1 Financial Statements
−Removed: Current assets:
+Added: assets/currencies
+Added: at value (Cost $100,000)
crypto assets/currencies
−Removed: Investments, at value (Cost $ 100,000 )
−Removed: Staked crypto assets/currencies
−Removed: Prepaid expense
−Removed: Total current assets
−Removed: Other assets:
−Removed: Property and equipment, net
−Removed: Staked crypto assets/currencies - long term
−Removed: Total other assets
−Removed: Liabilities and Stockholders’ Equity:
−Removed: Accounts payable and accrued expense
−Removed: Accrued compensation
−Removed: Warrant liabilities
−Removed: Total current liabilities
−Removed: Stockholders’ equity:
−Removed: Common stock, 97,500,000 shares authorized at $ 0.001 par value, 13,799,745 and 13,107,149 shares issued and outstanding at March 31, 2023 and December 31, 2022, respectively
−Removed: Additional paid in capital
−Removed: Accumulated deficit
+Added: current assets
+Added: and equipment, net
+Added: crypto assets/currencies - long term
+Added: and Stockholders’ Equity:
+Added: payable and accrued expense
+Added: current liabilities
+Added: Stockholders’
+Added: Preferred stock;
+Added: 20,000,000 shares authorized at $ 0.001 par value:
+Added: V Preferred stock:
+Added: shares issued and outstanding at June 30, 2023 and December 31,
+Added: 2022, respectively
+Added: stock, 97,500,000 shares authorized at $ 0.001 par value, 14,181,410 and 13,107,149 shares issued and outstanding at June 30, 2023
+Added: and December 31, 2022, respectively
+Added: paid in capital
( 153,914,030 )
( 151,482,208 )
−Removed: Total stockholders’ equity
−Removed: Total Liabilities and Stockholders’ Equity
+Added: stockholders’ equity
+Added: Liabilities and Stockholders’ Equity
accompanying notes are an integral part of these unaudited condensed financial statements.
of Operations
−Removed: For the Three Months Ended
−Removed: Validator revenue (net of fees)
−Removed: Total revenues
+Added: the Three Months Ended
+Added: the Six Months Ended
+Added: revenue (net of fees)
Cost of revenues
−Removed: Validator expense
+Added: and administrative
+Added: and development
+Added: and related expenses
+Added: loss on crypto assets/currencies
+Added: gains on crypto asset/currency transactions
operating expenses
−Removed: General and administrative
−Removed: Research and development
−Removed: Compensation and related expenses
−Removed: Impairment loss on crypto assets/currencies
−Removed: Realized gains on crypto asset/currency transactions
−Removed: Total operating expenses
+Added: income (expenses):
+Added: in fair value of warrant liabilities
+Added: Distributions
+Added: to warrant holders
other income (expenses)
−Removed: Change in fair value of warrant liabilities
−Removed: Distributions to warrant holders
−Removed: Total other income (expenses)
$ ( 1,018,453 )
$ ( 7,724,673 )
−Removed: Net loss per share attributable to common stockholders, basic and diluted
−Removed: Weighted average number of common shares outstanding, basic and diluted
+Added: $ ( 2,431,822 )
+Added: $ ( 13,465,416 )
+Added: loss per share attributable to common stockholders, basic and diluted
+Added: loss per share attributable to common stockholders, basic
+Added: average number of common shares outstanding, basic and diluted
+Added: average number of common shares outstanding, basic
accompanying notes are an integral part of these unaudited condensed financial statements.
