UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
For the quarterly period ended
OR
For the transition period from / to
Commission file number
(Exact name of registrant as specified in its charter)
| (State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |
| (Address of principal executive offices) | (Zip Code) |
Registrant’s telephone number,
including area code:
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
Indicate by check mark whether
the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the
preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Indicate by check mark whether
the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T
(§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit
such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
| ☒ | Smaller reporting company | ||
| Emerging growth company |
If an emerging growth company,
indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether
the registrant is a shell company (as defined in Rule 12b-2 of the Act) Yes ☐
No
As of November 13, 2024, there were
i
CAUTIONARY NOTE REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q (“Report”) contains “forward-looking statements” within the meaning of Section 27A of the Securities Act, Section 21E of the Exchange Act, and the Private Securities Litigation Reform Act of 1995. Forward-looking statements may be preceded by, or contain, words such as “may,” “will,” “expect,” “anticipate,” “intend,” “plan,” “believe,” “estimate,” “predict,” “potential,” “might,” “could,” “would,” “should” or other words indicating future results, though not all forward-looking statements necessarily contain these identifying words. All statements other than statements of historical fact are statements that could be deemed forward-looking statements, including, without limitation, statements about our future business operations and results, our strategy and competition. These statements represent our current expectations or beliefs concerning various future events and involve numerous risks and uncertainties that could cause actual results to differ materially from expectations, including, but not limited to:
| ● | our need to, and difficulty in, raising additional capital; |
| ● | downturns in the Cryptocurrency industry; |
| ● | inflation; |
| ● | increased interest rates; |
| ● | the inability to procure needed hardware; |
| ● | the failure or breakdown of mining equipment, or internet connection failure; |
| ● | access to reliable and reasonably priced electricity sources; |
| ● | cyber-security threats; |
| ● | our ability to obtain and maintain proper insurance; |
| ● | construction risks; |
| ● | banks and other financial institutions ceasing to provide services to our industry; |
| ● | changes to the Bitcoin network’s protocols and software; |
| ● | a decrease in the incentive to mine Bitcoin; |
| ● | an increase of transaction fees related to digital assets; |
| ● | the fraud or security failures of large digital asset exchanges; |
| ● | future digital asset, technological and digital currency development; |
| ● | our ability to regain and maintain compliance with the continued listing standards of the Nasdaq Capital Market (“Nasdaq”); |
| ● | the regulation and taxation of digital assets like Bitcoin; and |
| ● | the other risks and uncertainties discussed under the section titled “Risk Factors” beginning on page 46 of this Report and our other filings with the Securities and Exchange Commission. |
Although we believe that the expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance, or achievements. We undertake no obligation to update or revise any of the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by law. In light of these risks, uncertainties and assumptions, the forward-looking events discussed or incorporated by reference in this prospectus supplement and the accompanying prospectus may not occur.
You should read this Report with the understanding that our actual future results may be materially different from what we expect. We qualify all of the forward-looking statements in the foregoing documents by these cautionary statements.
ii
Gryphon Digital Mining, Inc and Subsidiaries
Condensed Consolidated Balance Sheets
| September 30, | December 31, | |||||||
| 2024 | 2023 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted cash | ||||||||
| Accounts receivable | ||||||||
| Prepaid expenses | ||||||||
| Marketable securities | ||||||||
| Digital assets held for other parties | ||||||||
| Digital asset | ||||||||
| Total current assets | ||||||||
| Mining equipment, net | ||||||||
| Intangible asset | ||||||||
| Deposits | ||||||||
| Total assets | $ | $ | ||||||
| Liabilities and stockholders’ deficit | ||||||||
| Accounts payable and accrued liabilities | $ | $ | ||||||
| Obligation liability related to digital assets held for other parties | ||||||||
| Notes payable - current portion | ||||||||
| Current liabilities | ||||||||
| Stockholders’ deficit | ||||||||
| Preferred stock, $ | ||||||||
| Common stock, $ | ||||||||
| Additional paid-in capital | ||||||||
| Subscription receivable | ( | ) | ||||||
| Accumulated deficit | ( | ) | ( | ) | ||||
| Total stockholder’s deficit | ( | ) | ( | ) | ||||
| Total liabilities and stockholders’ deficit | $ | $ | ||||||
See accompanying notes to these unaudited condensed consolidated financial statements
1
Gryphon Digital Mining, Inc and Subsidiaries
Unaudited Condensed Consolidated Statements of Operations
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||
| Revenues | ||||||||||||||||
| Mining activities | $ | $ | $ | $ | ||||||||||||
| Management services | ||||||||||||||||
| Total revenues | ||||||||||||||||
| Cost and expenses | ||||||||||||||||
| Cost of revenues | ||||||||||||||||
| General and administrative expenses | ||||||||||||||||
| Stock based compensation expense | ( | ) | ||||||||||||||
| Depreciation | ||||||||||||||||
| Impairment of digital assets | ||||||||||||||||
| Impairment of miners | - | - | ||||||||||||||
| Unrealized (gain) loss on digital assets | ( | ) | ||||||||||||||
| Realized gain on sale of digital assets | ( | ) | ( | ) | ||||||||||||
| Total operating expenses | ||||||||||||||||
| Loss from operations | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Other income (expense) | ||||||||||||||||
| Unrealized loss on marketable securities | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Realized gain from use of digital assets | ||||||||||||||||
| Change in fair value of notes payable | ( | ) | ( | ) | ( | ) | ||||||||||
| Interest expense | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Loss on disposal of asset | - | ( | ) | ( | ) | ( | ) | |||||||||
| Merger and acquisition cost | - | ( | ) | |||||||||||||
| Other income | - | |||||||||||||||
| Total other income (expense) | ( | ) | ( | ) | ( | ) | ||||||||||
| Loss before provision for income taxes | ( | ) | ( | ) | ( | ) | ( | ) | ||||||||
| Provision for income taxes | ||||||||||||||||
| Net loss | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Net loss per share, basic and diluted | $ | ( | ) | $ | ( | ) | $ | ( | ) | $ | ( | ) | ||||
| Weighted average shares outstanding - basic and diluted | ||||||||||||||||
See accompanying notes to these unaudited condensed consolidated financial statements
2
Gryphon Digital Mining, Inc and Subsidiaries
Unaudited Condensed Consolidated Statement of Changes in Stockholders’ Deficit
For the Nine Months Ended September 30, 2024
| Series
Seed Preferred Stock | Series
Seed II Preferred Stock | Common Stock | Additional
Paid-in | Subscription | Accumulated | Total Stockholders’ | ||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Capital | Receivable | Deficit | Deficit | |||||||||||||||||||||||||||||||
| Balance as of December 31, 2023 | $ | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | ( | ) | |||||||||||||||||||||||||||
| Revaluation of digital assets | - | - | - | |||||||||||||||||||||||||||||||||||||
| Common stock issued for cash | ||||||||||||||||||||||||||||||||||||||||
| Series Seed Preferred Stock converted to common stock | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Series Seed II Preferred Stock converted to common stock | - | ( | ) | |||||||||||||||||||||||||||||||||||||
| Common stock issued for vesting of RSUs | - | - | ||||||||||||||||||||||||||||||||||||||
| Common stock issued for exercise of warrants | - | - | ||||||||||||||||||||||||||||||||||||||
| Common stock issued for acquisition of Akerna’s net book value | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||
| Cancelation of stock subscription receivable | - | - | - | ( | ) | |||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||
| Balance as of March 31, 2024 | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Common stock issued for cash, net of expenses | - | - | ||||||||||||||||||||||||||||||||||||||
| Common stock issued for vesting of RSUs | - | - | ||||||||||||||||||||||||||||||||||||||
| Common stock issued for services | - | - | ||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||
| Balance as of June 30, 2024 | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Common stock issued for cash, net of expenses | ||||||||||||||||||||||||||||||||||||||||
| Common stock issued for vesting of RSUs | ||||||||||||||||||||||||||||||||||||||||
| Common stock issued for liabilities | ||||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||
| Balance as of September 30, 2024 | $ | $ | $ | $ | $ | $ | ( | ) | $ | ( | ) | |||||||||||||||||||||||||||||
See accompanying notes to these unaudited condensed consolidated financial statements
3
Gryphon Digital Mining, Inc and Subsidiaries
Unaudited Condensed Consolidated Statement of Changes in Stockholders’ Equity
For the Nine Months Ended September 30, 2023
| Series Seed Preferred Stock | Series Seed II Preferred Stock | Common Stock | Additional Paid-in | Subscription | Accumulated | Total Stockholders’ | ||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Capital | Receivable | Deficit | Equity | |||||||||||||||||||||||||||||||
| Balance as of December 31, 2022 | $ | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | |||||||||||||||||||||||||||||
| Common stock issued for compensation | - | - | ||||||||||||||||||||||||||||||||||||||
| Restricted common stock awards issued for compensation | - | - | ||||||||||||||||||||||||||||||||||||||
| Additional paid-in capital for services contributed by the Company’s president | - | - | - | |||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||
| Balance as of March 31, 2023 | ( | ) | ( | ) | ||||||||||||||||||||||||||||||||||||
| Additional paid-in capital for services contributed by the Company’s president | - | - | - | |||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||
| Balance as of June 30, 2023 | $ | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||||
| Additional paid-in capital for services contributed by the Company’s president | - | - | - | |||||||||||||||||||||||||||||||||||||
| Restricted common stock awards issued for compensation | - | - | - | |||||||||||||||||||||||||||||||||||||
| Restricted common stock awards issued for payment of service | - | - | ||||||||||||||||||||||||||||||||||||||
| Net loss | - | - | - | ( | ) | ( | ) | |||||||||||||||||||||||||||||||||
| Balance as of September 30, 2023 | $ | $ | $ | $ | $ | ( | ) | $ | ( | ) | $ | |||||||||||||||||||||||||||||
See accompanying notes to these unaudited condensed consolidated financial statements
4
Gryphon Digital Mining, Inc and Subsidiaries
Unaudited Condensed Consolidated Statement of Cash Flows
For the Nine Months Ended September 30,
| 2024 | 2023 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: | ||||||||
| Net loss | $ | ( | ) | $ | ( | ) | ||
| Adjustments to reconcile net loss to cash (used in) provided by operating activities | ||||||||
| Impairment of digital assets | ||||||||
| Realized gain from sale of digital assets | ( | ) | ||||||
| Realized gain from use of digital assets | ( | ) | ||||||
| Unrealized gain on digital assets | ( | ) | ||||||
| Impairment of miners | ||||||||
| Depreciation expense | ||||||||
| Forfeiture of restricted stock grants | ( | ) | ||||||
| Compensation cost related to restricted common stock awards | ||||||||
| Fair value of common stock issued to consultants | ||||||||
| Compensation for services contributed by the Company’s president | ||||||||
| Unrealized loss (gain) on marketable securities | ||||||||
| Loss on asset disposal | ||||||||
| Change in fair value of notes payable | ||||||||
| Interest expense | ||||||||
| Digital asset revenue | ( | ) | ( | ) | ||||
| Changes in operating assets and liabilities | ||||||||
| Proceeds from the sale of digital assets | ||||||||
| Accounts receivable | ( | ) | ||||||
| Prepaid expenses | ( | ) | ||||||
| Accounts payable and accrued liabilities | ||||||||
| Net cash (used in) provided by operating activities | ( | ) | ||||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchase of mining equipment | ( | ) | ( | ) | ||||
| Proceeds from the sale of miners | ||||||||
| Refundable deposit | ( | ) | ( | ) | ||||
| Net cash used in investing activities | ( | ) | ( | ) | ||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Payment for insurance payable | ( | ) | ( | ) | ||||
| Issuance of note payable for insurance premiums | ||||||||
| Loan modification payment for BTC note | ( | ) | ||||||
| Cash acquired in connection with the reverse recapitalization | ||||||||
| Proceeds from the issuance of common stock - private placement | ||||||||
| Proceeds from issuance of common stock - ATM | ||||||||
| Cash expenses for issuance of common stock | ( | ) | ||||||
| Net cash provided by (used in) financing activities | ( | ) | ||||||
| Net change in cash | ( | ) | ||||||
| Cash-beginning of period | ||||||||
| Cash-end of period | $ | $ | ||||||
| Reconciliation of cash and cash equivalents and restricted cash | ||||||||
| Cash and cash equivalents | $ | $ | ||||||
| Restricted cash | ||||||||
| Cash and cash equivalents and restricted cash | $ | $ | ||||||
| Supplemental Disclosures of Cash Flow Information: | ||||||||
| Cash paid for interest | $ | $ | ||||||
| Cash paid for income taxes | $ | $ | ||||||
| Non-Cash investing and financing activities: | ||||||||
| Accrued expenses for issuance of common stock | $ | $ | ||||||
| Digital assets used for principal and interest payment of note payable | $ | $ | ||||||
See accompanying notes to these unaudited condensed consolidated financial statements
5
Gryphon Digital Mining, Inc.
Notes to the Unaudited Condensed Consolidated Financial Statements
For the Nine Months Ended September 30, 2024 and 2023
NOTE 1 – ORGANIZATION AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES
Organization and Nature of Operations
Gryphon Digital Mining, Inc. (“Gryphon”), which originally began operations as Ivy Crypto, Inc., was incorporated under the provisions and by the virtue of the provisions of the General Corporation Law of the State of Delaware on October 22, 2020, with its office located in Las Vegas, Nevada. Gryphon operates a digital asset (commonly referred to as cryptocurrency) mining operation using specialized computers equipped with application-specific integrated circuit (ASIC) chips (known as “miners”) to solve complex cryptographic algorithms in support of the Bitcoin blockchain (in a process known as “solving a block”) in exchange for cryptocurrency rewards (primarily Bitcoin). Gryphon became a publicly held entity in February 2024 upon the completion of a reverse merger transaction (the “Merger”) with Akerna Corp., herein referred to as we, us, our, the Company or Akerna. These interim condensed consolidated financial statements and notes thereto, including disclosures for certain activities up to and including the February 9, 2024 (the “Effective Date”) the date of the Merger, are exclusively attributable to the operations of Ivy Crypto, Inc. The common stock, $0.0001 par value (“Common Stock”) is traded on the Nasdaq Capital Market (the “Nasdaq”) under the symbol “GRYP” after February 9, 2024.
The legacy Akerna (“Legacy Akerna’)
was formed upon completion of the mergers between MTech Acquisition Corp. (“MTech”) and MJ Freeway, LLC (“MJF”)
on June 17, 2019 as contemplated by the Merger Agreement dated October 10, 2018, as amended (the “Formation Mergers”). Akerna
provided software as a service (“SaaS”) solutions within the cannabis industry that enabled regulatory compliance and
inventory management through several wholly-owned subsidiaries including MJF, Trellis Solutions, Inc. (“Trellis”), Ample
Organics, Inc. (“Ample”), Last Call Analytics (“LCA”), solo sciences, inc. (“Solo”),
Viridian Sciences, Inc. (“Viridian”), and The NAV People, Inc. d.b.a. 365 Cannabis (“365 Cannabis”).
Our common stock, $
Prior to the merger date of February 9, 2024, Legacy Akerna committed to a number of significant actions that collectively represented a strategic shift in its business strategy and a complete exit from the SaaS business serving the cannabis industry. The shift was effectuated in a two-part exit strategy whereby Legacy Akerna management (i) disposed of its component SaaS business units in advance of (ii) the Merger with Gryphon, an entity unaffiliated with the SaaS and cannabis industries.
Reverse Merger with Legacy Ivy Crypto, Inc.
On January 27, 2023, Akerna entered into an agreement and
plan of merger, as amended on April 28, 2023 and June 14, 2023 (the “Merger Agreement”) with Ivy Crypto, Inc. (formerly known
as Gryphon Digital Mining, Inc. (“Ivy”) and its wholly-owned subsidiary Gryphon Opco I LLC. On February 9, 2024, concurrent
with the closing of the Sale Transaction, Legacy Akerna merged with and into Ivy, with Ivy surviving the Merger as a wholly-owned
subsidiary of Akerna. Following the closing of the Merger, the former Ivy and Akerna stockholders immediately before
the Merger owned approximately
On February 9, 2024, the Company completed the
transactions contemplated by the Merger Agreement (the “Merger”). Under the terms of the Merger Agreement, Akerna Merger Co.
(“Merger Sub”) merged with and into Ivy, with Ivy surviving as a wholly-owned subsidiary of Akerna. On the Effective Date
of the Merger, each share of Ivy’s common stock, par value $
As contemplated by the Merger Agreement, Akerna’s operations were sold concurrently with the closure of the merger, so the Company’s operations after the Merger are those of Ivy.
6
Ivy is treated as the accounting acquirer in the
Merger as its stockholders, board of directors, and management control the Company after the Merger, even though Akerna was the legal
acquirer. The Merger was treated as a reverse recapitalization of Ivy effected by a share exchange for a financial account and reporting
purposes since all of Akerna’s operations were disposed of as part of the consummation of the Merger. Therefore, Ivy recorded no
goodwill or other intangible assets as a result of the merger. The Merger was treated as if Ivy issued
The Akerna net book value of approximately $(
On April 20, 2022, Ivy formed a limited liability company named Gryphon Opco I LLC (“GOI”). GOI aims to engage in any activity for which limited liability companies may be organized in the State of Delaware.
Reclassification
Certain reclassifications have been made to the 2023 consolidated financial statements in order to conform to the current period presentations.
Basis of Presentation
The accompanying Condensed Consolidated Financial Statements and notes thereto are unaudited. The unaudited interim financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) and pursuant to the rules and regulations of the Securities and Exchange Commission (the “SEC”). Certain information and note disclosures normally included in the Company’s annual financial statements have been condensed or omitted. The December 31, 2023 condensed consolidated balance sheet data was derived from audited financial statements but does not include all disclosures required by GAAP. These interim unaudited condensed consolidated financial statements, in the opinion of management, reflect all normal recurring adjustments necessary for a fair presentation of the financial position, results of operations and cash flows for the interim nine-month period ended September 30, 2024 and 2023. The results of operations for the nine months ended September 30, 2024 are not necessarily indicative of the results to be expected for the full year ending December 31, 2024 or for any future period.
