ContextLogic (OTCQB: LOGC) launches $115M rights issue to fund US Salt deal
ContextLogic Holdings Inc. is conducting a rights offering for up to 14,375,000 shares of common stock at $8.00 per share, allowing existing stockholders to buy an aggregate of $115 million of stock. One subscription right is distributed for each share held at 5:00 p.m. New York City time on January 22, 2026, and each right entitles the holder to purchase 0.53486 shares. The rights are not separately tradable; they are stapled to the common stock, which will trade as LOGCD during the offering period and revert to LOGC afterward.
If fully subscribed, shares outstanding would rise from 26,876,099 to 41,251,099. Net proceeds are intended as partial payment for the acquisition of US Salt, alongside new debt facilities and backstop agreements with BCP and Abrams Capital. The rights offering will close only if conditions to the US Salt acquisition are met and may be canceled, in which case subscription payments will be returned without interest. Strict 4.9% ownership limits tied to preserving substantial net operating loss tax assets allow ContextLogic to limit or reject exercises, and state law caps Arizona participation at $500,000. Rights expire at 5:00 p.m. New York City time on February 20, 2026.
Positive
- None.
Negative
- None.
Insights
ContextLogic uses a $115M rights issue plus debt to fund a transformational US Salt acquisition.
ContextLogic is pivoting from its legacy e‑commerce footprint toward an ownership platform anchored by US Salt, a high-purity evaporated salt producer. The company plans to raise up to
The target business generated
Existing holders face dilution and a complex structure that includes transfer restrictions designed to protect sizable tax attributes, including federal NOLs of
TABLE OF CONTENTS

TABLE OF CONTENTS
Page | |||
ABOUT THIS PROSPECTUS | 1 | ||
INDUSTRY AND MARKET DATA | 2 | ||
TRADEMARKS | 2 | ||
NON-GAAP FINANCIAL INFORMATION | 2 | ||
PRESENTATION OF ACQUIRED COMPANY FINANCIAL INFORMATION | 3 | ||
QUESTIONS AND ANSWERS ABOUT THIS RIGHTS OFFERING | 4 | ||
PROSPECTUS SUMMARY | 11 | ||
SUMMARY OF THE RIGHTS OFFERING | 17 | ||
SUMMARY CONDENSED CONSOLIDATED FINANCIAL DATA OF THE COMPANY | 25 | ||
SUMMARY CONDENSED CONSOLIDATED FINANCIAL DATA OF US SALT HOLDINGS, LLC | 27 | ||
SUMMARY UNAUDITED PRO FORMA CONDENSED CONSOLIDATED FINANCIAL DATA INFORMATION | 29 | ||
SUMMARY OF RISK FACTORS | 32 | ||
RISK FACTORS | 34 | ||
SPECIAL NOTE REGARDING FORWARD-LOOKING STATEMENTS | 61 | ||
USE OF PROCEEDS | 63 | ||
DILUTION | 64 | ||
DIVIDEND POLICY AND RESTRICTIONS ON DIVIDENDS | 65 | ||
THE US SALT ACQUISITION, BACKSTOP AGREEMENTS AND FINANCINGS | 66 | ||
THE RIGHTS OFFERING | 73 | ||
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL INFORMATION | 83 | ||
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS | 94 | ||
BUSINESS | 110 | ||
MANAGEMENT | 131 | ||
EXECUTIVE COMPENSATION | 134 | ||
NO BOARD RECOMMENDATION | 142 | ||
PLAN OF DISTRIBUTION | 143 | ||
DESCRIPTION OF SECURITIES | 144 | ||
MATERIAL U.S. FEDERAL TAX CONSIDERATIONS | 145 | ||
CERTAIN RELATIONSHIPS AND RELATED PARTY TRANSACTIONS | 150 | ||
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT | 151 | ||
EXPERTS | 152 | ||
LEGAL MATTERS | 152 | ||
WHERE YOU CAN FIND MORE INFORMATION | 153 | ||
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE | 154 | ||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
Q: | What are we offering in this prospectus? |
A: | We are conducting a rights offering. We issued a subscription right with respect to each share of ContextLogic common stock outstanding as of the close of business on the Effective Date at no charge to our stockholders. Through this prospectus, we are offering the shares of ContextLogic common stock that holders of subscription rights may purchase upon exercise of their subscription rights. |
Q: | Who may participate in this Rights Offering? |
A: | We distributed subscription rights to the holders of ContextLogic common stock as of the close of business on the Effective Date. Since the subscription rights attach to these shares of ContextLogic common stock and trade with them until they are exercised or the Expiration Time, any purchaser or other transferee of these shares of ContextLogic common stock after the Effective Date and prior to the expiration or termination of this Rights Offering will be permitted to exercise the subscription rights attached — or “stapled” — to such shares of ContextLogic common stock. |
Q: | What is the subscription right I am entitled to for each subscription right? |
A: | Each subscription right carries with it a basic subscription right to purchase 0.53486 shares of ContextLogic common stock at the Expiration Time. |
Q: | What is the basic subscription right each subscription right gives me the right to purchase? |
A: | Each subscription right issued under this Rights Offering entitles you to purchase 0.53486 shares of ContextLogic common stock at an exercise price of $8.00 per share. You may exercise any number of your subscription rights, or you may choose not to exercise any of the subscription rights issued to you. We will not distribute any fractional shares, but instead will round fractional shares down to the nearest whole share of ContextLogic common stock. |
Q: | How long will the subscription period last? |
A: | You will be able to exercise your subscription rights only during a limited period. If you do not exercise your subscription rights before the Expiration Time, your subscription rights will expire and be of no further value. We may, in our sole discretion, as described below decide to extend this Rights Offering until some later time or may choose to terminate the Rights Offering. If we extend the expiration time, we will give oral or written notice to the rights agent on or before the Expiration Time, followed by a press release no later than 5:00 p.m., New York City time, on the next business day after the previously scheduled Expiration Time. If we elect to extend the Rights Offering for a period of more than 30 days, then holders who have subscribed for rights may cancel their subscriptions and receive a refund of all money submitted to date. |
Q: | Is there any limit on how long the subscription period will last? |
A: | Although the Rights Offering is scheduled to remain open until the Expiration Time, we retain the ability to extend the Rights Offering for as long or as many times as our Board (defined below) determines is necessary to consummate the Rights Offering or otherwise in our best interests. |
Q: | Am I required to participate in this Rights Offering? |
A: | No. |
TABLE OF CONTENTS
Q: | What happens if I choose not to exercise my subscription rights? |
A: | You will retain your current number of shares of ContextLogic common stock even if you do not exercise your subscription rights. If you choose not to exercise your subscription rights, then the percentage of ContextLogic common stock that you own is expected to decrease upon closing of this Rights Offering. The magnitude of the reduction of your percentage ownership will depend upon the extent to which you and the other stockholders exercise their rights. See “Risk Factors — Risks Related to The Rights Offering — Holders who do not fully exercise their subscription rights will have their interests diluted” for more information regarding the amount of potential dilution. |
Q: | How do I exercise my subscription rights? |
A: | If you are a holder of ContextLogic common stock, you may exercise your subscription rights by taking the following steps and ensuring the exercise is fully completed in the manner described below at or prior to the Expiration Time: |
• | your properly completed and executed subscription rights exercise certificate with any required signature guarantees or other supplemental documentation; |
• | your ContextLogic common stock that is “stapled” to such subscription rights; and |
• | your full exercise price payment for each share of ContextLogic common stock subscribed for based upon your subscription rights. If you use the mail, we recommend that you use insured, registered mail, with a return receipt requested. If you pay by an uncertified personal check, your subscription rights will not be deemed exercised until such uncertified check clears. |
• | you must provide your instructions to your broker, bank, or other nominee (in the format requested by your nominee) to instruct DTC to transfer your shares of ContextLogic common stock associated with the subscription rights to be exercised to a suspense account at DTC on behalf of the rights agent, to be held in escrow for you until after the Expiration Time; |
• | you must also provide instructions to your broker, bank, or other nominee (in the format requested by your nominee) of the number of shares of ContextLogic common stock for which you wish to have your nominee exercise the associated subscription rights on your behalf at the exercise price; |
TABLE OF CONTENTS
• | you must make any necessary payment arrangements with your broker, bank, or other nominee; |
• | you must follow any special instructions provided to you by your broker, bank, or other nominee (in the format requested by your nominee) with respect to the exercise of your subscription rights; and |
• | upon submission of your exercise of subscription rights, your shares of ContextLogic common stock will be held in a suspense account until after the Expiration Time, at which time your shares will be returned to your nominee on your behalf. See “The Rights Offering — Rights Agent; Delivery of Subscription Materials and Payment.” |
Q: | What should I do if I want to exercise my subscription rights but my shares are held in the name of my broker, custodian bank or other nominee? |
A: | If you hold shares of ContextLogic common stock through a broker, custodian bank or other nominee, we will ask your broker, custodian bank or other nominee to notify you of this Rights Offering. If you wish to exercise your subscription rights, you will need to have your broker, custodian bank or other nominee act for you. To indicate your decision, you should complete and return to your broker, custodian bank or other nominee the forms provided by them. You should receive this form from your broker, custodian bank or other nominee with the other offering materials. You should contact your broker, custodian bank or other nominee if you believe you are entitled to participate in this Rights Offering but you have not received this form. |
Q: | What restrictions may there be on my right to exercise my subscription rights? |
A: | Our ability to utilize our net operating losses (“NOLs”) could be greatly reduced if we were to undergo an “ownership change” as that term is defined under federal income tax regulations. In order to preserve certain of our tax benefits, the “Certificate of Incorporation” contains restrictions on transfer to prohibit any person, entity or group from becoming a holder of 4.9% or greater of ContextLogic common stock, the increase in ownership of any existing stockholder who owns 4.9% or greater of ContextLogic common stock, or certain transfers by a stockholder holding 4.9% or more of outstanding shares of ContextLogic common stock. As a result, there are limitations on the exercise of the subscription rights as described in this prospectus. Without the approval of our Board, no holder will be issued shares as a result of such subscriptions if the holder will hold 4.9% or greater of outstanding ContextLogic common stock following completion of the Rights Offering, which if this Rights Offering is fully subscribed will be 2,021,303 shares. |
TABLE OF CONTENTS
Q: | What should I do if I want to exercise my subscription rights and I am a stockholder in a foreign country or in the Armed Services? |
A: | The rights agent will not mail any Rights Offering materials to you if you are a holder of subscription rights whose address is outside the United States or if you have an Army Post Office or a Fleet Post Office address. To exercise your rights, you must notify the rights agent on or prior to 5:00 p.m., New York City time, on February 20, 2026, and take all other steps which are necessary to exercise your rights, on or prior to that time. If you do not follow these procedures prior to the Expiration Time, your rights will expire. |
Q: | Will I be charged a sales commission or a fee if I exercise my subscription rights? |
A: | No. We will not charge a brokerage commission or a fee to rights holders for exercising their subscription rights. However, if you exercise your subscription rights through a broker or nominee, you will be responsible for any fees charged by your broker or nominee. |
Q: | What are the United States federal income tax consequences of exercising my subscription rights as a holder of ContextLogic common stock? |
A: | A holder of ContextLogic common stock generally will not recognize income or loss for federal income tax purposes in connection with the receipt or exercise of subscription rights in this Rights Offering. We urge you to consult your own tax advisor with respect to the particular tax consequences of this Rights Offering to you. See “Material U.S. Federal Income Tax Consequences” for more information on the tax consequences of this Rights Offering. |
Q: | When will I receive the shares purchased in this Rights Offering? |
A: | We will issue certificates or make the necessary book-entry issuances representing shares purchased in this Rights Offering to you or to the DTC on your behalf, as the case may be, as soon as reasonably practicable after the completion of the Rights Offering, which is expected to occur immediately prior to the closing of the US Salt Acquisition and will follow the Expiration Time. |
Q: | If this Rights Offering is not completed, will my subscription payment be refunded and my shares of ContextLogic common stock be returned to me? |
A: | Yes. The rights agent will hold all funds it receives and shares of ContextLogic common stock in escrow until completion of this Rights Offering. If this Rights Offering is not completed, the rights agent will return promptly, without interest, all subscription payments and shares of ContextLogic common stock. |
Q: | Are there risks in exercising my subscription rights? |
A: | Yes. The exercise of your rights involves risks. Exercising your rights means buying additional shares of ContextLogic common stock and should be considered as carefully as you would consider any other equity investment in our company. Among other things, you should carefully consider the risks described under the heading “Risk Factors,” in this prospectus. |
TABLE OF CONTENTS
Q: | After I exercise my subscription rights, can I change my mind and cancel my purchase? |
A: | No. Once you send in your subscription exercise certificate, shares of ContextLogic common stock and payment, you will not be able to revoke the exercise of your subscription rights even if you later learn information about us that you consider to be unfavorable and even if the market price of ContextLogic common stock is below the subscription exercise price. You should not exercise your subscription rights unless you are certain that you wish to purchase additional shares of ContextLogic common stock at the subscription exercise price. |
Q: | May I transfer my subscription rights if I do not want to purchase any shares? |
A: | No. The subscription rights attach to shares of ContextLogic common stock and are not separately transferable. Transfer of ownership of a share of ContextLogic common stock, however, after the Effective Date and before the earlier of the Expiration Time or any subscription right associated with such share is exercised will also transfer ownership of the subscription right issued with respect to such share. If you choose to exercise your subscription rights, you will not be able to transfer your shares of ContextLogic common stock that are “stapled” to such subscription rights until the Rights Offering is completed or canceled. |
Q: | Can I sell my shares after I have exercised my subscription rights? |
A: | No. In order to subscribe for the rights issued to you as a holder of ContextLogic common stock, you must submit your shares of ContextLogic common stock, with your rights certificate and payment of the exercise price. The shares of ContextLogic common stock submitted as part of the subscription process will not be transferable until they are returned to you upon completion or cancellation of the Rights Offering. |
Q: | If I purchase shares after the Rights Offering has commenced, will I be able to participate in the Rights Offering? |
A: | Yes, upon commencement of the Rights Offering and distribution of the subscription rights to holders, the shares of ContextLogic common stock and the subscription rights that are “stapled” to the ContextLogic common stock. Since stock trades may take a business day to settle, please note that if you purchase shares late in the Rights Offering period, you may not receive your shares in time to exercise the attached subscription rights. We are under no obligation, and have no intention, to adjust our procedures to accommodate holders who acquire shares after the Rights Offering has commenced. Additionally, since stock trades may take a business day to settle, trades made by holders on the last day of the Rights Offering Period would settle following the Expiration Time and therefore would not settle with the subscription right. Holders should submit their trades before the last day of the Rights Offering Period. We are under no obligation, and have no intention, to adjust our procedures to accommodate holders who acquire shares of ContextLogic common stock after the Rights Offering has expired. |
Q: | Why is ContextLogic engaging in this Rights Offering? |
A: | We are making this Rights Offering in order to raise up to $115 million, before expenses, in new capital to be used to pay a portion of the $907.5 million in aggregate cash and equity consideration we have agreed to pay in the US Salt Acquisition. This Rights Offering is conditioned upon, and will not close unless, the conditions to closing of the US Salt Acquisition have been met. |
Q: | How were the terms of the Rights Offering and the exercise price established? |
A: | The exercise price for the Rights Offering was determined based on the determination of our management and Board. |
Q: | What is the Board’s recommendation regarding this Rights Offering? |
A: | Our Board is not making any recommendation as to whether you should exercise your subscription rights. You should make your decision based on your own assessment of this Rights Offering and our company. |
Q: | How many shares of ContextLogic common stock will be outstanding after this Rights Offering? |
A: | As of January 15, 2026, we had 26,876,099 shares of ContextLogic common stock issued and outstanding. After the closing of the US Salt Acquisition, this Rights Offering and the Backstop Agreements, we anticipate that we will have approximately 41,251,099 shares of ContextLogic common stock outstanding, assuming all the subscription rights that are issued pursuant to the Rights Offering are exercised in full or purchased pursuant to the Backstop Agreements. |
TABLE OF CONTENTS
Q: | Will the new shares be traded on OTCQB and treated like other shares? |
