Condensed Consolidated Statements of Shareholders' Equity (Unaudited) - USD ($)
|
Series Seed
Preferred Stock Shares
Gryphon Digital Mining, Inc.
|
Series Seed II
Preferred Stock Shares
Gryphon Digital Mining, Inc.
|
Preferred Stock Shares |
Common Stock
Gryphon Digital Mining, Inc.
|
Common Stock |
Accumulated Other Comprehensive Loss |
Accumulated Deficit
Gryphon Digital Mining, Inc.
|
Accumulated Deficit |
Additional Paid-in Capital
Gryphon Digital Mining, Inc.
|
Subscription Receivable
Gryphon Digital Mining, Inc.
|
Gryphon Digital Mining, Inc. |
Total |
| Balance at Dec. 31, 2018 |
|
|
|
|
$ 183,524,000
|
$ (1,816,000)
|
|
$ (187,315,000)
|
|
|
|
$ (5,607,000)
|
| Balance (in Shares) at Dec. 31, 2018 |
|
|
|
|
2,219,141
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units (in Shares) |
|
|
|
|
131,541
|
|
|
|
|
|
|
|
| Share-based compensation |
|
|
|
|
$ 637,000
|
|
|
|
|
|
|
637,000
|
| Issuance of preferred shares, net |
|
|
$ 344,000
|
|
|
|
|
|
|
|
|
344,000
|
| Issuance of preferred shares, net (in Shares) |
|
|
343,778
|
|
|
|
|
|
|
|
|
|
| Issuance of subscription agreements for payment of liabilities |
|
|
|
|
$ 531,000
|
|
|
|
|
|
|
531,000
|
| Issuance of subscription agreements for payment of liabilities (in Shares) |
|
|
|
|
479,500
|
|
|
|
|
|
|
|
| Issuance of common shares |
|
|
|
|
$ 707,000
|
|
|
|
|
|
|
707,000
|
| Issuance of common shares (in Shares) |
|
|
|
|
415,765
|
|
|
|
|
|
|
|
| Issuance of common shares for settlement of related party debt and interest expense |
|
|
|
|
$ 529,000
|
|
|
|
|
|
|
529,000
|
| Issuance of common shares for settlement of related party debt and interest expense (in Shares) |
|
|
|
|
410,158
|
|
|
|
|
|
|
|
| Issuance of Series B preferred shares |
|
|
$ 6,500,000
|
|
|
|
|
|
|
|
|
6,500,000
|
| Issuance of Series B preferred shares (in Shares) |
|
|
6,500,000
|
|
|
|
|
|
|
|
|
|
| Issuance of Series C preferred shares |
|
|
$ 1,600,000
|
|
|
|
|
|
|
|
|
1,600,000
|
| Issuance of Series C preferred shares (in Shares) |
|
|
1,600,000
|
|
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 233,000
|
|
|
|
|
|
|
233,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
194,000
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
47,000
|
|
|
|
|
|
47,000
|
| Net loss |
|
|
|
|
|
|
|
(4,281,000)
|
|
|
|
(4,281,000)
|
| Balance at Dec. 31, 2019 |
|
|
$ 8,444,000
|
|
$ 186,161,000
|
(1,769,000)
|
|
(191,596,000)
|
|
|
|
1,240,000
|
| Balance (in Shares) at Dec. 31, 2019 |
|
|
8,443,778
|
|
3,850,105
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units (in Shares) |
|
|
|
|
20,420
|
|
|
|
|
|
|
|
| Share-based compensation |
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
5,000
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 130,000
|
|
|
|
|
|
|
130,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
146,300
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
(71,000)
|
|
|
|
|
|
(71,000)
|
| Net loss |
|
|
|
|
|
|
|
(1,103,000)
|
|
|
|
(1,103,000)
|
| Balance at Mar. 31, 2020 |
|
|
$ 8,444,000
|
|
$ 186,296,000
|
(1,840,000)
|
|
(192,699,000)
|
|
|