These unaudited Condensed Consolidated Financial Statements should be read in conjunction with the Company’s audited Consolidated Financial Statements and the notes thereto for the year ended December 31, 2023, included in the Company’s Form 8-K filed with the SEC on April 1, 2024.
Principles of Consolidation
The consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. All material intercompany transactions and balances have been eliminated in consolidation.
Going Concern
The accompanying consolidated financial statements have been prepared in conformity with accounting principles generally accepted in the United States of America (“GAAP”), which contemplate the continuation of the Company as a going concern and the realization of assets and satisfaction of liabilities in the ordinary course of business. The carrying amounts of assets and liabilities presented in the financial statements do not necessarily purport to represent realizable or settlement values.
7
Since the Company began revenue generation in
September 2021, management has financed the Company’s operations through equity and debt financing and the sale of the digital
assets earned through mining operations. On September 30, 2024, the Company had cash and cash equivalents totaling $
The Company may incur additional losses from operations and negative cash outflows from operations in the foreseeable future. In the event the Company continues to incur losses, it may need to raise debt or equity financing to finance its operations until operations are cashflow positive. However, there can be no assurance that such financing will be available in sufficient amounts and on acceptable terms, when and if needed, or at all. The precise amount and timing of the funding needs cannot be determined accurately at this time and will depend on several factors, including the market price for the underlying commodity mined by the Company and its ability to procure the required mining equipment and operate profitably. The Company’s financial statements have been presented on a going concern basis, which contemplates the realization of assets and the satisfaction of liabilities in the ordinary course of business. The financial statements do not include any adjustment that might result from the outcome of this uncertainty. The Company’s future results are subject to substantial risks and uncertainties.
Use of Estimates
The preparation of financial statements in accordance with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and disclosures of contingent assets and liabilities at the date of the financial statements, and the reported amounts of expenses during the reporting period. Actual results could differ from those estimates.
Fair Values of Financial Instruments
The Company adopted the provisions of Accounting Standards Codification (“ASC”) subtopic 825-10, Financial Instruments (“ASC 825-10”) which defines fair value as the price that would be received from selling an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When determining the fair value measurements for assets and liabilities required or permitted to be recorded at fair value, the Company considers the principal or most advantageous market in which it would transact and considers assumptions that market participants would use when pricing the asset or liability, such as inherent risk, transfer restrictions, and risk of nonperformance.
ASC 825-10 establishes a fair value hierarchy that requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 825-10 establishes three levels of inputs that may be used to measure fair value:
Level 1 - Quoted prices in active markets for identical assets or liabilities.
Level 2 - Observable inputs other than Level 1 prices such as quoted prices for similar assets or liabilities; quoted prices in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which all significant inputs are observable or can be derived principally from or corroborated by observable market data for substantially the full term of the assets or liabilities.
Level 3 - Unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of assets or liabilities.
8
Cash and Cash Equivalents
The Company considers all short-term highly liquid
investments with a remaining maturity at the date of purchase of three months or less to be cash equivalents. Cash and cash equivalents
are recorded at cost, which approximates their fair value. The Company maintains its cash and cash equivalents in banks insured by the
Federal Deposit Insurance Corporation (“FDIC”) in accounts that at times may be in excess of the federally insured limit of
$
Accounts Receivable
As of September 30, 2024, accounts receivable pertained to proceeds (fiat currency) not yet received for the sale of digital assets or cryptocurrencies due to the cut-off period. Management has assessed the consideration of credit risk, and subsequent to the reporting periods where a balance existed, the Company has received payment in full of all outstanding accounts receivable and, as such, does not believe an allowance is necessary.
As of December 31, 2023, accounts receivable includes amounts due from Sphere 3D under the Company’s master services agreement with Sphere 3D. The Company collected these amounts in the first quarter of 2024.
Prepaid Expenses
Prepaid expenses consist of payments for an insurance policy and are expected to be realized and consumed within twelve months after the reporting period.
Digital Assets Held for Other Parties
In accordance with the Securities and Exchange Commission’s Staff Accounting Bulletin 121, the Company records an obligation liability, and a corresponding digital asset held for other parties’ assets based on the fair value of the cryptocurrency held for other parties at each reporting date. In accordance with ASC 820, the Company has fair valued these digital assets and the associated liability by using the quoted price of Bitcoin at closing by its Principal Market, Coinbase, on the reporting date. This balance also includes the cash balance held for other parties.
Digital Assets
Digital assets or cryptocurrencies (including Bitcoin, Ethereum, DAI, and USDT) are included in current assets in the accompanying balance sheets. Cryptocurrencies purchased are recorded at cost and cryptocurrencies obtained by the Company through its sale of common stock are accounted for based on the value of the specific digital asset on the date received.
Digital assets are included in current assets in the consolidated balance sheets due to the Company’s ability to sell bitcoin in a highly liquid marketplace and the sale of bitcoin to fund operating expenses to support operations. Following the adoption of ASU 2023-08 on January 1, 2024, the Company measures digital assets at fair value with changes recognized in operating expenses in the consolidated statement of operations.
9
Mining Equipment
Mining equipment is stated at cost, including purchase price and all shipping and customs fees, and depreciated using the straight-line method over the estimated useful lives of the assets, generally three years for cryptocurrency mining equipment.
The Company reviews the carrying amounts of mining equipment when events or changes in circumstances indicate the assets may not be recoverable. If any such indication exists, the recoverable amount of the asset is estimated in order to determine the extent of the impairment loss, if any. Where it is not possible to estimate the recoverable amount of an individual asset, the Company estimates the recoverable amount of the cash-generating unit to which the asset belongs.
The recoverable amount is the higher of fair value less costs of disposal and value in use. In assessing value in use, the estimated future cash flows to be derived from continuing use of the asset or cash-generating unit are discounted to their present value using a pre-tax discount rate that reflects current market assessments of the time value of money and the risks specific to the asset. Fair value less costs of disposal is the amount obtainable from the sale of an asset or cash-generating unit in an arm’s length transaction between knowledgeable, willing parties, less the cost of disposal. When a binding sale agreement is not available, fair value less costs of disposal is estimated using a discounted cash flow approach with inputs and assumptions consistent with those of a market participant. If the recoverable amount of an asset or cash-generating unit is estimated to be less than its carrying amount, the carrying amount of the cash-generating unit is reduced to its recoverable amount. An impairment loss is recognized immediately in net income.
At the point in time a miner becomes inoperable and not repairable, the Company records an expense amounting to the carrying value, which is the cost basis less accumulated depreciation at the time of write off.
Leases
The Company accounts for its leases under ASC 842, Leases (“ASC 842”). Under this guidance, arrangements meeting the definition of a lease are classified as operating or financing leases and are recorded on the balance sheet as both a right-of-use asset and a lease liability, calculated by discounting fixed lease payments over the lease term at the rate implicit in the lease or the Company’s incremental borrowing rate. Lease liabilities are increased by interest and reduced by payments each period, and the right-of-use asset is amortized over the lease term. For operating leases, interest on the lease liability and the amortization of the right-of-use asset result in straight-line rent expense over the lease term.
In calculating the right-of-use asset and the lease liability, the Company elects to combine lease and non-lease components as permitted under ASC 842. The Company excludes short-term leases having initial terms of 12 months or less from the new guidance as an accounting policy election and recognizes rent expense on a straight-line basis over the lease term.
Derivatives
The Company evaluates all of its financial instruments to determine if such instruments are derivatives or contain features that qualify as embedded derivatives. For derivative financial instruments that are accounted for as liabilities, the derivative instrument is initially recorded at its fair value and would then be revalued at each reporting date, with changes in the fair value reported in the condensed statements of operations. If there are stock-based derivative financial instruments, the Company will use a probability-weighted average series Binomial lattice option pricing models to value the derivative instruments at inception and on subsequent valuation dates.
10
The classification of derivative instruments, including whether such instruments should be recorded as liabilities or as equity, is evaluated at the end of each reporting period. Derivative instrument liabilities will be classified in the balance sheet as current or non-current based on whether or not net-cash settlement of the derivative instrument could be required within 12 months of the balance sheet date. Derivative liability will be measured initially and subsequently at fair value.
Revenue Recognition
The Company recognizes revenue under ASC 606, Revenue from Contracts with Customers. The core principle of the new revenue standard is that a company should recognize revenue to depict the transfer of promised goods or services to customers in an amount that reflects the consideration to which the company expects to be entitled in exchange for those goods or services. The following five steps are applied to achieve that core principle:
| ● | Step 1: Identify the contract with the customer |
| ● | Step 2: Identify the performance obligations in the contract |
| ● | Step 3: Determine the transaction price |
| ● | Step 4: Allocate the transaction price to the performance obligations in the contract |
| ● | Step 5: Recognize revenue when the Company satisfies a performance obligation |
In order to identify the performance obligations in a contract with a customer, a company must assess the promised goods or services in the contract and identify each promised good or service that is distinct. A performance obligation meets ASC 606’s definition of a “distinct” good or service (or bundle of goods or services) if both of the following criteria are met: The customer can benefit from the good or service either on its own or together with other resources that are readily available to the customer (i.e., the good or service is capable of being distinct), and the entity’s promise to transfer the good or service to the customer is separately identifiable from other promises in the contract (i.e., the promise to transfer the good or service is distinct within the context of the contract).
If a good or service is not distinct, the good or service is combined with other promised goods or services until a distinct bundle of goods or services is identified.
The transaction price is the amount of consideration to which an entity expects to be entitled in exchange for transferring promised goods or services to a customer. The consideration promised in a contract with a customer may include fixed amounts, variable amounts, or both. When determining the transaction price, an entity must consider the effects of all the following:
| ● | Variable consideration |
| ● | Constraining estimates of variable consideration |
| ● | The existence of a significant financing component in the contract |
| ● | Noncash consideration |
| ● | Consideration payable to a customer |
11
Variable consideration is included in the transaction price only to the extent that it is probable that a significant reversal in the amount of cumulative revenue recognized will not occur when the uncertainty associated with the variable consideration is subsequently resolved. The transaction price is allocated to each performance obligation on a relative standalone selling price basis. The transaction price allocated to each performance obligation is recognized when that performance obligation is satisfied, at a point in time, or over time as appropriate.
Cryptocurrency mining:
The Company has entered into contracts with digital
asset mining pool operators to provide the service of performing hash computations for the mining pool operator. The contracts are terminable
at any time for any reason by either party without cause and without penalty and the Company’s enforceable right to compensation
only begins when the Company provides the service of performing hash computations for the mining pool operator. The contract is for a
continuous 24-hour period each day. The Company’s access and usage rights to the pool and services automatically renew for
a successive 24-hour period (00:00:00 UTC and 23:59:59 UTC) unless terminated in accordance with the terms set forth by the terms
of service. In exchange for performing hash computations for the mining pool, Gryphon is entitled to a fractional share of the fixed cryptocurrency
award the mining pool operator receives (less digital asset transaction fees to the mining pool operator which are netted as a reduction
of the transaction price). Gryphon’s fractional share is based on the proportion of hash computations Gryphon performed for the
mining pool operator to the total hash computations contributed by all mining pool participants in solving the current algorithm during
the 24-hour period. Hashrate is the measure of the computational power per second used when mining. It is measured in units of hash
per second, meaning how many calculations per second that can be performed. The consideration the Company will receive, comprised of block
rewards, transaction fees less mining pool operator fees are aggregated in a sub-balance account held by the mining pool operator.
That balance, due to the Company, is calculated by the mining pool operator based on the hashrate provided and hash computations completed
by the Company for the mining pool from midnight-to-midnight (00:00:00 UTC and 23:59:59) UTC time, and a sub-account balance
is credited one hour later at 1AM UTC time. The balance is then withdrawn to the Company’s whitelisted wallet address, once a day,
between the hours of 9am to 5pm UTC time. The rate of payment occurs once per day, as long as the minimum payout threshold of
The performance obligation of the Bitcoin miner under the mining contracts with Foundry Pool USA involves the service of performing hash computations to facilitate the verification of digital asset transactions. The Company’s miners contribute computing power (i.e. hashrate) that perform hash calculations to the mining pool operator, engaging in the process of validating and securing transactions through the generation of cryptographic hashes. The mining pool then utilizes a specific mining algorithm (e.g. SHA-256) to submit shares (proof of work) to the mining pool’s server as they contribute to solving the cryptographic puzzles required to mine a block. The Company reviews and analyzes its individual pool performance using a dashboard provided by Foundry Pool USA that includes real-time statistics on hashrate, shares submitted and earnings. The service of performing hash computations in digital asset transaction verification services is an output of the Company’s ordinary activities. The provision of providing these services is the only performance obligation in the Company’s contracts with mining pool operators. The Company performs hash computations for one mining pool operator, Foundry USA. Foundry USA operates its pool on the Full Pay Per Share (FPPS) payout method. FPPS is a variant of the Pay Per Share (PPS) method, where miners receive a fixed payout for each valid share submitted, regardless of whether the pool finds a block.
Regardless of the pool’s success, the Company will receive consistent rewards based on the number of valid shares it contributes. The transaction consideration the Company receives is non-cash consideration, in the form of bitcoin. The Company measures the bitcoin at fair value on the date earned using the average price (calculated by averaging the daily open price and the daily close price) quoted by its Principal Market at the date the Company completed the service of performing hash computations for the mining pool operator. There are no deferred revenues or other liability obligations recorded by the Company since there are no payments in advance of the performance. At the end of each 24-hour period (00:00:00 UTC and 23:59:59 UTC), there are no remaining performance obligations. By utilizing the average daily price of bitcoin on the date earned, the Company eliminates any differences that may arise due to the volatility in trading price between bitcoin and fiat currency during the period where the Company establishes and completes the contract. The consideration is all variable. There is no significant financing component in these transactions.
12
If authoritative guidance is enacted by the Financial Accounting Standards Board (“FASB”), the Company may be required to change its policies, which could affect the Company’s financial position and results from operations.
Master service agreement:
The Company entered into an agreement with Sphere
3D to be an exclusive provider of management services for all blockchain and cryptocurrency-related operations including but not
limited to services relating to all mining equipment owned, purchased, leased, operated, or otherwise controlled by Sphere 3D and/or its
subsidiaries and/or its affiliates at any location. For such services the Company will receive
As Sphere 3D has the ultimate right to determine the facility location for each machine. The Company has the responsibility for the following:
| 1) | Ensuring the machines are installed in the facility selected by Sphere. |
| 2) | Selecting and connecting the machines to a mining pool. |
| 3) | To review the mining reports and maintain a wallet for the coins earned for the mining operation. |
| 4) | To maintain a custodial wallet for the coins earned from the Sphere machines. |
| 5) | To sell and/or transfer the coins at the request of Sphere. |
At the time the digital assets are mined, they are transferred into the custodial wallet maintained by the Company. As of the receipt of the digital asset, the Company has completed its performance obligation, the transaction price is determinable, net operating profit can be calculated so that the Company can determine its revenue under the contract; therefore, the Company records as revenue the management fee received. On October 6, 2023, Sphere 3D delivered a termination notice to the Company with respect to the Sphere MSA, largely on the basis of the allegations made by Sphere 3D in the litigation discussed in Note 8 – Commitments and Contingencies.
Cost of Revenues
The Company’s cost of revenue consists primarily of direct costs of earning bitcoin related to mining operations, including electric power costs, other utilities, labor, insurance whether incurred directly from self-mining operations or reimbursed, including any revenue sharing arrangements under co-location agreements, but excluding depreciation and amortization, which are separately stated in the Company’s Unaudited Consolidated Statements of Operations.
ASC 606-10-32-25 through 32-27 in the FASB ASC provides guidance on the consideration of whether fees paid to a mining pool operator should be considered payments to a customer and treated as a reduction of the transaction price or revenue. The Company’s management reviewed the standards and completed the following assessment.
13
Identifying the Customer: ASC 606-10-32-25 states that an entity should determine whether the counterparty to a contract is a customer. If the counterparty is a customer, the entity should apply the revenue recognition guidance to that contract. Under ASC 606-10-32-25, the Company identified the mining pool operator as the customer as the Company entered into a contractual agreement with the pool operator whereas the Company is to provide services in the form of contributing hashing power to the pool.
Mining Pool Operator as a Customer: As the Company has determined the mining pool operator to be a customer, any fees paid to the mining pool operator would be part of the transaction price of the contract. Any fees paid by the Company as a miner to the pool operator would be revenue earned by the pool operator, and the pool operator is treated as the customer.
Transaction Price: ASC 606-10-32-26 provides guidance on determining the transaction price. The Company considered the effects of variable consideration, constraints on variable consideration, the existence of a significant financing component in the contract, and non-cash consideration. The Company receives variable consideration given the variable nature of the amount of mining power (hashrate) contributed on a daily basis (24-hour period per recurring contract term). The Company completes an analytical procedure as part of its monthly closing process to determine the reasonableness of consideration received. There are no significant financing components of the transaction or delays in the timing of payments from the customer to the Company, whereas the Company would need to adjust the transaction price for the time value of money. As the Company receives non-cash consideration, in the form of bitcoin, ASC 606-10-32-26 specifies that the Company should measure non-cash consideration at fair value. The fair value of the non-cash consideration would be included in the determination of the transaction price. The Company does not receive the gross amounts of bitcoin earned prior to the transaction fees deduction by the pool operator. As such, the consideration received is net or inclusive of the transaction fees incurred and charged by the customer (pool operator).
Variable Consideration: If the fees paid to the mining pool operator are variable, an entity should estimate the amount of consideration to which it will be entitled. This involves considering the likelihood and magnitude of a significant revenue reversal. ASC 606-10-32-26 emphasizes the need to assess whether there are constraints on variable consideration. In the instance where there is uncertainty about the amount of consideration, it is reasonable for the Company to consider a likelihood of a significant reversal of revenue. The Company reviews daily bitcoin rewards received and reviews various factors, such as mining difficulty, the price of bitcoin and the Company’s contribution to the pool operator. The Company estimates the amount of variable consideration the Company should receive and prepares a monthly workpaper documenting the difference in actual bitcoin rewards received vs. estimated bitcoin earned. The Company assessed, given the pool operators payout methodology and the revenue reasonableness test completed by management, there does not exist a likelihood of a significant reversal of revenue.
