LAS VEGAS, NV / ACCESSWIRE / April 1, 2024 / Gryphon Digital Mining, Inc. (Nasdaq:GRYP) ("Gryphon" or the "Company"), a bitcoin mining company that is independently certified to be 100% renewable and pursuing a negative carbon strategy, today reported financial results for its fiscal year ended December 31, 2023.
Rob Chang, CEO of Gryphon, commented, "2023 and the year to date has been a transformational period for Gryphon, culminating in our Nasdaq listing in February. Our positive net cash flow in 2023 and Breakeven Cost (as defined below) per Bitcoin of approximately $18,200 demonstrate our industry leading operational efficiency. Our current self-mining hashrate stands at 0.9 exahash, and we have ambitious plans to expand. Our aim is to quickly reach 10 exahash, propelling us from a smaller player to a significant industry presence - all the while leading the way in financial sustainability and efficiency."
Mr. Chang added, "Gryphon's management team, featuring former c-suite executives from industry giants Marathon and Riot, brings industry leading experience and a proven track record of success. With such pedigreed experience, we think we are well-equipped to achieve our goals and establish ourselves as a premier player in the market. In sum, with our strong foundation, operational efficiency, and strategic expansion plans, Gryphon believes it is well-positioned to navigate the challenges of the post-halving landscape, achieve a position as an industry leader, and deliver long-term value to our shareholders."
Financial Highlights of Fiscal Year 2023
- Total mining revenue for 2023 of $21.1 million, compared to the prior year $21.4 million in 2022.
- Breakeven Cost[1] per Bitcoin in 2023 was $18,217, compared to $14,964 in 2022. The company is focused on Breakeven Costs, which we believe is the best measure of what it costs to mine bitcoin on an operating basis. Some of our peers only focus on electricity costs and leave out the other costs to mine. We believe that a focus on the Breakeven Costs to produce a bitcoin at the mine level has the potential to offer the transparency needed to compare operations on an apples-to-apples basis.
- The Company recognized a net loss for the year of ($28.6) million, which includes non-cash expenses of $36.5 million. Non-cash expenses mainly consisted of depreciation, non-cash machine impairment and the non-cash notional valuation of the company's BTC loan. This compares to net income in 2022 of $3.5 million, which was also subject to non-cash expenses, and benefited from $24.5 million in non-cash gains due to a non-cash gain on the extinguishment of debt and the non-cash notional valuation of the company's BTC loan.
- Adjusted EBITDA[2] was $4.8 million, compared to $7.4 million in the prior year.
[1] The Company defines Breakeven Cost per Bitcoin as (a) Cost of Revenues (excluding depreciation) divided by (b) total bitcoin generated and received from the hashrate contributed to the mining pool operator. The Company mined approximately 739 and 815 Bitcoin, respectively for the year ended December 31, 2023 and 2022, respectively.
[2] 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) impairments of miners pursuant to ASC 360, (iii) impairments of digital currency pursuant to ASC 350 (iv) realized gain from use of digital assets as it relates to the bitcoin denominated note payable and (v) gain/loss on debt extinguishment.
Balance Sheet Highlights as of December 31, 2023
Assets
- Cash and cash equivalents: $915,000
- Bitcoin: 67.2
- Total current assets: $5.4 million
- Total mining assets (including deposits & intangible assets): $13.4 million
- Total assets: $18.8 million
Liabilities and Stockholders' Equity
- Current liabilities: $19.4 million
- Total liabilities: $19.4 million
As of February 29, 2024, the Company had cash holdings of $1.4 million, Bitcoin holdings of approximately 60.4 Bitcoin with a fair market value of $3.7 million and 330.3 Bitcoin of Bitcoin denominated debt.
2024 Outlook
Based on an average price of Bitcoin of $70,000 and an average network hashrate of 550 exahash for 2024, we are currently projecting gross profit of approximately $16.6 million from mining operations. We have posted a gross profit sensitivity analysis in our investor presentation, which can be found on slide 14 of our investor deck on our company website.