|
201,000
|
| Balance (in Shares) at Mar. 31, 2020 |
|
|
8,443,778
|
|
4,016,825
|
|
|
|
|
|
|
|
| Balance at Dec. 31, 2019 |
|
|
$ 8,444,000
|
|
$ 186,161,000
|
(1,769,000)
|
|
(191,596,000)
|
|
|
|
1,240,000
|
| Balance (in Shares) at Dec. 31, 2019 |
|
|
8,443,778
|
|
3,850,105
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares |
|
|
$ (510,000)
|
|
$ 510,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares (in Shares) |
|
|
(785,000)
|
|
785,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of convertible debt |
|
|
|
|
$ 783,000
|
|
|
|
|
|
|
783,000
|
| Issuance of common shares for conversion of convertible debt (in Shares) |
|
|
|
|
1,205,820
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units (in Shares) |
|
|
|
|
20,420
|
|
|
|
|
|
|
|
| Share-based compensation |
|
|
|
|
$ 5,000
|
|
|
|
|
|
|
5,000
|
| Issuance of preferred shares, net |
|
|
$ 3,835,000
|
|
|
|
|
|
|
|
|
3,835,000
|
| Issuance of preferred shares, net (in Shares) |
|
|
1,697,000
|
|
|
|
|
|
|
|
|
|
| Acquisition of intangible asset |
|
|
|
|
$ 1,560,000
|
|
|
|
|
|
|
1,560,000
|
| Acquisition of intangible asset (in Shares) |
|
|
|
|
480,000
|
|
|
|
|
|
|
|
| Issuance of stock options for the settlement of liabilities |
|
|
|
|
$ 182,000
|
|
|
|
|
|
|
182,000
|
| Exercise of stock options |
|
|
|
|
$ 75,000
|
|
|
|
|
|
|
75,000
|
| Exercise of stock options (in Shares) |
|
|
|
|
30,000
|
|
|
|
|
|
|
|
| Issuance of common shares |
|
|
|
|
$ 537,000
|
|
|
|
|
|
|
537,000
|
| Issuance of common shares (in Shares) |
|
|
|
|
230,000
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 2,413,000
|
|
|
|
|
|
|
2,413,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
965,841
|
|
|
|
|
|
|
|
| Exercise of warrants |
|
|
|
|
$ 180,000
|
|
|
|
|
|
|
180,000
|
| Exercise of warrants (in Shares) |
|
|
|
|
300,000
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
(22,000)
|
|
|
|
|
|
(22,000)
|
| Net loss |
|
|
|
|
|
|
|
(5,779,000)
|
|
|
|
(5,779,000)
|
| Balance at Dec. 31, 2020 |
|
|
$ 11,769,000
|
$ 1,000
|
$ 192,406,000
|
(1,791,000)
|
$ (2,000)
|
(197,375,000)
|
$ 18,000
|
$ (4,000)
|
$ 13,000
|
5,009,000
|
| Balance (in Shares) at Dec. 31, 2020 |
|
|
9,355,778
|
9,550,000
|
7,867,186
|
|
|
|
|
|
|
|
| Balance at Mar. 31, 2020 |
|
|
$ 8,444,000
|
|
$ 186,296,000
|
(1,840,000)
|
|
(192,699,000)
|
|
|
|
201,000
|
| Balance (in Shares) at Mar. 31, 2020 |
|
|
8,443,778
|
|
4,016,825
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares |
|
|
|
|
$ 292,000
|
|
|
|
|
|
|
292,000
|
| Issuance of common shares for conversion of preferred shares (in Shares) |
|
|
|
|
450,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of convertible debt |
|
|
|
|
$ 377,000
|
|
|
|
|
|
|
377,000
|
| Issuance of common shares for conversion of convertible debt (in Shares) |
|
|
|
|
580,580
|
|
|
|
|
|
|
|
| Issuance of preferred shares, net |
|
|
$ 808,000
|
|
|
|
|
|
|
|
|
808,000
|
| Issuance of preferred shares, net (in Shares) |
|
|
1,244,000
|
|
|
|
|
|
|
|
|
|
| Issuance of stock options for the settlement of liabilities |
|
|
|
|
$ 54,000
|
|
|