Reduction of Transaction Price: ASC 606-10-32-27 states that an entity should reduce the transaction price for variable consideration only to the extent that it is probable that a significant revenue reversal will not occur when the uncertainty is subsequently resolved. The Company assessed various factors, identifying the variable consideration, estimating the variable consideration, considered constraints (although none existed such as performance metrics or targets), probability, documentation, regular review and monitoring of performance with open communication with pool operators combined with dashboard usage. Due to the Company utilizing Foundry Pool’s FPPS methodology and the previous mentioned factors, there was zero likelihood of a significant reversal of revenue as the Company receives payouts as a pool participant on a daily basis calculated from midnight-to-midnight UTC time, regardless of if the Pool Operator receives any block rewards.
In summary, fees paid to the mining pool operator are considered payments to a customer and treated as a reduction of the transaction price/revenue. The Company has carefully assessed the variable nature of these fees, considered the likelihood and magnitude of any potential adjustments, and documented that management has applied the revenue recognition guidance accordingly.
14
Stock-Based Compensation
We account for our stock-based compensation under ASC 718 “Compensation – Stock Compensation” using the fair value-based method. Under this method, compensation cost is measured at the grant date based on the value of the award and is recognized over the service period, which is usually the vesting period. This guidance establishes standards for the accounting of transactions in which an entity exchanges its equity instruments for goods or services. It also addresses transactions in which an entity incurs liabilities in exchange for goods or services that are based on the fair value of the entity’s equity instruments, or the issuance of those equity instruments may settle that.
We use the fair value method for equity instruments granted to non-employees and use the Black-Scholes model for measuring the fair value of options. The stock-based fair value compensation is determined as of the date of the grant or the date at which the performance of the services is completed (measurement date) and is recognized over the vesting periods.
Common stock awards
The Company has granted common stock awards to non-employees in exchange for services provided. The Company measures the fair value of these awards using the fair value of the services provided or the fair value of the awards granted, whichever is more reliably measurable. The fair value measurement date of these awards is generally the date the performance of services is complete. The fair value of the awards is recognized on a straight-line basis as services are rendered. The share-based payments related to common stock awards for the settlement of services provided by non-employees are recorded in accordance with ASC 718 on the statement of operations in the same manner and charged to the same account as if such settlements had been made in cash.
Warrants
In connection with certain financing, consulting, and collaboration arrangements, the Company has issued warrants to purchase shares of its common stock. The outstanding warrants are standalone instruments that are not puttable or mandatorily redeemable by the holder and are classified as equity awards. The Company measures the fair value of the awards using the Black-Scholes option pricing model as of the measurement date. Warrants issued in conjunction with the issuance of common stock are initially recorded at fair value as a reduction in additional paid-in capital of the common stock issued. All other warrants are recorded at fair value as expense over the requisite service period or at the date of issuance if there is not a service period.
Income Taxes
The Company accounts for income taxes under the asset and liability method, in which deferred tax assets and liabilities are recognized for the future tax consequences attributable to differences between the financial statement carrying amounts of existing assets and liabilities and their respective tax bases and operating loss and tax credit carryforwards. Deferred tax assets and liabilities are measured using enacted tax rates expected to apply to taxable income in the years in which those temporary differences are expected to be recovered or settled. The effect on deferred tax assets and liabilities of a change in tax rates is recognized in operations in the period that includes the enactment date. A valuation allowance is required to the extent any deferred tax assets may not be realizable.
ASC Topic 740, Income Taxes, (“ASC 740”), also clarifies the accounting for uncertainty in income taxes recognized in an enterprise’s financial statements and prescribes a recognition threshold and measurement process for financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. For those benefits to be recognized, a tax position must be more likely than not to be sustained upon examination by taxing authorities. ASC 740 also provides guidance on derecognition, classification, interest, and penalties, accounting in interim periods, disclosure, and transition. Based on the Company’s evaluation, it has been concluded that there are no significant uncertain tax positions requiring recognition in the Company’s financial statements. The Company believes that its income tax positions and deductions would be sustained at the audit and does not anticipate any adjustments that would result in material changes to its financial position.
15
Earnings Per Share
The Company uses ASC 260, “Earnings Per Share” for calculating the basic and diluted earnings (loss) per share. The Company computes basic earnings (loss) per share by dividing net income (loss) by the weighted average number of common shares outstanding. Diluted earnings (loss) per share is computed based on the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method. Dilutive potential common shares include outstanding stock options and warrants and stock awards. For periods with a net loss, basic and diluted loss per share is the same, in that any potential common stock equivalents would have the effect of being anti-dilutive in the computation of net loss per share.
Securities that could potentially dilute loss
per share in the future were not included in the computation of diluted loss per share for the three and nine months ended September 30,
2024 and 2023 because their inclusion would be anti-dilutive. Common stock equivalents amounted to
Recent Accounting Pronouncements
The Company’s management reviewed all recently issued accounting standard updates (“ASU’s”) not yet adopted by the Company and does not believe the future adoptions of any such ASU’s may be expected to cause a material impact on the Company’s consolidated financial condition or the results of its operations, except for the following.
On December 14, 2023, the FASB issued ASU No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 requires entities to disclose specific rate reconciliations, amount of income taxes separated by federal and individual jurisdiction, and the amount of income (loss) from continuing operations before income tax expense (benefit) disaggregated between federal, state, and foreign. The new standard is effective for the Company for its fiscal year beginning January 1, 2025, with early adoption permitted. The Company is currently evaluating the impact of adopting the standard.
In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update No. 2023-08, Intangible - Goodwill and Other - Crypto Assets (Subtopic 350-60) (“ASC 350-60”). ASC 350-60 requires entities with certain crypto assets to subsequently measure such assets at fair value, with changes in fair value recorded in net income in each reporting period. Crypto assets that meet all the following criteria are within the scope of the ASC 350-60:
| (1) | meet the definition of intangible assets as defined in the Codification; |
| (2) | do not provide the asset holder with enforceable rights to or claims on underlying goods, services, or other assets; |
| (3) | are created or reside on a distributed ledger based on blockchain or similar technology; |
| (4) | are secured through cryptography; |
| (5) | are fungible; and |
| (6) | are not created or issued by the reporting entity or its related parties. In addition, entities are required to provide additional disclosures about the holdings of certain crypto assets. |
Bitcoin, which is the sole crypto asset mined
by the Company, meets each of these criteria. For all entities, the ASC 350-60 amendments are effective for fiscal years beginning after
December 15, 2024, including interim periods within those years. Early adoption is permitted for both interim and annual financial statements
that have not yet been issued (or made available for issuance). If an entity adopts the amendments in an interim period, it must adopt
them as of the beginning of the fiscal year that includes that interim period. The Company has elected to early adopt the new guidance
effective January 1, 2024 resulting in a $
16
NOTE 2 – DIGITAL ASSETS
| September 30, 2024 | December 31, 2023 | |||||||
| ASC 2023-08 fair value adjustment | $ | $ | ||||||
| Digital assets beginning balance | ||||||||
| Revenue recognized from mined digital assets | ||||||||
| Revenue share from Sphere 3D | ||||||||
| Cost of digital assets sold for cash | ( | ) | ( | ) | ||||
| Cost of digital assets transferred for noncash expenditures | ( | ) | ( | ) | ||||
| Impairment loss on digital assets | ( | ) | ||||||
| Fair value gain on digital assets | ||||||||
| Digital assets ending balance | $ | $ | ||||||
For the nine months ended September 30, 2024 and
the year ended December 31, 2023, the Company used digital assets with a value of $
| September 30, 2024 | December 31, 2023 | |||||||
| Number of Bitcoin held | ||||||||
| Carrying basis - per Bitcoin | $ | $ | ||||||
| Fair value - per Bitcoin | $ | $ | ||||||
| Carrying basis of Bitcoin | $ | $ | ||||||
| Fair value of Bitcoin | $ | $ | ||||||
The carrying basis (or cost basis) represents the valuation of Bitcoin at the time the Company earns the Bitcoin through mining activities.
The carrying amount for
The Company’s Bitcoin holdings are not subject to rehypothecation and do not serve as collateral for any existing loans or agreements. As of each of September 30, 2024 and December 31, 2023, the Company held no other crypto currency.
As of September 30, 2024 and December 31, 2023,
the Company held
Adoption of ASU 2023-08, Accounting for and Disclosure of Crypto Assets
Effective January 1, 2024, the Company early adopted
ASU 2023-08, which requires entities to measure crypto assets at fair value with changes recognized in the consolidated statement of operation
each reporting period. The Company’s digital assets are within the scope of ASU 2023-08 and the transition guidance requires a cumulative-effect
adjustment as of the beginning of the current fiscal year for any difference between the carrying amount of the Company’s digital
assets and fair value. As a result of the Company’s early adoption of ASU 2023-08, the Company recorded a $
NOTE 3 – MARKETABLE SECURITIES
In accordance with the Agreement and Plan
of Merger, dated June 3, 2021, between Gryphon and Sphere 3D (as amended, the “Sphere 3D Merger Agreement”), the
Company received
The shares are accounted for in accordance with ASC 320 – Investments – Debt and Equity Securities, as such the shares will be classified as available-for-sale securities and will be measured at each reporting period at fair value with the unrealized gain or (loss) as a component of other income (expense).
17
| September 30, 2024 | December 31, 2023 | |||||||
| Fair value beginning of period | $ | $ | ||||||
| Change in fair value | ( | ) | ||||||
| Balance end of period | $ | $ | ||||||
NOTE 4 – DEPOSITS
| September 30, 2024 | December 31, 2023 | |||||||
| Balance beginning of period | $ | $ | ||||||
| Cash deposit | ||||||||
| Balance end of period | $ | $ | ||||||
The Company contracts with other service
providers for the hosting of its equipment and operational support in data centers where the Company’s equipment is deployed.
These arrangements also typically require advance payments to be made to vendors in conjunction with the contractual obligations
associated with these services. The Company classifies these payments as “Deposits” in the Condensed Consolidated
Balance Sheets. As of September 30, 2024, the Company had a $
NOTE 5 – MINING EQUIPMENT, NET
Mining equipment consisted of
| September 30, 2024 | December 31, 2023 | |||||||
| Mining equipment | ||||||||
| Balance, beginning of year | $ | $ | ||||||
| Additions | ||||||||
| Disposals | ( | ) | ( | ) | ||||
| Impairment | ( | ) | ||||||
| Revaluation from impairment | ( | ) | ||||||
| Ending balance | $ | $ | ||||||
| Accumulated depreciation | ||||||||
| Balance, beginning of year | $ | $ | ||||||
| Additions | ||||||||
| Disposals | ( | ) | ( | ) | ||||
| Revaluation from impairment | ( | ) | ||||||
| Ending balance | $ | $ | ||||||
| Net carrying amount | $ | $ | ||||||
18
NOTE 6 – ACCOUNTS PAYABLE AND ACCRUED LIABILITIES
| September 30, 2024 | December 31, 2023 | |||||||
| Accounts payable | $ | $ | ||||||
| Accrued liabilities | ||||||||
| Total | $ | $ | ||||||
NOTE 7 – NOTES PAYABLE
| September 30, 2024 | December 31, 2023 | |||||||
| Beginning balance | $ | $ | ||||||
| Payment | ( | ) | ( | ) | ||||
| Negative interest payment | ||||||||
| Amended principal payment | ( | ) | ||||||
| Adjustment to fair value | ||||||||
| Ending balance | $ | $ | ||||||
| Less – current portion | ||||||||
| Ending balance – noncurrent portion | $ | $ | ||||||
BTC Note
On May 25, 2022, Gryphon Opco I LLC (the “Borrower”),
a wholly owned subsidiary of the Company, entered into an Equipment Loan and Security Agreement (the “BTC Note”) with a lender
amounting to
The BTC Note is secured by (1) 7,200 S19j Pros ASIC miners used for Bitcoin mining, (2) The Colocation Mining Services Agreement, dated as of July 1, 2022, by and between the Company and Coinmint, and (3) The Contribution Agreement, dated as of May 25, 2022, by and between Borrower and the lender.
The Company evaluated the BTC Note in accordance with ASC 815 Derivatives and Hedging. Based on this evaluation, the Company has determined that the BTC Note will require derivative accounting and will be adjusted to fair value every reporting period. The fair value is determined by using the lowest day trading value, as of the reporting date, as disclosed on Yahoo Finance.
On March 29, 2023, the Company amended and restated
the BTC Note (the “Amendment”). The maturity date was extended from May 2024 to March 2026, and the interest rate was increased
to
The monthly principal and interest payments, starting
with the April 2023 payment, have been adjusted to be
19
Also, as part of the Amendment, the Company has agreed not to convey, sell, lease, transfer, assign, or otherwise dispose of any of the Company’s digital assets outside of the ordinary course of business.
Additionally, the Company is required thereunder
to maintain a collateral (mining equipment and digital assets) coverage ratio of
The Amendment also added a conversion provision
whereby the lender has a limited right to convert all or any portion of the outstanding principal on the BTC Note into a number of shares
of the Company (the “Conversion Right”). The Conversion Right is available at any time during the one-month period (the “Conversion
Period”) after which the market capitalization of the Company for the first time exceeds $
As consideration for the Amendment, the Company
agreed to make a one-time payment of
The Company has evaluated the Amendment in accordance
with ASC 470-50 Modification and Extinguishments. The change in the interest rate from
Also, based on the repayment terms and the interest calculation, the Company is unable to determine what would be the current portion and long-term portions as of September 30, 2024, so the Company will present the BTC Note as current.
For the three and nine months ended September 30, 2024, the Company
recognized interest expense amounting to $
As of September 30, 2024 and December 31, 2023, the Company had accrued
interest expense amounting to $
NOTE 8 – COMMITMENTS AND CONTINGENCIES
Commitments
Employment Agreements
CEO Agreements
On January 14, 2021, the Company entered into a consulting agreement (“Consulting Agreement”) with Chang Advisory Inc. for Robby Chang (“Consultant”), to serve as the Company’s Chief Executive Officer and as a member of the Board of Directors. On September 17, 2024, the Consultant was terminated as Chief Executive Officer.
On September 17, 2024, the Company entered into an executive employment CEO Agreement with Steve Gutterman (the “CEO Agreement”), pursuant to which Mr. Gutterman will serve as the Company’s Chief Executive Officer, reporting to the Company’s Board. The CEO Agreement has a three-year term that may be renewed for successive one-year periods by written agreement.
20
The CEO Agreement provides
for (A) a $
On September 30, 2024, the grant date, the Company’s
board of directors approved the issuance of the RSUs, pursuant to the CEO Agreement. The grant date fair value was estimated to be approximately
$
| Company Stock Price Goal | Company Market Capitalization Goal | Amount of Incentive Bonus Payable for Achievement of Tranche Goals | ||||
| Tranche 1 | $ | |||||
| Tranche 2 | $ | |||||
| Tranche 3 | $ | |||||
| Tranche 4 | $ |
No Incentive Bonus tranche will become payable unless both the stock price goal and the market capitalization goal for the applicable tranche are satisfied, and the market capitalization goal is attained simultaneously with the stock price goal. Additionally, the Incentive Bonus may be earned in a change in control if the consideration paid per share of Company common stock exceeds an Incentive Bonus tranche stock price goal and the total value received in the transaction exceeds an Incentive Bonus tranche market capitalization goal. Under no circumstances may the performance goals for an Incentive Bonus tranche be achieved more than one time. The Incentive Bonus, to the extent any tranche becomes payable, will be paid within thirty days of the attainment of the applicable goals, subject to Mr. Gutterman remaining in continuous employment with the Company through each payment date.
All bonuses payable under the CEO Agreement, except the stock bonus, may be paid in cash, Bitcoin, Company equity, or a mix of any of the foregoing.
Under the CEO Agreement, Mr. Gutterman will be entitled to receive the following severance payments and benefits upon a termination of his employment by the Company without “cause”, by Mr. Gutterman for “good reason” (each, as defined in the CEO Agreement and collectively, a “Qualifying Termination”), that does not occur in connection with a change in control:
| (1) | the Accrued Obligations (as defined in the CEO Agreement), |
| (2) | Mr. Gutterman’s annual base salary, and |
| (3) | the product of (x) 12 and (y) Mr. Gutterman’s monthly cost for health and welfare benefits pursuant to his elections under the Company’s health and welfare benefit plans, as in effect on the termination date (collectively, the “Non-CIC Severance”) |
The Non-CIC Severance will be paid in a lump sum as soon as practicable following the effective date of a release but no later than 74 days following Mr. Gutterman’s termination. If Mr. Gutterman incurs a Qualifying Termination within 30 days prior to or 12 months following a change in control, then in addition to the Non-CIC Severance, Mr. Gutterman will be entitled to the following:
| (4) | An amount equal to 0.5 times Mr. Gutterman’s target bonus and |
21
| (5) | acceleration and vesting on a prorated basis (performance goals will be assumed to have been achieved at target) of each outstanding equity award held by Mr. Gutterman as of the termination date (but excluding the Incentive Bonus) (collectively, the “CIC Severance”). |
To the extent payable in cash, the CIC Severance will be paid in a lump sum as soon as practicable following the effective date of a release, but no later than 74 days after Mr. Gutterman’s termination date. The severance payments and benefits described above are subject to Mr. Gutterman’s execution and non-revocation of a general release of claims in favor of the Company and continued compliance with his restrictive covenant obligations.
The CEO Agreement includes certain restrictive covenants, which include non-solicitation and non-competition covenants during the term of the CEO Agreement and for the 12 months following. Further, the CEO Agreement includes a “best pay” provision under Section 280G of the Internal Revenue Code, pursuant to which any “parachute payments” that become payable to Mr. Gutterman will either be paid in full or reduced so that such payments are not subject to the excise tax under Section 4999 of the Internal Revenue Code, whichever results in the better after-tax treatment to Mr. Gutterman.