A: | Yes. ContextLogic common stock is traded on OTCQB. During the Rights Offering Period, the subscription rights will remain attached to and trade along with the associated ContextLogic common stock. Therefore, if a holder transfers shares of ContextLogic common stock during the period of the Rights Offering, the subscription rights associated with those shares of ContextLogic common stock will transfer along with the shares of ContextLogic common stock. Upon submission of a holder’s ContextLogic common stock for exercise of subscription rights, the ContextLogic common stock will be held in a suspense account and will cease to trade. Since stock trades may take a business day to settle, trades made by holders on the last day of the Rights Offering Period would settle following the Expiration Time and therefore would not settle with the subscription right. The rights are not separately tradable or transferable from the shares of ContextLogic common stock. At consummation of the Rights Offering, the ContextLogic common stock to be issued pursuant to validly exercised subscription rights will be issued, and the associated ContextLogic common stock will be released from the suspense account and returned to the holders who exercised such subscription rights. |
Q: | Can the Board amend or withdraw this Rights Offering? |
A: | Yes. We reserve the right to cancel the Rights Offering at any time. If canceled, the subscription funds and any underlying shares will be promptly returned to exercising holders of the subscription right, without interest or deduction. If this Rights Offering is canceled, the subscription rights will not be exercisable and will have no value. We also reserve the right to extend the Expiration Time and to amend the terms or conditions of the Rights Offering. If this Rights Offering is extended, the rights agent will hold your subscription certificate, shares and subscription funds. |
Q: | Are there limitations on where these subscription rights may be distributed and where subscription rights may be exercised? |
A: | This prospectus is not an offer to sell and we are not soliciting an offer to buy our ContextLogic common stock in any state or other jurisdiction in which the offer or sale is not permitted. We have applied for qualification of this Rights Offering with certain state securities commissions, including California. We have the discretion to delay or to refuse to distribute any shares any holder may elect to purchase through the exercise of subscription rights if we deem it necessary to comply with applicable securities laws, including state securities and blue sky laws. |
TABLE OF CONTENTS
Q: | What should I do if I have other questions or need assistance? |
A: | We have appointed D.F. King & Co., Inc. as information agent for the Rights Offering. Any questions or requests for additional copies of this prospectus or any ancillary documents may be directed to the information agent at the following address, telephone number and email: |
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Niche market positioning. Businesses operating in markets that are sufficiently attractive to support long-term growth but are typically too specialized to attract substantial new competition. |
• | Durable competitive advantages. Businesses with tangible and demonstrable structural advantages—such as cost position, technical capability, regulatory or qualification hurdles, or geographic advantages. |
• | Long-duration relevance. Companies with business models and end markets that we expect to remain essential for decades, allowing us to own and operate them without a predetermined exit timeline. |
TABLE OF CONTENTS
1. | increase the direct or indirect ownership of ContextLogic stock by any person (or public group) from less than 4.9% to 4.9% or more of our stock; or |
2. | increase the percentage of ContextLogic stock owned directly or indirectly by any person (or public group) owning or deemed to own 4.9% or more of our stock. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | your properly completed and executed subscription rights exercise certificate with any required signature guarantees or other supplemental documentation; |
• | your ContextLogic common stock that is “stapled” to such subscription rights; and |
• | your full exercise price payment for each share of ContextLogic common stock subscribed for based upon your subscription rights. If you use the mail, we recommend that you use insured, registered mail, with a return receipt requested. If you pay by an uncertified personal check, your subscription rights will not be deemed exercised until such uncertified check clears. |
TABLE OF CONTENTS
• | you must provide your instructions to your broker, bank, or other nominee (in the format requested by your nominee) to instruct DTC to transfer your shares of ContextLogic common stock and the subscription rights to be exercised to a suspense account at DTC on behalf of the rights agent, to be held in escrow for you until after the Expiration Time; |
• | you must also provide instructions to your broker, bank, or other nominee (in the format requested by your nominee) of the number of shares of ContextLogic common stock for which you wish to have your nominee exercise the associated subscription rights on your behalf at the exercise price; |
• | you must make any necessary payment arrangements with your broker, bank, or other nominee; |
• | you must follow any special instructions provided to you by your broker, bank, or other nominee (in the format requested by your nominee) with respect to the exercise of your subscription rights; and |
• | upon submission of your exercise of subscription rights, your shares of ContextLogic common stock will be held in a suspense account until after the Expiration Time, at which time your shares will be returned |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
As of December 31, | As of September 30, | ||||||||
2024 | 2023 | 2025 | |||||||
($ in millions, except par value) | |||||||||
Assets | |||||||||
Current assets: | |||||||||
Cash and cash equivalents | $66 | $238 | $102 | ||||||
Marketable securities | 83 | 144 | 116 | ||||||
Funds receivable | — | 7 | — | ||||||
Prepaid expenses and other current assets | 7 | 21 | — | ||||||
Total current assets | 156 | 410 | 218 | ||||||
Property and equipment, net | — | 4 | — | ||||||
Right-of-use assets | — | 5 | — | ||||||
Other assets | — | 4 | — | ||||||
Total assets | $156 | $423 | $218 | ||||||
Liabilities and Stockholders’ Equity | |||||||||
Current liabilities: | |||||||||
Accounts payable | $— | $30 | $— | ||||||
Merchants payable | — | 74 | — | ||||||
Refunds liability | — | 2 | — | ||||||
Accrued liabilities | 5 | 90 | — | ||||||
Total current liabilities | 5 | 196 | — | ||||||
Lease liabilities, non-current | — | 6 | — | ||||||
Other liabilities, non-current | — | 4 | — | ||||||
Total liabilities | 5 | 206 | — | ||||||
Redeemable non-controlling interest | — | — | 77 | ||||||
Stockholders’ equity: | |||||||||
Preferred Stock | — | — | — | ||||||
Common Stock | — | — | — | ||||||
Additional paid-in capital | 3,481 | 3,470 | 3,482 | ||||||
Accumulated other comprehensive loss | — | (7) | — | ||||||
Accumulated deficit | (3,330) | (3,246) | (3,341) | ||||||
Total stockholders’ equity | 151 | 217 | 141 | ||||||
Total liabilities and stockholders’ equity | $156 | $423 | $218 | ||||||
TABLE OF CONTENTS
Year Ended December 31, | Nine Months Ended September 30, (unaudited) | |||||||||||
2024 | 2023 | 2025 | 2024 | |||||||||
($ in millions, shares in thousands, except per share data) | ||||||||||||
Revenue | $43 | $287 | $— | $43 | ||||||||
Cost of revenue | 36 | 228 | — | 36 | ||||||||
Gross profit | 7 | 59 | — | 7 | ||||||||
Operating expenses: | ||||||||||||
Sales and marketing | 18 | 143 | — | 18 | ||||||||
Product development | 26 | 152 | — | 26 | ||||||||
General and administrative | 42 | 92 | 16 | 38 | ||||||||
Total operating expenses | 86 | 387 | 16 | 82 | ||||||||
Loss from operations | (79) | (328) | (16) | (75) | ||||||||
Other income, net: | ||||||||||||
Interest and other income, net | 6 | 16 | 6 | 4 | ||||||||
Gain on Asset Sale | 4 | — | — | 4 | ||||||||
Loss before provision for income taxes | (69) | (312) | (10) | (67) | ||||||||
Provision for income taxes | 6 | 5 | — | 6 | ||||||||
Net loss | (75) | (317) | (10) | (73) | ||||||||
Adjustments attributable to redeemable non-controlling interest | — | — | (4) | — | ||||||||
Net (income) attributable to redeemable non-controlling interest | — | — | (1) | — | ||||||||
Net loss attributable to common stockholders | $(75) | $(317) | $(15) | $(73) | ||||||||
Net loss per share, basic and diluted | $(2.92) | $(13.36) | $(0.57) | $(2.86) | ||||||||
Weighted-average shares used in computing net loss per share, basic and diluted | 25,690 | 23,732 | 26,532 | 25,488 | ||||||||
TABLE OF CONTENTS
As of December 31, | As of September 30, | |||||||||||
2024 | 2023 | 2025 | ||||||||||
($ in millions) | ||||||||||||
Assets | ||||||||||||
Current assets: | ||||||||||||
Cash and cash equivalents | $7.4 | $10.7 | $6.1 | |||||||||
Accounts receivable, net | 13.5 | 13.4 | 12.8 | |||||||||
Inventories | 8.9 | 7.7 | 9.3 | |||||||||
Prepaid expenses | 1.1 | 1.3 | 1.4 | |||||||||
Total current assets | 30.8 | 33.1 | 29.5 | |||||||||
Non-current assets: | ||||||||||||
Plant, property and equipment, net | 328.1 | 326.8 | 322.8 | |||||||||
Goodwill | 28.1 | 28.1 | 28.1 | |||||||||
Intangibles, net | 18.4 | 20.1 | 17.2 | |||||||||
Operating lease right-of-use assets | 1.6 | 1.1 | 1.3 | |||||||||
Finance lease right-of-use assets | 0.4 | 0.5 | 0.4 | |||||||||
Other inventories | 4.8 | 4.8 | 5.6 | |||||||||
Total non-current assets | 381.4 | 381.4 | 375.4 | |||||||||
Total assets | $412.2 | $414.5 | $405.0 | |||||||||
Liabilities | ||||||||||||
Current liabilities: | ||||||||||||
Accounts payable | $9.1 | $8.1 | $6.8 | |||||||||
Accrued liabilities | 5.2 | 5.7 | 5.3 | |||||||||
Current maturities of long-term debt | 2.3 | 2.3 | 2.3 | |||||||||
Current portion of operating lease liability | 0.7 | 0.5 | 0.7 | |||||||||
Current portion of finance lease liability | 0.1 | 0.1 | 0.0 | |||||||||
Total current liabilities | 17.4 | 16.8 | 15.2 | |||||||||
Non-current liabilities: | ||||||||||||
Long-term debt, net of current maturities | 215.8 | 222.3 | 203.6 | |||||||||
Long-term portion of operating lease liability | 0.9 | 0.6 | 0.7 | |||||||||
Long-term portion of finance lease liability | 0.3 | 0.4 | 0.4 | |||||||||
Asset retirement obligations | 0.8 | 0.5 | 0.8 | |||||||||
Total liabilities | 235.2 | 240.6 | 220.6 | |||||||||
Member’s Equity | ||||||||||||
Member’s units, 100 units issued and outstanding | 185.4 | 187.3 | 182.2 | |||||||||
Retained earnings (accumulated deficit) | (8.4) | (13.4) | 2.2 | |||||||||
Total Member’s Equity | 177.0 | 173.9 | 184.4 | |||||||||
Total Liabilities and Member’s Equity | $412.2 | $414.5 | $405.0 | |||||||||
TABLE OF CONTENTS
Year Ended December 31, | Nine Months Ended September 30, (unaudited) | |||||||||||
2024 | 2023 | 2025 | 2024 | |||||||||
($ in millions) | ||||||||||||
Revenue | $123.1 | $111.1 | $98.3 | $90.6 | ||||||||
Cost of revenue | 79.9 | 73.5 | 61.1 | 59.0 | ||||||||
Gross profit | 43.2 | 37.6 | 37.2 | 31.6 | ||||||||
Selling, general and administrative expenses | 13.3 | 12.3 | 10.5 | 9.8 | ||||||||
Loss due to casualty | — | 1.2 | — | 0.0 | ||||||||
Loss on disposal of plant, property and equipment | 0.3 | 0.4 | 0.0 | 0.0 | ||||||||
Operating Income | 29.6 | 23.7 | 26.7 | 20.9 | ||||||||
Other Income (Expenses): | ||||||||||||
Interest expense | (24.4) | (25.7) | (16.2) | (18.7) | ||||||||
Foreign currency loss | (0.1) | (0.1) | 0.0 | 0.0 | ||||||||
Net Income (Loss) | $5.0 | ($2.0) | $10.6 | $2.1 | ||||||||
TABLE OF CONTENTS
Unaudited Pro Forma Condensed Combined Balance Sheet As of September 30, 2025 (In millions of U.S. dollars, except share data) | ||||||
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||
Assets | ||||||
Current assets | ||||||
Cash and cash equivalents | $45 | $45 | ||||
Marketable securities | — | — | ||||
Prepaid expenses and other current assets | 1 | 1 | ||||
Accounts receivable | 13 | 13 | ||||
Inventory | 10 | 10 | ||||
Total current assets | 69 | 69 | ||||
Noncurrent assets | ||||||
Property, plant and equipment | 358 | 358 | ||||
Goodwill | 183 | 183 | ||||
Other intangible assets | 344 | 344 | ||||
Right of use asset | 2 | 2 | ||||
Other noncurrent assets | 6 | 6 | ||||
Total noncurrent assets | 893 | 893 | ||||
Total assets | $962 | $962 | ||||
Liabilities, Redeemable Non-controlling Interest, and Equity | ||||||
Current liabilities | ||||||
Accrued liabilities | $31 | $31 | ||||
Accounts payable | 7 | 7 | ||||
Current portion of lease liability | 1 | 1 | ||||
Current maturities of long-term debt | 2 | 2 | ||||
Total current liabilities | 41 | 41 | ||||
TABLE OF CONTENTS
Unaudited Pro Forma Condensed Combined Balance Sheet As of September 30, 2025 (In millions of U.S dollars, except share data) | ||||||
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||
Noncurrent liabilities | ||||||
Long-term debt | 213 | 213 | ||||
Long-term portion of lease liability | 1 | 1 | ||||
Asset retirement obligation | 1 | 1 | ||||
Total noncurrent liabilities | 215 | 215 | ||||
Total liabilities | 256 | 256 | ||||
Redeemable non-controlling interest | — | — | ||||
Total redeemable non-controlling interest | — | — | ||||
Stockholders’ equity | ||||||
Preferred stock, $0.0001 par value | — | — | ||||
Common stock, $0.0001 par value | — | — | ||||
Additional paid-in capital | 3,686 | 3,850 | ||||
Accumulated deficit | (3,367) | (3,367) | ||||
Total stockholders’ equity | 319 | 483 | ||||
Equity attributable to non-redeemable non-controlling interests | 387 | 223 | ||||
Total equity | 706 | 706 | ||||
Total liabilities, redeemable non-controlling interest, and equity | $962 | $962 | ||||
TABLE OF CONTENTS
Unaudited Pro Forma Condensed Combined Statements of Operations | ||||||||||||
For The Year Ended December 31, 2024 (In millions of U.S. dollars, shares in thousands, except per share data) | For The Nine Months Ended September 30, 2025 (In millions of U.S. dollars, shares in thousands, except per share data) | |||||||||||
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||||||
Pro Forma Combined | Pro Forma Combined | Pro Forma Combined | Pro Forma Combined | |||||||||
Revenue | $123 | $123 | $98 | $98 | ||||||||
Cost of revenue | 80 | 80 | 61 | 61 | ||||||||
Gross profit | 43 | 43 | 37 | 37 | ||||||||
Operating expenses | ||||||||||||
Sales and marketing | — | — | — | — | ||||||||
Product development | — | — | — | — | ||||||||
General and administrative | 78 | 78 | 44 | 44 | ||||||||
Total operating expenses | 78 | 78 | 44 | 44 | ||||||||
Operating income (loss) | (35) | (35) | (7) | (7) | ||||||||
Interest income (expense), net | (11) | (11) | (8) | (8) | ||||||||
Other income (expense), net | ||||||||||||
Gain on Asset Sale | 4 | 4 | — | — | ||||||||
Total other income (expense), net | 4 | 4 | — | — | ||||||||
Income (loss) before provision for income taxes | (42) | (42) | (15) | (15) | ||||||||
Provision for income taxes | — | — | — | — | ||||||||
Net income (loss) | (42) | (42) | (15) | (15) | ||||||||
Adjustments attributable to non-controlling interest | — | — | (4) | (4) | ||||||||
Net loss (income) attributable to non-controlling interest | 3 | 2 | (2) | (1) | ||||||||
Net income (loss) attributable to common stockholders | $(39) | $(40) | $(21) | $(20) | ||||||||
Net income (loss) per share attributable to common stockholders, basic and diluted | $(0.89) | $(0.59) | $(0.47) | $(0.29) | ||||||||
Weighted-average shares used in computing net loss per share attributable to common to stockholders, basic and diluted | 44,017 | 67,975 | 44,859 | 68,817 | ||||||||
TABLE OF CONTENTS
• | The closing of this Rights Offering is conditioned on and will not close unless, the conditions to closing of the US Salt Acquisition have been met. The US Salt Acquisition may not be consummated in a timely manner or at all, including if we are unable to raise sufficient funds from the Financings to pay the purchase price under the Purchase Agreement; |
• | Stockholders who exercise their subscription rights will be unable to sell or otherwise transfer their shares of ContextLogic common stock associated with the subscription rights until the Rights Offering is completed or terminated, regardless of market conditions or other events, including actions taken, or not taken, by ContextLogic; |
• | If a holder participates in this Rights Offering, his, her or its subscription will be generally irrevocable; |
• | Holders who do not fully exercise subscription rights will have their ownership interests diluted; |
• | The exercise price determined for this Rights Offering is not an indication of the fair value of ContextLogic common stock; |
• | This Rights Offering may cause the price of ContextLogic common stock to decrease; |
• | We may cancel, amend or modify this Rights Offering at any time prior to the Expiration Time in our sole discretion. Upon a cancellation, neither we nor the rights agent will have any obligation to any holder except to return exercise payments; |
• | This Rights Offering does not have a minimum amount of proceeds necessary to close and there can be no assurance that stockholders will choose to exercise their subscription rights up to the maximum amount of the Rights Offering; |
• | We have the right to limit the exercise of the subscription rights in this Rights Offering in order to protect our tax attributes; |
• | If holders of ContextLogic common stock do not act promptly and follow the subscription instructions, their exercise of subscription rights will be rejected; and |
• | We may invest or spend the proceeds in this Rights Offering in our discretion, which may include ways with which holders may not agree and in ways that may not earn a profit. |
• | If we consummate the US Salt Acquisition, we and US Salt may incur significant cost, time, effort and attention on integration and the development of necessary support; |
• | Beyond the purchase price, potential termination penalties, and the cost of our diligence and preparation associated with the US Salt Acquisition, we will incur significant transaction and integration costs in connection with the US Salt Acquisition and significant fees in connection with any delays in closing; |
• | While we satisfy the closing conditions and pursue the Financings for the US Salt Acquisition, we and US Salt will be subject to business uncertainties that could adversely affect our and their businesses. Delays in closing the US Salt Acquisition could exacerbate these uncertainties and adverse effects; |
• | If the US Salt Acquisition is completed, as owner, we will operate a substantially larger entity in an industry and locations in which we do not currently operate, subject to additional regulations, risks and uncertainties that we have not previously faced; |
TABLE OF CONTENTS
• | The market price of ContextLogic common stock after the US Salt Acquisition may be affected by factors different from those affecting our shares currently; |
• | Our current debt agreements, the proposed Financings in connection with the US Salt Acquisition and future debt financing arrangements that we or our subsidiaries may enter into otherwise, may contain various covenants that limit our ability to take certain actions and also require us to meet financial maintenance tests; |
• | We do not currently control US Salt and will not control US Salt until the completion of the US Salt Acquisition; |
• | Impairment of US Salt’s intangible assets could result in significant charges that could adversely impact our future operating results; and |
• | The unaudited pro forma condensed combined financial information included in this prospectus is presented for illustrative purposes only and does not represent what the financial position or results of operations of the combined company would have been had the US Salt Acquisition or the Financings been consummated on the dates assumed for purposes of that pro forma information nor does it represent our actual financial position or results of operations following the US Salt Acquisition or the Financings. |