Sphere 3D Litigation
On March 25, 2024, Gryphon filed a motion with the United States District Court for the Southern District of New York seeking permission to file a motion for prejudgment attachment, seeking to secure $10 million in equity proceeds that Sphere recently received from a settlement related to Core Scientific's bankruptcy exit. We want to ensure that the funds are available to satisfy any judgment we may receive due to Sphere's breach of contract, where it entered into at least four hosting agreements with other providers, violating the exclusivity clause of its agreement with Gryphon. We are seeking damages amounting to at least $30 million. Over the last four months, Sphere has revealed its growing financial troubles. On November 28, 2023, in a filing in the Core Bankruptcy Action, Sphere's counsel acknowledged that the company was operating with a $200 million net loss and that recent losses had overtaken revenue by a two-to-one margin. Sphere's stated rationale for terminating the contract - that a malicious actor had diverted bitcoin transfers from Sphere to a third party - was not only unfounded, but was, in fact, evidence of gross negligence on the part of Sphere that allowed activities from malicious actors where Gryphon became the victim. Gryphon engaged an independent third-party security firm who confirmed that Gryphon's systems were not compromised.
Conference Call Information
Date: April 2, 2024
Time: 9:00am ET
Toll Free: 888-506-0062
International: 973-528-0011
Participant Access Code: 949507
Webcast Link: https://www.webcaster4.com/Webcast/Page/3030/50238
Conference Call Replay Information
Toll Free: 877-481-4010
International: 919-882-2331
Replay Passcode: 50238
Webcast Replay: https://www.webcaster4.com/Webcast/Page/3030/50238
Non-GAAP Figures
In addition to our results determined in accordance with GAAP, the Company also provides adjusted EBITDA and Breakeven Costs which are non-GAAP measures. Each of these are not financial measures 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 our Interim Reports on Form 10-Q and our Annual Reports on Form 10-K as filed with the Securities and Exchange Commission. Management uses Adjusted EBITDA and Breakeven Cost 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 our financial performance and uses the non-GAAP financial measures only supplementally. Reconciliations for each of these non-GAAP measures to the nearest GAAP financial measures are provided below.
Breakeven Cost
| 2022 | 2023 | |||||||
Mining Revenues | $ | 21,362,000 | $ | 21,052,000 | ||||
Bitcoin mined | 815 | 739 | ||||||
Value of one mined bitcoin | $ | 26,211 | $ | 28,487 | ||||
Cost of Revenues (excluding depreciation) | $ | 12,196,000 | $ | 13,462,000 | ||||
Cost to mine one bitcoin | $ | 14,964 | $ | 18,217 | ||||
Adjusted EBITDA
| 2023 | 2022 | |||||||
Net Income (Loss) | $ | (28,599,000 | ) | $ | 3,536,000 | |||
Interest (income) expense | $ | 758,000 | $ | 1,111,000 | ||||
Income tax expense (benefit) | $ | (176,000 | ) | $ | 176,000 | |||
Depreciation | $ | 14,958,000 | $ | 12,536,000 | ||||
EBITDA | $ | (13,059,000 | ) | $ | 17,359,000 | |||
Adjustments: | ||||||||
Non-cash/non-recurring operating expenses: | ||||||||
Stock-based compensation expense | $ | (152,000 | ) | $ | 3,285,000 | |||
Realized gain from use of digital assets | $ | (3,899,000 | ) | $ | - | |||
Change in fair value of notes payable | $ | 13,297,000 | $ | (11,690,000 | ) | |||
Gain/loss on debt extinguishment | $ | - | $ | (10,220,000 | ) | |||
Impairment of miners | $ | 8,335,000 | $ | - | ||||
Impairment of digital assets | $ | 275,000 | $ | 8,704,000 | ||||
Adjusted EBITDA | $ | 4,797,000 | $ | 7,438,000 | ||||
About Gryphon Digital Mining
Gryphon Digital Mining, Inc. is an innovative venture in the bitcoin space dedicated to helping bring digital assets onto the clean energy grid. With a talented leadership team coming from globally recognized brands, Gryphon is assembling thought leaders to improve digital asset network infrastructure. Its Bitcoin mining operation going into 2024 is independently certified as 100% renewable and the company is also pursuing a carbon-negative strategy. More information is available on https://gryphondigitalmining.com/.