|
|
|
|
54,000
|
| Exercise of stock options |
|
|
|
|
$ 75,000
|
|
|
|
|
|
|
75,000
|
| Exercise of stock options (in Shares) |
|
|
|
|
30,000
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 1,194,000
|
|
|
|
|
|
|
1,194,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
480,000
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
28,000
|
|
|
|
|
|
28,000
|
| Net loss |
|
|
|
|
|
|
|
(1,946,000)
|
|
|
|
(1,946,000)
|
| Balance at Jun. 30, 2020 |
|
|
$ 9,252,000
|
|
$ 188,288,000
|
(1,812,000)
|
|
(194,645,000)
|
|
|
|
1,083,000
|
| Balance (in Shares) at Jun. 30, 2020 |
|
|
9,687,778
|
|
5,557,405
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares |
|
|
$ (218,000)
|
|
$ 218,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares (in Shares) |
|
|
(335,000)
|
|
335,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of convertible debt |
|
|
|
|
$ 406,000
|
|
|
|
|
|
|
406,000
|
| Issuance of common shares for conversion of convertible debt (in Shares) |
|
|
|
|
625,240
|
|
|
|
|
|
|
|
| Issuance of preferred shares, net |
|
|
$ 2,735,000
|
|
|
|
|
|
|
|
|
2,735,000
|
| Issuance of preferred shares, net (in Shares) |
|
|
3,000
|
|
|
|
|
|
|
|
|
|
| Acquisition of intangible asset |
|
|
|
|
$ 1,560,000
|
|
|
|
|
|
|
1,560,000
|
| Acquisition of intangible asset (in Shares) |
|
|
|
|
480,000
|
|
|
|
|
|
|
|
| Exercise of stock options |
|
|
|
|
$ 1,000
|
|
|
|
|
|
|
1,000
|
| Issuance of common shares |
|
|
|
|
$ 268,000
|
|
|
|
|
|
|
268,000
|
| Issuance of common shares (in Shares) |
|
|
|
|
260,000
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 1,157,000
|
|
|
|
|
|
|
1,157,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
339,541
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
12,000
|
|
|
|
|
|
12,000
|
| Net loss |
|
|
|
|
|
|
|
(1,190,000)
|
|
|
|
(1,190,000)
|
| Balance at Sep. 30, 2020 |
|
|
$ 11,769,000
|
|
$ 191,898,000
|
(1,800,000)
|
|
(195,835,000)
|
|
|
|
6,032,000
|
| Balance (in Shares) at Sep. 30, 2020 |
|
|
9,355,778
|
|
7,597,186
|
|
|
|
|
|
|
|
| Balance at Oct. 21, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
| Balance (in Shares) at Oct. 21, 2020 |
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common shares |
|
|
|
$ 1,000
|
|
|
|
|
18,000
|
(4,000)
|
15,000
|
|
| Issuance of common shares (in Shares) |
|
|
|
9,550,000
|
|
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
(2,000)
|
|
|
|
(2,000)
|
|
| Balance at Dec. 31, 2020 |
|
|
$ 11,769,000
|
$ 1,000
|
$ 192,406,000
|
(1,791,000)
|
(2,000)
|
(197,375,000)
|
18,000
|
(4,000)
|
13,000
|
5,009,000
|
| Balance (in Shares) at Dec. 31, 2020 |
|
|
9,355,778
|
9,550,000
|
7,867,186
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares |
|
|
$ (2,482,000)
|
|
$ 2,482,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares (in Shares) |
|
|
(2,495,300)
|
|
2,532,798
|
|
|
|
|
|
|
|
| Issuance of common shares |
|
|
|
|
$ 597,000
|
|
|
|
|
|
|
597,000
|
| Issuance of common shares (in Shares) |
|
|
|
|
235,000
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 921,000
|
|
|
|
|
|
|