• | Since the Asset Sale, we have had no material operations and no material sources of operating revenue, which may negatively impact the value and liquidity of ContextLogic common stock; |
• | If we are deemed to be an investment company under the ICA, our results of operations could be harmed; and |
• | We continue to incur the expense of complying with public company reporting requirements following the closing of the Asset Sale. |
• | The transfer restrictions may impede or discourage efforts by a third party to acquire us, even if doing so would benefit stockholders; |
• | The transfer restrictions may not be enforceable, and an ownership change may occur with the result that the ability to use the NOLs could be severely limited; |
• | Future legislation may result in us being unable to realize the benefits of the Company’s tax attributes; |
• | We may not be able to make use of the existing tax benefits of the NOLs because we may not generate taxable income; and |
• | The IRS could challenge the amount of the NOLs or claim that we experienced an ownership change including in connection with the Rights Offering and Transaction, which could reduce the amount of NOLs that we can use. |
• | Negative geological conditions could adversely affect results of US Salt’s operations; |
• | US Salt’s concentration in salt products limits diversification and amplifies exposure to end-market, regulatory and competitive risks; |
• | US Salt is subject to customer concentration, with a limited number of customers accounting for a portion of US Salt’s revenues; |
• | US Salt’s operations are concentrated at a single, integrated facility, and US Salt is also dependent on critical equipment; |
• | US Salt’s business is capital intensive, and the inability to fund necessary capital expenditures or successfully complete US Salt’s capital projects could have an adverse effect on US Salt’s growth and profitability; and |
• | Strikes, other forms of work stoppage or slowdown and other union activities could disrupt US Salt’s business and negatively impact US Salt’s financial results. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | limit the ability to pay dividends; |
• | make it more difficult to satisfy obligations under the terms of this indebtedness; |
• | limit the ability to refinance this indebtedness on terms acceptable to US Salt or us, or at all; |
• | limit the flexibility to plan for and adjust to changing business and market conditions in the industries in which we or US Salt operate and increase the vulnerability to general adverse economic and industry conditions; |
TABLE OF CONTENTS
• | require the dedication of a substantial portion of cash flow to make interest and principal payments on such debt, thereby limiting the availability of cash flow to distribute to us or to fund future acquisitions, working capital, business activities, and other general corporate requirements; |
• | restrict sales of key assets; |
• | limit the ability to substantially change our business or enter into new lines of business; |
• | limit the ability to obtain additional financing for working capital, to fund growth or acquisitions or for general corporate purposes, even when necessary to maintain adequate liquidity, particularly if any ratings assigned to our debt securities by rating organizations were revised downward; or |
• | subject us to higher levels of indebtedness than our competitors, which may cause a competitive disadvantage and may reduce our flexibility in responding to increased competition. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | the risks associated with assuming liabilities related to the activities of the acquired business before and after the acquisition, including liabilities for violations of laws and regulations, commercial disputes, cyberattacks, taxes, and other matters; and |
• | the difficulty of integrating new assets, businesses and technologies into our infrastructure. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | require US Salt to agree to less favorable terms, including higher interest rates, in order to incur additional debt, and otherwise limit US Salt’s ability to borrow additional money or sell US Salt’s stock to fund US Salt’s working capital, capital expenditures and debt service requirements; |
• | impact US Salt’s ability to implement US Salt’s business strategy and limit US Salt’s flexibility in planning for, or reacting to, changes in US Salt’s business as well as changes to economic, regulatory or other competitive conditions; |
• | place US Salt at a competitive disadvantage compared to US Salt’s competitors with greater financial resources; |
• | make US Salt more vulnerable to a downturn in US Salt’s business or the economy; |
• | require US Salt to dedicate a substantial portion of US Salt’s cash flow from operations to the repayment of US Salt’s indebtedness, thereby reducing the availability of US Salt’s cash flow for other purposes; |
• | restrict US Salt from making strategic acquisitions or cause US Salt to make non-strategic divestitures; and |
• | materially and adversely affect US Salt’s business and financial condition if US Salt is unable to meet US Salt’s debt service requirements or obtain additional financing. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | failure of analysts to initiate or maintain coverage of our company, changes in their estimates of our operating results or changes in recommendations by analysts that follow ContextLogic common stock; |
• | uncertainty among investors relating to the strategic alternative that we will choose, including any prospective asset or business acquisition and the terms and conditions thereof; |
• | the operating performance of any business we may acquire, if any, including any failure to achieve material revenues therefrom; |
• | the performance of our competitors in the marketplace; |
• | the public’s reaction to our press releases, SEC filings, website content and other public announcements and information; |
• | changes in earnings estimates of any business that we acquire, if any, or recommendations by any research analysts who may follow us or other companies in the industry of a business that we acquire, if any; |
• | variations in general economic conditions, including as may be caused by uncontrollable events such as future pandemics, global conflicts and interest rates; |
• | the public disclosure of the terms of any financing we disclose in the future; |
• | the number of shares of ContextLogic common stock that are eligible to be publicly traded in the future; |
• | litigation or claims against us; and |
• | any other factors discussed in this registration statement. |
TABLE OF CONTENTS
TABLE OF CONTENTS
• | the risk that the US Salt Acquisition may not be consummated in a timely manner or at all, including if we are unable to raise sufficient funds from the Financings to pay the purchase price under the Purchase Agreement; |
• | the risk that if we consummate the US Salt Acquisition, we and US Salt may incur significant cost, time, effort and attention on integration and the development of necessary support. These may hinder our ability to realize the expected benefits of the US Salt Acquisition; |
• | the risk that if the US Salt Acquisition is completed, as owner, we will operate a substantially larger entity in an industry and locations in which we do not currently operate, subject to additional regulations, risks and uncertainties that we have not previously faced. These could exceed our expectations and have a negative impact on our financial condition and results of operations; |
• | the risk that we will incur significant transaction and integration costs in connection with the US Salt Acquisition and significant fees in connection with any delays in closing; |
• | the risk that the market price of ContextLogic common stock after the US Salt Acquisition may be affected by factors different from those affecting our shares currently; |
• | the risk that because ContextLogic common stock is traded on the OTC Markets, your ability to sell your shares in the secondary trading market may be limited.; |
• | the risk that we may not obtain the expected benefits of the Reorganization; |
• | the risk that the transfer restrictions may impede or discourage efforts by a third party to acquire ContextLogic; |
• | the risk that the transfer restrictions may not be enforceable, and an ownership change may occur with the result that the ability to use the NOLs could be severely limited; |
• | the possibility that future legislation may result in us being unable to realize the benefits of the tax attributes; |
• | the possibility that we may not be able to make use of the existing benefits of the tax attributes because ContextLogic may not generate taxable income; and |
• | the possibility that the IRS could challenge the amount of the tax attributes or claim that we experienced an ownership change, which could reduce the amount of tax attributes that we can use. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Sources of funds (in millions) | |||
Equity rollover – US Salt | $324 | ||
Existing ContextLogic cash(1) | 292 | ||
Debt financing | 215 | ||
Rights offering | 115 | ||
Total sources of funds | $946 | ||
Uses of funds(1) (in millions) | |||
Estimated purchase price of US Salt | $694 | ||
Net debt paydown – US Salt | 207 | ||
Cash on balance sheet | 10 | ||
Transaction and financing fees(2) | 35 | ||
Total uses of fund | $946 | ||
(1) | Includes estimated ContextLogic cash at date of signing of the Purchase Agreement and plus $75 million additional investment by BCP pursuant to the A&R Investment Agreement. See “Business — ContextLogic Business — The BC Partners Investment.” |
(2) | Reflects illustrative transaction expenses as estimated at date of signing of the Purchase Agreement. |
TABLE OF CONTENTS
Exercise price for one share of ContextLogic common stock | $8.00 | ||
Pro forma net tangible book value per share as of September 30, 2025, after giving effect to the US Salt Acquisition and related transactions assuming 0% Rights Offering Participation | $3.94 | ||
Decrease per share attributable to the impact of the Rights Offering | $(1.37) | ||
Pro forma net tangible book value per share as of September 30, 2025, after giving effect to the US Salt Acquisition and related transactions assuming 100% Rights Offering Participation | $2.57 | ||
TABLE OF CONTENTS
TABLE OF CONTENTS
(a) | On the Closing Date and prior to the Closing, certain of the Seller Parties and their Affiliates will consummate the Pre-Closing Reorganization; |
(b) | Prior to the Closing, certain Buyer Parties and their Affiliates will consummate the Buyer Pre-Closing Reorganization; |
(c) | Following the Pre-Closing Reorganization, as of immediately prior to the Parent Contribution and Exchange (defined below), (i) US Salt will be collectively owned 100% by Emerald GP, Blocker, Emerald Fund, the Abrams Investors and the Management Investors, and (ii) Blocker will be wholly-owned by Blocker Seller; |
(d) | (i) Blocker Seller will contribute a portion of its membership interests in Blocker to ContextLogic in exchange for shares of ContextLogic common stock, and ContextLogic will accept such contribution and issue shares of ContextLogic common stock to Blocker Seller in exchange therefor; (ii) Emerald GP and Emerald Fund will contribute a portion of their respective Company Units to ContextLogic in exchange for shares of ContextLogic common stock, and ContextLogic will accept such contribution and issue shares of ContextLogic common stock to Emerald GP and Emerald Fund in exchange therefor; and (iii) each of the Abrams Investors will contribute a portion of its Company Units to ContextLogic in exchange for shares of ContextLogic common stock, and ContextLogic will accept such contribution and issue shares of ContextLogic common stock to each of the Abrams Investors in exchange therefor, in each case, on the terms and subject to the conditions set forth in the Purchase Agreement (the transactions described in the foregoing clauses (i)-(iii), the “Parent Contribution and Exchange”); |
(e) | Immediately following the consummation of the Parent Contribution and Exchange, Blocker Seller will sell to ContextLogic, and ContextLogic will purchase from Blocker Seller, all of Blocker Seller’s remaining membership interests in Blocker for cash consideration, on the terms and subject to the conditions set forth in the Purchase Agreement (the “Blocker Sale”); |
(f) | Immediately following the consummation of the Blocker Sale, (i) certain Management Investors will contribute a portion of their Company Units to Holdings in exchange for the Preferred Units, and Holdings will accept such contribution and issue Preferred Units to such Management Investors in exchange therefor; (ii) Emerald GP will contribute a portion of the Company Units then held by it to Holdings in exchange for Preferred Units of Holdings, and Holdings will accept such contribution and issue Preferred Units to Emerald GP in exchange therefor; (iii) the Abrams Investors (together with the Management Investors identified on Schedule 1.03 to the Purchase Agreement and Emerald GP, the “Rollover Sellers”) will contribute a portion of the Company Units then held by them to Holdings in exchange for Preferred Units of Holdings, and Holdings will accept such contribution and issue Preferred Units to the Abrams Investors in exchange therefor, in each case, on the terms and subject to the conditions set forth in the Purchase Agreement (the transactions described in the foregoing clauses (i)-(iii), the “Buyer Rollover”); |
(g) | Immediately following the consummation of the Buyer Rollover, (i) Blocker will contribute all of the Company Units then held by it to Holdings in exchange for Class B-1 Common Units of Holdings, and Holdings will accept such contribution and issue Class B-1 Common Units to Blocker in exchange therefor; |
TABLE OF CONTENTS
(h) | Immediately following the consummation of the Internal Contribution and Exchange, Emerald GP, Emerald Fund, each of the Abrams Investors, and each of the Management Investors (collectively, the “Cash Sellers”) will sell to Holdings, and Holdings will purchase from each such Person, all of the Company Units then held by such Person for cash consideration, on the terms and subject to the conditions set forth in the Purchase Agreement (the “Company Sale” and, together with the Parent Contribution and Exchange, the Blocker Sale, the Internal Contribution and Exchange and the Buyer Rollover, collectively, the “Transaction” or the “Transactions”). |
(a) | immediately available funds to Blocker Seller, representing the cash payments to be made in the Blocker Sale; |
(b) | immediately available funds to the Sellers Representative (on behalf of the Cash Sellers (other than Blocker Seller)), representing the cash payments to be made in the Company Sale; |
(c) | the Adjustment Escrow Amount in an amount of $2,750,000 to the Escrow Agent, consisting of immediately available funds and to be held in accordance with the terms of the Escrow Agreement; |
(d) | the amount set forth in the Payoff Letters; |
(e) | all Transaction Expenses, in the amounts and to the Persons set forth on the Estimated Closing Statement (or, in the case of any Transaction Expenses that constitute wages payable to employees of US Salt and its Subsidiaries, deposit such amounts with US Salt, LLC, a Delaware limited liability company (“Opco”), for further payment to the Persons entitled thereto no later than Opco’s second regularly scheduled payroll date following the Closing Date); and |
(f) | the Expense Fund, in the amount of $250,000, to the Sellers Representative. |
TABLE OF CONTENTS
TABLE OF CONTENTS
• | BCP shall purchase, and Holdings shall issue and sell to BCP, a number of Preferred Units equal to the quotient of (A) (i) the product of 80% multiplied by (ii) the difference between (x) the Rights Offering Amount, minus (y) the dollar amount of proceeds from the Rights Offering actually received by Parent prior to (and that remain available to Parent at) or immediately prior to the closing of the Transactions (such product, the “BCP Purchase Price”) divided by (B) the Per Unit Subscription Price, for an amount in cash equal to the BCP Purchase Price; |
• | ACP I shall purchase, and Parent shall issue and sell to ACP I, a number of shares of ContextLogic common stock equal to the quotient of (A) (i) the product of 1.366% multiplied by (ii) the difference between (x) the Rights Offering Amount, minus (y) the dollar amount of proceeds from the Rights Offering actually received by Parent prior to (and that remain available to Parent at) or immediately prior to the closing of the Transactions (such product, the “ACP I Purchase Price”) divided by (B) the Per Share Subscription Price, for an amount in cash equal to the ACP I Purchase Price; and |
• | ACP II shall purchase, and Parent shall issue and sell to ACP II, a number of shares of ContextLogic common stock equal to the quotient of (A) (i) the product of 18.634% multiplied by (ii) the difference between (x) the Rights Offering Amount, minus (y) the dollar amount of proceeds from the Rights Offering actually received by Parent prior to (and that remain available to Parent at) or immediately prior to the closing of the Transactions (such product, the “ACP II Purchase Price”) divided by (B) the Per Share Subscription Price, for an amount in cash equal to the ACP II Purchase Price. |
TABLE OF CONTENTS
TABLE OF CONTENTS
• | “Company Blackout Period” means the period starting two weeks prior to the end of any fiscal quarter and ending on the second (2nd) Business Day after earnings are publicly reported for such period. |
• | “Public Offering” means the offer and sale of Registrable Securities for cash pursuant to an effective Registration Statement under the Securities Act (other than a Registration Statement on Form S-4 or Form S-8 or any successor form). |
• | “Registrable Securities” means (i) all shares of ContextLogic common stock, (ii) all shares of ContextLogic common stock issuable upon exercise, conversion or exchange of any option, warrant or convertible security of any Person (as defined in the Registration Rights Agreement) that is not then subject to vesting or forfeiture to ContextLogic and (iii) all shares of ContextLogic common stock directly or indirectly issued or then issuable with respect to the securities referred to in clauses (i) or (ii) above by way of a stock dividend or stock split, or in connection with a combination of shares, recapitalization, merger, consolidation or other reorganization, in any such case under clauses (i), (ii) or (iii) above, whether owned on the date hereof or hereafter acquired; provided, however, that shares of ContextLogic common stock that are then subject to forfeiture to ContextLogic shall not be deemed “Registrable Securities” for purposes of Section 3.1, 3.2.4 or 3.3 of the Registration Rights Agreement. As to any particular Registrable Securities, such securities shall cease to be Registrable Securities when (w) a Registration Statement with respect to the sale of such securities shall have become effective under the Securities Act and such securities shall have been disposed of in accordance with such Registration Statement, (x) such securities shall have been Transferred (as defined in the Registration Rights Agreement) pursuant to Rule 144, (y) such Holder is able to immediately sell such securities under Rule 144 without any restrictions on transfer (including without application of paragraphs (c), (d), (e), (f) and (h) of Rule 144), or (z) such securities shall have ceased to be outstanding. |