Coinmint Co-location Mining Services Agreement
On July 1, 2021, the Company entered into an agreement with Coinmint, (as amended, the “Coinmint Agreement”), pursuant to which Coinmint agreed to provide up to approximately 22.0 MW of power and to perform all maintenance necessary to operate the Company’s miners at the Coinmint facility. On July 1, 2023, the Company entered into an amendment to the Coinmint Agreement, pursuant to which Coinmint agreed to provide up to approximately 27.5 MW of power and perform all maintenance necessary to operate the Company’s miners at the Coinmint facility. In exchange, Coinmint was reimbursed for direct production expenses and receives a performance fee based on the net cryptocurrencies generated by the Company’s miners deployed at the Coinmint facility. The initial term of the Coinmint Agreement was fifteen months with automatic renewals for subsequent three (3) month terms until and unless terminated as provided in the agreement.
The Company determined the agreement with Coinmint does not meet the definition of a lease in accordance with ASC 842, Leases.
The Coinmint Agreement was terminated on October 31, 2024, with effect on January 1, 2025. See Note 12 – Subsequent Events.
Sphere 3D MSA
On August 19, 2021, Gryphon entered into a Master Services Agreement (the “Sphere MSA”) with Sphere 3D. The Sphere 3D MSA has a term of three years, beginning on August 19, 2021, and terminating on August 18, 2024, with one-year automatic renewal terms thereafter. Under the Sphere MSA, Gryphon is Sphere 3D’s exclusive provider of management services for all blockchain and cryptocurrency-related operations, including but not limited to services relating to all mining equipment owned, purchased, leased, operated, or otherwise controlled by Sphere 3D and/or its subsidiaries and/or its affiliates at any location, with Gryphon receiving a percentage of the net operating profit of all of Sphere 3D’s blockchain and cryptocurrency-related operations.
On December 29, 2021, the Company and Sphere 3D entered into Amendment No. 1 to the Sphere 3D MSA, to provide greater certainty as to the term of the Sphere 3D MSA. Sphere 3D and Gryphon agreed to extend the initial term of the Sphere 3D MSA from three to four years, or to five years in the event Sphere 3D does not receive delivery of a specified minimum number of Bitcoin mining machines during 2022.
The cryptocurrency earned from the Sphere 3D’s mining operations is held in a wallet, in which the Company holds the cryptographic key information and maintains the internal recordkeeping of the cryptocurrency. The Company’s contractual arrangements state that Sphere 3D retains legal ownership of the cryptocurrency; has the right to sell, pledge, or transfer the cryptocurrency; and benefits from the rewards and bears the risks associated with the ownership, including as a result of any cryptocurrency price fluctuations. The Sphere also bears the risk of loss as a result of fraud or theft unless the loss was caused by the Company’s gross negligence or the Company’s willful misconduct. The Company does not use any of the cryptocurrency resulting from the Sphere 3D MSA as collateral for any of the Company’s loans or other financing arrangements, nor does it lend, or pledge cryptocurrency held for Sphere.
22
A threat actor representing to be the Sphere 3D
CFO inserted themselves into an email exchange between the Sphere 3D CFO and the Company’s CEO, which also included Sphere 3D’s
CEO, regarding the transfer of Sphere 3D’s BTC from the Company’s wallet to Sphere 3D’s wallet. The threat actor requested
that the BTC be transferred to an alternate wallet. As a result, 26 BTC, with a value of approximately $
On April 7, 2023, Sphere 3D filed suit against Gryphon in the Southern District of New York. The lawsuit concerns the Sphere MSA between the parties where the Company agreed to act as Sphere 3D’s “exclusive provider of any and all management services for all blockchain and cryptocurrency-related operations.” Sphere 3D alleges that the Company has fallen short in its obligations under the Sphere MSA, and is suing for alleged breach of contract, breach of the implied covenant of good faith and fair dealing, and breach of fiduciary duty (such matter, the “Sphere 3D Litigation”).
On June 15, 2023, Sphere 3D filed an amended complaint in connection with the Sphere 3D Litigation, which clarified certain of Sphere 3D’s prior allegations. On June 28, 2023, the Company requested leave to file a motion to dismiss Sphere 3D’s claims for breach of fiduciary duty and breach of the implied covenant of good faith and fair dealing, which the Court granted on August 11, 2023. On August 18, 2023, the Company filed: (i) its motion to dismiss Sphere 3D’s claims for breach of fiduciary duty and breach of the implied covenant of good faith and fair dealing; and (ii) its answer and counterclaims against Sphere 3D, asserting, among other things, that Sphere had breached the Sphere MSA, breached the implied covenant of good faith and fair dealing in connection with that contract, acted negligently in connection with a separate incident, and defamed the Company. The Company’s answer and counterclaims further asserted the defamation counterclaim against Sphere 3D’s Chief Executive Officer, Patricia Trompeter, personally.
On September 20, 2023, Sphere 3D filed a second amended complaint in connection with the Sphere 3D Litigation, which added a claim against the Company alleging that the Company’s counterclaim for defamation against Sphere 3D violated New York’s anti-SLAPP law.
On October 6, 2023, Sphere 3D delivered a termination notice to the Company with respect to the Sphere MSA, largely on the basis of the allegations made by Sphere 3D in the Sphere 3D Litigation (the “Sphere 3D MSA Termination”). On October 11, 2023, the Company filed an answer to Sphere 3D’s second amended complaint, in which, among other things, the Company alleged that Sphere 3D’s attempted termination of the Sphere MSA was wrongful and ineffective, because it violated the terms of the Sphere MSA, and thus that Sphere 3D continues to owe the Company all amounts to which it would otherwise be entitled under the Sphere MSA through that contract’s term ending in August 2026.
Gryphon intends to continue to vigorously defend against the Sphere 3D Litigation, including but not limited to the Sphere 3D MSA Termination, which it believes are without merit, and to aggressively pursue its counterclaims against Sphere 3D. However, the Company cannot predict the outcome of these proceedings or provide an estimate of potential damages or recovery, if any. Failure by the Company to obtain a favorable resolution of the Sphere 3D Litigation could require it to pay damage awards or otherwise enter into settlement arrangements for which its insurance coverage may be insufficient. Any such damage awards or settlement arrangements in current or future litigation could have a material adverse effect on the Company’s business, operating results or financial condition. Even if Sphere 3D’s claims are not successful, or if the Company is successful in pursuing its counterclaims or negotiating a favorable settlement, defending against this or future litigation is expensive and could divert management’s attention and resources, all of which could have an adverse and material impact on the Company’s business, operating results and financial condition and negatively affect the Company’s value. Further, any valid termination of the Sphere MSA in accordance with its terms could also have a negative impact on the Company’s business and operating results. In addition, such lawsuits may make it more difficult for the Company to finance its operations in the future.
On March 15, 2024, the Company has collected all outstanding balances associated with the direct pass-through of costs as well as management revenues billed through October 6, 2023 associated with hosting Sphere 3D’s miners at the Coinmint and Core facility previously held as Accounts Receivable as of December 31, 2023.
During Q1 2024, the Company remitted all digital
assets held for other parties and restricted cash to Sphere 3D. As of September 30, 2024 and December 31, 2023, the Company held approximately
23
Contingencies
The Company is subject at times to various claims, lawsuits, and governmental proceedings relating to the Company’s business and transactions arising in the ordinary course of business. The Company cannot predict the final outcome of such proceedings. Where appropriate, the Company vigorously defends such claims, lawsuits, and proceedings. Some of these claims, lawsuits and proceedings seek damages, including, consequential, exemplary, or punitive damages, in amounts that could, if awarded, be significant. Certain of the claims, lawsuits, and proceedings arising in the ordinary course of business are covered by the Company’s insurance program. The Company maintains the property and various types of liability insurance in an effort to protect the Company from such claims. In terms of any matters where there is no insurance coverage available to the Company, or where coverage is available and the Company maintains a retention or deductible associated with such insurance, the Company may establish an accrual for such loss, retention, or deductible based on currently available information. In accordance with accounting guidance, if it is probable that an asset has been impaired or a liability has been incurred as of the date of the financial statements, and the amount of loss is reasonably estimable, then an accrual for the cost to resolve or settle these claims is recorded by the Company in the accompanying balance sheets. If it is reasonably possible that an asset may be impaired as of the date of the financial statement, then the Company discloses the range of possible loss. Expenses related to the defense of such claims are recorded by the Company as incurred and included in the accompanying statements of operations. Management, with the assistance of outside counsel, may, from time to time adjust such accruals according to new developments in the matter, court rulings, or changes in the strategy affecting the Company’s defense of such matters. On the basis of current information, the Company does not believe there is a reasonable possibility that other than with regard to the Class Action described below, any material loss, if any, will result from any claims, lawsuits, and proceedings to which the Company is subject to either individually, or in the aggregate.
NOTE 9 – STOCKHOLDERS’ DEFICIT
As of September 30, 2024, the Company has
In February 2024, the Company filed a certificate
of amendment to the amended and restated articles of incorporation (“Amendment”) to authorize a reverse stock split. Effective
with the Amendment every twenty (
In February 2024, the Company filed certificates of elimination of certificate of designation for each of the (i) series A convertible redeemable preferred stock, (ii) series B convertible redeemable preferred stock, (iii) series C preferred stock and (iv) special voting preferred stock. The designated number of shares for each of these designated preferred series have been reverted back to unissued preferred stock.
Private Placement
On January 31, 2024, the Company initiated a private
placement for the sale of the Company’s common stock for a purchase price of $
At The Market Offering (ATM)
On April 19, 2024, the Company commenced a new
At The Market offering program with B. Riley Inc., Ladenburg Thalmann & Co. Inc., Kingswood Investments, a division of Kingswood Capital
Partners, LLC, PI Financial (US) Corp. and ATB Capital Markets USA Inc., each respectively acting as sales agents, under which the Company
may offer and sell shares of its Common Stock from time to time through the sales agents having an aggregate offering price of up to $
Common Stock Issued for Services
In August 2024, the Company entered into an agreement
with a vender pursuant to which the Company issued
On April 8, 2024, the Company entered into an
agreement with a vendor pursuant to which the Company issued
24
On April 16, 2024, the Company entered into an
agreement with a vendor pursuant to which the Company issued
Restricted common stock awards
| 2024 | 2023 | |||||||
| Directors | ||||||||
| February 23, 2023: | $ | $ | ||||||
| Consultants | ||||||||
| October 20, 2021: | ||||||||
| October 22, 2021: | ||||||||
| October 26, 2021: | ||||||||
| August 23, 2023: | ||||||||
| Employees | ||||||||
| June 19, 2023; | ||||||||
| April 4, 2022: | ||||||||
| Stock-based compensation expense reversal for April 4, 2022 grant | ( | ) | ||||||
| Other | ||||||||
| Officer contributed capital | ||||||||
| $ | $ | ( | ) | |||||
| Weighted Average | ||||||||
| Grant-Date | ||||||||
| Number of | Per Share | |||||||
| Units | Fair Value | |||||||
| Balance as of January 1, 2024 | $ | |||||||
| Granted | $ | |||||||
| Vested | ( | ) | $ | |||||
| Forfeited | ||||||||
| Balance as of September 30, 2024 | $ | |||||||
As of September 30, 2024, there was approximately $
On June 19, 2023, the Company’s CFO was granted a time-based equity
grant of
On February 23, 2023, the Company entered into
Independent Director agreements with two individuals. As part of the compensation for the agreements, the Company granted restricted stock
of
25
On April 4, 2022, the Company entered into
an employment agreement with an individual. The agreement provided for an annual cash compensation of $
On October 26, 2021, the Company entered into
an agreement with an individual to continue service to the Company. As compensation, the consultant was granted
On October 22, 2021, the Company entered into
an agreement with an individual to continue service to the Company. As compensation, the consultant was granted
On October 20, 2021, the Company entered into
an agreement with an individual to continue service to the Company. As compensation, the consultant was granted
Warrants
| Number of Shares | Weighted Average Strike Price/Share | Weighted Average Remaining Contractual Term (Years) | Weighted Average Grant Date Fair Value | Weighted Average Intrinsic Value | ||||||||||||||||
| Outstanding – December 31, 2023 | $ | $ | $ | |||||||||||||||||
| Granted | - | |||||||||||||||||||
| Exercised | ( | ) | ||||||||||||||||||
| Expired | ( | ) | - | |||||||||||||||||
| Outstanding – September 30, 2024 | ||||||||||||||||||||
| Vested and exercisable – September 30, 2024 | ||||||||||||||||||||
| Unvested and non-exercisable – September30, 2024 | $ | - | $ | $ | ||||||||||||||||
During the nine months ended September 30, 2024,
26
NOTE 10 – FAIR VALUE OF FINANCIAL INSTRUMENTS
The carrying amounts of certain financial instruments, including cash and cash equivalents and accounts payable and accrued expenses, approximate their respective fair values due to the short-term nature of such instruments.
Assets and Liabilities Measured at Fair Value on a Recurring Basis
The Company evaluates its financial assets and
liabilities subject to fair value measurements on a recurring basis to determine the appropriate level at which to classify them for each
reporting period. This determination requires significant judgments to be made.
| Balance as of September 30, 2024 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
| Assets: | ||||||||||||||||
| Marketable securities | $ | $ | $ | $ | ||||||||||||
| Digital assets | $ | $ | $ | $ | ||||||||||||
| Liabilities: | ||||||||||||||||
| BTC Note | $ | $ | $ | $ | ||||||||||||
| Balance as of December 31, 2023 | Quoted Prices in Active Markets for Identical Assets (Level 1) | Significant Other Observable Inputs (Level 2) | Significant Unobservable Inputs (Level 3) | |||||||||||||
| Assets: | ||||||||||||||||
| Digital assets held for other parties | $ | $ | $ | $ | ||||||||||||
| Marketable securities | $ | $ | $ | $ | ||||||||||||
| Liabilities: | ||||||||||||||||
| Liability related to digital assets held for other parties | $ | $ | $ | $ | ||||||||||||
| BTC Note | $ | $ | $ | $ | ||||||||||||
NOTE 11 – REVERSE MERGER
As described in Note 1, Legacy Ivy merged with Akerna on February 9, 2024. The merger was accounted for as a reverse recapitalization with Legacy Ivy as the accounting acquirer. The primary pre-combination assets of Akerna were cash and cash equivalents. Under reverse recapitalization accounting, the assets and liabilities of Akerna were recorded at their fair value which approximated book value due to the short-term nature of the accounts. No goodwill or intangible assets were recognized. Consequently, the consolidated financial statements of the Company reflect the operations of Legacy Ivy for accounting purposes, together with a deemed issuance of shares equivalent to the shares held by the former stockholders of Akerna, the legal acquirer, and a recapitalization of the equity of Legacy Ivy, the accounting acquirer.
As part of the reverse recapitalization, the Company
acquired $
NOTE 12 – SUBSEQUENT EVENTS
The Company has evaluated all events that occurred after the balance sheet date through the date when the financial statements were issued to determine if they must be reported. The management of the Company determined there are no reportable events for the nine months ended September 30, 2024, except for the following.
During October and November 2024, as part of the
ATM program, the Company issued approximately
27
As previously disclosed, on May 25, 2022, Anchorage Lending CA, LLC
(“Anchorage”) entered into an Equipment Loan and Security Agreement (as amended on March 27, 2023, the “Anchorage Loan
Agreement”) with Gryphon Opco I LLC (“Gryphon Opco”), an indirect wholly owned subsidiary of the Company, pursuant to
which Anchorage loaned Gryphon Opco the principal amount of
Pursuant to the New Loan Agreement:
| ● | the outstanding principal and interest are denominated in dollars; |
| ● | the interest rate is |
| ● | Anchorage has been given a first priority lien on all of the Company and its subsidiaries’ assets; |
| ● | covenants related to mining machine locations and covenant ratios in the Anchorage Loan Agreement have been removed; and |
| ● | Anchorage may convert half of the outstanding principal at
a price of $ |
The New Loan Agreement contains customary representations, warranties and agreements by the Company, customary conditions to closing, indemnification obligations of the Company and the purchasers, including for liabilities arising under the Securities Act (as defined below), other obligations of the parties and termination provisions. The representations, warranties and covenants contained in the Loan Agreement were made only for the purposes of such agreements and as of specific dates, were solely for the benefit of the parties to such agreements, and may be subject to limitations agreed upon by the contracting parties.
Pursuant to the Agreements, the Company also issued
Anchorage warrants to purchase
The Restructured Loan and the Warrants cannot
be converted or exercised, respectively, if Anchorage (together with its affiliates) would beneficially own in excess of
On October 24, 2024, the Board approved increasing the Board’s size from 7 to 8 members and appointed Mr. Dan Grigorin, age 33, to fill the new Board seat as a Class III director (with a term expiring at the Company’s 2027 annual meeting of stockholders), effective immediately. Mr. Grigorin was appointed pursuant to the DPE Agreement. For his service on the Board, Mr. Grigorin will receive compensation consistent with that of other non-employee directors.
On October 31, 2024, the Company notified Coinmint of its non-renewal of the Coinmint Agreement. Under the Coinmint Agreement, Coinmint provided colocation services for Gryphon’s bitcoin mining equipment at Coinmint’s facility in Massena, New York. Gryphon used approximately 27MW of electricity at the site. The Coinmint Agreement was scheduled to expire on January 1, 2025 or prior to that date as mutually agreed by the parties.
28
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Information regarding market and industry statistics contained in this Report is included based on information available to the Company that the Company believes is accurate. It is generally based on industry and other publications that are not produced for purposes of securities offerings or economic analysis. The Company has not reviewed or included data from all sources and cannot assure investors of the accuracy or completeness of the data included in this Report. Forecasts and other forward-looking information obtained from these sources are subject to the same qualifications and the additional uncertainties accompanying any estimates of future market size, revenue and market acceptance of products and services. The Company does not assume any obligation to update any forward-looking statement. As a result, investors should not place undue reliance on these forward-looking statements.