921,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
351,880
|
|
|
|
|
|
|
|
| Exercise of warrants |
|
|
|
|
$ 478,000
|
|
|
|
|
|
|
478,000
|
| Exercise of warrants (in Shares) |
|
|
|
|
743,820
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
4,000
|
|
|
|
|
|
4,000
|
| Stock subscription received |
|
|
|
|
|
|
|
|
|
4,000
|
4,000
|
|
| Additional capital contribution from original shareholders |
|
|
|
|
|
|
|
|
16,000
|
|
16,000
|
|
| Additional capital contribution from original shareholders (in Shares) |
|
|
|
161,250
|
|
|
|
|
|
|
|
|
| Common stock issued to seed stage advisors for cash |
|
|
|
|
|
|
|
|
3,000
|
|
3,000
|
|
| Common stock issued to seed stage advisors for cash (in Shares) |
|
|
|
1,162
|
|
|
|
|
|
|
|
|
| Common stock issued for compensation to seed stage advisors |
|
|
|
|
|
|
|
|
1,671,000
|
|
1,671,000
|
|
| Common stock issued for compensation to seed stage advisors (in Shares) |
|
|
|
696,262
|
|
|
|
|
|
|
|
|
| Common stock issued to officers and directors for cash |
|
|
|
|
|
|
|
|
13,000
|
(2,000)
|
11,000
|
|
| Common stock issued to officers and directors for cash (in Shares) |
|
|
|
5,325
|
|
|
|
|
|
|
|
|
| Common stock issued for compensation to officers and directors |
|
|
|
|
|
|
|
|
7,655,000
|
|
7,655,000
|
|
| Common stock issued for compensation to officers and directors (in Shares) |
|
|
|
3,189,675
|
|
|
|
|
|
|
|
|
| Common stocks issued in private placement for cash |
|
|
|
$ 1,000
|
|
|
|
|
12,889,000
|
(100,000)
|
12,790,000
|
|
| Common stocks issued in private placement for cash (in Shares) |
|
|
|
5,370,875
|
|
|
|
|
|
|
|
|
| Common stocks issued in private placement for digital assets |
|
|
|
|
|
|
|
|
1,213,000
|
|
1,213,000
|
|
| Common stocks issued in private placement for digital assets (in Shares) |
|
|
|
505,551
|
|
|
|
|
|
|
|
|
| Common stock issued for compensation |
|
|
|
|
|
|
|
|
40,000
|
|
40,000
|
|
| Common stock issued for compensation (in Shares) |
|
|
|
16,667
|
|
|
|
|
|
|
|
|
| Common stock repurchased |
|
|
|
|
|
|
|
|
|
|
|
|
| Common stock repurchased (in Shares) |
|
|
|
(1,000,000)
|
|
|
|
|
|
|
|
|
| Restricted common stock awards issued for compensation |
|
|
|
|
|
|
|
|
112,000
|
|
112,000
|
|
| Restricted common stock awards issued for compensation (in Shares) |
|
|
|
379,340
|
|
|
|
|
|
|
|
|
| Services contributed by the Company’s president |
|
|
|
|
|
|
|
|
63,000
|
|
63,000
|
|
| Series seed issued in exchange for common stock |
|
|
|
|
|
|
|
|
|
|
|
|
| Series seed issued in exchange for common stock (in Shares) |
4,995,469
|
|
|
(4,995,469)
|
|
|
|
|
|
|
|
|
| Series seed issued for cash |
|
|
|
|
|
|
|
|
15,000
|
|
15,000
|
|
| Series seed issued for cash (in Shares) |
6,303
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
(9,738,000)
|
(2,372,000)
|
|
|
(9,738,000)
|
(2,372,000)
|
| Preferred dividends |
|
|
|
|
|
|
|
(193,000)
|
|
|
|
(193,000)
|
| Balance at Mar. 31, 2021 |
|
|
$ 9,287,000
|
$ 2,000
|
$ 196,884,000
|
(1,787,000)
|
(9,740,000)
|
(199,940,000)
|
23,708,000
|
(102,000)
|
13,868,000
|
4,444,000
|
| Balance (in Shares) at Mar. 31, 2021 |