• | “Registration Statement” means any registration statement of ContextLogic filed with, or to be filed with, the SEC under the Securities Act, including the related Prospectus (as defined in the Registration Rights Agreement), amendments and supplements to such registration statement, including pre- and post-effective amendments, and all exhibits and all material incorporated by reference in such registration statement other than a registration statement (and related Prospectus) filed on Form S-4 or Form S-8, or any successor form to either of the foregoing. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | your properly completed and executed subscription rights exercise certificate with any required signature guarantees or other supplemental documentation; |
• | your ContextLogic common stock that is “stapled” to such subscription rights; and |
• | your full exercise price payment for each share of ContextLogic common stock subscribed for based upon your subscription rights. If you use the mail, we recommend that you use insured, registered mail, with a return receipt requested. If you pay by an uncertified personal check, your subscription rights will not be deemed exercised until such uncertified check clears. |
• | you must provide your instructions to your broker, bank, or other nominee (in the format requested by your nominee) to instruct DTC to transfer your shares of ContextLogic common stock and the subscription rights to be exercised to a suspense account at DTC on behalf of the rights agent, to be held in escrow for you until after the Expiration Time; |
• | you must also provide instructions to your broker, bank, or other nominee (in the format requested by your nominee) of the number of shares of ContextLogic common stock for which you wish to have your nominee exercise the associated subscription rights on your behalf at the exercise price; |
TABLE OF CONTENTS
• | you must make any necessary payment arrangements with your broker, bank, or other nominee; |
• | you must follow any special instructions provided to you by your broker, bank, or other nominee (in the format requested by your nominee) with respect to the exercise of your subscription rights; and |
• | upon submission of your exercise of subscription rights, your shares of ContextLogic common stock will be held in a suspense account until after the Expiration Time, at which time your shares will be returned to your nominee on your behalf |
TABLE OF CONTENTS
• | certified check, bank draft, or wire transfer drawn upon a U.S. bank to the rights agent; or |
• | personal check payable to the rights agent. |
• | clearance of any uncertified check; |
• | receipt by the rights agent of any certified check, bank draft, or wire transfer drawn upon a U.S. bank; or |
• | receipt of collected funds in the subscription right account designated above. |
• | the subscription rights certificate provides that shares are to be delivered to the holder as record holder of those subscription rights; or |
• | the holder is an eligible institution, including generally a commercial bank, a broker dealer, municipal securities broker a credit union, a member of a national securities exchange, registered securities association or clearing agency or savings association. |
• | Securities Transfer Agents Medallion Program (STAMP), whose participants include more than 7,000 U.S. and Canadian financial institutions; |
• | Stock Exchanges Medallion Program (SEMP), whose participants include the regional stock exchange member firms and clearing and trust companies; and |
• | New York Stock Exchange Medallion Signature Program (MSP) whose participants include NYSE member firms. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | the accompanying notes to the Unaudited Pro Forma Financial Information; |
• | the historical audited consolidated financial statements of ContextLogic (further described under Note 2) for the year ended December 31, 2024, included in the ContextLogic’s Annual Report on Form 10-K, filed with the SEC on March 12, 2025; |
• | the historical unaudited condensed interim consolidated financial statements of ContextLogic for the nine months ended September 30, 2025, included in ContextLogic’s Quarterly Report on Form 10-Q, filed with the SEC on October 28, 2025; |
• | the historical audited consolidated financial statements of US Salt for the year ended December 31, 2024, included elsewhere in this prospectus; and |
• | the historical unaudited condensed interim consolidated financial statements of US Salt for the nine months ended September 30, 2025, included elsewhere in this prospectus. |
TABLE OF CONTENTS
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||||||||||||||||||||
Historical ContextLogic Holdings Inc. | Historical US Salt Holdings, LLC | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||
Assets | ||||||||||||||||||||||||
Current assets | ||||||||||||||||||||||||
Cash and cash equivalents | $102 | $6 | (584) | 3A | $45 | (584) | 3A | $45 | ||||||||||||||||
116 | 3A | 116 | 3A | |||||||||||||||||||||
405 | 7A | 405 | 7A | |||||||||||||||||||||
Marketable securities | 116 | — | (116) | 3A | — | (116) | 3A | — | ||||||||||||||||
Prepaid expenses and other current assets | — | 1 | — | 1 | — | 1 | ||||||||||||||||||
Accounts receivable | — | 13 | — | 13 | — | 13 | ||||||||||||||||||
Inventory | — | 9 | 1 | 3D | 10 | 1 | 3D | 10 | ||||||||||||||||
Total current assets | 218 | 29 | (178) | 69 | (178) | 69 | ||||||||||||||||||
Noncurrent assets | ||||||||||||||||||||||||
Property, plant and equipment | — | 323 | 35 | 3C | 358 | 35 | 3C | 358 | ||||||||||||||||
Goodwill | — | 28 | 908 | 3A | 183 | 908 | 3A | 183 | ||||||||||||||||
(327) | 3B | (327) | 3B | |||||||||||||||||||||
(35) | 3C | (35) | 3C | |||||||||||||||||||||
(1) | 3D | (1) | 3D | |||||||||||||||||||||
(206) | 3F | (206) | 3F | |||||||||||||||||||||
(184) | 3E | (184) | 3E | |||||||||||||||||||||
Other intangible assets | — | 17 | 327 | 3B | 344 | 327 | 3B | 344 | ||||||||||||||||
Right-of-use asset | — | 2 | — | 2 | — | 2 | ||||||||||||||||||
Other noncurrent assets | — | 6 | — | 6 | — | 6 | ||||||||||||||||||
Total noncurrent assets | — | 376 | 517 | 893 | 517 | 893 | ||||||||||||||||||
Total assets | $218 | $405 | $339 | $962 | $339 | $962 | ||||||||||||||||||
Liabilities, Redeemable Non-controlling Interest, and Equity | ||||||||||||||||||||||||
Current liabilities | ||||||||||||||||||||||||
Accrued liabilities | $— | $5 | $26 | 3I | $31 | $26 | 3I | $31 | ||||||||||||||||
Accounts payable | — | 7 | — | 7 | — | 7 | ||||||||||||||||||
Current portion of lease liability | — | 1 | — | 1 | — | 1 | ||||||||||||||||||
Current maturities of long-term debt | — | 2 | (2) | 3F | 2 | (2) | 3F | 2 | ||||||||||||||||
2 | 7A | 2 | 7A | |||||||||||||||||||||
Total current liabilities | — | 15 | 26 | 41 | 26 | 41 | ||||||||||||||||||
TABLE OF CONTENTS
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||||||||||||||||||||
Historical ContextLogic Holdings Inc. | Historical US Salt Holdings, LLC | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||
Noncurrent liabilities | ||||||||||||||||||||||||
Long-term debt | — | 204 | (204) | 3F | 213 | (204) | 3F | 213 | ||||||||||||||||
213 | 7A | 213 | 7A | |||||||||||||||||||||
Long-term portion of lease liability | — | 1 | — | 1 | — | 1 | ||||||||||||||||||
Asset retirement obligation | — | 1 | — | 1 | — | 1 | ||||||||||||||||||
Total noncurrent liabilities | — | 206 | 9 | 215 | 9 | 215 | ||||||||||||||||||
Total liabilities | — | 221 | 35 | 256 | 35 | 256 | ||||||||||||||||||
Redeemable non-controlling interest | 77 | — | 75 | 7A | — | 75 | 7A | — | ||||||||||||||||
(152) | 3H | — | (152) | 3H | ||||||||||||||||||||
Total redeemable non-controlling interest | 77 | — | (77) | — | (77) | — | ||||||||||||||||||
Stockholders’ equity | ||||||||||||||||||||||||
Preferred stock | — | — | — | — | — | — | — | — | ||||||||||||||||
Common stock | — | — | — | — | — | — | — | — | ||||||||||||||||
Additional paid-in capital | 3,482 | 182 | 324 | 3A | 3,686 | 324 | 3A | 3,850 | ||||||||||||||||
(182) | 3E | (182) | 3E | |||||||||||||||||||||
115 | 7A | 115 | 7A | |||||||||||||||||||||
(235) | 3H | (71) | 3H | |||||||||||||||||||||
Accumulated deficit | (3,341) | 2 | (2) | 3E | (3,367) | (2) | 3E | (3,367) | ||||||||||||||||
(26) | 3I | (26) | 3I | |||||||||||||||||||||
Total stockholders’ equity | 141 | 184 | (6) | 319 | 158 | 483 | ||||||||||||||||||
Equity attributable to non-redeemable non-controlling interest | — | — | 387 | 3H | 387 | 223 | 3H | 223 | ||||||||||||||||
Total equity | 141 | 184 | 381 | 706 | 381 | 706 | ||||||||||||||||||
Total liabilities, redeemable non-controlling interest, and equity | $218 | $405 | $339 | $962 | $339 | $962 | ||||||||||||||||||
TABLE OF CONTENTS
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||||||||||||||||||||
Historical ContextLogic Holdings Inc. | Historical US Salt Holdings, LLC | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||
Revenue | $— | $98 | $— | $98 | $— | $98 | ||||||||||||||||||
Cost of revenue | — | 61 | — | 61 | — | 61 | ||||||||||||||||||
Gross profit | — | 37 | — | 37 | — | 37 | ||||||||||||||||||
Operating expenses | ||||||||||||||||||||||||
Sales and marketing | — | — | — | — | — | — | ||||||||||||||||||
Product development | — | — | — | — | — | — | ||||||||||||||||||
General and administrative | 16 | 10 | 17 | 4A | 44 | 17 | 4A | 44 | ||||||||||||||||
1 | 4B | 1 | 4B | |||||||||||||||||||||
Total operating expenses | 16 | 10 | 18 | 44 | 18 | 44 | ||||||||||||||||||
Operating income (loss) | (16) | 27 | (18) | (7) | (18) | (7) | ||||||||||||||||||
Interest income (expense), net | 6 | (16) | 10 | 4C | (8) | 10 | 4C | (8) | ||||||||||||||||
(8) | 7B | (8) | 7B | |||||||||||||||||||||
Other income (expense), net | ||||||||||||||||||||||||
Gain on Asset Sale | — | — | — | — | — | — | ||||||||||||||||||
Total other income (expense), net | — | — | — | — | — | — | ||||||||||||||||||
Income (loss) before provision for income taxes | (10) | 11 | (16) | (15) | (16) | (15) | ||||||||||||||||||
Provision for income taxes | — | — | — | 4D | — | — | 4D | — | ||||||||||||||||
Net income (loss) | (10) | 11 | (16) | (15) | (16) | (15) | ||||||||||||||||||
Adjustments attributable to non-controlling interest | (4) | — | — | (4) | — | (4) | ||||||||||||||||||
Net loss (income) attributable to non-controlling interest | (1) | — | (1) | 4E | (2) | — | 4E | (1) | ||||||||||||||||
Net income (loss) attributable to common stockholders | $(15) | $11 | $(17) | $(21) | $(16) | $(20) | ||||||||||||||||||
Net loss per share attributable to common stockholders, basic and diluted | $(0.57) | 6 | $(0.47) | 6 | $(0.29) | |||||||||||||||||||
Weighted-average shares used in computing net loss per share attributable to common to stockholders, basic and diluted | 26,532 | 6 | 44,859 | 6 | 68,817 | |||||||||||||||||||
TABLE OF CONTENTS
Assuming 0% Rights Offering Participation | Assuming 100% Rights Offering Participation | |||||||||||||||||||||||
Historical ContextLogic Holdings Inc. (See Note 2) | Historical US Salt Holdings, LLC | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | Purchase Accounting and Financing Adjustments | Notes | Pro Forma Combined | |||||||||||||||||
Revenue | $— | $123 | $— | $123 | $— | $123 | ||||||||||||||||||
Cost of revenue | — | 80 | — | 80 | — | 80 | ||||||||||||||||||
Gross profit | — | 43 | — | 43 | — | 43 | ||||||||||||||||||
Operating expenses | ||||||||||||||||||||||||
Sales and marketing | — | — | — | — | — | — | ||||||||||||||||||
Product development | — | — | — | — | — | — | ||||||||||||||||||
General and administrative | 15 | 13 | 22 | 4A | 78 | 22 | 4A | 78 | ||||||||||||||||
2 | 4B | 2 | 4B | |||||||||||||||||||||
26 | 4F | 26 | 4F | |||||||||||||||||||||
Total operating expenses | 15 | 13 | 50 | 78 | 50 | 78 | ||||||||||||||||||
Operating income (loss) | (15) | 30 | (50) | (35) | (50) | (35) | ||||||||||||||||||
Interest income (expense), net | 5 | (24) | 19 | 4C | (11) | 19 | 4C | (11) | ||||||||||||||||
(11) | 7B | (11) | 7B | |||||||||||||||||||||
Other income (expense), net | ||||||||||||||||||||||||
Gain on Asset Sale | 4 | — | — | 4 | — | 4 | ||||||||||||||||||
Total other income (expense), net | 4 | — | — | 4 | — | 4 | ||||||||||||||||||
Income (loss) before income taxes | (6) | 6 | (42) | (42) | (42) | (42) | ||||||||||||||||||
Provision for income taxes | — | — | — | 4D | — | — | 4D | — | ||||||||||||||||
Net income (loss) | (6) | 6 | (42) | (42) | (42) | (42) | ||||||||||||||||||
Adjustments attributable to non-controlling interest | — | — | — | — | — | — | ||||||||||||||||||
Net loss (income) attributable to non-controlling interest | — | — | 3 | 4E | 3 | 2 | 4E | 2 | ||||||||||||||||
Net income (loss) attributable to common stockholders | $(6) | $6 | $(39) | $(39) | $(40) | $(40) | ||||||||||||||||||
Net income (loss) per share attributable to common stockholders, basic and diluted | $(0.23) | 6 | $(0.89) | 6 | $(0.59) | |||||||||||||||||||
Weighted-average shares used in computing net loss per share attributable to common to stockholders, basic and diluted | 25,690 | 6 | 44,017 | 6 | 67,975 | |||||||||||||||||||
TABLE OF CONTENTS
TABLE OF CONTENTS
• | historical balances of ContextLogic for the year ended December 31, 2024, included in ContextLogic’s Annual Report on Form 10-K, filed with the SEC on March 12, 2025. |
• | Wish-related balances: includes revenues, expenses, and other financial statement items directly attributable to the Wish platform and its associated marketplace and logistics operations. These amounts have been identified and removed to present the Company’s adjusted results of operations following the Asset Sale. The amounts pertaining to Wish have been derived based on discussions with the Company’s management. |
• | adjusted historical balances, which reflect the Company’s results of operations for the year ended December 31, 2024, after eliminating the income and expenses pertaining to the Wish platform. |
For the year ended December 31, 2024 | |||||||||
Historical ContextLogic | Asset Sale Adjustments | Adjusted Historical ContextLogic | |||||||
Revenue | $43 | $(43) | $— | ||||||
Cost of revenue | 36 | (36) | — | ||||||
Gross profit | 7 | (7) | — | ||||||
Operating expenses | |||||||||
Sales and marketing | 18 | (18) | — | ||||||
Product development | 26 | (26) | — | ||||||
General and administrative | 42 | (27) | 15 | ||||||
Total operating expenses | 86 | (71) | 15 | ||||||
Operating income (loss) | (79) | 64 | (15) | ||||||
Interest income (expense), net | 6 | (1) | 5 | ||||||
Other income (expense), net | |||||||||
Gain on Asset Sale | 4 | — | 4 | ||||||
Total other income (expense), net | 4 | — | 4 | ||||||
Income (loss) before income taxes | (69) | 63 | (6) | ||||||
Provision for income taxes | (6) | 6 | — | ||||||
Net income (loss) | $(75) | $69 | $(6) | ||||||
(In millions of U.S. dollars) | Amount | ||
Estimated equity consideration(1) | $324 | ||
Estimated cash consideration | 584 | ||
Total estimated consideration transferred | $908 | ||
(1) | Equity consideration comprises 40.466 million shares valued at $8.00 per share. |
TABLE OF CONTENTS
(In millions of U.S. dollars) | |||
Assets: | |||
Cash and cash equivalents | $6 | ||
Prepaid expenses and other current assets | 1 | ||
Accounts receivable | 13 | ||
Inventory | 10 | ||
Other intangible assets | 344 | ||
Property, plant and equipment, net | 358 | ||
Right of use asset | 2 | ||
Other noncurrent assets | 5 | ||
Total assets | 739 | ||
Liabilities: | |||
Accrued liabilities | 5 | ||
Accounts payable | 7 | ||
Current portion of lease liability | 1 | ||
Long-term portion of lease liability | 1 | ||
Deferred tax liability | — | ||
Total liabilities | 14 | ||
Net assets acquired (a) | 725 | ||
Estimated consideration transferred (b) | 908 | ||
Estimated goodwill (b) - (a) | $183 | ||
Estimated Fair Value | Estimated Useful Life | |||||
(In millions of U.S. dollars) | (in years) | |||||
Trade name | $27 | 10 | ||||
Customer relationships | 185 | 15 | ||||
Contract assets | 132 | 15 | ||||
Total | 344 | |||||
Eliminate historical US Salt’s assets carrying value | (17) | |||||
Pro forma adjustment | $327 | |||||
TABLE OF CONTENTS
• | Assuming 0% Rights Offering Participation: Adjustment to non-controlling interest is $387 million, representing no participation in the Rights Offering and full utilization of the Backstop Agreements. |
• | Assuming 100% Rights Offering Participation: Adjustment to non-controlling interest is $223 million, representing full participation in the Rights Offering and no utilization of the Backstop Agreements. |
A. | Represents the net adjustment to record amortization expense of $17 million and $22 million based on the preliminary estimate of the fair value of the identified intangible assets and the related assigned estimated useful life for the nine months ended September 30, 2025 and year ended December 31, 2024, respectively. |
B. | Represents the net adjustment to record depreciation expense of $1 million and $2 million based on the preliminary fair value of the identified property, plant, and equipment for the nine months ended September 30, 2025 and year ended December 31, 2024, respectively. |
C. | Represents the elimination of US Salt’s historical interest expense attributable to the debt settlement (see Note 3F) and elimination of ContextLogic’s historical interest income on cash that was used to complete the acquisition. |
D. | The income tax impact of the pro forma adjustments is zero due to the net operating loss carryforward position and the full valuation allowance against net deferred tax assets. The Company's income taxes following the completion of the Transaction will be impacted by many factors including the legal entity structure implemented subsequent to the completion of the Transaction, and may be materially different from the pro forma results. |
TABLE OF CONTENTS
E. | Represents net income (loss) attributable to non-controlling interest under two Rights Offering participation scenarios. |
• | Assuming 0 % Rights Offering Participation: the net income attributable to non-controlling interest income is $1 million for the nine months ended September 30, 2025 and the net loss attributable to non-controlling interest is $3 million for the year ended December 31, 2024. |
• | Assuming 100 % Rights Offering Participation: there is no net income or loss attributable to non-controlling interest for the nine months ended September 30, 2025 and the net loss attributable to non-controlling interest is $2 million for the year ended December 31, 2024. |
F. | Represents the incremental estimated transaction costs incurred by the Company not reflected within historical financial results of $26 million. |
Assuming 0% Rights Offering Participation | ||||||
(In millions of U.S. dollars, shares in thousands, except per share data) | Period ended September 30, 2025 | Year ended December 31, 2024 | ||||
Numerator: | ||||||
Net loss available to common stockholders—basic and diluted | $(21) | $(39) | ||||
Denominator: | ||||||
Weighted average common shares outstanding—basic and diluted | 26,532 | 25,690 | ||||
Pro forma adjustment for newly issued shares related to the Transaction(1) | 18,327 | 18,327 | ||||
Pro forma basic weighted average common shares—basic and diluted | 44,859 | 44,017 | ||||
Pro forma net loss per common share—basic and diluted | $(0.47) | $(0.89) | ||||