The following discussion and analysis are intended as a review of significant factors affecting the Company’s financial condition and results of operations for the periods indicated. The discussion should be read in conjunction with the Company’s consolidated financial statements and the notes presented herein. In addition to historical information, the following Management’s Discussion and Analysis of Financial Condition and Results of Operations contains forward-looking statements that involve risks and uncertainties. Actual results could differ significantly from those expressed, implied or anticipated in these forward-looking statements as a result of certain factors discussed herein and any other periodic reports filed and to be filed with the Securities and Exchange Commission.
Business Overview
Founded in October 2020, Gryphon is a bitcoin mining company based in Las Vegas, Nevada. Gryphon launched its mining operations in September 2021 upon the receipt of the first of 12 batches of 600 Bitmain S19j Pro Antminers. Gryphon’s revenue model is to mine and hold bitcoin, and then sell only the bitcoin that is necessary to pay its operating expenses and to reinvest in operational expansion. The bitcoin that is sold to pay operating expenses and to reinvest in operational expansion is typically sold within 24-hours of receipt.
Gryphon operates approximately 8,800 bitcoin ASIC mining computers, referred to as “miners,” that Gryphon has installed at third-party hosted mining data centers located in New York. Revenue generated by the mining of bitcoin is measured on a dollar per megawatt-hour (“MWh”) basis and is variable based on the price of bitcoin, the measure of difficulty, transaction volume and global hash rates.
Gryphon uses approximately 28 megawatts of space at its primary hosting facility in New York, which relies on renewable hydro energy.
For the three months ended September 30, 2024 and 2023, Gryphon mined approximately 61 and 176 bitcoins, respectively. For the nine months ended September 30, 2024 and 2023, Gryphon mined approximately 287 and 575, respectively. While Gryphon does not have any plans to acquire digital assets other than bitcoin, it may do so in the future.
Breakeven Analysis
Below is a breakeven analysis of Gryphon’s mining operations for the three-month periods ending September 30, 2024 and 2023:
| 2023 | Q3/23 | Q3/24 | ||||||||||
| Mining Revenues | $ | 21,052,000 | $ | 5,189,000 | $ | 3,689,000 | ||||||
| Bitcoin mined | 739 | 176 | 61 | |||||||||
| Value of one mined bitcoin | $ | 28,487 | $ | 29,483 | $ | 60,475 | ||||||
| Cost of Revenues (excluding depreciation) | $ | 13,462,000 | $ | 3,982,000 | $ | 3,612,000 | ||||||
| Cost to mine one bitcoin | $ | 18,217 | $ | 22,625 | $ | 59,213 | ||||||
| Total Bitcoin Equivalent Coins Generated (Total BTC Equivalent)* | 771 | 185 | 61 | |||||||||
| Breakeven of Total BTC Equivalent | $ | 17,465 | $ | 21,501 | $ | 59,213 | ||||||
| * | Amount represents Bitcoin plus MSA BTC Equivalent listed below in table |
29
| Bitcoin | MSA BTC | Total BTC | ||||
| Mined | Equiv | Equiv | ||||
| 23-Jan | 80 | 2.8 | 83 | |||
| 23-Feb | 64 | 2.8 | 67 | |||
| 23-Mar | 68 | 3.2 | 71 | |||
| 23-Apr | 60 | 3.8 | 64 | |||
| 23-May | 69 | 5.5 | 74 | |||
| 23-Jun | 58 | 3.8 | 62 | |||
| 23-Jul | 61 | 3.8 | 65 | |||
| 23-Aug | 61 | 2.8 | 64 | |||
| 23-Sep | 54 | 2.2 | 56 | |||
| 23-Oct | 47 | 0.4 | 47 | |||
| 23-Nov | 57 | 0.6 | 58 | |||
| 23-Dec | 60 | 0.0 | 60 | |||
| 24-Jan | 52 | 0.0 | 52 | |||
| 24-Feb | 45 | 0.0 | 45 | |||
| 24-Mar | 45 | 0.0 | 45 | |||
| 24-Apr | 40 | 0.0 | 40 | |||
| 24-May | 22 | 0.0 | 22 | |||
| 24-Jun | 22 | 0.0 | 22 | |||
| 24-Jul | 21 | 0.0 | 21 | |||
| 24-Aug | 21 | 0.0 | 21 | |||
| 24-Sept | 19 | 0.0 | 19 |
The breakeven analysis is computed by taking the cost of revenues for the given period and dividing that sum by the number of Bitcoin Equivalent Coins Generated during the same period. For instance, in (Q3/24 the $3,612,000 cost of revenues is divided by the 61 Bitcoin Equivalent Coins Generated, resulting in an average of $59,213 per coin). The BTC Equivalent calculation labeled as “Total BTC Equiv” in the table, is determined by combining Gryphon’s bitcoin-mined during the period with the bitcoin equivalent amount of revenue earned from the Sphere MSA. To calculate the latter, the revenue earned from the Sphere MSA during the period is divided by the average bitcoin price as quoted by the Principal Market for that same period (labeled as “MSA BTC Equiv” in the table). The breakeven analysis is an operational metric that does not take capital expenditures or financing mechanics into consideration. The calculation only considers direct operational costs, such as electricity and hosting. The mining equipment was originally financed primarily through equity capital raises and cash flows resulting from the sale of bitcoin generating by mining operations. As of September 30, 2024, there were no financing agreements outstanding related to financing of mining equipment.
The breakeven analysis is a non-GAAP measure, similar to the way the gold industry reports gold-equivalent ounces to provide uniform measure of various revenue streams from different commodities (such as gold, copper, nickel, etc.). Much like the gold industry, the purpose of this calculation is to offer the reader a bitcoin-equivalent datapoint for Gryphon’s two revenue streams within the context of its primary revenue stream. This enables readers to easily compare Gryphon’s operations with other bitcoin mining companies. By dividing the total cost of revenues by the number of bitcoin-equivalent coins generated, one arrives at the breakeven point for total BTC equiv. Therefore, if Gryphon sells a bitcoin at the same price, it would have achieved a breakeven.
The breakeven cost of mining bitcoin is influenced primarily by two factors. First, the cost of electricity sourced from Gryphon’s hosting providers, which encompasses a combination of pass-through market electricity prices and profit-sharing arrangements. Second, it is affected by the global hashrate of the Bitcoin network. Over the twelve-month period through the third quarter of 2024, the cost of electricity plus the profit-sharing arrangement in place with the hosting provider has fluctuated due to seasonality from $0.0709 per kilowatt hour in the third quarter of 2023 to $0.0624 per kilowatt hour in the third quarter of 2024, reaching a high of $0.0817 per kilowatt hour during Q1 of 2024. In addition, the global hashrate of the Bitcoin network has shown a consistent upward trend, with sequential increases of 21.6%, 19.0%, 6.8% and 4.3% over the last four quarters ending September 30, 2024. This increase in the global hashrate has led to fewer bitcoins being mined for the same amount of energy consumption. The combined effect of these changes in the two key cost drivers has resulted in an increase in the overall breakeven level as of September 30, 2024 compared to September 30, 2023.
30
Recent Developments
On April 19, 2024, the Company commenced an At The Market offering program with B. Riley Inc., Ladenburg Thalmann & Co. Inc., Kingswood Investments, a division of Kingswood Capital Partners, LLC, PI Financial (US ) Corp. and ATB Capital Markets USA Inc., each respectively acting as sales agents, under which the Company may offer and sell shares of its Common Stock from time to time through the sales agents having an aggregate offering price of up to $70,000,000. As of May 30, 2024, B. Riley Securities is no longer participating as a sales agent. As of November 13, 2024, the Company had sold approximately 3.4 million shares under this program for total net proceeds of $2.8 million.
As previously disclosed, on May 25, 2022, Anchorage entered into the Anchorage Loan Agreement with Gryphon Opco, an indirect wholly owned subsidiary of Gryphon, pursuant to which Anchorage loaned Gryphon Opco the principal amount of 933.333333 bitcoin. Gryphon Opco’s obligations under the Anchorage Loan Agreement were secured by certain equipment and software rights of Gryphon Opco and were guaranteed by Gryphon. As of October 24, 2024, Gryphon owed 304 bitcoins, valued at approximately $18 million based on an average bitcoin price for the month of September 2024 of $60,286.
On October 25, 2024, Gryphon, its direct and indirect subsidiaries, as applicable, and Anchorage entered into the Agreements to restructure the Anchorage Loan and terminate the existing the Anchorage Loan Agreement. Pursuant to the Agreements, (i) approximately $9.1 million of the Anchorage Loan was converted into shares of Common Stock, at an ascribed value of $1.10 per share, resulting in the issuance of 8,287,984 shares of Common Stock to Anchorage in a private placement pursuant to Section 4(a)(2) of the Securities Act, (ii) approximately $3.9 million of the Anchorage Loan was converted into warrants to purchase 3,530,198 shares of Common Stock, which warrants are exercisable immediately, have a ten year term and an exercise price of $0.01 per share, in a private placement pursuant to Section 4(a)(2) of the Securities Act and (iii) the remaining $5 million of the Anchorage Loan was exchanged for a new $5 million loan pursuant to the New Loan Agreement.
Pursuant to the New Loan Agreement:
| ● | the outstanding principal and interest are denominated in dollars; |
| ● | the interest rate is 4.25% payable monthly; |
| ● | Anchorage has been given a first priority lien on all of Gryphon and its subsidiaries’ assets; |
| ● | covenants related to mining machine locations and covenant ratios in the Anchorage Loan Agreement have been removed; and |
| ● | Anchorage may convert half of the outstanding principal at a price of $1.10 per share of Common Stock and the remaining half at a price of $1.50 per share of Common Stock. |
The New Loan Agreement contains customary representations, warranties and agreements by Gryphon, customary conditions to closing, indemnification obligations of the Company and the purchasers, including for liabilities arising under the Securities Act (as defined below), other obligations of the parties and termination provisions. The representations, warranties and covenants contained in the Loan Agreement were made only for the purposes of such agreements and as of specific dates, were solely for the benefit of the parties to such agreements, and may be subject to limitations agreed upon by the contracting parties.
Pursuant to the Agreements, Gryphon also issued Anchorage warrants to purchase 2,000,000 shares of Common Stock, which warrants are exercisable immediately, will expire five years from the date of issuance and have an exercise price of $1.50 per share. The $1.50 Warrants were issued in a private placement pursuant to Section 4(a)(2) of the Securities Act.
The Restructured Loan and the Warrants cannot be converted or exercised, respectively, if Anchorage (together with its affiliates) would beneficially own in excess of 19.99% of the number of shares of Common Stock outstanding as of the date of the Agreements after giving effect to such conversion or exercise without the approval of Gryphon’s stockholders. Gryphon has agreed to seek such approval at its next annual meeting of stockholders.
The Coinmint Agreement was terminated on October 31, 2024, with effect on January 1, 2025.
31
Results of Operations
Nine months ended September 30, 2024 compared to nine months ended September 30, 2023
The following table shows the Company’s results of operations for the nine months ended September 30:
| Change | ||||||||||||||||
| 2024 | 2023 | Dollar | Percentage | |||||||||||||
| Revenues | ||||||||||||||||
| Mining revenues | $ | 16,694,000 | $ | 14,992,000 | $ | 1,702,000 | 11.4 | % | ||||||||
| Management services | - | 844,000 | (844,000 | ) | (100.0 | ) | ||||||||||
| Total revenues | 16,694,000 | 15,836,000 | 858,000 | 5.4 | ||||||||||||
| Cost and expenses | ||||||||||||||||
| Cost of revenues | 12,252,000 | 9,542,000 | 2,710,000 | 28.4 | ||||||||||||
| General and administrative expenses | 8,728,000 | 3,250,000 | 5,478,000 | 168.6 | ||||||||||||
| Stock-based compensation expense | 445,000 | (629,000 | ) | 1,074,000 | 170.7 | |||||||||||
| Depreciation | 9,435,000 | 11,906,000 | (2,471,000 | ) | (20.8 | ) | ||||||||||
| Impairment of digital assets | - | 250,000 | (250,000 | ) | (100.0 | ) | ||||||||||
| Impairment of miners | - | 5,430,000 | (5,430,000 | ) | (100.0 | ) | ||||||||||
| Unrealized gain on digital assets | (1,295,000 | ) | - | 1,295,000 | 100.0 | |||||||||||
| Realized gain on sale of digital assets | - | (484,000 | ) | 484,000 | 100.0 | |||||||||||
| Total operating expenses | 29,565,000 | 29,265,000 | 300,000 | 1.0 | ||||||||||||
| Loss from operations | (12,871,000 | ) | (13,429,000 | ) | (558,000 | ) | (4.2 | ) | ||||||||
| Other expenses | (8,830,000 | ) | (4,190,000 | ) | 4,640,000 | 110.7 | ||||||||||
| Loss before provision for income taxes | $ | (21,701,000 | ) | $ | (17,619,000 | ) | $ | 4,082,000 | 23.2 | % | ||||||
Mining revenues
Mining revenues increased to $16,694,000 for the nine months ended September 30, 2024 from $14,992,000 for the nine months ended September 30, 2023. The increase in mining revenues of $1,702,000 is due to both an increase in the number of miners in operation and the average value of a Bitcoin. As of September 30, 2024, the Company had approximately 8,800 miners compared to approximately 8,300 as of September 30, 2023. The average value of Bitcoin for the nine months ended September 30, 2024 was $60,000 compared to $26,000 for the nine months ended September 30, 2023, an increase of $34,000, or 131%.
Management services
Management services revenue decreased to $0 for the nine months ended September 30, 2024, compared to $844,000 for the nine months ended September 30, 2023. Management services revenue relates to the Sphere MSA, regarding which Sphere 3D delivered a termination notice to the Company on October 6, 2023. See Note 8 - Commitments and Contingencies.
Cost of revenues
Cost of revenues increased to $12,252,000 for the nine months ended September 30, 2024 from $9,542,000 for the nine months ended September 30, 2023. The increase of $2,710,000 was primarily attributable to (i) an increase in the deployment of miners, (ii) an increase in Bitcoin network hashrate, and (iii) higher energy costs.
General and administrative expenses are as follows for the nine months ended September 30,
| Change | ||||||||||||||||
| 2024 | 2023 | Dollar | Percentage | |||||||||||||
| Professional fees | $ | 3,067,000 | $ | 1,626,000 | $ | 1,441,000 | 88.62 | % | ||||||||
| Investor and public relations expenses | 3,694,000 | - | 3,694,000 | 100.0 | ||||||||||||
| Salaries and wages | 808,000 | 507,000 | 301,000 | 59.4 | ||||||||||||
| Insurance expense | 494,000 | 125,000 | 369,000 | 295.2 | ||||||||||||
| Franchise tax and license | 225,000 | 197,000 | 28,000 | 14.2 | ||||||||||||
| Other expenses | 440,000 | 235,000 | 205,000 | 87.2 | ||||||||||||
| Loss on MSA | - | 560,000 | (560,000 | ) | (100.0 | ) | ||||||||||
| Total general and administrative expenses | $ | 8,728,000 | $ | 3,250,000 | $ | 5,478,000 | 168.6 | % | ||||||||
32
Professional fees increased to $3,067,000 for the nine months ended September 30, 2024 from $1,626,000 for the nine months ended September 30, 2023. The increase of $1,441,000 was due to (i) an increase of $261,000 for accounting and other related services, (ii) an increase in legal fees of $792,000, and (iii) $388,000 of professional fees related to the Merger.
Investor and public relations expenses increased to $3,694,000 for the nine months ended September 30, 2024 from $0 for the nine months ended September 30, 2023. The increase is due to the Merger. As a newly public company, management hired consulting firms to increase the Company’s public exposure. Included in the $3,694,000 of investor and public relations expense for the nine months ended September 30, 2024 is $1,661,000 of non-cash expense related to the fair value of common stock issued to consultants.
Salaries and wages increased to $808,000 for the nine months ended September 30, 2024 from $507,000 for the nine months ended September 30, 2023. The increase of $301,000 is due to compensation for three new directors and hiring one additional employee and estimated bonus accrual for the Company’s officers.
Insurance expense increased to $494,000 for the nine months ended September 30, 2024 from $125,000 for the nine months ended September 30, 2023. The increase of $369,000 was attributable to an increase in insurance premiums as a result of becoming a public company.
Franchise tax and license increased to $225,000 for the nine months ended September 30, 2024 from $197,000 for the nine months ended September 30, 2023.
Other expenses increased to $440,000 for the nine months ended September 30, 2024 from $235,000 for the nine months ended September 30, 2023. The increase of $205,000 is attributable to an increase in payments of $108,000 to regulatory agencies and a general increase in other expenses of $97,000.
Loss on MSA - A threat actor representing to be the CFO inserted themselves into an email exchange between the CFO and the Company’s CEO, which also included Sphere 3D’s CEO, regarding the transfer of Sphere 3D’s BTC from the Company’s wallet to Sphere 3D’s wallet. The threat actor requested that the BTC be transferred to an alternate wallet. As a result, 26 BTC, valued at approximately $560,000 at the time, was transferred to a wallet controlled by the threat actor. As advised by legal counsel, the Company engaged with US Federal law enforcement to recover the BTC. Despite these attempts of law enforcement to recover the BTC, recovery was not possible. The Company subsequently wired the commensurate amount in USD to Sphere 3D to make them whole for the stolen BTC. The Company also engaged a nationally recognized third-party firm to perform a forensic analysis. The analysis revealed that the threat actor did not enter the email exchange via The Company’s IT systems. Sphere 3D made a claim with its insurance carrier. If its insurance carrier reimburses Sphere 3D’s, the Company would request reimbursement from Sphere 3D. The Company has also subsequently modified its control systems to protect against any future attempted incursions. In March 2023, the Company paid Sphere for $560,000, which was classified as a general and administrative expense on the consolidated statement of operations.