Investor Notice
Investing in our securities involves a high degree of risk. Before making an investment decision, you should carefully consider the risks, uncertainties and forward-looking statements described under "Risk Factors" in Item 1A of our most recent Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on April 1, 2024. If any of these risks were to occur, our business, financial condition or results of operations would likely suffer. In that event, the value of our securities could decline, and you could lose part or all of your investment. The risks and uncertainties we describe are not the only ones facing us. Additional risks not presently known to us or that we currently deem immaterial may also impair our business operations. In addition, our past financial performance may not be a reliable indicator of future performance, and historical trends should not be used to anticipate results in the future. See "Cautionary Statements Regarding Forward-Looking Statements" below.
Cautionary Statements Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended (the "Exchange Act"). Statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. Forward-looking statements are typically identified by words such as "plan," "believe," "expect," "anticipate," "intend," "outlook," "estimate," "forecast," "project," "continue," "could," "may," "might," "possible," "think," "aim," "potential," "predict," "should," "would" and other similar words and expressions, but the absence of these words does not mean that a statement is not forward-looking.
The forward-looking statements are based on management's current expectations and assumptions about future events and are based on currently available information as to the outcome and timing of future events. The forward-looking statements speak only as of the date of this press release or as of the date they are made. Except as otherwise required by applicable law, Gryphon disclaims any duty to update any forward-looking statements, all of which are expressly qualified by the statements in this section, to reflect events or circumstances after the date of this press release. Gryphon cautions you that these forward-looking statements are subject to numerous risks and uncertainties, most of which are difficult to predict and many of which are beyond the control of Gryphon. In addition, Gryphon cautions you that the forward-looking statements contained in this press release are subject to the risks set forth in our filings with the Securities and Exchange Commission (the "SEC"), including the section under "Risk Factors" in Item 1A of our most recent Annual Report on Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on April 1, 2024.
INVESTOR CONTACT:
Name: James Carbonara
Company: Hayden IR
Phone: (646)-755-7412
Email: [email protected]
Ivy Crypto, Inc.
(formerly Gryphon Digital Mining, Inc)
Consolidated Balance Sheets
As of December 31,
| 2023 | 2022 | |||||||
Assets | ||||||||
Current assets | ||||||||
Cash and cash equivalents | $ | 915,000 | $ | 267,000 | ||||
Restricted cash | 8,000 | 2,000 | ||||||
Accounts receivable | 486,000 | 470,000 | ||||||
Prepaid expense | 581,000 | 85,000 | ||||||
Marketable securities | 403,000 | 235,000 | ||||||
Digital assets held for other parties | 908,000 | 41,000 | ||||||
Digital asset | 2,097,000 | 6,746,000 | ||||||
Total current assets | 5,398,000 | 7,846,000 | ||||||
Mining equipment, net | 12,916,000 | 34,368,000 | ||||||
Deposits | 420,000 | 60,000 | ||||||
Intangible asset | 100,000 | 100,000 | ||||||
Total assets | $ | 18,834,000 | $ | 42,374,000 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current liabilities | ||||||||
Accounts payable and accrued liabilities | $ | 3,649,000 | $ | 2,993,000 | ||||
Liability related to digital assets held for other parties | 916,000 | 41,000 | ||||||
Note payable - current portion | 14,868,000 | 9,126,000 | ||||||
Total current liabilities | 19,433,000 | 12,160,000 | ||||||
Note payable - long term | - | 3,510,000 | ||||||
Total liabilities | 19,433,000 | 15,670,000 | ||||||
Commitments and contingencies (Note 8) | - | - | ||||||
Stockholders' (deficit) equity | ||||||||
Preferred stock, par value $0.0001, 13,000,000 authorized and none outstanding | - | - | ||||||
Series seed preferred stock, par value $0.0001, 6,000,000 shares authorized, and 8,845,171 shares issued and outstanding, respectively | - | - | ||||||
Series seed II preferred stock, par value $0.0001, 1,000,000 shares authorized and 460,855 issued and outstanding, respectively | - | - | ||||||
Common stock, $0.0001 par value, 100,000,000 shares authorized; 25,109,630 and 24,856,428 shares issued and outstanding, respectively | 2,000 | 2,000 | ||||||
Additional paid-in capital | 46,599,000 | 45,303,000 | ||||||
Subscription receivable | (25,000 | ) | (25,000 | ) | ||||
Accumulated deficit | (47,175,000 | ) | (18,576,000 | ) | ||||
Total stockholders' (deficit) equity | (599,000 | ) | 26,704,000 | |||||
Total liabilities and stockholders' equity | $ | 18,834,000 | $ | 42,374,000 | ||||
Ivy Crypto, Inc.