(1) | Pro forma adjustment for newly issued shares assuming 0% Rights Offering participation comprised of 15,427 shares of ContextLogic common stock of estimated equity consideration and an additional 2,900 ContextLogic common shares purchased by Abrams Capital pursuant to the Backstop Agreements. |
Assuming 100% Rights Offering Participation | ||||||
(In millions of U.S. dollars, shares in thousands, except per share data) | Period ended September 30, 2025 | Year ended December 31, 2024 | ||||
Numerator: | ||||||
Net loss available to common stockholders—basic and diluted | $(20) | $(40) | ||||
Denominator: | ||||||
Weighted average common shares outstanding—basic and diluted | 26,532 | 25,690 | ||||
Pro forma adjustment for newly issued shares related to the Transaction(1) | 42,285 | 42,285 | ||||
Pro forma basic weighted average common shares—basic and diluted | 68,817 | 67,975 | ||||
Pro forma net loss per common share—basic and diluted | $(0.29) | $(0.59) | ||||
(1) | Pro forma adjustment for newly issued shares assuming 100% Rights Offering participation comprised of 27,910 shares of ContextLogic common stock of estimated equity consideration and additional ContextLogic common shares of 14,375 purchased through the Rights Offering. |
TABLE OF CONTENTS
(In millions of U.S. dollars) | Long-term debt, net | Short-term debt, including current portion of long-term debt | Additional paid-in capital | Non-redeemable non-controlling interest | Cash, cash equivalents and restricted cash | ||||||||||
Financing items: | |||||||||||||||
Term debt | $213 | $2 | $— | $— | $215 | ||||||||||
Rights Offerings | — | — | 115 | — | 115 | ||||||||||
Preferred units | — | — | — | 75 | 75 | ||||||||||
Total | $213 | $2 | $115 | $75 | $405 | ||||||||||
(In millions of U.S. dollars) | Period ended September 30, 2025 | Year Ended December 31, 2024 | ||||
Interest on borrowings under the term loan | $8 | $11 | ||||
• | Represents additional interest expense on the $215 million of borrowings assumed under the term loan based on terms currently proposed by potential lenders. Interest expense is calculated using the effective interest rate method, with the weighted-average interest rate equal to 5%. A 1/8 percent variance in the |
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Private label and branded round can salt: 26-ounce canisters marketed under customer (private label) and US Salt-owned brands, sold through wholesale and retail channels. |
• | Pharmaceutical salt: High-purity, USP-compliant salt used to manufacture medical saline and dialysis solutions, sold through wholesale and commercial channels. |
• | Food-grade salt: Bagged and bulk salt used as an ingredient by food manufacturers, sold through wholesale and commercial channels. |
• | Pool salt: Bagged salt used to generate chlorine in saltwater swimming pools, sold through wholesale, commercial, and retail channels. |
• | Water softening salt: Bagged salt pellets used in residential water treatment systems, sold through wholesale, commercial, and retail channels. |
• | Kosher / sea salt / other specialty: Specialty salts, including kosher, sea, and pink varieties, sold through wholesale and retail channels. US Salt supplies its products according to customer specifications and regulatory requirements, and it supplements in-house production with limited third-party sourcing to broaden assortment where appropriate. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Nine Months Ended September 30 | $ Change | % Change | ||||||||||
Condensed Consolidated Statements of Operations | 2025 | 2024 | ||||||||||
Revenue | $98,291 | $90,648 | $7,643 | 8.4% | ||||||||
Cost of revenue | 61,056 | 59,027 | 2,029 | 3.4% | ||||||||
Gross profit | 37,235 | 31,621 | 5,614 | 17.8% | ||||||||
Selling, general and administrative expenses | 10,469 | 9,833 | 635 | 6.5% | ||||||||
Loss due to casualty | — | 770 | (770) | (100.0%) | ||||||||
Loss on disposal of plant, property and equipment | 39 | 116 | (77) | (66.4%) | ||||||||
Operating income | 26,727 | 20,902 | 5,826 | 27.9% | ||||||||
Other income (expenses), net | (16,111) | (18,773) | 2,661 | (14.2%) | ||||||||
Net income | $10,616 | $2,129 | $8,487 | 398.6% | ||||||||
Gross profit%1 | 37.9% | 34.9% | 3.0% | 8.6% | ||||||||
EBITDA2 | 38,088 | 30,819 | 7,269 | 23.6% | ||||||||
TABLE OF CONTENTS
EBITDA Margin %1 | 38.8% | 34.0% | 4.8% | 14.0% | ||||||||
Adjusted EBITDA2 | 42,202 | 36,168 | 6,034 | 16.7% | ||||||||
Adjusted EBITDA Margin %1 | 42.9% | 39.9% | 3.0% | 7.6% | ||||||||
1 | Calculated as a percentage of revenue |
2 | EBITDA and adjusted EBITDA are non-GAAP financial measures. For definitions of EBITDA and adjusted EBITDA and a reconciliation to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “Management’s Discussion and Analysis of Financial Condition and Result of Operations — Non-GAAP Financial Measures.” |
— | Raw material extraction and brine processing costs, including labor, equipment operation, and maintenance; |
— | Energy costs, including natural gas used for evaporation and for powering US Salt’s on-site gas-fired generators that supply most of the facility’s electricity; |
— | Packaging, materials, and consumables such as bags, boxes, and pallets; |
— | Freight, warehousing, and handling costs, including charges for third-party logistics and co-packing services; and |
— | Depreciation and amortization of production equipment and plant facilities. |
TABLE OF CONTENTS
Year Ended December 31 | ||||||||||||
Consolidated Statements of Operations | 2024 | 2023 | $ Change | % Change | ||||||||
Revenue | $123,088 | $111,058 | $12,030 | 10.8% | ||||||||
Cost of revenue | 79,912 | 73,496 | 6,416 | 8.7% | ||||||||
Gross profit | 43,176 | 37,562 | 5,614 | 14.9% | ||||||||
Selling, general and administrative expenses | 13,349 | 12,275 | 1,074 | 8.7% | ||||||||
Loss due to casualty | — | 1,160 | (1,160) | (100.0)% | ||||||||
Loss on disposal of plant, property and equipment | 256 | 383 | (127) | (33.2)% | ||||||||
Operating Income | 29,571 | 23,744 | 5,827 | 24.5% | ||||||||
Other income (expenses), net | (24,544) | (25,776) | 1,232 | (4.8)% | ||||||||
Net income (loss) | $5,027 | $(2,032) | $7,059 | (347.4)% | ||||||||
TABLE OF CONTENTS
Gross profit%1 | 35.1% | 33.8% | 1.3% | 3.8% | ||||||||
EBITDA2 | 42,985 | 34,917 | 8,068 | 23.1% | ||||||||
EBITDA Margin %1 | 34.9% | 31.4% | 3.5% | 11.1% | ||||||||
Adjusted EBITDA2 | 48,886 | 43,581 | 5,305 | 12.2% | ||||||||
Adjusted EBITDA Margin %1 | 39.7% | 39.2% | 0.5% | 1.3% | ||||||||
1 | Calculated as a percentage of revenue |
2 | EBITDA and adjusted EBITDA are non-GAAP financial measures. For definitions of EBITDA and adjusted EBITDA and a reconciliation to the most directly comparable financial measures calculated and presented in accordance with GAAP, see “Management’s Discussion and Analysis of Financial Condition and Result of Operations — Non-GAAP Financial Measures.” |
TABLE OF CONTENTS
Nine Months Ended September 30 | Year Ended December 31 | |||||||||||
2025 | 2024 | 2024 | 2023 | |||||||||
Net income (loss) | $10,616 | $2,129 | $5,027 | $(2,032) | ||||||||
Interest expense | 16,157 | 18,700 | 24,413 | 25,671 | ||||||||
Depreciation, amortization and depletion | 11,315 | 9,990 | 13,545 | 11,278 | ||||||||
Taxes1 | — | — | — | — | ||||||||
EBITDA | $38,088 | $30,819 | $42,985 | $34,917 | ||||||||
Management fees and board fees2 | 1,763 | 1,684 | 2,259 | 2,392 | ||||||||
Unit-based compensation | 351 | 411 | 549 | 279 | ||||||||
Non-recurring employee compensation3 | 361 | 650 | 749 | 1,768 | ||||||||
Professional fees | 432 | 529 | 530 | 49 | ||||||||
Bad debt expense due to bankruptcy of one customer4 | — | — | 295 | — | ||||||||
Maintenance expense5 | 102 | 1,110 | 1,100 | 1,086 | ||||||||
Non-recurring loss due to casualty or natural disasters6 | — | 770 | — | 2,552 | ||||||||
Non-recurring loss due to installation of blackstart backup generator6 | 1,210 | — | — | — | ||||||||
Loss on disposal of plant, property and equipment7 | 39 | 116 | 256 | 383 | ||||||||
Foreign currency (gain) loss8 | (46) | 73 | 132 | 106 | ||||||||
Other non-recurring adjustments9 | (98) | 6 | 31 | 49 | ||||||||
Adjusted EBITDA | $42,202 | $36,168 | $48,886 | $43,581 | ||||||||
EBITDA Margin %10 | 38.8% | 34.0% | 34.9% | 31.4% | ||||||||
Adjusted EBITDA Margin %10 | 42.9% | 39.9% | 39.7% | 39.2% | ||||||||
1 | US Salt is included in the tax filing of the shareholders of US Salt, which was taxed individually. As such, taxes do not include the effect of income tax expense. |
2 | US Salt incurred management fees payable to its private equity sponsor for advisory, oversight, and strategic management services under a management services agreement. US Salt also paid such advisory fees to the Board of Directors. These fees are included in selling, general, and administrative expenses. Following the completion of the transaction with ContextLogic, the management services agreement will be terminated, and no further management fees will be incurred. US Salt does not anticipate incurring any advisory fees payable to these Board of Directors following the completion of the transaction. |
3 | The non-recurring employee compensation includes executive transition expenses, one-time bonus, and other related non-recurring severance. |
4 | The bad debt expense incurred was due to bankruptcy of one customer and is viewed by US Salt as a non-recurring item considering the regular profile of US Salt’s customer base. |
5 | The non-recurring maintenance expense includes maintenance cost incurred for well logging and generator overhauls. |
6 | Loss due to casualty, natural disasters, and installation of blackstart backup generator include actual loss of inventory, repair expenses, and estimated loss of revenue, which includes estimated loss of production of inventories plus the total of estimated loss of gross margin on those. |
TABLE OF CONTENTS
7 | Majority of the loss on disposal of plant, property and equipment was due to casualty or natural disaster, which is non-recurring in nature. |
8 | The foreign currency exchange (gain) loss is non-operating in nature and may vary significantly between periods. |
9 | The other non-recurring adjustments include out-of-period diesel fuel refund, prior period sales and use tax refund, drilling fluid storage costs, and wood boiler tube conveyor removal. |
10 | Calculated as a percentage of revenue. |
Nine Months Ended September 30, | Year Ended December 31, | ||||||||
2025 | 2024 | 2023 | |||||||
Revenue | $98,291 | $123,088 | $111,058 | ||||||
Cost of Revenue | 61,056 | 79,912 | 73,496 | ||||||
Gross Profit | 37,235 | 43,176 | 37,562 | ||||||
Selling, general and administrative expenses | 10,469 | 13,349 | 12,273 | ||||||
Loss due to casualty | — | — | 1,160 | ||||||
Loss on disposal of property, plant and equipment | 39,118 | 256 | 383 | ||||||
Operating Income | 26,727 | 29,572 | 23,745 | ||||||
Other Expenses | — | — | — | ||||||
Interest expense | (16,157) | (24,413) | (25,671) | ||||||
Foreign currency loss | 46 | (132) | (106) | ||||||
Net Income | $10,616 | $5,027 | $(2,032) | ||||||
Net Income Margin % | 10.8% | 4.1% | -1.8% | ||||||
Nine Months Ended September 30 | Year Ended December 31 | |||||||||||
2025 | 2024 | 2024 | 2023 | |||||||||
Net cash provided by operating activities | $21,244 | $10,506 | $19,842 | $15,534 | ||||||||
Purchases of plant, property and equipment | (6,057) | (8,416) | (13,387) | (9,336) | ||||||||
Free Cash Flow | $15,187 | $2,090 | $6,455 | $6,198 | ||||||||
Net cash (used in) investing activities | $(6,057) | $(8,416) | $(13,387) | $(9,336) | ||||||||
Net cash (used in) financing activities | $(16,476) | $(7,167) | $(9,795) | $(2,369) | ||||||||
TABLE OF CONTENTS
Nine Months Ended September 30 | Year Ended December 31 | |||||||||||
2025 | 2024 | 2024 | 2023 | |||||||||
Net cash provided by operating activities | $21,244 | $10,506 | $19,842 | $15,534 | ||||||||
Purchases of plant, property and equipment | (6,057) | (8,416) | (13,387) | (9,336) | ||||||||
Free Cash Flow | 15,187 | 2,090 | 6,455 | 6,198 | ||||||||
Principal repayments of term loan | (12,740) | (6,740) | (7,320) | (2,320) | ||||||||
Principal repayments of finance leases | (91) | (96) | (121) | (49) | ||||||||
Free Cash Flow less principal repayments of finance leases and repayment on term loan | $2,356 | $(4,746) | $(986) | $3,829 | ||||||||
Net cash (used in) investing activities | $(6,057) | $(8,416) | $(13,387) | $(9,336) | ||||||||
Net cash (used in) financing activities | $(16,476) | $(7,167) | $(9,795) | $(2,369) | ||||||||
Nine Months Ended September 30, | ||||||
2025 | 2024 | |||||
Cash Flow from Operating Activities | ||||||
Net income (loss) | $10,616 | $5,027 | ||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | ||||||
Depreciation, depletion, and amortization | 11,315 | 13,545 | ||||
Loss due to casualty | — | 817 | ||||
Gain from insurance recovery | — | (817) | ||||
Amortization of debt issuance cost | 538 | 815 | ||||
Bad debt recovery | (37) | 234 | ||||
Unit-based compensation expense | 351 | 549 | ||||
Loss on disposals of fixed assets | 39 | 256 | ||||
Non-cash lease expense | 657 | 700 | ||||
Amortization of finance right-of-use assets | 78 | 92 | ||||
Interest on finance leases | 32 | 49 | ||||
Accretion of asset retirement obligation | 61 | 78 | ||||
Changes in operating assets and liabilities: | ||||||
Accounts receivable | 750 | (386) | ||||
Inventory | (387) | (1,140) | ||||
Prepaid expenses | (332) | 213 | ||||
Other inventories | (827) | 1 | ||||
Accounts payable | (1,144) | 1,105 | ||||
Operating lease liabilities | (636) | (713) | ||||
Accrued liabilities | 171 | (582) | ||||
Net Cash Provided by Operating Activities | 21,244 | 19,842 | ||||
Cash Flow from Investing Activities | ||||||
Purchases of plant, property, and equipment | (6,057) | (13,387) | ||||
Net cash Used in Investing Activities | (6,057) | (13,387) | ||||
Cash Flow from Financing Activities | ||||||
Repayment of principal on term loan | (12,740) | (7,320) | ||||
Repayment of principal of finance leases obligations | (91) | (121) | ||||
TABLE OF CONTENTS
Nine Months Ended September 30, | ||||||
2025 | 2024 | |||||
Member's contributions | 52 | 7,265 | ||||
Member's distributions | (3,697) | (9,619) | ||||
Net Cash Used in Financing Activities | (16,476) | (9,795) | ||||
Net Change in Cash and Cash Equivalents | (1,288) | (3,341) | ||||
Cash and Cash Equivalents, Begin of Year | (7,362) | 10,703 | ||||
Cash and Cash Equivalents, End of Year | 6,074 | 7,362 | ||||
Supplemental cash flow information | ||||||
Cash paid for interest | $15,931 | $24,159 | ||||
Supplemental non-cash investing and financing information: | ||||||
Noncash contribution of US Salt Parent Holdings, LLC related to unit-based compensation expense | $351 | $549 | ||||
Plant, Property, and equipment in accounts payable | $1,170 | $(118) | ||||
Additions and changes in asset retirement obligations | $16 | $(124) | ||||
TABLE OF CONTENTS
Nine Months Ended September 30 | ||||||
2025 | 2024 | |||||
Net cash provided by operating activities | $21,244 | $10,506 | ||||
Net cash used in investing activities | $(6,057) | $(8,416) | ||||
Net cash used in financing activities | $(16,476) | $(7,167) | ||||
TABLE OF CONTENTS
Year Ended December 31 | ||||||
2024 | 2023 | |||||
Net cash provided by operating activities | $19,842 | $15,534 | ||||
Net cash used in investing activities | $(13,387) | $(9,336) | ||||
Net cash used in financing activities | $(9,795) | $(2,369) | ||||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
1. | Niche market positioning. Businesses operating in markets that are sufficiently attractive to support long-term growth but are typically too specialized to attract substantial new competition. |
2. | Durable competitive advantages. Businesses with tangible and demonstrable structural advantages—such as cost position, technical capability, regulatory or qualification hurdles, or geographic advantages. |
3. | Long-duration relevance. Companies with business models and end markets that we expect to remain essential for decades, allowing us to own and operate them without a predetermined exit timeline. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Easter Merger Sub was merged with and into CLI Inc. CLI Inc. survived and the separate existence of Easter Merger Sub ceased; |
• | CLI Inc. became a wholly owned subsidiary of ContextLogic; |
• | CLI Inc., as the surviving corporation, succeeded (to the extent permitted and/or provided by applicable law) to all of the rights, assets, liabilities and obligations of Easter Merger Sub; |
• | after the merger, CLI Inc. was converted into a Delaware limited liability company and continued as a wholly owned subsidiary of ContextLogic, CLI LLC. |
• | the corporate existence of CLI Inc. continued unaffected and unimpaired by the Reorganization, except that, upon the consummation of the Reorganization, all of the outstanding shares of CLI Inc.’s class A common stock, par value $0.0001 per share (“CLI Class A Common Stock”) were owned by ContextLogic and, after the merger, were converted to limited liability company interests pursuant to CLI Inc.’s conversion into a Delaware limited liability company; |
• | Holdings remained ContextLogic’s subsidiary following consummation of the Reorganization; and |
• | Easter Parent, Inc. was renamed to “ContextLogic Holdings Inc.” following the Reorganization. |
• | each share of CLI Class A Common Stock issued and outstanding immediately prior to the merger was converted upon the effectiveness of the merger into the right to receive one share of ContextLogic common stock; |
• | following the consummation of the merger, there are no shares of CLI Inc. preferred stock outstanding; |
• | each option to purchase a share of CLI Class A Common Stock outstanding immediately prior to the consummation of the merger was assumed by us upon the consummation of the merger and automatically became exercisable for a share of ContextLogic common stock; |
• | each restricted stock unit to be settled in shares of CLI Class A Common Stock outstanding immediately prior to the merger was assumed by us upon the consummation of the merger and remains subject to the same terms and conditions as were applicable to such restricted stock unit award, but were converted into an award with respect to the same number of shares of ContextLogic common stock; |
• | each share of common stock of Easter Merger Sub held by us immediately prior to the merger was automatically converted upon the consummation of the merger into one share of CLI Class A Common Stock; |
• | each share of ContextLogic common stock held by CLI Inc. immediately prior to the merger was surrendered to us for cancellation and was cancelled simultaneously with the effectiveness of the merger; and |
• | upon the consummation of the merger, ContextLogic assumed and continued CLI Inc.’s obligations under the 2010 Equity Incentive Plan and continue CLI Inc.’s 2020 Equity Incentive Plan and the 2022 Inducement Plan, as amended. |
• | the restated certificate of incorporation of CLI Inc. as in effect immediately prior to the merger was amended and restated in connection with the Reorganization until the conversion of CLI Inc. into a limited liability company. Upon the effectiveness of the conversion of CLI Inc. into a limited liability company, the internal affairs of CLI Inc. as CLI LLC are governed by its certificate of formation and limited liability company agreement; |
TABLE OF CONTENTS
• | The Certificate of Incorporation, is substantially similar to the prior restated certificate of incorporation of CLI Inc., except that ContextLogic’s Certificate of Incorporation includes the transfer restrictions; and |