5,001,772
|
|
6,860,478
|
13,880,638
|
11,730,684
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares |
|
|
$ (2,160,000)
|
|
$ 2,160,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares (in Shares) |
|
|
(2,399)
|
|
2,108,620
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of convertible debt |
|
|
|
|
$ 799,000
|
|
|
|
|
|
|
799,000
|
| Issuance of common shares for conversion of convertible debt (in Shares) |
|
|
|
|
468,225
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units |
|
|
|
|
|
|
|
|
|
|
|
|
| Issuance of common shares pursuant to the vesting of restricted stock units (in Shares) |
|
|
|
|
62,500
|
|
|
|
|
|
|
|
| Share-based compensation |
|
|
|
|
$ 247,000
|
|
|
|
|
|
|
247,000
|
| Issuance of common shares |
|
|
|
|
$ 7,642,000
|
|
|
|
|
|
|
7,642,000
|
| Issuance of common shares (in Shares) |
|
|
|
|
6,695,000
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 1,135,000
|
|
|
|
|
|
|
1,135,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
770,000
|
|
|
|
|
|
|
|
| Exercise of warrants |
|
|
|
|
$ 687,000
|
|
|
|
|
|
|
687,000
|
| Exercise of warrants (in Shares) |
|
|
|
|
747,000
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
8,000
|
|
|
|
|
|
8,000
|
| Stock subscription received |
|
|
|
|
|
|
|
|
|
102,000
|
102,000
|
|
| Series seed II issued for cash |
|
|
|
|
|
|
|
|
1,501,000
|
(28,000)
|
1,473,000
|
|
| Series seed II issued for cash (in Shares) |
|
224,729
|
|
|
|
|
|
|
|
|
|
|
| Series seed II issued for digital assets |
|
|
|
|
|
|
|
|
161,000
|
(5,000)
|
156,000
|
|
| Series seed II issued for digital assets (in Shares) |
|
24,102
|
|
|
|
|
|
|
|
|
|
|
| Series seed II issued for compensation |
|
|
|
|
|
|
|
|
28,000
|
|
28,000
|
|
| Series seed II issued for compensation (in Shares) |
|
2,994
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock awards forfeited due to resignation of board member |
|
|
|
|
|
|
|
|
|
|
|
|
| Restricted stock awards forfeited due to resignation of board member (in Shares) |
|
|
|
(56,250)
|
|
|
|
|
|
|
|
|
| Accretion of compensation cost due to modification of restricted stock awards |
|
|
|
|
|
|
|
|
233,000
|
|
233,000
|
|
| Fair value of penny warrants issued for compensation |
|
|
|
|
|
|
|
|
1,036,000
|
|
1,036,000
|
|
| Relative fair value of warrants issued with convertible notes |
|
|
|
|
|
|
|
|
1,818,000
|
|
1,818,000
|
|
| Common stock issued for compensation |
|
|
|
|
|
|
|
|
395,000
|
|
395,000
|
|
| Common stock issued for compensation (in Shares) |
|
|
|
46,486
|
|
|
|
|
|
|
|
|
| Common stock repurchased |
|
|
|
|
|
|
|
|
(1,000)
|
|
(1,000)
|
|
| Common stock repurchased (in Shares) |
|
|
|
(300,000)
|
|
|
|
|
|
|
|
|
| Restricted common stock awards issued for compensation |
|
|
|
|
|
|
|
|
484,000
|
|
484,000
|
|
| Services contributed by the Company’s president |
|
|
|
|
|
|
|
|
62,000
|
|
62,000
|
|
| Series seed issued for cash |
|
|
|
|
|
|
|
|
285,000
|
|
285,000
|
|
| Series seed issued for cash (in Shares) |
118,815
|
|
|
|
|
|
|
|
|
|
|
|
| Net loss |
|
|
|
|
|
|
(2,798,000)
|
(2,881,000)
|
|
|
(2,798,000)