(formerly Gryphon Digital Mining, Inc)
Consolidated Statements of Operations
For the Years Ended December 31,
| 2023 | 2022 | |||||||
Revenues | ||||||||
Mining revenues | $ | 21,052,000 | $ | 21,362,000 | ||||
Management services | 873,000 | 361,000 | ||||||
Total revenues | 21,925,000 | 21,723,000 | ||||||
Operating expenses | ||||||||
Cost of revenues (excluding depreciation) | 13,462,000 | 12,196,000 | ||||||
General and administrative expenses | 4,760,000 | 2,175,000 | ||||||
Stock-based compensation (income) expense | (152,000 | ) | 3,285,000 | |||||
Impairment of digital assets | 275,000 | 8,704,000 | ||||||
Realized gain on sale of digital assets | (535,000 | ) | (609,000 | ) | ||||
Impairment of miners | 8,335,000 | - | ||||||
Depreciation expense | 14,958,000 | 12,536,000 | ||||||
Total operating expenses | 41,103,000 | 38,287,000 | ||||||
Loss from operations | (19,178,000 | ) | (16,564,000 | ) | ||||
Other (expense) income | ||||||||
Unrealized income (loss) on marketable securities | 168,000 | (1,499,000 | ) | |||||
Realized gain from use of digital assets | 3,899,000 | - | ||||||
Loss on disposal of asset | (55,000 | ) | - | |||||
Gain on extinguishment of debt | - | 12,966,000 | ||||||
Loss on extinguishment of debt | - | (2,746,000 | ) | |||||
Gain on termination of merger agreement | - | 1,734,000 | ||||||
Change in fair value of notes payable | (13,297,000 | ) | 11,690,000 | |||||
Other income | 446,000 | 30,000 | ||||||
Interest expense | (758,000 | ) | (1,111,000 | ) | ||||
Amortization of debt discount | - | (788,000 | ) | |||||
Total other (expense) income | (9,597,000 | ) | 20,276,000 | |||||
(Loss) income before provision for income taxes | (28,775,000 | ) | 3,712,000 | |||||
Provision for income taxes | 176,000 | (176,000 | ) | |||||
Net (loss) income | $ | (28,599,000 | ) | $ | 3,536,000 | |||
Net (loss) income per share - basic | $ | (1.15 | ) | $ | 0.14 | |||
Net (loss) income per share - diluted | (1.15 | ) | 0.10 | |||||
Weighted average shares outstanding - basic | 24,964,486 | 24,872,847 | ||||||
Weighted average shares outstanding - diluted | 24,964,486 | 36,023,187 | ||||||
Ivy Crypto, Inc.