• | ContextLogic’s amended and restated bylaws are substantially similar to the previous bylaws of CLI Inc. |
• | CLI Inc.’s restated certificate of incorporation did not contain the transfer restrictions that are included in Article XIV of ContextLogic’s Certificate of Incorporation; and |
• | Article IV of CLI Inc.’s restated certificate of incorporation provided for blank-check preferred stock, and its Certificate of Designation provided for CLI Inc. Series A Preferred Stock of which there were no shares outstanding and Article IV of ContextLogic’s Certificate of Incorporation provides for blank-check preferred stock. Pursuant to the terms of the Reorganization Agreement, the Certificate of Designation and the CLI Inc. Series A Preferred Stock was eliminated. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
1. | increase the direct or indirect ownership of ContextLogic stock by any person (or public group) from less than 4.9% to 4.9% or more of the stock of ContextLogic; or |
2. | increase the percentage of ContextLogic stock owned directly or indirectly by any person (or public group) owning or deemed to own 4.9% or more of ContextLogic stock. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Round Cans: Expand private label share with national and regional retailers, pursue targeted branded opportunities, and increase penetration in new channels within US Salt’s service footprint. |
• | Pool Salt: Scale distribution while maintaining service levels across the broader portfolio. |
• | New Channels: Broaden distribution through foodservice, club, and home-improvement channels for relevant formats. |
• | Specialty Salts: Leverage existing customer relationships to cross-sell new specialty salt products to both retail and food manufacturing customers. |
TABLE OF CONTENTS
1. | US Salt injects water into underground salt deposits to create a saturated brine (~8x the salinity of seawater) that is pumped to the surface. |
2. | The brine is fed to Multiple Effect Evaporator systems, where heat and pressure control drive crystallization. |
3. | The resulting salt slurry is dried and transferred to storage silos and then to packaging lines. |
TABLE OF CONTENTS
• | Private label and branded round can salt: 26-ounce canisters marketed under customer (private label) and US Salt-owned brands, sold through wholesale and retail channels. |
• | Pharmaceutical salt: High-purity, USP-compliant salt used to manufacture medical saline and dialysis solutions, sold through wholesale and commercial channels. |
• | Food-grade salt: Bagged and bulk salt used as an ingredient by food manufacturers, sold through wholesale and commercial channels. |
• | Pool salt: Bagged salt used to generate chlorine in saltwater swimming pools, sold through wholesale, commercial, and retail channels. |
• | Water softening salt: Bagged salt pellets used in residential water treatment systems, sold through wholesale, commercial, and retail channels. |
• | Kosher / sea salt / other specialty: Specialty salts, including kosher, sea, and pink varieties, sold through wholesale and retail channels. US Salt supplies its products according to customer specifications and regulatory requirements, and it supplements in-house production with limited third-party sourcing to broaden assortment where appropriate. |
• | Leveraging its vertically integrated facility to control product quality, drive efficiency, ensure supply chain reliability, and minimize costs; |
• | Employing direct sales coverage, maintaining regional safety stock, and offering flexible shipping options to provide high-touch customer service, shorten lead times, and support reliable fulfillment; |
• | Maintaining quality controls and documentation (e.g., lot traceability, certificates of analysis) to deliver consistent, verifiable quality and meet all regulatory requirements and customer specifications; |
• | Utilizing on-site, off-grid power generation (including black-start backup capability) and redundant process controls to support operational continuity and enhance customer trust; |
• | Capitalizing on proximity to demand corridors in the Northeastern region of the United States and operational efficiency to minimize total landed cost; and |
• | Offering comprehensive category (e.g., food, pharmaceutical, water treatment, and sea salt / kosher) and format (e.g., round can, shaker, bag, bulk) breadth to pursue new business opportunities and streamline sourcing for its partners. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Resource Classification(a) | Area (ft2) | Average Total Unit Thickness (ft) | Average Total Salt Thickness (ft) | Average Total Nonsalt Interbed Thickness (ft) | Halite Grade of Unit (%) | Halite(b)(c)(d)(e)(f) (Mt) | ||||||||||||
Measured Resources | ||||||||||||||||||
F Salt | 4,100,000 | 456 | 342 | 114 | 75 | 95.1 | ||||||||||||
D Salt | 4,100,000 | 286 | 149 | 138 | 52 | 41.3 | ||||||||||||
Indicated Resources | ||||||||||||||||||
F Salt | 910,000 | 457 | 347 | 110 | 76 | 21.4 | ||||||||||||
D Salt | 910,000 | 274 | 143 | 132 | 52 | 8.8 | ||||||||||||
Measured + Indicated Resources | ||||||||||||||||||
F Salt | 5,010,000 | 456 | 343 | 113 | 75 | 116.4 | ||||||||||||
D Salt | 5,010,000 | 284 | 148 | 137 | 52 | 50.1 | ||||||||||||
(a) | Measured resources are within 3,280 ft of a drillhole, Indicated Resources are further than 3,280 ft but within 8,200 ft of a drillhole. Resources farther than 8,200 ft from a drillhole or active mine face are considered Inferred Resources. |
(b) | Mineral Resources are not Mineral Reserves and do not have demonstrated economic viability. |
(c) | Estimates have been rounded to reflect the relative accuracy of the estimates. |
(d) | Halite density of 0.06775 tons per cubic foot (t/ft3). |
(e) | No factor was applied for the 97 percent process recovery. |
(f) | Mineral Resources are reported exclusive of Mineral Reserves on a 100 percent basis. |
Reserve Classification(a) | Area (ft2) | Average Total Unit Thickness (ft) | Average Total Salt Thickness (ft) | Average Total Nonsalt Interbed Thickness (ft) | Salt Grade of Unit (%) | Insolubles Factor (%) | Cavern Geometry Factor (%) | Extracted Salt(b)(c)(d) (Mt) | ||||||||||||||||
Proven Reserves | ||||||||||||||||||||||||
F Salt | 2,620,000 | 451 | 302 | 149 | 67 | 15 | 25 | 17.0 | ||||||||||||||||
D Salt | 2,620,000 | 289 | 149 | 140 | 52 | 15 | 25 | 9.4 | ||||||||||||||||
Probable Reserves | ||||||||||||||||||||||||
F Salt | — | — | — | — | — | — | — | — | ||||||||||||||||
D Salt | — | — | — | — | — | — | — | — | ||||||||||||||||
Proven + Probable Reserves | ||||||||||||||||||||||||
F Salt | 2,620,000 | 451 | 302 | 149 | 67 | 15 | 25 | 17.0 | ||||||||||||||||
D Salt | 2,620,000 | 289 | 149 | 140 | 52 | 15 | 25 | 9.4 | ||||||||||||||||
(a) | Proven Reserves are within 3,280 ft of a drillhole or active mine face and Probable Reserves are farther than 3,280 ft but within 8,200 ft of a drillhole or well. |
TABLE OF CONTENTS
(b) | Reserves are reported as extracted halite from the deposit. No processing factors were applied. |
(c) | Estimates have been rounded to reflect the relative accuracy of the estimates. |
(d) | Extracted halite density was estimated at 0.05791 tons/ft3. |
Modifying Factor | Parameter | ||||
Proximity to Sample Point or Radius of Influence – Inferred | >8,000 ft | ||||
Proximity to Sample Point or Radius of Influence – Indicated | 3,280–8,000 ft | ||||
Proximity to Sample Point or Radius of Influence – Measured | <3,280 ft | ||||
Cut-Off Grade | Not applicable for solution mining | ||||
Top-of-Salt Cutoff | 40 ft | ||||
Deleterious Mineral Content | |||||
Property Offset (include slopes if applicable) | 50 ft | ||||
Mineability | Reasonably expected to be feasible to mine | ||||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS

TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Mark Ward, our President(1); |
• | Rishi Bajaj, our former Chief Executive Officer(2); |
• | Michael Scarola, our former Chief Financial Officer(3); and |
• | Brett Just, our former Chief Financial Officer(4). |
(1) | Mr. Ward was appointed as our President effective December 7, 2025. |
(2) | Mr. Bajaj was appointed as our Chief Executive Officer effective April 19, 2024, and terminated his employment on December 7, 2025. |
(3) | Mr. Scarola was appointed as our Chief Financial Officer effective June 30, 2025, and terminated his employment on December 7, 2025. |
(4) | Mr. Just was appointed as our Chief Financial Officer effective April 19, 2024 and terminated his employment on June 30, 2025. |
Name and Principal Position | Year | Salary ($) | Bonus ($) | Stock Awards ($)(1)(6) | Option Awards ($) | All Other Compensation ($) | Total ($) | ||||||||||||||
Mark Ward(2) President | 2025 | — | — | — | — | — | — | ||||||||||||||
Rishi Bajaj(3) Former Chief Executive Officer | 2025 | 516,667 | 825,000 | 6,055,269 | — | 15,248 | 7,412,183 | ||||||||||||||
Michael Scarola(4) Former Chief Financial Officer | 2025 | 237,727 | — | 161,669 | — | 108 | 399,505 | ||||||||||||||
Brett Just(5) Former Chief Financial Officer | 2025 | 275,000 | 112,500 | — | — | 296,760 | 684,260 | ||||||||||||||
(1) | The amounts reported in this column reflect the grant date accounting value for these equity awards and may not correspond to the actual economic value that may be received by our named executive officers from the equity awards. In accordance with SEC rules, this column reflects the grant date fair value of and restricted stock units (“RSUs”) granted to Mr. Scarola calculated in accordance with Accounting Standards Codification (“ASC”) Topic 718 for stock-based compensation transactions. See Note 9 to our consolidated financial statements within Item 8, “Financial Statements and Supplementary Data” in our Annual Report on Form 10-K filed on March 12, 2025, for a discussion of all assumptions made by us in determining the grant date fair value of such awards. |
(2) | Mr. Ward was appointed President on December 7, 2025. |
(3) | Mr. Bajaj is no longer serving as our Chief Executive Officer, effective as of December 7, 2025. |
(4) | Mr. Scarola is no longer serving as our Chief Financial Officer, effective as of December 7, 2025. |
(5) | Ms. Just is no longer serving as our Chief Financial Officer, effective as of June 30, 2025. |
(6) | Amount reflects the aggregate grant date fair value of P-Units granted to Mr. Bajaj on March 6, 2025, computed in accordance with ASC 718. The P-Units consist of two tranches: (i) time-based vesting units with a grant date fair value of $1,521,984, and (ii) performance-based vesting units with a grant date fair value of $4,533,285, based on the probable outcome of the performance conditions The grant date fair value, assuming all performance conditions are satisfied, is $6,055,269.The P-Units are structured as profits interests in ContextLogic Holdings, LLC, a subsidiary of ContextLogic Holdings, Inc. Mr. Bajaj filed a Section 83(b) election reporting $0 of taxable income at grant due to the lack of liquidation value at that time. The ASC 718 fair value reflects the expected economic benefit based on probability-weighted future liquidity scenarios. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Option Awards | Stock Awards | ||||||||||||||||||||
Name | Vesting Commencement Date | Number of Securities Underlying Unexercised Options Unexercisable (#) | Number of Securities Underlying Unexercised Options Unexercisable (#) | Option Exercise Price ($) | Option Expiration Date | Number of Shares or Units of Stock that Have Not Vested (#)(2) | Market Value of Shares or Units of Stock That Have Not Vested ($)(1) | ||||||||||||||
Mark Ward | — | — | — | — | — | — | |||||||||||||||
Rishi Bajaj | 11/29/2023 | — | — | — | — | — | — | ||||||||||||||
5/6/2024 | — | — | — | — | — | — | |||||||||||||||
3/6/2025(1) | — | — | — | — | 1,897,773 | 4,533,285 | |||||||||||||||
12/7/2025 | — | — | — | — | 600,000 | — | |||||||||||||||
Michael Scarola | 6/30/2025(2) | — | — | — | — | — | — | ||||||||||||||
Brett Just | 3/15/2022 | — | — | — | — | — | — | ||||||||||||||
5/10/2023 | — | — | — | — | — | — | |||||||||||||||
5/6/2024 | — | — | — | — | — | — | |||||||||||||||
(1) | Amount reflects the performance-based Class P Units grant date fair value of Class P Units granted on March 6, 2025, computed in accordance with ASC 718. The P-Units consist of two tranches: (i) time-based Class P Units with a grant date fair value of $1,521,984, and |
TABLE OF CONTENTS
(2) | In connection with Mr. Bajaj’s separation from the Company, RB Aggregator was granted an additional 600,000 Class P Units in ContextLogic Holdings, LLC on December 7, 2025, all of which remain unvested. The grant date fair value of these Class P Units is currently being determined in accordance with ASC 718. The Company intends to report the grant date fair value of these Class P Units in the fiscal year 2025 Summary Compensation Table to be included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Name | Cash Compensation(1) | Stock Awards ($)(2) | Total ($) | ||||||
Ted Goldthorpe(3) (4) | — | — | — | ||||||
Richard Parisi(5) (6) | 81,290 | 303,458 | 384,749 | ||||||
Michael Farlekas | 271,290 | 138,985 | 410,275 | ||||||
Marshall Heinberg(5) | 81,290 | 296,507 | 377,798 | ||||||
Mark Ward(3) (4) | — | — | — | ||||||
Jennifer Chou(3) | 132,293 | 395,773 | 528,066 | ||||||
Elizabeth LaPuma(6) | 213,790 | 138,985 | 352,775 | ||||||
(1) | The amounts in this column represent the cash compensation each director was paid during fiscal year 2025. Messrs. Farlekas, Heinberg, Parisi, and Mses. Chou and LaPuma received their annual cash retainer for non-employee director service of $150,000 in January 2025; the remainder includes annual cash retainer payments for service on Board committees or as the Lead Independent Director, paid in January 2025. Ms. Chou joined the Board in April 2025, with her compensation pro-rated in accordance with our Non-Employee Director Compensation Plan. |
(2) | In accordance with SEC rules, this column reflects the grant date fair value of RSUs calculated in accordance with ASC Topic 718 for stock-based compensation transactions. See Note 2 to our consolidated financial statements within Item 8, “Financial Statements & Supplementary Data” in our Annual Report on Form 10-K filed on March 12, 2025, for a discussion of all assumptions made by us in determining the grant date fair value of such awards. The amounts for Messrs. Farlekas, Heinberg, Parisi and Mses. Chou and LaPuma include their annual equity award and initial equity award. As of December 31, 2025, certain of our non-employee directors hold outstanding RSU awards under which the following number units (convertible into shares of common stock) are issuable upon vesting: Mr. Farlekas – 20,775; Mr. Heinberg – 44,321; Ms. Chou – 56,701. |
(3) | Messrs. Goldthorpe and Ward were appointed to our Board in March 2025. Ms. Chou was appointed to our Board in April 2025. |
(4) | Messrs. Goldthorpe and Ward have waived all compensation and benefits of any kind in connection with their service. |
(5) | Messrs. Heinberg and Parisi elected to receive their 2025 cash compensation in the form of RSU awards. |
(6) | Mr. Parisi and Ms. LaPuma resigned from our Board in April 2025. |
TABLE OF CONTENTS
Position | Cash Retainer Value | ||
Lead Independent Director | $20,000 | ||
Audit Committee Chair | $20,000 | ||
Compensation Committee Chair | $15,000 | ||
Nominating and Corporate Governance Committee Chair | $10,000 | ||
Audit Committee Member | $10,000 | ||
Compensation Committee Member | $7,500 | ||
Nominating and Corporate Governance Committee Member | $5,000 | ||
Non-Employee Director Service | $150,000 | ||
TABLE OF CONTENTS
Plan Category | Number of Securities to be Issued Upon Exercise of Outstanding Options, Warrants and Rights (a) | Weighted-Average Exercise Price of Outstanding Options, Warrants and Rights ($)(b) | Number of Securities Remaining Available for Future Issuance Under Equity Compensation Plans (Excluding Securities Reflected in Column (a)) (c) | ||||||
Equity compensation plans approved by stockholders(1) | 468,064 | 15.03(2) | 3,584,624(3) | ||||||
Equity compensation plans not approved by stockholders(4) | 64,935 | 25.85(2) | 365,181 | ||||||
Total | 532,999 | 16.95(2) | 3,949,805 | ||||||
(1) | Includes the 2020 Stock Plan (the “2020 Plan”). The 2010 Stock Plan (the “2010 Plan”) was terminated following the completion of our initial public offering. The 2020 Employee Stock Purchase Plan was terminated on April 10, 2024. |
(2) | Does not take into account outstanding RSUs as these awards have no exercise price. |
(3) | The number of shares reserved for issuance under our 2020 Plan will be increased automatically on the first business day of each of our fiscal years commencing in 2022 and ending in 2030, by a number equal to the lesser of: (a) 5% of the shares of common stock outstanding on the last business day of each prior fiscal year; or (b) the number of shares determined by our Board of Directors. |
(4) | The ContextLogic Holdings Inc. 2022 Inducement Plan (the “2022 Plan”) is a non-shareholder approved plan which was adopted by our Board of Directors on January 27, 2022. Nonstatutory stock options, stock appreciation rights, restricted stock, and restricted stock units may be granted under the 2022 Plan to new employees of the Company. Our Board of Directors has authorized 900,000 shares of our common stock for issuance from the 2022 Plan. All option grants made pursuant to the 2022 Plan must have an exercise price per share of no less than 100% of the fair market value per share of our common stock on the grant date. Each option or other equity incentive award granted pursuant to the 2022 Plan will vest in installments over the recipient’s period of service with the Company. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | 3,000,000,000 shares of ContextLogic common stock, $0.0001 par value per share of which 26,876,099 shares will be issued and outstanding on the effective date of the Rights Offering; and |
• | 100,000,000 shares of preferred stock, $0.0001 par value per share of which no shares will be issued and outstanding on the effective date of the Rights Offering. |
TABLE OF CONTENTS
• | an individual who is a U.S. citizen or resident alien; |
• | a corporation or other entity treated as a corporation for U.S. federal income tax purposes created or organized under the laws of the United States or any state thereof or in the District of Columbia; |
• | an estate that is subject to U.S. federal income tax on its income regardless of its source; or |
• | a trust if (1) the substantial decisions of the trust are controlled by one or more U.S. persons and which is subject to the primary supervision of a U.S. court, or (2) the trust has validly elected under applicable Treasury Regulations to be treated as a U.S. person for U.S. federal income tax purposes. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | such gain is effectively connected with the holder’s conduct of a trade or business within the United States (and, if an applicable income tax treaty so provides, is attributable to a permanent establishment or fixed base maintained by such Non-U.S. Holder in the United States); |
• | such Non-U.S. Holder is an individual who is present in the United States for 183 days or more during the taxable year in which gain is realized and certain other conditions are met; or |
• | we are or have been a “United States real property holding corporation,” (a “USRPHC”), for U.S. federal income tax purposes during the five-year period preceding such disposition (or the Non-U.S. Holder’s holding period, if shorter) unless our common stock is regularly traded on an established securities market and the Non-U.S. Holder held no 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. |