Stock-based compensation
Stock-based compensation expense increased to $445,000 for the nine months ended September 30, 2024 from a benefit of $629,000 for the nine months ended September 30, 2023. The increase is due to a one-time forfeiture of stock-based compensation of $1,910,000 in connection with termination of an employment agreement in the prior year period.
Depreciation
Depreciation decreased to $9,435,000 for the nine months ended September 30, 2024 from $11,906,000 for the nine months ended September 30, 2023. During the year ended December 31, 2023, the Company assessed the need for an impairment write-down of mining equipment (held as fixed assets). In accordance with ASC 360-10, the Company determined that the fixed asset category had carrying values in excess of fair value. Accordingly, the Company recognized impairment charges, reducing its mining equipment’s depreciable basis. Therefore, the depreciation expense for the nine months ended September 30, 2024 was reduced.
33
Impairment of digital assets
The impairment of digital assets decreased to $0 for the nine months ended September 30, 2024 from $250,000 for the nine months ended September 30, 2023.
Unrealized gain on digital assets
As of January 1, 2024, the Company implemented ASU No. 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Topic 350-60) (“ASU 2023-08”): Accounting for and Disclosure of Crypto Assets. ASU 2023-08 requires entities to measure crypto assets that meet specific criteria at fair value with changes recognized in net income each reporting period. ASU 2023-08 requires an entity to present crypto assets measured at fair value separately from other intangible assets in the balance sheets and record changes from the remeasurement of crypto assets separately from changes in the carrying amounts of other intangible assets in the income statement. For the nine months ended September 30, 2024, the Company recognized a $1,295,000 unrealized gain in the fair market value of its digital asset holdings.
Realized gain on sale of digital assets
The realized gain on the sale of digital assets was $0 for the nine months ended September 30, 2024, compared to $484,000 for the nine months ended September 30, 2023. With the implementation of ASU 2023-08, realized gains on the sale of digital assets will be eliminated since the digital assets will be marked to market prior to sale.
Other expenses were as follows for the nine months ended September 30,
| Change | ||||||||||||||||
| 2024 | 2023 | Dollar | Percentage | |||||||||||||
| Unrealized loss on marketable securities | $ | (293,000 | ) | $ | (74,000 | ) | $ | 219,000 | 295.9 | % | ||||||
| Realized gain from use of digital assets | - | 3,809,000 | (3,809,000 | ) | (100.0 | ) | ||||||||||
| Change in fair value of notes payable | (7,089,000 | ) | (7,607,000 | ) | (518,000 | ) | (6.8 | ) | ||||||||
| Interest expense | (908,000 | ) | (530,000 | ) | 378,000 | 71.3 | ||||||||||
| Loss on disposal of asset | (146,000 | ) | (55,000 | ) | 91,000 | 165.5 | ||||||||||
| Merger and acquisition cost | (394,000 | ) | - | 394,000 | 100.0 | |||||||||||
| Other income | - | 267,000 | (267,000 | ) | (100.0 | ) | ||||||||||
| Total other expense | $ | (8,830,000 | ) | $ | (4,190,000 | ) | $ | 4,640,000 | 110.7 | % | ||||||
Unrealized loss on marketable securities
For the nine months ended September 30, 2024, unrealized loss on marketable securities was $293,000, as compared to a loss of $74,000 for the nine months ended September 30, 2023. The loss for the nine months ended September 30, 2024 related to a decrease in the fair market value of the underlying securities held.
Realized gain from use of digital assets
For the nine months ended September 30, 2024, the realized gain from the use of digital assets was $0, compared to $3,809,000 for the nine months ended September 30, 2023. With the implementation of ASU 2023-08, realized gains on the use of digital assets will be eliminated since the digital assets will be marked to market prior to sale.
Change in fair value of notes payable
The Company has a note payable denominated in Bitcoin, which is accounted for under the fair value method of accounting. For the nine months ended September 30, 2024, the Company recognized a $7,089,000 decrease in the fair value of notes payable, compared to an $7,607,000 decrease for the nine months ended September 30, 2023.
34
Interest expense
Interest expense increased to $908,000 for the nine months ended September 30, 2024 from $530,000 for the nine months ended September 30, 2023. The increase of $378,000 is primarily due to the Amendment of the BTC Note on March 29, 2023.
Loss on disposal of asset
Loss on disposal of asset was $146,000 for the nine months ended September 30, 2024, as compared to $55,000 for the nine months ended September 30, 2023.
Merger and acquisition cost
The merger and acquisition cost of $394,000 relates to a working capital adjustment for the Company’s disposal of its subsidiary MJ Freeway, which occurred on February 8, 2024. The $394,000 is an estimate of the potential working capital adjustment, as the Company is still in negotiations with the purchaser.
Other income
During the nine months ended September 30, 2023, the Company held third-party discount coupons for the purchase of mining machines. The Company sold these discount coupons for $267,000.
Three months ended September 30, 2024 compared to three months ended September 30, 2023
The following table shows the Company’s results of operations for the three months ended September 30:
| Change | ||||||||||||||||
| 2024 | 2023 | Dollar | Percentage | |||||||||||||
| Revenues | ||||||||||||||||
| Mining revenues | $ | 3,689,000 | $ | 5,189,000 | $ | (1,500,000 | ) | (28.9 | )% | |||||||
| Management services | - | 288,000 | (288,000 | ) | (100.0 | ) | ||||||||||
| Total revenues | 3,689,000 | 5,477,000 | (1,788,000 | ) | (32.6 | ) | ||||||||||
| Cost and expenses | ||||||||||||||||
| Cost of revenues | 3,612,000 | 3,982,000 | (370,000 | ) | (9.3 | ) | ||||||||||
| General and administrative expenses | 2,439,000 | 804,000 | 1,635,000 | 203.4 | ||||||||||||
| Stock-based compensation expense | 97,000 | 392,000 | (295,000 | ) | (75.3 | ) | ||||||||||
| Depreciation | 2,896,000 | 4,067,000 | (1,171,000 | ) | (28.8 | ) | ||||||||||
| Impairment of digital assets | - | 17,000 | (17,000 | ) | (100.0 | ) | ||||||||||
| Impairment of miners | - | 5,430,000 | (5,430,000 | ) | (100.0 | ) | ||||||||||
| Unrealized gain on digital assets | 90,000 | - | 90,000 | 100.0 | ||||||||||||
| Realized gain on sale of digital assets | - | (17,000 | ) | 17,000 | (100.0 | ) | ||||||||||
| Total operating expenses | 9,134,000 | 14,675,000 | (5,541,000 | ) | (37.8 | ) | ||||||||||
| Loss from operations | (5,445,000 | ) | (9,198,000 | ) | (3,753,000 | ) | (40.8 | ) | ||||||||
| Other (expense) income | (503,000 | ) | 1,112,000 | (1,615,000 | ) | (145.2 | ) | |||||||||
| Loss before provision for income taxes | $ | (5,948,000 | ) | $ | (8,086,000 | ) | $ | (2,138,000 | ) | (26.4 | )% | |||||
Mining revenues
Mining revenues decreased to $3,689,000 for the three months ended September 30, 2024 from $5,189,000 for the three months ended September 30, 2023. The decrease in mining revenues of $1,500,000 is due to both an increase in the number of miners in operation and the average value of a Bitcoin. As of September 30, 2024, the Company had approximately 8,800 miners compared to approximately 8,300 as of September 30, 2023. The average value of Bitcoin for the three months ended September 30, 2024 was $61,000 compared to $28,000 for the three months ended September 30, 2023, an increase of $33,000, or 118%.
35
Management services
Management services revenue decreased to $0 for the three months ended September 30, 2024, compared to $288,000 for the three months ended September 30, 2023. Management services revenue relates to the Sphere MSA, regarding which Sphere 3D delivered a termination notice to the Company on October 6, 2023. See Note 8 - Commitments and Contingencies.
Cost of revenues
Cost of revenues decreased to $3,612,000 for the three months ended September 30, 2024 from $3,982,000 for the three months ended September 30, 2023. The decrease of $370,000 was primarily attributable to (i) an increase in the deployment of miners, (ii) an increase in Bitcoin network hashrate, and (iii) higher energy costs.
General and administrative expenses are as follows for the three months ended September 30,
| Change | ||||||||||||||||
| 2024 | 2023 | Dollar | Percentage | |||||||||||||
| Professional fees | $ | 1,128,000 | $ | 479,000 | $ | 649,000 | 135.5 | % | ||||||||
| Investor and public relations expense | 340,000 | - | 340,000 | 100.0 | ||||||||||||
| Salaries and wages | 354,000 | 205,000 | 149,000 | 72.68 | ||||||||||||
| Insurance expense | 193,000 | 41,000 | 152,000 | 370.7 | ||||||||||||
| Franchise tax and license | 199,000 | 3,000 | 196,000 | 6,553.3 | ||||||||||||
| Other expenses | 225,000 | 76,000 | 149,000 | 196.1 | ||||||||||||
| Total general and administrative expenses | $ | 2,439,000 | $ | 804,000 | $ | 1,635,000 | 203.4 | % | ||||||||
Professional fees increased to $1,128,000 for the three months ended September 30, 2024 from $479,000 for the three months ended September 30, 2023. The increase of $649,000 was due to (i) an increase of $560,000 for legal fees and (ii) an increase of $89,000 for accounting and other related services.
Investor and public relations expense increased to $340,000 for the three months ended September 30, 2024 from $0 for the three months ended September 30, 2023. The increase is due to the Merger. As a newly public company, management hired consulting firms to increase the Company’s public exposure. Included in the $340,000 of investor and public relations expense for the three months ended September 30, 2024 is $215,000 of non-cash expense related to the fair value of common stock issued to consultants.
Salaries and wages increased to $354,000 for the three months ended September 30, 2024 from $205,000 for the three months ended September 30, 2023.
Insurance expense increased to $193,000 for the three months ended September 30, 2024 from $41,000 for the three months ended September 30, 2023. The increase of $152,000 was attributable to an increase in our insurance premiums as a result of becoming a public company.
Franchise tax and license increased to $199,000 for the three months ended September 30, 2024 from $3,000 for the three months ended September 30, 2023.
Other expenses increased to $225,000 for the three months ended September 30, 2024 from $76,000 for the three months ended September 30, 2023.
Stock-based compensation
Stock-based compensation expense decreased to $97,000 for the three months ended September 30, 2024 from $392,000 for the three months ended September 30, 2023.
36
Depreciation expense
Depreciation expense decreased to $2,896,000 for the three months ended September 30, 2024 from $4,067,000 for the three months ended September 30, 2023. During the year ended December 31, 2023, the Company assessed the need for an impairment write-down of mining equipment (held as fixed assets). In accordance with ASC 360-10, the Company determined that the fixed asset category had carrying values in excess of fair value. Accordingly, the Company recognized impairment charges, reducing its mining equipment’s depreciable basis. Therefore, the depreciation expense for the three months ended September 30, 2024 was reduced.
Impairment of digital assets
Impairment of digital assets decreased to $0 for the three months ended September 30, 2024 from $17,000 for the three months ended September 30, 2023.
Unrealized gain on digital assets
As of January 1, 2024, the Company implemented ASU No. 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Topic 350-60) (“ASU 2023-08”): Accounting for and Disclosure of Crypto Assets. ASU 2023-08 requires entities to measure crypto assets that meet specific criteria at fair value with changes recognized in net income each reporting period. ASU 2023-08 requires an entity to present crypto assets measured at fair value separately from other intangible assets in the balance sheets and record changes from the remeasurement of crypto assets separately from changes in the carrying amounts of other intangible assets in the income statement. For the three months ended September 30, 2024, the Company recognized a $90,000 unrealized loss in the fair market value of its digital asset holdings.
Realized gain on sale of digital assets
Realized gain on the sale of digital assets was $0 for the three months ended September 30, 2024, compared to $17,000 for the three months ended September 30, 2023. With the implementation of ASU 2023-08, realized gains on the sale of digital assets will be eliminated since the digital assets will be marked to market prior to sale.
Other (expense) income was as follows for the three months ended September 30,
| Change | ||||||||||||||||
| 2024 | 2023 | Dollar | Percentage | |||||||||||||
| Unrealized loss on marketable securities | $ | (21,000 | ) | $ | (75,000 | ) | $ | (54,000 | ) | (72.0 | )% | |||||
| Realized gain from use of digital assets | - | 9,000 | (9,000 | ) | (100.0 | ) | ||||||||||
| Change in fair value of notes payable | (194,000 | ) | 1,342,000 | (1,536,000 | ) | (114.5 | ) | |||||||||
| Interest expense | (288,000 | ) | (162,000 | ) | 126,000 | 77.8 | ||||||||||
| Loss on disposal of asset | - | (2,000 | ) | 2,000 | (100.0 | ) | ||||||||||
| Total other (expense) income | $ | (503,000 | ) | $ | 1,112,000 | $ | 1,615,000 | 145.2 | % | |||||||
Unrealized loss on marketable securities
For the three months ended September 30, 2024, unrealized loss on marketable securities was $21,000, compared to $75,000 for the three months ended September 30, 2023.
Realized gain from use of digital assets
For the three months ended September 30, 2024, realized gain from the use of digital assets was $0, compared to $9,000 for the three months ended September 30, 2023. With the implementation of ASU 2023-08, realized gains on the use of digital assets will be eliminated since the digital assets will be marked to market prior to sale.
37
Change in fair value of notes payable
The Company has a note payable denominated in Bitcoin, which is accounted for under the fair value method of accounting. For the three months ended September 30, 2024, the Company recognized a $194,000 decrease in the fair value of notes payable, compared to a $1,342,000 increase for the three months ended September 30, 2023.
Interest expense
Interest expense increased to $288,000 for the three months ended September 30, 2024 from $162,000 for the three months ended September 30, 2023. The increase of $126,000 is primarily due to the Amendment of the BTC Note on March 29, 2023.
Loss on disposal of asset
Loss on disposal of asset was $0 for the three months ended September 30, 2024, as compared to $2,000 for the three months ended September 30, 2023.
Liquidity and Capital Resources
As of September 30, 2024 and December 31, 2023, the Company had cash and cash equivalents of $368,000 and $915,000, respectively, and an accumulated deficit of approximately $68,137,000 and $47,175,000, respectively. To date, the Company has financed its operations primarily through proceeds from the sales of its equity securities through private placements and it’s at-the-market program as described below, borrowings pursuant to the Sphere 3D Note and the BTC Note, as amended, and cash flow from its digital currency mining operations (including revenue received under the Sphere 3D MSA).
The Company believes that its current levels of cash will not be sufficient to meet its anticipated cash needs for its operations for at least the next 12 months. The Company will require additional capital resources to fund its operations and pay its obligations as they come due over the next twelve months. The Company may also need to implement its strategy to expand its business or other investments or acquisitions. The Company may sell additional equity or debt securities or enter into a credit facility to satisfy its capital requirements. The sale of additional equity securities could result in dilution to its shareholders. The incurrence of indebtedness would result in increased debt service obligations and could require the Company to agree to operating and financial covenants that would restrict its operations. Financing may not be available in amounts or on terms acceptable to the Company if at all. Any failure by the Company to raise additional funds on terms favorable to it, or at all, could limit its ability to expand its business operations and could harm its overall business prospects.
On June 10, 2024, we filed a prospectus supplement for the offering, issuance and sale of up to a maximum aggregate offering price of $70.0 million of common stock that may be issued and sold under an at-the-market issuance sales agreement with Ladenburg Thalmann & Co. Inc., Kingswood Investments, a division of Kingswood Capital Partners, LLC, PI Financial (US ) Corp. and ATB Capital Markets USA Inc., each respectively acting as sales agents, (the “ATM”). We have used and intend to continue to use the net proceeds from the ATM for general corporate purposes, including without limitation, capital expenditures, funding potential acquisitions of additional new mining equipment, other potential acquisitions, investments in existing and future Bitcoin mining projects and repurchases and redemptions of our common stock and general working capital. The ATM will terminate upon the earlier of (i) the issuance and sale of all of the shares of the common stock subject to the conditions set forth in the ATM or (ii) termination of the ATM as otherwise permitted thereunder. The ATM may be terminated at any time by either the Company or any sales agent with respect to itself upon five days’ prior notice, or by the sales agents at any time in certain circumstances, including the occurrence of a material adverse effect on us. As of November 13, 2024, approximately $67.2 million in capacity remains under the ATM.
Summary of Cash Flow
The following table provides detailed information about the Company’s net cash flow for the nine months ended September 30:
| 2024 | 2023 | |||||||
| Net cash (used in) provided by operating activities | $ | (2,368,000 | ) | $ | 3,064,000 | |||
| Net cash used in investing activities | $ | (1,504,000 | ) | $ | (1,902,000 | ) | ||
| Net cash provided by (used in) financing activities | $ | 3,325,000 | $ | (24,000 | ) | |||
38
Net cash (used in) provided by operating activities
Net cash used in operating activities was approximately $2,368,000 for the nine months ended September 30, 2024, and consisted primarily of cash proceeds from the sale of digital assets of approximately $16,649,000, offset by cash expenditures for operating activities of approximately $19,017,000.
Net cash provided by operating activities was approximately $3,062,000 for the nine months ended September 30, 2023, and consisted primarily of cash proceeds from the sale of digital assets of approximately $13,958,000, offset by cash expenditures for operating activities of approximately $10,896,000.
Net cash used in investing activities
Net cash used in investing activities was approximately $1,504,000 for the nine months ended September 30, 2024, and consisted of (i) the purchase of mining equipment for approximately $1,075,000, (ii) cash disbursement of $600,000 for a refundable deposit under assets acquisitions agreements, and (iii) proceeds of $171,000 from the sale of miners.
Net cash used in investing activities was approximately $1,902,000 for the nine months ended September 30, 2023, and consisted primarily of approximately $1,542,000 for the purchase of miners and cash disbursement of $360,000 for a refundable deposit.
