XML 46 R2.htm IDEA: XBRL DOCUMENT v3.21.4
Condensed Consolidated Balance Sheets (Unaudited) - USD ($)
Sep. 30, 2021
Dec. 31, 2020
Dec. 31, 2019
Current assets:      
Cash and cash equivalents $ 100,521,000 $ 461,000 $ 149,000
Accounts receivable 226,000 264,000 369,000
Inventories 501,000 558,000 753,000
Notes receivable 2,140,000  
Other current assets 1,686,000 807,000 670,000
Total current assets 105,074,000 2,090,000 1,941,000
Notes receivable 11,386,000 3,207,000
Investment in special purpose acquisition company 5,420,000  
Investment in affiliate 2,100,000 2,100,000 2,100,000
Property and equipment, net   2,000
Intangible assets, net 13,186,000 2,608,000 2,301,000
Goodwill 1,385,000 1,385,000 1,385,000
Other assets 85,300,000 443,000 677,000
Total assets 223,851,000 11,833,000 8,406,000
Current liabilities:      
Accounts payable and accrued liabilities 2,233,000 1,976,000 4,113,000
Accrued liabilities 319,000 958,000 475,000
Accrued payroll and employee compensation 295,000 293,000 340,000
Deferred revenue 387,000 657,000 1,069,000
Debt 1,121,000
Debt, related party 304,000
Line of credit 406,000 491,000
Other current liabilities 5,000 90,000 158,000
Total current liabilities 3,239,000 5,805,000 6,646,000
Deferred revenue, long-term 94,000 301,000 485,000
Long-term debt 672,000
Other non-current liabilities 1,046,000 46,000 35,000
Total liabilities 4,379,000 6,824,000 7,166,000
Commitments and contingencies  
Shareholders’ equity:      
Preferred stock value 957,000 11,769,000 8,444,000
Common stock value 425,860,000 192,406,000 186,161,000
Accumulated other comprehensive loss (1,787,000) (1,791,000) (1,769,000)
Accumulated deficit (205,558,000) (197,375,000) (191,596,000)
Total shareholders’ equity 219,472,000 5,009,000 1,240,000
Total liabilities and shareholders’ equity 223,851,000 11,833,000 $ 8,406,000
Gryphon Digital Mining, Inc.      
Current assets:      
Cash and cash equivalents 5,586,000 12,000  
Accounts receivable 136,000  
Prepaid expense 143,000 1,000  
Digital asset 6,000  
Total current assets 5,871,000 13,000  
Mining equipment, net 3,630,000  
Deposits 24,671,000  
Total assets 34,172,000 13,000  
Current liabilities:      
Accounts payable and accrued liabilities 618,000  
Notes payable – current portion 2,046,000  
Total current liabilities 2,664,000  
Notes payable – long term 7,954,000  
Convertible notes payable – net 5,017,000  
Total liabilities 15,635,000  
Commitments and contingencies    
Shareholders’ equity:      
Preferred stock value  
Series seed preferred stock  
Series seed II preferred stock, par value $0.0001, 1,000,000 shares authorized and 260,807 and 0 issued and outstanding, respectively  
Common stock value 2,000 1,000  
Additional paid-in capital 32,968,000 18,000  
Subscription receivable (28,000) (4,000)  
Accumulated deficit (14,405,000) (2,000)  
Total shareholders’ equity 18,537,000 13,000  
Total liabilities and shareholders’ equity $ 34,172,000 $ 13,000