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Payment of his incentive bonus with respect to the Company’s 2025 fiscal year at an amount equal to $825,000, payable at the same time annual bonuses are paid to other senior executives of the Company, but in no event later than March 15, 2026; |
• | The full vesting of a previously granted award of 474,443.55 time-based Class P Units in Holdings; |
• | The continued eligibility for vesting of a previously granted award of 1,897,773.05 performance-based Class P Units in Holdings as if Mr. Bajaj had remained employed with the Company; and |
• | Transfer by Mr. Bajaj of all of his Class P Units in Holdings to RB Strategic Holdings LP - Easter Series (the “RB Aggregator”), an entity established and controlled by Mr. Bajaj, with immediate subsequent transfer of 50% of Mr. Bajaj’s economic interest in the RB Aggregator to individuals specified in the Separation Agreement, in the amounts set forth in the Separation Agreement. |
TABLE OF CONTENTS
• | each stockholder known by us to be the beneficial owner of more than 5% of our outstanding shares of ContextLogic common stock; |
• | each of our directors and director nominees; |
• | each of our named executive officers; and |
• | all of our directors and executive officers as a group. |
Name of Beneficial Owner | Shares Beneficially Owned | Ownership % | ||||
>5% Stockholders: | ||||||
None | ||||||
Directors and Named Executive Officers: | ||||||
Mark Ward | — | — | ||||
Rishi Bajaj(1) | 51,134 | * | ||||
Michael Farlekas(2) | 111,260 | * | ||||
Marshall Heinberg(3) | 134,806 | * | ||||
Ted Goldthorpe | — | — | ||||
Jennifer Chou(4) | — | — | ||||
Michael Scarola(5) | 11,409 | * | ||||
Brett Just(6) | 29,349 | * | ||||
All current executive officers and directors as a group (5 persons) | 246,066 | * | ||||
* | Less than one percent. |
(1) | Mr. Bajaj holds 51,134 restricted stock units which have vested as of January 8, 2026. |
(2) | Mr. Farlekas holds 111,260 restricted stock units which have vested as of January 15, 2026, and 19,206 restricted stock units which are subject to vesting conditions expected to occur within 60 days of January 15, 2026. |
(3) | Mr. Heinberg holds 134,806 restricted stock units which have vested as of January 15, 2026 and 19,206 restricted stock units which are subject to vesting conditions expected to occur within 60 days of January 15, 2026. |
(4) | Ms. Chou holds 56,701 restricted stock units which are subject to vesting conditions not expected to occur within 60 days of January 8, 2026. |
(5) | Mr. Scarola holds 11,409 restricted stock units which have vested as of January 8, 2026. |
(6) | Mr. Just holds 29,349 restricted stock units which have vested as of January 8, 2026. Beneficial ownership information for Mr. Just is based on the last Form 4 filing. |
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
• | its Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on March 12, 2025; its Amendment No. 1 to its Annual Report on Form 10-K for the year ended December 31, 2024, filed with the SEC on April 17, 2025; |
• | its Quarterly Reports on Form 10-Q for the quarterly periods ended March 31, 2025, filed with the SEC on May 9, 2025, June 30, 2025, filed with the SEC on August 7, 2025, and September 30, 2025, filed with the SEC on October 28, 2025; |
• | its Current Reports on Form 8-K filed with the SEC on March 28, 2025, April 2, 2025, April 17, 2025, May 30, 2025, June 25, 2025, July 3, 2025, July 25, 2025, August 7, 2025, as amended on August 7, 2025, December 8, 2025, and December 10, 2025, as amended by Amendment No. 1 filed with the SEC on December 11, 2025; and |
• | its amended and restated Definitive Proxy Statement on Schedule 14A, filed with the SEC on June 18, 2025, supplemented by the additional definitive proxy materials filed with the SEC on July 3, 2025. |
TABLE OF CONTENTS
US Salt Holdings, LLC and Subsidiaries | |||
Audited Consolidated Financial Statements | |||
Independent Auditor’s Report | F-2 | ||
Consolidated Balance Sheets as of December 31, 2024 and 2023 | F-4 | ||
Consolidated Statements of Operations as of December 31, 2024 and 2023 | F-5 | ||
Consolidated Statements of Changes in Member’s Equity as of December 31, 2024 and 2023 | F-6 | ||
Consolidated Statements of Cash Flows as of December 31, 2024 and 2023 | F-7 | ||
Notes to Consolidated Financial Statements | F-8 | ||
Condensed Consolidated Financial Statements (Unaudited) | |||
Condensed Consolidated Balance Sheets as of September 30, 2025 and December 31, 2024 | F-26 | ||
Condensed Consolidated Statements of Operations for the nine months ended September 30, 2025 and 2024 | F-27 | ||
Condensed Consolidated Statements of Changes in Member’s Equity for the nine months ended September 30, 2025 and 2024 | F-28 | ||
Condensed Consolidated Statements of Cash Flows for the nine months ended September 30, 2025 and 2024 | F-29 | ||
Notes to Condensed Consolidated Financial Statements | F-30 | ||
TABLE OF CONTENTS
• | Exercise professional judgment and maintain professional skepticism throughout the audit. |
• | Identify and assess the risks of material misstatement of the financial statements, whether due to fraud or error, and design and perform audit procedures responsive to those risks. Such procedures include examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements. |
• | Obtain an understanding of internal control relevant to the audit in order to design audit procedures that are appropriate in the circumstances, but not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control. Accordingly, no such opinion is expressed. |
TABLE OF CONTENTS
• | Evaluate the appropriateness of accounting policies used and the reasonableness of significant accounting estimates made by management, as well as evaluate the overall presentation of the financial statements. |
• | Conclude whether, in our judgment, there are conditions or events, considered in the aggregate, that raise substantial doubt about the Company’s ability to continue as a going concern for a reasonable period of time. |
TABLE OF CONTENTS
2024 | 2023 | |||||
ASSETS | ||||||
Current Assets | ||||||
Cash and cash equivalents | $7,362,031 | $10,702,575 | ||||
Accounts receivable, net | 13,514,707 | 13,363,297 | ||||
Inventories | 8,867,043 | 7,726,697 | ||||
Prepaid expenses | 1,068,828 | 1,281,500 | ||||
Total Current Assets | 30,812,609 | 33,074,069 | ||||
Non-current Assets | ||||||
Plant, property and equipment, net, | 328,060,441 | 326,799,398 | ||||
Goodwill | 28,120,191 | 28,120,191 | ||||
Intangibles, net | 18,443,349 | 20,111,164 | ||||
Operating lease right-of-use assets | 1,608,264 | 1,064,591 | ||||
Finance lease right-of-use assets | 405,863 | 498,171 | ||||
Other inventories | 4,783,497 | 4,784,473 | ||||
Total Non-current Assets | 381,421,605 | 381,377,988 | ||||
Total Assets | $412,234,214 | $414,452,057 | ||||
LIABILITIES AND MEMBER’S EQUITY | ||||||
Current Liabilities | ||||||
Accounts payable | $9,129,593 | $8,142,311 | ||||
Accrued liabilities | 5,153,817 | 5,735,853 | ||||
Current maturities of long-term debt | 2,320,000 | 2,320,000 | ||||
Current portion of operating lease liability | 709,098 | 507,093 | ||||
Current portion of finance lease liability | 76,982 | 72,639 | ||||
Total Current liabilities | 17,389,490 | 16,777,896 | ||||
Non-current Liabilities | ||||||
Long-term debt, net of current maturities | 215,776,672 | 222,281,823 | ||||
Long-term portion of operating lease liability | 897,997 | 569,313 | ||||
Long-term portion of finance lease liability | 343,350 | 420,331 | ||||
Asset retirement obligations | 751,834 | 549,171 | ||||
Total Liabilities | 235,159,343 | 240,598,534 | ||||
Member’s Equity | ||||||
Member’s units, 100 units issued and outstanding | 185,446,903 | 187,252,081 | ||||
Accumulated deficit | (8,372,032) | (13,398,558) | ||||
Total Member’s Equity | 177,074,871 | 173,853,523 | ||||
Total Liabilities and Member’s Equity | $412,234,214 | $414,452,057 | ||||
TABLE OF CONTENTS
2024 | 2023 | |||||
Revenue | $123,088,183 | $111,057,828 | ||||
Cost of Revenue | 79,912,121 | 73,495,864 | ||||
Gross Profit | 43,176,062 | 37,561,964 | ||||
Selling, general and administrative expenses | 13,348,529 | 12,273,350 | ||||
Loss due to casualty | — | 1,160,452 | ||||
Loss on disposal of plant, property and equipment | 255,678 | 383,435 | ||||
Operating Income | 29,571,855 | 23,744,727 | ||||
Other Expenses | ||||||
Interest expense | (24,413,242) | (25,670,607) | ||||
Foreign currency loss | (132,087) | (105,620) | ||||
Net Income (Loss) | $5,026,526 | $(2,031,500) | ||||
Weighted average member units outstanding | 100 | 100 | ||||
Earnings (loss) per unit (basic and diluted) | $50,265.26 | $(20,315.00) | ||||
TABLE OF CONTENTS
Member Units | Accumulated Deficit | Total Member’s Equity | ||||||||||
Units | Amount | |||||||||||
Balance, January 1, 2023 | 100 | $186,972,804 | $(11,367,058) | $175,605,746 | ||||||||
Member’s contributions | — | 279,277 | — | 279,277 | ||||||||
Net loss | — | — | (2,031,500) | (2,031,500) | ||||||||
Balances, December 31, 2023 | 100 | 187,252,081 | (13,398,558) | 173,853,523 | ||||||||
Member’s contributions | — | 7,813,588 | — | 7,813,588 | ||||||||
Member’s distributions | — | (9,618,766) | — | (9,618,766) | ||||||||
Net income | — | — | 5,026,526 | 5,026,526 | ||||||||
Balances, December 31, 2024 | 100 | $185,446,903 | $(8,372,032) | $177,074,871 | ||||||||
TABLE OF CONTENTS
2024 | 2023 | |||||
Cash Flow from Operating Activities | ||||||
Net income (loss) | $5,026,526 | $(2,031,500) | ||||
Adjustments to reconcile net income (loss) to net cash from | ||||||
operating activities: | ||||||
Depreciation, depletion, and amortization | 13,545,094 | 11,278,224 | ||||
Loss due to casualty | 816,902 | 1,160,452 | ||||
Gain from insurance recovery | (816,902) | — | ||||
Amortization of debt issuance cost | 814,849 | 912,932 | ||||
Bad debt expense | 234,359 | 75,173 | ||||
Unit-based compensation expense | 548,602 | 279,277 | ||||
Loss on disposals | 255,678 | 383,435 | ||||
Non-cash lease expense | 699,702 | 698,404 | ||||
Amortization of finance right-of-use assets | 92,308 | 32,207 | ||||
Interest on finance leases | 48,857 | 16,694 | ||||
Accretion of asset retirement obligation | 78,479 | 96,252 | ||||
Changes in operating assets and liabilities: | ||||||
Accounts receivable | (385,769) | (2,504,905) | ||||
Inventory | (1,140,346) | 871,370 | ||||
Prepaid expenses | 212,672 | (264,308) | ||||
Other inventories | 976 | (520,444) | ||||
Accounts payable | 1,104,959 | 3,375,686 | ||||
Operating lease liabilities | (712,686) | (701,545) | ||||
Accrued liabilities | (582,036) | 2,377,017 | ||||
Net Cash Provided by Operating Activities | 19,842,224 | 15,534,421 | ||||
Cash Flow from Investing Activities | ||||||
Purchases of plant, property, and equipment | (13,387,493) | (9,335,678) | ||||
Net cash Used in Investing activities | (13,387,493) | (9,335,678) | ||||
Cash Flow from Financing Activities | ||||||
Repayment of principal on term loan | (7,320,000) | (2,320,000) | ||||
Repayment of principal of finance leases obligations | (121,495) | (48,901) | ||||
Member’s contributions | 7,264,986 | — | ||||
Member’s distributions | (9,618,766) | — | ||||
Net Cash Used in Financing Activities | (9,795,275) | (2,368,901) | ||||
Net Change in Cash and Cash Equivalents | (3,340,544) | 3,829,842 | ||||
Cash and Cash Equivalents, Begin of Year | 10,702,575 | 6,872,733 | ||||
Cash and Cash Equivalents, End of Year | 7,362,031 | 10,702,575 | ||||
Supplemental cash flow information | ||||||
Cash paid for interest | $24,158,783 | $24,818,556 | ||||
Supplemental non-cash investing and financing information: | ||||||
Noncash contribution of US Salt Parent Holdings, LLC related to unit-based compensation expense | $548,602 | $279,277 | ||||
Plant, property and equipment in accounts payable | $(117,677) | $892,304 | ||||
Additions and changes in asset retirement obligations | $(124,184) | $237,658 | ||||
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Identification of the contract, or contracts, with a customer |
• | Identification of the performance obligations in the contract |
• | Determination of the transaction price |
• | Allocation of the transaction price to the performance obligations in the contract |
• | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Years | |||
Buildings and improvements | 10 - 20 | ||
Machinery and equipment | 3 -14 | ||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
December 31, | ||||||
2024 | 2023 | |||||
Accounts receivables | $13,927,099 | $13,541,329 | ||||
Less: allowance for expected credit losses | (412,392) | (178,032) | ||||
Total | $13,514,707 | $13,363,297 | ||||
December 31, | ||||||
2024 | 2023 | |||||
Finished goods | $2,447,002 | $1,648,828 | ||||
Packaging and supplies | 3,934,524 | 4,067,575 | ||||
Maintenance materials | 2,485,517 | 2,010,294 | ||||
Total | $8,867,043 | $7,726,697 | ||||
December 31, | ||||||
2024 | 2023 | |||||
Prepaid insurance | $751,562 | $787,775 | ||||
Prepaid real estate taxes | 57,526 | 65,420 | ||||
Prepaid health benefits | 31,233 | 31,233 | ||||
Other prepaid expenses | 228,507 | 397,072 | ||||
Total | $1,068,828 | $1,281,500 | ||||
TABLE OF CONTENTS
December 31, | ||||||
2024 | 2023 | |||||
Land | $2,000,900 | $2,000,900 | ||||
Buildings and improvements | 18,212,581 | 16,393,990 | ||||
Machinery and equipment | 58,826,588 | 47,145,358 | ||||
Salt reserves | 275,302,068 | 275,177,884 | ||||
Construction in process | 7,948,034 | 8,439,261 | ||||
362,290,171 | 349,157,393 | |||||
Accumulated depreciation and depletion | (34,229,730) | (22,357,995) | ||||
$328,060,441 | $326,799,398 | |||||
December 31, | ||||||
2024 | 2023 | |||||
Cost of revenue | $11,690,002 | $9,457,020 | ||||
Selling, general and administrative expense | 187,277 | 153,389 | ||||
Total | $11,877,279 | $9,610,409 | ||||
December 31, 2024 | |||||||||
Gross Carrying Amount | Accumulated Amortization | Amount | |||||||
Tradename | $21,800,000 | $(5,219,318) | $16,580,682 | ||||||
Customer relationships | 2,400,000 | (537,333) | 1,862,667 | ||||||
$24,200,000 | $(5,756,651) | $18,443,349 | |||||||
December 31, 2023 | |||||||||
Gross Carrying Amount | Accumulated Amortization | Amount | |||||||
Tradename | $21,800,000 | $(3,707,179) | $18,092,821 | ||||||
Customer relationships | 2,400,000 | (381,657) | 2,018,343 | ||||||
$24,200,000 | $(4,088,836) | $20,111,164 | |||||||
TABLE OF CONTENTS
December 31, | ||||||
2024 | 2023 | |||||
Accrued payroll, bonus and employee benefits | $3,816,973 | $3,695,360 | ||||
Insurance accruals | 484,107 | 522,711 | ||||
Other accruals | 852,737 | 1,517,782 | ||||
Total | $5,153,817 | $5,735,853 | ||||
Year ended December 31, | ||||||
2024 | 2023 | |||||
Asset retirement obligation, beginning of year | $549,171 | $690,577 | ||||
Liabilities incurred | 124,184 | — | ||||
Changes in estimated obligations | — | (237,658) | ||||
Accretion of expense | 78,479 | 96,252 | ||||
Asset retirement obligation, end of year | $751,834 | $549,171 | ||||
December 31, | ||||||
2024 | 2023 | |||||
Term loan | $ 220,040,000 | $ 227,360,000 | ||||
Unamortized debt issuance | (1,943,328) | (2,758,177) | ||||
Current portion | (2,320,000) | (2,320,000) | ||||
Long-term portion | $ 215,776,672 | $ 222,281,823 | ||||
TABLE OF CONTENTS
2025 | $2,320,000 | ||
2026 | 2,320,000 | ||
2027 | 2,320,000 | ||
2028 | 213,080,000 | ||
$ 220,040,000 | |||
• | Level 1 - Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 - Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and |
• | Level 3 - Unobservable inputs for which there is little or no market data, and which require us to develop our own estimates and assumptions reflecting those that a market participant would use. |
• | Market approach - Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities; |
TABLE OF CONTENTS
• | Income approach - Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts; and |
• | Cost approach - Based on the amount that currently would be required to replace the service capacity of an asset (i.e., replacement cost). |
December 31, 2024 | ||||||
Carrying Value | Fair Value | |||||
Cash | $179,541 | $179,541 | ||||
Money Market funds | 7,182,490 | 7,182,490 | ||||
Total cash and cash equivalents | 7,362,031 | 7,362,031 | ||||
December 31, 2023 | ||||||
Carrying Value | Fair Value | |||||
Cash | $634,453 | $634,453 | ||||
Money Market funds | 10,068,122 | 10,068,122 | ||||
Total cash and cash equivalents | 10,702,575 | 10,702,575 | ||||
Year ended December 31, | ||||||
2024 | 2023 | |||||
Net income (loss) | $5,026,526 | $(2,031,500) | ||||
Weighted average member units outstanding | 100 | 100 | ||||
Earnings (loss) per unit (basic and diluted) | $50,265.26 | $(20,315.00) | ||||
TABLE OF CONTENTS
2024 | 2023 | |||||
Fair value of Class B incentive unit | $484.09 | $424.73 | ||||
Risk-free interest rate | 4.27% | 3.93% | ||||
Volatility | 60.0% | 70.0% | ||||
Dividend yield | 0.0% | 0.0% | ||||
Expected term | 3 years | 4 years | ||||
TABLE OF CONTENTS
Number of Units | Weighted Average Exercise Price | Weighted Average Remaining Term (In Years) | |||||||
Outstanding, January 1, 2023 | 13,753 | $— | 2.25 | ||||||
Granted | 7,503 | — | |||||||
Repurchased | — | — | |||||||
Forfeited | (3,662) | 1,000 | |||||||
Outstanding, December 31, 2023 | 17,594 | $1,000 | 3.61 | ||||||
Granted | 681 | 1,000 | |||||||
Repurchased | (318) | 1,000 | |||||||
Outstanding, December 31, 2024 | 17,597 | $1,000 | 2.68 | ||||||
Exercisable, December 31, 2024 | 2,164 | $1,000 | 2.38 | ||||||
2025 | $480,515 | ||
2026 | 447,862 | ||
2027 | 325,219 | ||
2028 | 155,164 | ||
$1,408,760 | |||
TABLE OF CONTENTS
Class A Incentive Units | Amount | Subscription Receivable | |||||||
Outstanding, January 1, 2023 | 800 | $800,000 | $525,000 | ||||||
Issuance | 204 | 250,000 | — | ||||||
Repurchase | (250) | (250,000) | — | ||||||
Outstanding, December 31, 2023 | 754 | 800,000 | 525,000 | ||||||
Issuance | 65 | 113,529 | — | ||||||
Repurchase | (185) | (136,472) | (300,000) | ||||||
Repayment | — | — | (60,000) | ||||||
Outstanding, December 31, 2024 | 634 | $777,057 | $165,000 | ||||||
TABLE OF CONTENTS
Year ended December 31, | ||||||
2024 | 2023 | |||||
Cash contribution from member | $7,191,458 | $— | ||||
Cash received on behalf of Parent Holdings for the issuance of Class A Incentive Units | 13,528 | — | ||||
Payments collected on the subscription notes receivable on behalf of Parent Holdings through annual bonus | 60,000 | — | ||||
Unit-based compensation expense | 548,602 | 279,277 | ||||
Total member contribution | $7,813,588 | $279,277 | ||||
Year ended December 31, | ||||||
2024 | 2023 | |||||
Tax distributions | $ (9,288,766) | $— | ||||
Cash payments made on behalf of Parent Holdings to repurchase Class A Incentive Units due to termination or departure of an employee | (330,000) | — | ||||
Total member distribution | $ (9,618,766) | $— | ||||
Year ended December 31, | ||||||
2024 | 2023 | |||||
Operating lease expense: | ||||||
Operating lease expense | $857,093 | $867,440 | ||||
Finance lease expense: | ||||||
Amortization of lease assets | $92,308 | $32,207 | ||||
Interest on lease liabilities | 48,857 | 16,694 | ||||
Total finance lease cost | $141,165 | $48,901 | ||||
Short term lease expense | $678,755 | $510,213 | ||||
Variable lease expense | 383,788 | 435,349 | ||||
Total lease expense | $2,060,801 | $1,861,903 | ||||
Year ended December 31, | ||||||
2024 | 2023 | |||||
Weighted-average remaining lease term (in years): | ||||||
Operating leases | 2.98 | 2.32 | ||||
Finance leases | 4.78 | 5.71 | ||||
Weighted-average discount rate: | ||||||