|
(2,881,000)
|
| Preferred dividends |
|
|
|
|
|
|
|
(169,000)
|
|
|
|
(169,000)
|
| Balance at Jun. 30, 2021 |
|
|
$ 7,127,000
|
$ 2,000
|
$ 209,554,000
|
(1,779,000)
|
(12,538,000)
|
(202,990,000)
|
29,710,000
|
(33,000)
|
17,141,000
|
11,912,000
|
| Balance (in Shares) at Jun. 30, 2021 |
5,120,587
|
251,825
|
6,858,079
|
13,570,874
|
22,582,029
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares |
|
|
$ (15,745,000)
|
|
$ 15,745,000
|
|
|
|
|
|
|
|
| Issuance of common shares for conversion of preferred shares (in Shares) |
|
|
(6,867,079)
|
|
6,076,770
|
|
|
|
|
|
|
|
| Share-based compensation |
|
|
|
|
$ 52,000
|
|
|
|
|
|
|
52,000
|
| Issuance of preferred shares, net |
|
|
$ 9,575,000
|
|
|
|
|
|
|
|
|
9,575,000
|
| Issuance of preferred shares, net (in Shares) |
|
|
10,000
|
|
|
|
|
|
|
|
|
|
| Acquisition of intangible asset |
|
|
|
|
$ 11,408,000
|
|
|
|
|
|
|
11,408,000
|
| Acquisition of intangible asset (in Shares) |
|
|
|
|
4,500,000
|
|
|
|
|
|
|
|
| Exercise of stock options |
|
|
|
|
$ 252,000
|
|
|
|
|
|
|
252,000
|
| Exercise of stock options (in Shares) |
|
|
|
|
100,000
|
|
|
|
|
|
|
|
| Issuance of common shares |
|
|
|
|
$ 186,778,000
|
|
|
|
|
|
|
186,778,000
|
| Issuance of common shares (in Shares) |
|
|
|
|
25,088,530
|
|
|
|
|
|
|
|
| Issuance of common shares for the settlement of liabilities |
|
|
|
|
$ 1,648,000
|
|
|
|
|
|
|
1,648,000
|
| Issuance of common shares for the settlement of liabilities (in Shares) |
|
|
|
|
362,972
|
|
|
|
|
|
|
|
| Exercise of warrants |
|
|
|
|
$ 423,000
|
|
|
|
|
|
|
423,000
|
| Exercise of warrants (in Shares) |
|
|
|
|
498,500
|
|
|
|
|
|
|
|
| Other comprehensive income |
|
|
|
|
|
(8,000)
|
|
|
|
|
|
(8,000)
|
| Series seed II issued for compensation |
|
|
|
|
|
|
|
|
82,000
|
|
82,000
|
|
| Series seed II issued for compensation (in Shares) |
|
8,982
|
|
|
|
|
|
|
|
|
|
|
| Stock subscription receivable |
|
|
|
|
|
|
|
|
|
5,000
|
5,000
|
|
| Relative fair value of warrants issued with convertible debentures |
|
|
|
|
|
|
|
|
2,672,000
|
|
2,672,000
|
|
| Common stock issued for exercise of warrant for cash |
|
|
|
|
|
|
|
|
1,000
|
|
1,000
|
|
| Common stock issued for exercise of warrant for cash (in Shares) |
|
|
|
70,000
|
|
|
|
|
|
|
|
|
| Vesting of restricted common stock awards |
|
|
|
|
|
|
|
|
45,000
|
|
45,000
|
|
| Common stock issued for compensation |
|
|
|
|
|
|
|
|
395,000,000,000
|
|
395,000,000,000
|
|
| Common stock issued for compensation (in Shares) |
|
|
|
46,486
|
|
|
|
|
|
|
|
|
| Additional paid in capital for services contributed by the Company’s president |
|
|
|
|
|
|
|
|
63,000
|
|
63,000
|
|
| Net loss |
|
|
|
|
|
|
(1,867,000)
|
(2,400,000)
|
|
|
(1,957,000)
|
(2,400,000)
|
| Preferred dividends |
|
|
|
|
|
|
|
(168,000)
|
|
|
|
(168,000)
|
| Balance at Sep. 30, 2021 |
|
|
$ 957,000
|
$ 2,000
|
$ 425,860,000
|
$ (1,787,000)
|
$ (14,405,000)
|
$ (205,558,000)
|
$ 32,968,000
|
$ (28,000)
|
$ 18,537,000
|
$ 219,472,000
|
| Balance (in Shares) at Sep. 30, 2021 |
5,120,587
|
260,807
|
1,000
|
13,687,360
|
59,208,801
|
|
|
|
|
|
|
|