberg Rich Baker Berman & Company, an independent registered public accounting firm.
23.3**Consent of DLA Piper LLP (US) (included in Exhibit 5.1)
24.1*Power of Attorney (included in signature page to this registration statement).Undertakings

 

* Filed herewith

** To be filed(a) The undersigned registrant hereby undertakes to provide to the underwriter at the closing specified in the underwriting agreement certificates in such denominations and registered in such names as required by amendment

+ Indicates management compensatory agreement

II-6

Item 17. Undertakingsthe underwriter to permit prompt delivery to each purchaser.

 

(b) Insofar as indemnification for liabilities arising under the Securities Act may be permitted to directors, officers and controlling persons of the Registrantregistrant pursuant to the foregoing provisions referenced in Item 14 of this registration statement, or otherwise, the Registrantregistrant has been advised that in the opinion of the Securities and Exchange Commission such indemnification is against public policy as expressed in the Securities Act and is, therefore, unenforceable.

In the event that a claim for indemnification against such liabilities (other than the payment by the Registrantregistrant of expenses incurred or paid by a director, officer, or controlling person of the Registrantregistrant in the successful defense of any action, suit or proceeding) is asserted by such director, officer or controlling person in connection with the securities being registered hereunder, the Registrantregistrant will, unless in the opinion of its counsel the matter has been settled by controlling precedent, submit to a court of appropriate jurisdiction the question of whether such indemnification by it is against public policy as expressed in the Securities Act and will be governed by the final adjudication of such issue.

 

(c) The undersigned Registrantregistrant hereby undertakes that:

 

(1)For purposes of determining any liability under the Securities Act, the information omitted from the form of prospectus filed as part of this Registration Statement in reliance upon Rule 430A and contained in a form of prospectus filed by the Registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this Registration Statement as of the time it was declared effective.
(2)For the purpose of determining any liability under the Securities Act, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(1) For purposes of determining any liability under the Securities Act of 1933, the information omitted from the form of prospectus filed as part of this registration statement in reliance upon Rule 430A and contained in a form of prospectus filed by the registrant pursuant to Rule 424(b)(1) or (4) or 497(h) under the Securities Act shall be deemed to be part of this registration statement as of the time it was declared effective.

(2) For the purpose of determining any liability under the Securities Act of 1933, each post-effective amendment that contains a form of prospectus shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

(3) For purposes of determining any liability under the Securities Act of 1933, each filing of the registrant’s annual report pursuant to section 13(a) or section 15(d) of the Securities Exchange Act of 1934 (and, where applicable, each filing of an employee benefit plan’s annual report pursuant to section 15(d) of the Securities Exchange Act of 1934) that is incorporated by reference in the registration statement shall be deemed to be a new registration statement relating to the securities offered therein, and the offering of such securities at that time shall be deemed to be the initial bona fide offering thereof.

 

II-7

 

SignaturesSIGNATURES

 

Pursuant to the requirements of the Securities Act of 1933, the Registrantregistrant has duly caused this Registration Statementregistration statement to be signed on its behalf by the undersigned, thereunto duly authorized, in the City of Los Angeles, State of California,Houston, Texas on this 10 day of October, 2018.February 9, 2024.

 

 WIZARD ENTERTAINMENT, INC.PRAIRIE OPERATING CO.
   
 By:/s/ John D. MaattaEdward Kovalik
 Name:John D. MaattaEdward Kovalik
 Title:Chief Executive Officer and President              

 

KNOW ALL BY THESE PRESENTS, that eachEach person whose signature appears below hereby constitutes and appoints John D. MaattaEdward Kovalik, as his or her attorney-in-fact and Paul L. Kessler, and each of them, his true and lawful agent, proxy and attorney-in-fact, with full power of substitution and resubstitution, for him and inon his name, place and stead,or her behalf, in any and all capacities, to (i) act on, sign this registration statement and any and all amendments (including post effective amendments) to this registration statement, and to file the same, with all exhibits thereto and other documents in connection therewith, with the Securities and Exchange Commission, and to perform and do any and all amendments (including post-effective amendments) to this registration statement together with all schedulesacts and exhibits thereto andthings whatsoever that any subsequent registration statement filed pursuant to Rule 462(b) under the Securities Act of 1933, as amended, together with all schedules and exhibits thereto, (ii) act on, sign and file such certificates, instruments, agreements and other documents asattorney-in-fact or substitute may bedeem necessary or appropriateadvisable to be performed or done in connection therewith, (iii) act on and filewith any supplement to any prospectus includedor all of the matters described in this registration statement or any such amendment or any subsequent registration statement filed pursuant to Rule 462(b) under the Securities Act of 1933, as amended, and (iv) take any and all actions which may be necessary or appropriate to be done,these resolutions, as fully for all intents and purposes as hesuch officer or director might or could do in person, hereby approving, ratifyingif personally present and confirming all that such agent, proxy and attorney-in-fact or any of his substitutes may lawfully do or cause to be done by virtue thereof.acting.

 

Pursuant to the requirements of the Securities Act of 1933, this Registration Statementregistration statement has been signed by the following persons in the capacities and on the dates indicated.

 

Signature

Name

 

Title

 

Date

     
/s/ John D. MaattaEdward Kovalik 

Chief Executive Officer and Chair

February 9, 2024
Edward Kovalik(Principal Executive Officer)
/s/ Craig OwenChief Financial OfficerFebruary 9, 2024
Craig Owen(Principal Financial and Principal Accounting Officer)
/s/ Gary C. HannaPresident and Director

(Principal Executive, Financial , and Accounting Officer)

 

October 10, 2018

February 9, 2024
John D. MaattaGary C. Hanna    
     
/s/ Paul L. Kessler Executive ChairmanDirector 

October 10, 2018

February 9, 2024
Paul L. Kessler    
     
/s/ Greg SuessGizman I. Abbas Director 

October 10, 2018

February 9, 2024
Greg SuessGizman I. Abbas    
     
/s/ Jordan SchurStephen Lee Director 

October 10, 2018

February 9, 2024
Jordan SchurStephen Lee    
     
/s/ Michael BreenJonathan H. Gray Director 

October 10, 2018

February 9, 2024
Michael BreenJonathan H. Gray
/s/ Erik ThoresenDirectorFebruary 9, 2024
Erik Thoresen    

 

II-8