Operating leases | 11.50% | 8.12% | ||||
Finance leases | 10.64% | 10.59% | ||||
TABLE OF CONTENTS
Year ended December 31, | ||||||
2024 | 2023 | |||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||
Operating cash flows from finance lease (interest payments) | $48,857 | $16,694 | ||||
Operating cash flows from operating leases | $850,676 | $811,981 | ||||
Financing cash flows from finance lease | $72,638 | $33,655 | ||||
Right-of-use assets obtained in exchange for lease liabilities: | ||||||
Operating leases | $1,243,375 | $362,943 | ||||
Finance leases | $— | $493,803 | ||||
Operating Leases | Finance Lease | |||||
2025 | $834,580 | $118,530 | ||||
2026 | 691,262 | 118,530 | ||||
2027 | 248,796 | 118,530 | ||||
2028 | 27,500 | 94,417 | ||||
2029 | — | 55,200 | ||||
Thereafter | — | 32,200 | ||||
Total future undiscounted lease payments | 1,802,138 | 537,407 | ||||
Imputed interest | (195,043) | (117,075) | ||||
Present value of lease payments | 1,607,095 | 420,332 | ||||
Current portion | 709,098 | 76,982 | ||||
Long-term portion of lease payments | $897,997 | $343,350 | ||||
TABLE OF CONTENTS
Year ended December 31, | ||||||
2024 | 2023 | |||||
Revenue | $123,088,183 | $111,057,828 | ||||
Cost of revenue | 68,224,649 | 65,180,147 | ||||
Depreciation, amortization and depletion | 13,545,093 | 11,278,223 | ||||
Selling expense | 3,849,290 | 3,179,078 | ||||
Administrative expense | 3,841,433 | 3,200,883 | ||||
Interest expense | 24,413,242 | 25,670,607 | ||||
Other segment items | 4,187,950 | 4,580,390 | ||||
Net income (loss) | $5,026,526 | $(2,031,500) | ||||
Capital expenditures - purchases of plant, property and equipment | $(13,387,493) | $(9,335,678) | ||||
TABLE OF CONTENTS
September 30, 2025 | December 31, 2024 | |||||
ASSETS | ||||||
Current Assets | ||||||
Cash and cash equivalents | $6,073,549 | $7,362,031 | ||||
Accounts receivable, net | 12,801,740 | 13,514,707 | ||||
Inventories | 9,254,001 | 8,867,043 | ||||
Prepaid expenses | 1,400,714 | 1,068,828 | ||||
Total Current Assets | 29,530,004 | 30,812,609 | ||||
Non-current Assets | ||||||
Plant, property and equipment, net | 322,828,078 | 328,060,441 | ||||
Goodwill | 28,120,191 | 28,120,191 | ||||
Intangibles, net | 17,192,490 | 18,443,349 | ||||
Operating lease right-of-use assets | 1,319,867 | 1,608,264 | ||||
Finance lease right-of-use assets | 393,799 | 405,863 | ||||
Other inventories | 5,610,685 | 4,783,497 | ||||
Total Non-current Assets | 375,465,110 | 381,421,605 | ||||
Total Assets | $404,995,114 | $412,234,214 | ||||
LIABILITIES AND MEMBER’S EQUITY | ||||||
Current Liabilities | ||||||
Accounts payable | $6,816,234 | $9,129,593 | ||||
Accrued liabilities | 5,324,423 | 5,153,817 | ||||
Current maturities of long- term debt | 2,320,000 | 2,320,000 | ||||
Current portion of operating lease liability | 682,121 | 709,098 | ||||
Current portion of finance lease liability | 47,019 | 76,982 | ||||
Total Current liabilities | 15,189,797 | 17,389,490 | ||||
Non-current Liabilities | ||||||
Long-term debt, net of current maturities | 203,574,351 | 215,776,672 | ||||
Long-term portion of operating lease liability | 657,356 | 897,997 | ||||
Long-term portion of finance lease liability | 379,867 | 343,350 | ||||
Asset retirement obligations | 797,018 | 751,834 | ||||
Total Liabilities | 220,598,389 | 235,159,343 | ||||
Member’s Equity | ||||||
Member’s units, 100 units issued and outstanding | 182,152,726 | 185,446,903 | ||||
Retained earnings (accumulated deficit) | 2,243,999 | (8,372,032) | ||||
Total Member’s Equity | 184,396,725 | 177,074,871 | ||||
Total Liabilities and Member’s Equity | $404,995,114 | $412,234,214 | ||||
TABLE OF CONTENTS
9/30/2025 | 9/30/2024 | |||||
Revenue | $98,290,999 | $90,647,601 | ||||
Cost of Revenue | 61,056,275 | 59,026,483 | ||||
Gross Profit | 37,234,724 | 31,621,118 | ||||
Selling, general and administrative expenses | 10,468,613 | 9,833,238 | ||||
Loss due to casualty | — | 770,259 | ||||
Loss on disposal of plant, property and equipment | 39,118 | 116,416 | ||||
Operating Income | 26,726,993 | 20,901,205 | ||||
Other Income (Expenses) | ||||||
Interest expense | (16,157,308) | (18,699,817) | ||||
Foreign currency (gain) loss | 46,346 | (72,761) | ||||
Net Income (Loss) | $10,616,031 | $2,128,627 | ||||
Weighted average member units outstanding | 100 | 100 | ||||
Earnings (loss) per unit (basic and diluted) | $106,160.31 | $21,286.27 | ||||
TABLE OF CONTENTS
Member Units | Accumulated Deficit | Total Member’s Equity | ||||||||||
Units | Amount | |||||||||||
Balance, January 1, 2024 | 100 | $187,252,081 | $(13,398,558) | $173,853,523 | ||||||||
Member’s contributions | — | 7,664,792 | — | 7,664,792 | ||||||||
Member’s distributions | — | (7,583,555) | — | (7,583,555) | ||||||||
Net income | — | — | 2,128,627 | 2,128,627 | ||||||||
Balances, September 30, 2024 | 100 | $187,333,318 | $(11,269,931) | $176,063,387 | ||||||||
Member Units | Retained Earnings (Accumulated Deficit) | Total Member’s Equity | ||||||||||
Units | Amount | |||||||||||
Balances, January 1, 2025 | 100 | $185,446,903 | $(8,372,032) | $177,074,871 | ||||||||
Member’s contributions | — | 402,406 | — | 402,406 | ||||||||
Member’s distributions | — | (3,696,583) | — | (3,696,583) | ||||||||
Net income | — | — | 10,616,031 | 10,616,031 | ||||||||
Balances, September 30, 2025 | 100 | $182,152,726 | $2,243,999 | $184,396,725 | ||||||||
TABLE OF CONTENTS
9/30/2025 | 9/30/2024 | |||||
Cash Flow from Operating Activities | ||||||
Net income (loss) | $10,616,031 | $2,128,627 | ||||
Adjustments to reconcile net income (loss) to net cash from operating activities: | ||||||
Depreciation, depletion, and amortization | 11,314,885 | 9,990,300 | ||||
Loss due to casualty | — | 770,259 | ||||
Amortization of debt issuance cost | 537,679 | 619,857 | ||||
Bad debt recovery | (36,650) | (36,019) | ||||
Unit-based compensation expense | 350,857 | 411,452 | ||||
Loss on disposals of fixed assets | 39,118 | 116,416 | ||||
Non-cash lease expense | 657,218 | 639,743 | ||||
Amortization of finance right-of-use assets | 77,577 | 75,363 | ||||
Interest on finance leases | 31,581 | 37,108 | ||||
Accretion of asset retirement obligation | 61,184 | 57,858 | ||||
Changes in operating assets and liabilities: | ||||||
Accounts receivable | 749,617 | 377,366 | ||||
Inventory | (386,958) | (911,068) | ||||
Prepaid expenses | (331,886) | (72,749) | ||||
Other inventories | (827,188) | (99,388) | ||||
Accounts payable | (1,143,582) | (1,870,936) | ||||
Operating lease liabilities | (636,096) | (632,089) | ||||
Accrued liabilities | 170,605 | (1,096,317) | ||||
Net Cash Provided by Operating Activities | 21,243,992 | 10,505,783 | ||||
Cash Flow from Investing Activities | ||||||
Purchases of plant, property, and equipment | (6,056,558) | (8,416,453) | ||||
Net cash Used in Investing Activities | (6,056,558) | (8,416,453) | ||||
Cash Flow from Financing Activities | ||||||
Repayment of principal on term loan | (12,740,000) | (6,740,000) | ||||
Repayment of principal of finance leases obligations | (90,882) | (96,377) | ||||
Member’s contributions | 51,549 | 7,253,340 | ||||
Member’s distributions | (3,696,583) | (7,583,555) | ||||
Net Cash Used in Financing Activities | (16,475,916) | (7,166,592) | ||||
Net Change in Cash and Cash Equivalents | (1,288,482) | (5,077,262) | ||||
Cash and Cash Equivalents, Begin of Year | 7,362,031 | 10,702,575 | ||||
Cash and Cash Equivalents, End of Year | 6,073,549 | 5,625,313 | ||||
Supplemental cash flow information | ||||||
Cash paid for interest | $15,930,546 | $18,518,647 | ||||
Supplemental non-cash investing and financing information: | ||||||
Noncash contribution of US Salt Parent Holdings, LLC related to unit-based compensation expense | $350,857 | $411,452 | ||||
Plant, property, and equipment in accounts payable | $1,169,777 | $(467,815) | ||||
Additions and changes in asset retirement obligations | $16,000 | $(81,902) | ||||
TABLE OF CONTENTS
TABLE OF CONTENTS
• | Identification of the contract, or contracts, with a customer |
• | Identification of the performance obligations in the contract |
• | Determination of the transaction price |
• | Allocation of the transaction price to the performance obligations in the contract |
• | Recognition of revenue when, or as, the Company satisfies a performance obligation. |
TABLE OF CONTENTS
TABLE OF CONTENTS
Years | |||
Buildings and improvements | 10 - 20 | ||
Machinery and equipment | 3 -14 | ||
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
TABLE OF CONTENTS
September 30, 2025 | December 31, 2024 | |||||
Accounts receivable | $13,177,483 | $13,927,099 | ||||
Less: allowance for expected credit losses | (375,743) | (412,392) | ||||
Total | $12,801,740 | $13,514,707 | ||||
September 30, 2025 | December 31, 2024 | |||||
Finished goods | $2,478,662 | $2,447,002 | ||||
Packaging and supplies | 4,504,467 | 3,934,524 | ||||
Maintenance materials | 2,270,872 | 2,485,517 | ||||
Total | 9,254,001 | 8,867,043 | ||||
September 30, 2025 | December 31, 2024 | |||||
Prepaid insurance | $994,210 | $751,562 | ||||
Prepaid real estate taxes | 108,056 | 57,526 | ||||
Prepaid health benefits | 31,233 | 31,233 | ||||
Other prepaid expenses | 267,215 | 228,507 | ||||
Total | $1,400,714 | $1,068,828 | ||||
TABLE OF CONTENTS
September 30, 2025 | December 31, 2024 | |||||
Land | $2,000,900 | $2,000,900 | ||||
Buildings and improvements | 18,686,424 | 18,212,581 | ||||
Machinery and equipment | 65,623,930 | 58,826,588 | ||||
Salt reserves | 275,302,068 | 275,302,068 | ||||
Construction in process | 5,500,842 | 7,948,034 | ||||
367,114,164 | 362,290,171 | |||||
Accumulated depreciation and depletion | (44,286,086) | (34,229,730) | ||||
$322,828,078 | $328,060,441 | |||||
September 30, 2025 | September 30, 2024 | |||||
Cost of revenue | $9,897,206 | $8,598,132 | ||||
Selling, general and administrative expense | 166,820 | 141,308 | ||||
Total | $10,064,026 | $8,739,440 | ||||
As of September 30, 2025 | |||||||||
Gross Carrying Amount | Accumulated Amortization | Amount | |||||||
Tradename | $21,800,000 | $(6,353,422) | $15,446,578 | ||||||
Customer relationships | 2,400,000 | (654,088) | 1,745,912 | ||||||
$24,200,000 | $(7,007,510) | $17,192,490 | |||||||
As of December 31, 2024 | |||||||||
Gross Carrying Amount | Accumulated Amortization | Amount | |||||||
Tradename | $21,800,000 | $(5,219,318) | $16,580,682 | ||||||
Customer relationships | 2,400,000 | (537,333) | 1,862,667 | ||||||
$24,200,000 | $(5,756,651) | $18,443,349 | |||||||
TABLE OF CONTENTS
September 30, 2025 | December 31, 2024 | |||||
Accrued payroll, bonus and employee benefits | $3,299,944 | $3,816,973 | ||||
Insurance accruals | 781,407 | 484,107 | ||||
Other accruals | 1,243,072 | 852,737 | ||||
Total | $5,324,423 | $5,153,817 | ||||
September 30, 2025 | December 31, 2024 | |||||
Asset retirement obligation, beginning of the period | $751,834 | $549,171 | ||||
Liabilities incurred | — | 124,184 | ||||
Changes in estimated obligations | (16,000) | — | ||||
Accretion of expense | 61,184 | 78,479 | ||||
Asset retirement obligation, end of the period | $797,018 | $751,834 | ||||
September 30, 2025 | December 31, 2024 | |||||
Term loan | $207,300,000 | $220,040,000 | ||||
Unamortized debt issuance | (1,405,649) | (1,943,328) | ||||
Current portion | (2,320,000) | (2,320,000) | ||||
Long-term portion | $203,574,351 | $215,776,672 | ||||
TABLE OF CONTENTS
2025 | $580,000 | ||
2026 | 2,320,000 | ||
2027 | 2,320,000 | ||
2028 | 202,080,000 | ||
$207,300,000 | |||
• | Level 1 - Observable inputs based on unadjusted quoted prices in active markets for identical assets or liabilities; |
• | Level 2 - Inputs, other than quoted prices in active markets, that are observable either directly or indirectly; and |
• | Level 3 - Unobservable inputs for which there is little or no market data, and which require us to develop our own estimates and assumptions reflecting those that a market participant would use. |
TABLE OF CONTENTS
• | Market approach - Uses prices and other relevant information generated by market transactions involving identical or comparable assets or liabilities; |
• | Income approach - Uses valuation techniques to convert future amounts to a single present amount based on current market expectations about those future amounts; and |
• | Cost approach - Based on the amount that currently would be required to replace the service capacity of an asset (i.e., replacement cost). |
September 30, 2025 | ||||||
Carrying Value | Fair Value | |||||
Cash | $419,655 | $419,655 | ||||
Money Market funds | 5,653,894 | 5,653,894 | ||||
Total cash and cash equivalents | 6,073,549 | 6,073,549 | ||||
December 31, 2024 | |||||||||
Carrying Value | Fair Value | ||||||||
Cash | $179,541 | $179,541 | |||||||
Money Market funds | 7,182,490 | 7,182,490 | |||||||
Total cash and cash equivalents | 7,362,031 | 7,362,031 | |||||||
September 30, 2025 | September 30, 2024 | |||||
Net income | $10,616,031 | $2,128,627 | ||||
Weighted average member units outstanding | 100 | 100 | ||||
Earnings per unit (basic and diluted) | $106,160.31 | $21,286.27 | ||||
TABLE OF CONTENTS
Number of Units | Weighted Average Exercise Price | Weighted Average Remaining Term (In Years) | |||||||
Outstanding, January 1, 2024 | 17,594 | 1,000 | 3.61 | ||||||
Granted | 681 | 1,000 | — | ||||||
Repurchased | (318) | 1,000 | — | ||||||
Outstanding, September 30, 2024 | 17,957 | $1,000 | 2.93 | ||||||
Outstanding, January 1, 2025 | 17,957 | $1,000 | 2.68 | ||||||
TABLE OF CONTENTS
Number of Units | Weighted Average Exercise Price | Weighted Average Remaining Term (In Years) | |||||||
Granted | — | — | — | ||||||
Repurchased | (239) | 1,000 | — | ||||||
Forfeited | (756) | 1,000 | — | ||||||
Outstanding, September 30, 2025 | 16,922 | $1,000 | 2.00 | ||||||
Exercisable, September 30, 2025 | 3,201 | $1,000 | 1.81 | ||||||
TABLE OF CONTENTS
Class A Incentive Units | Amount | Subscription Receivable | |||||||
Outstanding, January 1, 2024 | 754 | $800,000 | $525,000 | ||||||
Issuance | 57 | 100,000 | — | ||||||
Repurchase | (8) | (13,528) | (300,000) | ||||||
Repayment | — | — | (60,000) | ||||||
Outstanding, September 30, 2024 | 803 | $886,472 | $165,000 | ||||||
Outstanding, January 1, 2025 | 634 | $777,057 | $165,000 | ||||||
Issuance | — | — | — | ||||||
Repurchase | (17) | (11,672) | (45,000) | ||||||
Repayment | — | — | (51,549) | ||||||
Outstanding, September 30, 2025 | 617 | $765,385 | $68,451 | ||||||
TABLE OF CONTENTS
September 30, 2025 | September 30, 2024 | |||||
Cash contribution from member | $— | $7,191,457 | ||||
Cash received on behalf of Parent Holdings for the issuance of Class A Incentive Units | — | 1,883 | ||||
Payments collected on the subscription notes receivable on behalf of Parent Holdings through annual bonus | 51,549 | 60,000 | ||||
Unit-based compensation expense | 350,857 | 411,452 | ||||
Total member contribution | $402,406 | $7,664,792 | ||||
September 30, 2025 | September 30, 2024 | |||||
Tax distributions | $(3,495,265) | $(7,253,555) | ||||
Cash payments made on behalf of Parent Holdings to repurchase Class A Incentive Units due to termination or departure of an employee | (201,318) | (330,000) | ||||
Total member distribution | $(3,696,583) | $(7,583,555) | ||||
September 30, 2025 | September 30, 2024 | |||||
Operating lease expense: | ||||||
Operating lease expense | $636,096 | $635,321 | ||||
Finance lease expense: | ||||||
Amortization of lease assets | $77,577 | $69,231 | ||||
Interest on lease liabilities | 32,207 | 37,108 | ||||
Total finance lease cost | $109,784 | $106,339 | ||||
Short term lease expense | $344,914 | $584,041 | ||||
Variable lease expense | 632,341 | 385,276 | ||||
Total lease expense | $1,723,135 | $1,710,977 | ||||
TABLE OF CONTENTS
September 30, 2025 | September 30, 2024 | |||||
Weighted-average remaining lease term (in years): | ||||||
Operating leases | 2.17 | 2.53 | ||||
Finance leases | 4.07 | 5.03 | ||||
Weighted-average discount rate: | ||||||
Operating leases | 9.76% | 19.98% | ||||
Finance leases | 10.53% | 10.68% | ||||
September 30, 2025 | September 30, 2024 | |||||
Cash paid for amounts included in the measurement of lease liabilities: | ||||||
Operating cash flows from finance lease | $32,207 | $37,108 | ||||
Operating cash flows from operating leases | $638,796 | $632,089 | ||||
Financing cash flows from finance lease | $59,301 | $54,216 | ||||
Right-of-use assets obtained in exchange for lease liabilities: | ||||||
Operating leases | $310,909 | $1,243,375 | ||||
Finance leases | $65,513 | $— | ||||
Operating Leases | Finance Lease | |||||
2025 | $231,115 | $34,546 | ||||
2026 | 769,316 | 138,184 | ||||
2027 | 326,850 | 138,184 | ||||
2028 | 105,554 | 111,460 | ||||
2029 | 78,054 | 71,373 | ||||
Thereafter | — | 32,200 | ||||
Total future undiscounted lease payments | 1,510,889 | 525,947 | ||||
Imputed interest | (171,412) | (99,061) | ||||
Present value of lease payments | 1,339,477 | 426,886 | ||||
Current portion | 682,121 | 47,019 | ||||
Long-term portion of lease payments | $657,356 | $379,867 | ||||
TABLE OF CONTENTS
September 30, 2025 | September 30, 2024 | |||||
Revenue | $98,290,999 | $90,647,601 | ||||
Cost of revenue | 51,170,350 | 50,427,882 | ||||
Depreciation, amortization and depletion | 11,314,887 | 9,990,301 | ||||
Selling expense | 2,897,661 | 2,570,526 | ||||
Administrative expense | 3,205,266 | 2,790,575 | ||||
Interest expense | 16,157,308 | 18,699,817 | ||||
Other segment items | 2,929,496 | 4,039,873 | ||||
Net income | $10,616,031 | $2,128,627 | ||||
Capital expenditures - purchases of plant, property and equipment | $(6,056,558) | $(8,416,453) | ||||
TABLE OF CONTENTS

FAQ
What is ContextLogic (LOGC) offering in this rights issue?
ContextLogic is issuing subscription rights to existing stockholders to purchase up to 14,375,000 shares of common stock at an exercise price of $8.00 per share, raising up to $115 million if fully subscribed.
Who is eligible to participate in the ContextLogic (LOGC) rights offering and when is the record date?
Holders of ContextLogic common stock as of 5:00 p.m. New York City time on January 22, 2026 receive one subscription right for each share owned and may use those rights to buy additional shares.
What are the key dates for the ContextLogic (LOGC) rights offering?
Subscription rights are issued based on holdings at the January 22, 2026 record time and must be exercised by 5:00 p.m. New York City time on February 20, 2026, unless ContextLogic extends the expiration.
How will proceeds from the ContextLogic (LOGC) rights offering be used?
ContextLogic intends to use the net proceeds from the rights offering, together with debt facilities and backstop funding, as partial payment of the purchase price for the US Salt acquisition and related transaction costs.
How does the ContextLogic (LOGC) rights offering affect existing shareholders’ ownership and share count?
Before the offering, ContextLogic has 26,876,099 shares outstanding. If the rights offering is fully subscribed, total shares would increase to 41,251,099, which can dilute holders who do not participate.
What are the 4.9% ownership limits mentioned by ContextLogic (LOGC)?
To protect large net operating loss tax assets, ContextLogic’s certificate of incorporation includes transfer restrictions that limit any holder from becoming, or increasing holdings as, a 4.9% or greater stockholder. The company may reject rights exercises that would breach this threshold.
Are there any state-specific limits in the ContextLogic (LOGC) rights offering?
Yes. The aggregate amount of ContextLogic common stock offered to Arizona residents is capped at $500,000 (about 62,500 shares at $8.00 per share), and sales in California require effectiveness of the company’s state qualification.