Net cash provided by (used in) financing activities
Net cash provided by financing activities was approximately $3,325,000 for the nine months ended September 30, 2024, and consisted primarily of (i) increase in insurance premium loans of $569,000 offset by insurance premium loan payments of $537,000, and (ii) $3,059,000 of cash proceeds from issuance of the Company’s common stock offset by the payment of $266,000 for costs related to the issuance of common stock, and $500,000 of cash received from the acquisition of Akerna.
Net cash used in financing activities was approximately $24,000 for the nine months ended September 30, 2023, and consisted of issuance of a note payable of $132,000 for insurance premiums, $52,000 of payments for insurance premiums and a payment of $104,000 for modification of the BTC Note (as defined below).
Capital Expenditures and Other Obligations
Coinmint Agreement
On July 1, 2021, the Company entered into the Coinmint Agreement, with Coinmint, an established operator of renewable-energy data centers, pursuant to which Coinmint provides hosting services to the Company at Coinmint’s hydro powered facility in Massena, New York (the “Coinmint Facility”) for a 15-month period, which upon its conclusion renews automatically for successive three-month terms unless either party delivers to the other party 90 days’ written notice of intent not to renew. Pursuant to the terms of the Coinmint Agreement, 7,200 S19j Pro Antminer machines were delivered to and installed at the Coinmint Facility. Under the terms of the Coinmint Agreement, Coinmint directly passes through the cost of electricity and maintenance costs to the Company, collects an initial reservation fee and collects a percentage of the Company’s bitcoin mining profits.
The Coinmint Agreement was terminated on October 31, 2024, with effect on January 1, 2025.
BTC Note
On May 25, 2022, Gryphon Opco I LLC, a wholly owned subsidiary of the Company, entered into an Equipment Loan and Security Agreement with a lender amounting to 933.333333 Bitcoin at an annual interest rate of 5%.
The BTC Note is secured by (1) 7,200 S19j Pros ASIC miners used for Bitcoin mining, (2) The Colocation Mining Services Agreement, dated as of July 1, 2022, by and between the Company and Coinmint, and (3) The Contribution Agreement, dated as of May 25, 2022, by and between Borrower and the lender.
The Company evaluated the BTC Note in accordance with ASC 815 Derivatives and Hedging. Based on this evaluation, the Company has determined that the BTC Note will require derivative accounting and will be adjusted to fair value every reporting period. The fair value is determined by using the lowest day trading value, as of the reporting date, as disclosed on Yahoo Finance.
On March 29, 2023, the Company amended and restated the BTC Note. The maturity date was extended from May 2024 to March 2026, and the interest rate was increased to 6% per annum, to be applied to the number of bitcoins remaining to be paid at the beginning of each month.
39
The monthly principal and interest payments, starting with the April 2023 payment, were adjusted to be 100% of net monthly mining revenue, defined as, for each calendar month, the sum of (a) all of Borrower’s revenue generated from all Bitcoin generated by the Borrower with the Collateral less (b) the sum of the Borrower SG&A in connection with Bitcoin mining operations, but not to exceed the greater of (x) $100,000 and (y) the amount that was previously preapproved by the Lender in writing for such calendar month; provided, however that, to the extent that SG&A was capped by clause (b) above, any unapplied SG&A could be rolled forward to subsequent months until fully deducted. Notwithstanding the foregoing, unless otherwise approved by Lender, the aggregate amount of SG&A during any rolling twelve-month period would not exceed $750,000, provided that if at the end of a fiscal quarter, commencing with the fiscal quarter ending June 30, 2023, if (x) the aggregate principal amount payment received by the Lender for such fiscal quarter exceeded 38.6363638 Bitcoin and (y) the average principal amount payment received by the Lender for each fiscal quarter (commencing fiscal quarter ending June 30, 2023 and through and including the fiscal quarter for which such determination was to be made) exceeds 38.6363638 Bitcoin per fiscal quarter, then, the Borrower would pay to the Lender 75% of Net Monthly Mining Revenue for the immediately succeeding fiscal quarter (and thereafter, in the following fiscal quarter would shift to 100%). In the event that the Net Monthly Mining Revenue for any month was insufficient to cover interest payment under the BTC Note, such deficiency would be deemed paid-in-kind by capitalizing such deficiency in interest payment and adding such amount to the principal amount of indebtedness under the BTC Note.
Also, as part of the Amendment, the Company agreed not to convey, sell, lease, transfer, assign, or otherwise dispose of any of the Company’s digital assets outside of the ordinary course of business.
Additionally, the Company was required thereunder to maintain a collateral (mining equipment and digital assets) coverage ratio of 110%. A breach of the Collateral Coverage Ratio would not be deemed to have occurred until the lender provided notice to the Company of such breach. If the Collateral Coverage Ratio decreased below 110%, the Company would have to provide the lender with additional collateral in the form of bitcoin, U.S. dollars, or additional equipment. If the Company was unable to do so, it would be in default on the BTC Note, which could have a material adverse effect on the Company’s operations, financial condition, and results of operations. As of September 30, 2024, the Company was not in breach of the Collateral Coverage Ratio.
The Amendment also added a conversion provision whereby the lender has a limited right to convert all or any portion of the outstanding principal on the BTC Note into a number of shares of the Company. The Conversion Right was available at any time during the one-month period after which the market capitalization of the Company for the first time exceeded $125,000,000 for five consecutive days. The conversion price was equal to $150,000,000 divided by the number of shares of Company common stock outstanding immediately prior to the lender’s exercise of the Conversion Right during the Conversion Period.
As consideration for the Amendment, the Company agreed to make a one-time payment of 173.17 bitcoins, which had a fair value of approximately $4,856,000 on the date of payment, therefore, reducing the principal balance of bitcoins from 636.81 to 463.64, and a closing fee of $104,000, which was offset with the adjustment for the change in fair value, as defined under debt modification accounting.
The Company has evaluated the Amendment in accordance with ASC 470-50 Modification and Extinguishments. The change in the interest rate from 5.0% to 6.0% caused there to be a significant change in the cashflows of the BTC Note. Also, given that the BTC Note carried on the unaudited condensed consolidated balance sheet at fair value, any gain on loss from the extinguishment would be adjusted through the change in fair value as of September 30, 2024.
Also, based on the repayment terms and the interest calculation, the Company is unable to determine what would be the current portion and long-term portions as of September 30, 2024, so the Company will present the BTC Note as current.
Although the BTC Note was payable with the Company’s digital assets earned from mining activities, there was a potential for the use of cash under the collateral agreement. If the collateral coverage ratio decreases below 110%, the Company would have to provide the lender with additional collateral in the form of bitcoin, U.S. dollars or additional equipment.
Subsequent to September 30, 2024, on October 25, 2024, the Company and Anchorage entered into the Debt Repayment and Exchange Agreement (the (“DPE Agreement”), Loan, Guaranty and Security Agreement (the “New Loan Agreement”), the Pre-Funded Warrants (as defined below) and the $1.50 Warrants (as defined below) (together, the “Agreements”) to restructure the Anchorage Loan (the “Restructuring”) and terminate the existing the Anchorage Loan Agreement. Pursuant to the Agreements, (i) approximately $9.1 million of the Anchorage Loan was converted into shares of Common Stock, at an ascribed value of $1.10 per share, resulting in the issuance of 8,287,984 shares of Common Stock to Anchorage in a private placement pursuant to Section 4(a)(2) of the Securities Act, (ii) approximately $3.9 million of the Anchorage Loan was converted into warrants to purchase 3,530,198 shares of Common Stock, which warrants are exercisable immediately, have a ten year term and an exercise price of $0.01 per share (the “Pre-Funded Warrants”), in a private placement pursuant to Section 4(a)(2) of the Securities Act and (iii) the remaining $5 million of the Anchorage Loan was exchanged for a new $5 million loan (the “Restructured Loan”) pursuant to the New Loan Agreement.
40
Restructured Loan
Pursuant to the New Loan Agreement:
| ● | the outstanding principal and interest are denominated in dollars; |
| ● | the interest rate is 4.25% payable monthly; |
| ● | Anchorage has been given a first priority lien on all of Gryphon and its subsidiaries’ assets; |
| ● | covenants related to mining machine locations and covenant ratios in the Anchorage Loan Agreement have been removed; and |
| ● | Anchorage may convert half of the outstanding principal at a price of $1.10 per share of Common Stock and the remaining half at a price of $1.50 per share of Common Stock. |
The Restructured Loan and the Warrants cannot be converted or exercised, respectively, if Anchorage (together with its affiliates) would beneficially own in excess of 19.99% of the number of shares of Common Stock outstanding as of the date of the Agreements after giving effect to such conversion or exercise without the approval of Gryphon’s stockholders. Gryphon agreed to seek such approval at its next annual meeting of stockholders.
For the nine months ended September 30, 2024, the Company recognized interest expense amounting to $608,000 of which $93,000 is still accrued.
As of December 31, 2023, the Company had accrued interest expense amounting to $77,000.
Off-Balance Sheet Arrangements
The Company has no off-balance sheet arrangements that have or are reasonably likely to have a current or future effect on its financial condition, changes in financial condition, revenues or expenses, results of operations, liquidity, capital expenditures or capital resources.
Critical Accounting Estimates
The preparation of these consolidated financial statements requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue, costs and expenses, and related disclosures. To the extent that there are material differences between these estimates and actual results, our financial condition or results of operations would be affected. We evaluate our estimates and assumptions on an ongoing basis. Our estimates are based on historical experience and various other assumptions that we believe to be reasonable after taking into account our circumstances and expectations for the future based on available information. Our actual results could differ from these estimates.
We consider an accounting estimate to be critical if: (i) the accounting estimate requires us to make assumptions about matters that were highly uncertain at the time the accounting estimate was made, and (ii) changes in the estimate that are reasonably likely to occur from period to period or use of different estimates that we reasonably could have used in the current period, would have a material impact on our financial condition or results of operations. There are items within our financial statements that require estimation but are not deemed critical, as defined above.
The critical accounting policies, and the judgements, estimates, and assumptions associated with such policies, that we believe have the greatest potential impact on the condensed consolidated financial statements are disclosed in Note 1 of the Notes to Consolidated Financial Statements in our Annual Report on Form 10-K for the year ended December 31, 2023.
Recent Accounting Pronouncements
From time to time, the Financial Accounting Standards Board (“FASB”) or other standards-setting bodies issue new accounting pronouncements. Updates to the FASB ASC are communicated through the issuance of an Accounting Standards Update (“ASU”). The Company considers the applicability and impact of all ASUs on the Company’s financial position, results of operations, cash flows, or presentation thereof. Described below are ASUs that are not yet effective but may be applicable to the Company’s financial position, results of operations, cash flows, or presentation thereof. As of the issuance of these consolidated financial statements, there were no ASUs that management assessed and determined to be applicable to the Company’s financial position, results of operations, cash flows, or presentation thereof.
Non-GAAP Financial Measures
In addition to the Company’s results determined in accordance with GAAP, the Company also provides adjusted EBITDA, which is not a measurement of financial performance under generally accepted accounting principles in the United States. The Company provides investors with reconciliations from net loss to adjusted EBITDA as components of Management’s Discussion and Analysis. The Company defines adjusted EBITDA as (a) GAAP net income (loss) plus (b) adjustments to add back the impacts of (1) depreciation and amortization, (2) interest expense, (3) income tax expense (benefit) and (4) adjustments for non-cash and non-recurring items which currently include (i) stock compensation expense, (ii) change in fair value of notes payable and (iii) unrealized (gain) loss on marketable equity securities.
41
Adjusted EBITDA is not a financial measure of performance under GAAP and, as a result, these measures may not be comparable to similarly titled measures of other companies. Non-GAAP financial measures are subject to material limitations as they are not in accordance with, or a substitute for, measurements prepared in accordance with GAAP. These non-GAAP measures are not meant to be considered in isolation and should be read only in conjunction with the Company’s Interim Reports on Form 10-Q and its Annual Reports on Form 10-K as filed with the Securities and Exchange Commission. Management uses adjusted EBITDA and the supplemental information provided herein as a means of understanding, managing, and evaluating business performance and to help inform operating decision making. The Company relies primarily on its condensed consolidated financial statements to understand, manage, and evaluate its financial performance and use the non-GAAP financial measures only supplementally.
The following is a reconciliation of our non-GAAP adjusted EBITDA to its most directly comparable GAAP measure (i.e., net income (loss)) for the nine months ended September 30:
| Reconciliation to Adjusted EBITDA: | 2024 | 2023 | ||||||
| Net loss | $ | (21,701,000 | ) | $ | (17,619,000 | ) | ||
| Exclude: Depreciation | 9,435,000 | 11,906,000 | ||||||
| Exclude: Interest expense | 908,000 | 530,000 | ||||||
| EBITDA | (11,358,000 | ) | (5,183,000 | ) | ||||
| Non-cash/non-recurring operating expenses: | ||||||||
| Exclude: Stock based compensation expense | 445,000 | (629,000 | ) | |||||
| Exclude: Change in fair value of notes payable | 7,089,000 | 7,607,000 | ||||||
| Exclude: Unrealized loss on marketable equity securities | 293,000 | 74,000 | ||||||
| Adjusted EBITDA | $ | (3,531,000 | ) | $ | 1,869,000 | |||
The following is a reconciliation of our non-GAAP adjusted EBITDA to its most directly comparable GAAP measure (i.e., net income (loss)) for the three months ended September 30:
| Reconciliation to Adjusted EBITDA: | 2024 | 2023 | ||||||
| Net loss | $ | (5,948,000 | ) | $ | (8,086,000 | ) | ||
| Exclude: Depreciation | 2,896,000 | 4,067,000 | ||||||
| Exclude: Interest expense | 288,000 | 162,000 | ||||||
| EBITDA | (2,764,000 | ) | (3,857,000 | ) | ||||
| Non-cash/non-recurring operating expenses: | ||||||||
| Exclude: Stock based compensation expense | 97,000 | 392,000 | ||||||
| Exclude: Change in fair value of notes payable | 194,000 | (1,342,000 | ) | |||||
| Exclude: Unrealized loss on marketable equity securities | 21,000 | 75,000 | ||||||
| Adjusted EBITDA | $ | (2,452,000 | ) | $ | (4,732,000 | ) | ||
Recently Adopted Pronouncements
On December 13, 2023, the FASB issued ASU No. 2023-08, Intangibles - Goodwill and Other - Crypto Assets (Topic 350-60): Accounting for and Disclosure of Crypto Assets. ASU 2023-08 requires entities to measure crypto assets that meet specific criteria at fair value with changes recognized in net income each reporting period. Additionally, ASU 2023-08 requires an entity to present crypto assets measured at fair value separately from other intangible assets in the balance sheets and record changes from remeasurement of crypto assets separately from changes in the carrying amounts of other intangible assets in the income statement. The new standard is effective for the Company for its fiscal year beginning January 1, 2025, with early adoption permitted. The Company adopted ASU 2023-08 on January 1, 2024. The adoption of the ASU 2023-08 was a $739,000 increase of our digital assets, as of January 1, 2024.
42
Item 3. Quantitative and Qualitative Disclosures About Market Risk.
Not applicable for smaller reporting companies.
Item 4. Controls and Procedures.
Evaluation of Disclosure Controls and Procedures
As of the end of the period covered by this Report, our Chief Executive Officer and Chief Financial Officer (our “Certifying Officers”) conducted evaluations of our disclosure controls and procedures. As defined under Sections 13a - 15(e) and 15d - 15(e) of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), the term “disclosure controls and procedures” means controls and other procedures of an issuer that are designed to ensure that information required to be disclosed by the issuer in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the rules and forms of the Securities and Exchange Commission (“SEC”). Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated to the issuer’s management, including the Certifying Officers, to allow timely decisions regarding required disclosures.
Based on their evaluation, the Certifying Officers concluded that, as of September 30, 2024, our disclosure controls and procedures were not effective.
The material weakness related to internal control over financial reporting that was identified at September 30, 2024 was that we did not have sufficient personnel staffing in our accounting and financial reporting department. As a result, we were not able to achieve adequate segregation of duties and were not able to provide for adequate review of the financial statements.
This control deficiency could result in a reasonable possibility that material misstatements of the financial statements will not be prevented or detected on a timely basis. However, our management believes that the material weakness identified does not result in the restatement of any previously reported financial statements or any other related financial disclosure, and management does not believe that the material weakness had any effect on the accuracy of our financial statements included as part of this Report.
We will continue to monitor and evaluate the effectiveness of our disclosure controls and procedures and our internal controls over financial reporting on an ongoing basis and are committed to taking action and implementing additional enhancements or improvements, as necessary and as funds allow. Management has commenced the following actions and will continue to assess additional opportunities for remediation on an ongoing basis:
| ● | Continue the process that was started during 2024 of adding to the Company’s internal resources to enhance its capabilities in the areas of technical accounting, financial reporting, and internal controls, that may include hiring a full-time person dedicated to internal controls. |
| ● | Utilize external third-party audit and SOX 404 implementation firms to enable the Company to improve the Company’s controls related to its material weaknesses. |
| ● | Continue to evaluate existing processes and implement new processes and controls where necessary in connection with remediating the Company’s material weaknesses, such that these controls are designed, implemented, and operating effectively. |
The Company recognizes that the material weaknesses in its internal control over financial reporting will not be considered remediated until the remediated controls operate for a sufficient period of time and can be tested and concluded by management to be designed and operating effectively. Because the Company’s remediation efforts are ongoing, it cannot provide any assurance that these remediation efforts will be successful or that its internal control over financial reporting will be effective as a result of these efforts.
The Company continues to evaluate and work to improve its internal control over financial reporting related to the identified material weaknesses, and management may determine to take additional measures to address control deficiencies or determine to modify the remediation plan described above. In addition, the Company will report the progress and status of the above remediation efforts to the Audit Committee on a periodic basis.
Changes in Internal Control over Financial Reporting
During the most recently completed fiscal quarter, there have been no changes in our internal control over financial reporting (as defined in Exchange Act Rules 13a-15(f) and 15d-15(f)) that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
43
PART II - Other Information
Item 1. Legal Proceedings.