(formerly Gryphon Digital Mining, Inc)
Consolidated Statement of Changes in Stockholders' (Deficit) Equity
For the Years Ended December 31, 2023 and 2022
| Series Seed Preferred Stock | Series Seed II Preferred Stock | Common Stock | Additional Paid-in | Subscription | Retained | Total Stockholders' | ||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Capital | Receivable | Earnings | Equity | |||||||||||||||||||||||||||||||
Balance as of December 31, 2021 | 8,845,171 | $ | - | 460,855 | $ | - | 24,494,820 | $ | 2,000 | $ | 41,192,000 | $ | (25,000 | ) | $ | (22,112,000 | ) | $ | 19,057,000 | |||||||||||||||||||||
Common stock issued for compensation | - | - | - | - | - | - | 1,467,000 | - | - | 1,467,000 | ||||||||||||||||||||||||||||||
Common stock issued for conversion of convertible debentures | - | - | - | - | 75,467 | - | 277,000 | - | - | 277,000 | ||||||||||||||||||||||||||||||
Common stock issued for conversion of accrued interest on convertible debentures | - | - | - | - | 7,239 | - | 41,000 | - | - | 41,000 | ||||||||||||||||||||||||||||||
Restricted common stock awards issued for compensation | - | - | - | - | 235,718 | - | 2,056,000 | - | - | 2,056,000 | ||||||||||||||||||||||||||||||
Additional paid-in capital for services contributed by the Company's president | - | - | - | - | - | - | 252,000 | - | - | 252,000 | ||||||||||||||||||||||||||||||
Common stock issued for Board of Director | - | - | - | - | 43,184 | - | 18,000 | - | - | 18,000 | ||||||||||||||||||||||||||||||
Net income | - | - | - | - | - | - | - | - | 3,536,000 | 3,536,000 | ||||||||||||||||||||||||||||||
Balance as of December 31, 2022 | 8,845,171 | - | 460,855 | - | 24,856,428 | 2,000 | 45,303,000 | (25,000 | ) | (18,576,000 | ) | 26,704,000 | ||||||||||||||||||||||||||||
Common stock issued for compensation | - | - | - | - | 112,510 | - | 382,000 | - | - | 382,000 | ||||||||||||||||||||||||||||||
Restricted common stock awards issued for compensation | - | - | - | - | 71,975 | - | 620,000 | - | - | 620,000 | ||||||||||||||||||||||||||||||
Restricted common stock awards issued for payment of service | - | - | - | - | 141,558 | - | 44,000 | - | - | 44,000 | ||||||||||||||||||||||||||||||
Additional paid-in capital for services contributed by the Company's president | - | - | - | - | - | - | 250,000 | - | - | 250,000 | ||||||||||||||||||||||||||||||
Cancelled common stocks | - | - | - | - | (72,842 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||
Net loss | - | - | - | - | - | - | - | - | (28,599,000 | ) | (28,599,000 | ) | ||||||||||||||||||||||||||||
Balance as of December 31, 2023 | 8,845,171 | $ | - | 460,855 | $ | - | 25,109,630 | $ | 2,000 | $ | 46,599,000 | $ | (25,000 | ) | $ | (47,175,000 | ) | $ | (599,000 | ) | ||||||||||||||||||||
Ivy Crypto, Inc.