Sphere 3D Litigation
On April 7, 2023, Sphere 3D filed an action against Gryphon in the U.S. District Court for the Southern District of New York, alleging claims for breach of the Sphere MSA entered between the parties on August 19, 2021, and subsequently amended on December 29, 2021, as well as claims for breach of the implied covenant of good faith and fair dealing and breach of fiduciary duty.
On June 15, 2023, Sphere 3D filed an amended complaint in connection with the Sphere 3D Litigation, which clarified certain of Sphere 3D’s prior allegations. On June 28, 2023, Gryphon requested leave to file a motion to dismiss Sphere 3D’s claims for breach of fiduciary duty and breach of the implied covenant of good faith and fair dealing, which the Court granted on August 11, 2023. On August 18, 2023, Gryphon filed: (i) its motion to dismiss Sphere 3D’s claims for breach of fiduciary duty and breach of the implied covenant of good faith and fair dealing; and (ii) its answer and counterclaims against Sphere 3D, asserting, among other things, that Sphere had breached the Sphere MSA, breached the implied covenant of good faith and fair dealing in connection with that contract, acted negligently in connection with a separate incident, and defamed Gryphon. Gryphon’s answer and counterclaims further asserted the defamation counterclaim against Sphere 3D’s Chief Executive Officer, Patricia Trompeter, personally.
On September 20, 2023, Sphere 3D filed a second amended complaint in connection with the Sphere 3D Litigation, which added a claim against Gryphon alleging that Gryphon’s counterclaim for defamation against Sphere 3D violated New York’s anti-SLAPP law.
On October 6, 2023, Sphere 3D delivered a purported termination notice to Gryphon (the “Sphere 3D MSA Termination”) regarding the Master Service Agreement (“MSA”) previously entered by the parties on August 19, 2021, and subsequently amended on December 29, 2021, largely on the basis of the deficient allegations made by Sphere 3D in the Sphere 3D Litigation. On January 17, 2024, Gryphon filed an amended answer with fourth amended counterclaims to Sphere 3D’s second amended complaint, in which, among other things, Gryphon alleged that Sphere 3D’s attempted termination of the Sphere MSA was wrongful and ineffective because it violated the express terms of the MSA. Gryphon is also seeking relief based on Sphere’s repeated breaches of the exclusivity terms of the MSA. Gryphon intends to continue to vigorously defend against the Sphere 3D Litigation, which it believes is without merit, and to aggressively pursue its counterclaims against Sphere 3D for Sphere 3D’s repeated violations of the MSA.
On February 1, 2024, Gryphon filed an amended answer and its own counterclaim against Sphere 3D. Gryphon’s counterclaim alleges that Sphere 3D flagrantly and repeatedly breached the terms of the MSA, including, among other breaching conduct, entering into multiple bitcoin mining hosting agreements with third-parties in violation of the MSA’s exclusivity clause and improperly terminating the MSA on October 6, 2023.
On March 25, 2024, Gryphon filed a pre-motion letter with the Court seeking pre-judgment attachment of the equity shares in Core that Sphere 3D received as a result of the Core Settlement (as defined below) to secure a judgment against Sphere 3D.
On June 27, 2024, during a discovery conference, Sphere 3D agreed that it was not seeking to impose any liability against Gryphon for events that occurred in late February 2023 whereby a hostile actor impersonated Sphere 3D’s chief financial officer in an email sent to both Sphere 3D and Gryphon’s personnel and requested the transfer of bitcoin (worth approximately $560,000) from a Sphere 3D wallet controlled by Gryphon. Gryphon intends to continue to vigorously defend against the Sphere 3D Litigation, which it believes lacks merit, and to aggressively pursue its counterclaim against Sphere 3D for Sphere 3D’s repeated violations of the MSA. The parties are in the discovery stage in the litigation.
Gryphon cannot predict the outcome of these proceedings or provide an estimate of potential damages or recovery, if any. Failure by Gryphon to obtain a favorable resolution of the Sphere 3D Litigation could require it to pay damage awards or otherwise enter into settlement arrangements for which its insurance coverage may be insufficient. Any such damage awards or settlement arrangements in current or future litigation could have a material adverse effect on Gryphon’s business, operating results or financial condition. Even if Sphere 3D’s claims are not successful, or if Gryphon is successful in pursuing its counterclaims or negotiating a favorable settlement, defending against this or future litigation is expensive and could divert management’s attention and resources, all of which could have an adverse and material impact on Gryphon’s business, operating results and financial condition and negatively affect Gryphon’s value. Further, any valid termination of the Sphere MSA in accordance with its terms could also have a negative impact on Gryphon’s business and operating results. In addition, such lawsuits may make it more difficult for Gryphon to finance its operations in the future.
44
Core Complaint and Related Matters
In connection with the ongoing Core Chapter 11 bankruptcy proceedings in the United States Bankruptcy Court for the Southern District of Texas, Houston Division, on November 21, 2023, the Company was notified that Core Scientific and its debtor affiliates filed an adversary proceeding complaint (“Core Complaint”) against Sphere 3D and the Company (“Core Litigation”). As it pertains to the Company, the Core Complaint alleged, among other things, that the Company breached certain miner hosting agreements between Core and the Company by failing to deliver miners to Core under the miner hosting agreements. The Core Complaint sought damages in the amount of $100 million and a declaratory judgment that Core has no continuing obligations under those miner hosting agreements. The Company disputed the allegations of the complaint and was prepared to assert all available defenses as well as counterclaims against Core. However, before the Company had to respond to the Core Complaint, the parties reached a mutually agreeable settlement where all claims against the Company would be released and the Core Complaint dismissed with prejudice. Therefore, on January 2, 2024, the Core Debtors filed an emergency motion in the Core Chapter 11 bankruptcy proceedings, seeking the Court’s approval of a settlement resolving all claims as between the Core Debtors, on the one hand, and Sphere 3D and Gryphon on the other hand, arising from the miner hosting agreements; any claims and disputes as between Sphere 3D and Gryphon are excluded from this proposed settlement. The Bankruptcy Court approved the settlement by order entered on January 16, 2024 (the “Core Settlement”).
On November 21, 2023, the Company was notified by Core Scientific, Inc. that Core intended to cease hosting operations of 133 ASIC miners that the Company had operating at Core as of September 30, 2023. As of December 31, 2023, the Company had removed its hosted equipment pursuant to the terms of the operative Master Services Agreement between the Company and Core. This hosted capacity represented approximately 1% of the Company’s overall fleet and management does not anticipate this action to result in a material impact to its operations. The Company relocated those miners to its other existing operations.
PPP Loan
On April 21, 2020, the Company obtained a loan in the principal aggregate amount of $2.2 million (the “PPP Loan”) pursuant to the Paycheck Protection Program under the CARES Act, which was forgiven in full, by the SBA, on September 3, 2021.
On February 5, 2024, the Company received a letter, dated January 25, 2024, from the SBA, on behalf of Key Bank, in which the SBA indicated that, notwithstanding its prior notification of forgiveness, in full, of repayment of the PPP Loan, it was reviewing its prior determination of forgiveness for potential reversal. Specifically, the SBA indicated that based on its preliminary findings, the SBA is considering a full denial of the previously received forgiven amount based on the purported ineligibility of the Company to have received the PPP Loan under the SBA loan programs because the Company, operating as Akerna at the time of the PPP Loan, provided software support to the cannabis industry. The Company responded to the SBA on February 6, 2024, providing reasons as to why it believes it was eligible for the PPP Loan, but has not received any further correspondence from the SBA, since that date, and the SBA has not made any financial demands. The Company plans to continue to cooperate with any further inquiry from the SBA.
In January 2024, the Company received a civil investigative demand from the DOJ seeking information and documents about the PPP Loan. The Company is cooperating with the inquiry. At this time, there has been no formal demand for return of the PPP Loan proceeds, and no formal claim or lawsuit has been initiated against the Company.
Dutchie Litigation
On January 13, 2023, Courier Plus Inc. d/b/a Dutchie (“Dutchie”) filed a complaint in the Court of Common Pleas, Dauphin County, Commonwealth of Pennsylvania against Akerna and MJ Freeway, LLC (“MJF”) (which was a wholly-owned subsidiary prior to the closing of the Business Combination), alleging unfair competition, tortious interference, and unjust enrichment with respect to MJF’s exclusive government contract with the Commonwealth of Pennsylvania. We filed a preliminary objection alleging serious defects, such as jurisdiction. The parties attended a hearing in July 2023. In October 2023, the courts dismissed the case but left some items available in the complaint for an appeal. Dutchie has amended its complaint and filed again. We filed another preliminary objection to their amended complaint. A hearing on our preliminary objections was conducted, and the court granted in part and denied in part the second preliminary objections. Before and throughout this dispute, we have worked with the Commonwealth of Pennsylvania to ensure continued compliance with our contract. We intend to continue to defend our position vigorously and, at this time, do not believe an estimate of potential loss, if any, is appropriate.
45
TreCom Litigation
On April 2, 2021, TreCom Systems Group, Inc. (“TreCom”) filed suit against Akerna and MJF in federal District Court for the Eastern District of Pennsylvania, seeking recovery of up to approximately $4.2 million for breach of contract and unjust enrichment claims pursuant to a Subcontractor Agreement between MJF and TreCom. MJF provided a notice of termination of the operative Subcontractor Agreement on August 4, 2020. MJF disputes the validity of TreCom’s invoices and the enforceability of the alleged agreement that TreCom submitted to the court. Akerna filed counterclaims against TreCom for breach of contract, a declaratory judgment, commercial disparagement, and defamation. TreCom failed to return Akerna’s intellectual property and issued numerous disparaging statements to one of Akerna’s clients. TreCom subsequently filed a motion to dismiss these counterclaims, which was denied by the court. The court denied both parties’ motions for summary judgment. A trial is currently set to commence on December 2, 2024. Akerna intends to vigorously defend against TreCom’s claims, and pursue its own claims. With respect to the TreCom matter, we established a loss contingency of $0.2 million in 2021 on the books of MJF which remains outstanding as of September 30, 2024.
Former CEO Litigation
As previously disclosed, on September 17, 2024, Robby Chang was terminated as Chief Executive Officer and President of Gryphon for cause, with immediate effect, by the Board. Mr. Chang remains a member of the Board.
On October 21, 2024, the Company received notice that both it and Ivy Crypto, Inc., a wholly owned direct subsidiary of the Company, have been named as defendants in a complaint filed by Mr. Chang in the Ontario Superior Court of Justice in Canada, alleging wrongful termination (the “Claim”). The Company intends to defend this matter vigorously.
On October 22, 2024, the Board created a special committee to oversee the Company’s handling of the Claim made up of Steve Gutterman, Jimmy Vaiopoulos, Dan Tolhurst and Jessica Billingsley.
From time to time, we may be subject to other legal proceedings arising in the ordinary course of business. Regardless of the outcome of any existing or future litigation, litigation can have an adverse impact on us because of defense and settlement costs, diversion of management resources, and other factors.
Item 1A. Risk Factors.
Except for the additional risk factor set forth below, there have been no material changes to our Risk Factors as disclosed in our Annual Report on Form 10-K for the year ended December 31, 2023, as filed with the SEC on April 1, 2024, as amended.
There can be no assurance that we will be able to comply with the applicable listing standards of Nasdaq.
Our eligibility for listing on Nasdaq depends on our ability to comply with Nasdaq’s applicable continued listing requirements.
On September 5, 2024, we received written notice from Nasdaq indicating that the bid price for our common stock for the last 30 consecutive business days, had closed below the minimum $1.00 per share and, as a result, we are not in compliance with the $1.00 minimum bid price requirement for the continued listing on Nasdaq, as set forth in Nasdaq Listing Rule 5550(a)(2).
In accordance with Nasdaq Listing Rule 5810(c)(3)(A), we have a period of 180 calendar days, or until March 4, 2025, to regain compliance with the minimum bid price requirement. To regain compliance, the closing bid price of the common stock must meet or exceed $1.00 per share for a minimum of 10 consecutive business days during this 180-day period.
If we are not in compliance by March 4, 2025, we may qualify for a second 180 calendar day compliance period. To qualify, we will be required to meet the continued listing requirement for market value of publicly held shares and all other initial listing standards for Nasdaq, with the exception of the bid price requirement, and will need to provide written notice of its intention to cure the deficiency during the second compliance period by effecting a reverse stock split, if necessary. If it appears to Nasdaq that we will not be able to cure the deficiency, or we are otherwise not eligible, then Nasdaq will notify the Company of its determination to delist its Common Stock, at which point the Company would have an option to appeal the delisting determination to a Nasdaq hearings panel.
On September 13, 2024, we received another notice from Nasdaq notifying us that we are not in compliance with Nasdaq Listing Rule 5550(b)(2) as a result of our Market Value of Listed Securities (the “MVLS”) falling below the minimum of $35 million required for continued listing on Nasdaq (the “MVLS Requirement”) from July 31, 2024 to September 12, 2024.
46
In accordance with Nasdaq Listing Rule 5810(c)(3)(C), Nasdaq has provided us with 180 calendar days, or until March 12, 2025, to regain compliance with the MVLS Requirement. To regain compliance during the 180-day period, our MVLS must be at least $35 million for a minimum of ten consecutive business days at any time during this period, after which Nasdaq will provide written confirmation of compliance us and the matter will be closed. If we do not regain compliance with the MVLS Requirement by that date, or qualify under an alternative listing standard, we will receive written notification from Nasdaq that our securities are subject to delisting. At that time, we may appeal any such delisting determination to a Nasdaq hearings panel.
We are considering available options to regain compliance Nasdaq’s continued listing requirements. However, there can be no assurance that we will be able to regain such compliance.
If Nasdaq delists our common stock from trading on its exchange, we and our stockholders could face significant material adverse consequences including:
| ● | a limited availability of market quotations for our securities; |
| ● |
a determination that our common stock is a “penny stock,” which will require brokers trading in our common stock to adhere to more stringent rules, possibly resulting in a reduced level of trading activity in the secondary trading market for our common stock; |
| ● | a limited amount of analyst coverage; and |
| ● | a decreased ability to issue additional securities or obtain additional financing in the future. |
Termination of our agreement with Coinmint may materially our operations, financial condition, and results of operations.
On October 31, 2024, we terminated our hosting agreement with Coinmint, with effect on January 1, 2025. The termination of our sole hosting agreement, which provides the infrastructure necessary for the housing, maintenance, and operation of our bitcoin mining machines, may have a significant adverse effect on our business. This agreement has been essential to our bitcoin mining operations, as it allowed us to operate without directly investing in our own physical infrastructure. With the termination of this arrangement, we currently lack a replacement hosting solution.
This disruption exposes us to numerous risks, including the potential for a decline in our market position, reduced operational efficiency, and the likelihood of increased operational costs if we are required to secure emergency or short-term hosting solutions at unfavorable terms. In addition, we may need to devote significant resources to identify and secure a new hosting arrangement. There can be no assurance that we will find a suitable or economically viable replacement in a timely manner, if at all.
Restrictive covenants in our loan agreement with Anchorage may limit our operating flexibility and ability to engage in certain transactions that may be in our long-term best interest.
The New Loan Agreement (as defined below) contains certain covenants that limit Gryphon’s ability to engage in certain transactions that may be in Gryphon’s long-term best interest. Subject to certain limited exceptions, these covenants do or may limit Gryphon’s ability to or prohibit Gryphon from permitting any of its subsidiaries to, as applicable, among other things:
| ● | make any conveyance, sale, lease, division, sale and leaseback, assignment, transfer or other disposition of assets, subject to certain exceptions; |
| ● | create, incur, assume, or be liable for any additional indebtedness, or create, incur, allow, or permit to exist any additional liens, subject to certain exceptions; |
| ● | make any dividend or other distribution on Gryphon shares, or any payment (whether in cash, securities or other property) on account of the purchase, redemption, retirement, acquisition, cancellation or termination of any Gryphon shares, or on account of any return of capital to Gryphon’s shareholders in respect of their shares; or |
| ● | merge or consolidate with another entity. |
While Gryphon has not previously breached and is currently in compliance with the covenants contained in the New Loan Agreement, Gryphon may breach these covenants in the future. Gryphon’s ability to comply with these covenants may be affected by events and factors beyond its control. In the event that Gryphon breaches one or more covenants, Anchorage may choose to declare an event of default and require that Gryphon immediately repay all amounts outstanding under the New Loan Agreement and terminate any commitment to extend further credit and foreclose on the collateral. The occurrence of any of these events could have a material adverse effect on Gryphon’s business, financial condition and results of operations.
47
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
Except as previously reported in our Current Reports on Form 8-K, we did not undertake any unregistered sales of our equity securities during the quarter ended September 30, 2024.
During the quarter ended September 30, 2024, the Company did not repurchase any of its common shares.
Item 3. Defaults Upon Senior Securities.
None.
Item 4. Mine Safety Disclosures.
Not applicable.
Item 5. Other Information.
Item 6. Exhibits
| 31.1* | Section 302 Certification of Principal Executive Officer | |
| 31.2* | Section 302 Certification of Principal Financial Officer | |
| 32.1** | Section 906 Certification of Principal Executive Officer | |
| 32.2** | Section 906 Certification of Principal Financial Officer | |
| 101 | XBRL (Extensible Business Reporting Language). The following materials from Gryphon Digital Mining, Inc. Quarterly Report on Form 10-Q for the quarterly period ended September 30, 2024, tagged in XBRL: (i) condensed consolidated balance sheets; (ii) condensed consolidated statements of operations; (iii) condensed consolidated statements of comprehensive income; (iv) condensed consolidated statements of cash flows; and (v) notes to condensed consolidated financial statements. | |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101). |
| * | Filed herewith |
| ** | Furnished herewith |
48
SIGNATURES
In accordance with the requirements of Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.
| By: | /s/ Steve Gutterman | |
| Steve Gutterman, Chief Executive Officer and Director (Principal Executive Officer) |
||
| November 13, 2024 | ||
| By: | /s/ Simeon Salzman | |
| Simeon Salzman, Chief Financial Officer (Principal Financial and Accounting Officer) |
||
| November 13, 2024 |
49