(formerly Gryphon Digital Mining, Inc)
Consolidated Statements of Cash Flows
For the Years Ended December 31,
CASH FLOWS FROM OPERATING ACTIVITIES: | 2023 | 2022 | ||||||
Net income (loss) | $ | (28,599,000 | ) | $ | 3,536,000 | |||
Adjustments to reconcile net loss to cash used in operating activities | ||||||||
Impairment of digital assets | 275,000 | 8,704,000 | ||||||
Realized gain from sale of digital assets | (535,000 | ) | (609,000 | ) | ||||
Realized gain from use of digital assets | (3,899,000 | ) | - | |||||
Impairment of miners | 8,335,000 | - | ||||||
Amortization of debt discount | - | 788,000 | ||||||
Depreciation expense | 14,958,000 | 12,536,000 | ||||||
Forfeiture of restricted stock grants | (1,910,000 | ) | - | |||||
Compensation cost related to common stock awards | - | 2,873,000 | ||||||
Compensation cost related to restricted common stock awards | 1,508,000 | 160,000 | ||||||
Compensation for services contributed by the Company's president | 250,000 | 252,000 | ||||||
Unrealized (gain) loss on marketable securities | (168,000 | ) | 1,499,000 | |||||
Gain on termination of merger agreement | - | (1,734,000 | ) | |||||
Gain on extinguishment of debt | - | (12,966,000 | ) | |||||
Loss on extinguishment of debt | - | 2,746,000 | ||||||
Loss on asset disposal | 55,000 | - | ||||||
Change in fair value of notes payable | 13,193,000 | (11,690,000 | ) | |||||
Interest expense | 758,000 | 478,000 | ||||||
Digital asset | (21,052,000 | ) | (21,362,000 | ) | ||||
Other | 67,000 | |||||||
Changes in operating assets and liabilities | ||||||||
Proceeds from the sale of digital assets | 18,512,000 | 30,559,000 | ||||||
Accounts receivable | (456,000 | ) | (1,089,000 | ) | ||||
Prepaid expense | (249,000 | ) | 54,000 | |||||
Accounts payable and accrued liabilities | 1,968,000 | (184,000 | ) | |||||
Net cash used in operating activities | 3,011,000 | 14,551,000 | ||||||
CASH FLOWS FROM INVESTING ACTIVITY | ||||||||
Deposit for purchase of bitcoin mining machines | - | (8,150,000 | ) | |||||
Purchase of mining equipment | (1,894,000 | ) | (846,000 | ) | ||||
Refundable deposit | (360,000 | ) | - | |||||
| (2,254,000 | ) | (8,996,000 | ) | |||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
Proceeds from the issuance of notes payable | - | 2,500,000 | ||||||
Payment for insurance payable | (109,000 | ) | (37,000 | ) | ||||
Issuance of note payable for insurance premiums | - | - | ||||||
Loan modification payment for BTC note | - | - | ||||||
Payment for convertible debentures | - | (8,665,000 | ) | |||||
Net cash used in financing activities | (109,000 | ) | (6,202,000 | ) | ||||
Net change in cash | 648,000 | (647,000 | ) | |||||
Cash-beginning of period | 267,000 | 916,000 | ||||||
Cash-end of period | $ | 915,000 | 269,000 | |||||
Reconciliation of cash and cash equivalents and restricted cash | ||||||||
Cash and cash equivalents | $ | 915,000 | $ | 267,000 | ||||
Restricted cash | 8,000 | 2,000 | ||||||
Cash and cash equivalents and restricted cash | $ | 923,000 | $ | 269,000 | ||||
Supplemental Disclosures of Cash Flow Information: | ||||||||
Cash paid for interest | $ | - | $ | 839,000 | ||||
Cash paid for income taxes | $ | 176,000 | $ | - | ||||
Non-Cash investing and financing activities: | ||||||||
Digital assets used for purchase of mining equipment | $ | 538,000 | ||||||
Digital assets used as deposits for mining equipment | $ | - | $ | - | ||||
Digital assets received for purchase of common stock | $ | - | $ | - | ||||
Relative fair value of warrants issued with convertible notes | $ | - | $ | - | ||||
Deposits reclassed upon receipt of mining equipment | $ | - | $ | - | ||||
Cancellation of common stock subscription | $ | - | $ | - | ||||
Proceeds from loan - Digital assets | $ | - | $ | 27,592,000 | ||||
Convertible debt conversion to equity | $ | - | $ | 414,000 | ||||
Interest conversion to equity | $ | - | $ | 41,000 | ||||
Accrued expense for issuance of common stock | $ | 845,000 | $ | - | ||||
Digital assets used for principal and interest payment of note payable | $ | 7,922,000 | $ | 3,440,000 | ||||
SOURCE: Gryphon Digital Mining, Inc.