of Changes in Stockholders’ Equity
−Removed: the Three months Ended March 31, 2023
+Added: the Six Months Ended June 30, 2023
Stockholders’
−Removed: Balance December 31, 2022
+Added: December 31, 2022
$ 160,800,263
$ ( 151,482,208 )
−Removed: Issuance of common stock, net of offering cost / At-the-market offering
−Removed: Stock-based compensation
−Removed: Dividend distributions
+Added: of common stock, net of offering cost / At-the-market offering
+Added: of Series V preferred stock
( 2,559,533 )
( 2,431,822 )
−Removed: Balance March 31, 2023
( 2,431,822 )
+Added: June 30, 2023
$ 159,955,610
−Removed: the Three months Ended March 31, 2022
+Added: $ ( 153,914,030 )
+Added: the Six Months Ended June 30, 2022
Stockholders’
−Removed: Balance December 31, 2021
+Added: December 31, 2021
$ 147,682,384
$ ( 135,589,470 )
+Added: of common stock, net of offering cost / At-the-market offering
+Added: distributions
( 13,465,416 )
( 13,465,416 )
−Removed: Issuance of common stock, net of offering cost / At-the-market offering
−Removed: Stock-based compensation
−Removed: Dividend distributions
+Added: June 30, 2022
$ 159,432,894
$ ( 149,054,886 )
−Removed: Balance March 31, 2022
+Added: the Three Months Ended June 30, 2023
+Added: Stockholders’
+Added: March 31, 2023
$ 161,839,971
$ ( 152,895,577 )
+Added: of common stock, net of offering cost / At-the-market offering
+Added: of Series V preferred stock
( 2,559,533 )
( 1,018,453 )
+Added: ( 1,018,453 )
+Added: June 30, 2023
+Added: $ 159,955,610
+Added: $ ( 153,914,030 )
+Added: the Three Months Ended June 30, 2022
+Added: Stockholders’
+Added: March 31, 2022
+Added: $ 158,848,780
+Added: $ ( 141,330,213 )
+Added: of common stock, net of offering cost / At-the-market offering
+Added: distributions
+Added: ( 7,724,673 )
+Added: ( 7,724,673 )
+Added: June 30, 2022
+Added: $ 159,432,894
+Added: $ ( 149,054,886 )
accompanying notes are an integral part of these unaudited condensed financial statements.
of Cash Flows
−Removed: accompanying notes are an integral part of these unaudited condensed financial statements.
−Removed: For the Three Months Ended
−Removed: Net Cash flows used from operating activities:
+Added: the Six Months Ended June
+Added: Cash flows used from operating activities:
$ ( 2,431,822 )
$ ( 13,465,416 )
−Removed: Adjustments to reconcile net loss to net cash used in operating activities:
−Removed: Depreciation expense
−Removed: Stock-based compensation
−Removed: Validator revenue
−Removed: Blockchain network fees (non-cash)
−Removed: Change in fair value of warrant liabilities
−Removed: Realized gain on crypto assets/currencies transactions
−Removed: Impairment loss on crypto assets/currencies
−Removed: Changes in operating assets and liabilities:
−Removed: Prepaid expenses and other current assets
−Removed: Accounts payable and accrued expenses
−Removed: Accrued compensation
−Removed: Capital shares payable
−Removed: Dividends payable - distributions to warrant holders
−Removed: Net cash used in operating activities
+Added: to reconcile net loss to net cash used in operating activities:
( 1,077,364 )
+Added: network fees (non-cash)
+Added: in fair value of warrant liabilities
( 1,068,750 )
−Removed: Net cash used in investing activities:
−Removed: Purchase of productive crypto assets/currencies for validating
+Added: of non-productive crypto assets/currencies
+Added: gain on crypto assets/currencies transactions
+Added: loss on crypto assets/currencies
+Added: in operating assets and liabilities:
+Added: expenses and other current assets
+Added: payable and accrued expenses
+Added: cash used in operating activities
( 2,045,524 )
−Removed: Sale of productive crypto assets/currencies
−Removed: Purchase of investments
−Removed: Purchase of property and equipment
−Removed: Net cash used in investing activities
+Added: cash used in investing activities:
+Added: of productive crypto assets/currencies for validating
( 1,804,213 )
−Removed: Net cash provided by financing activities:
−Removed: Dividend distributions
−Removed: Net proceeds from issuance common stock/ At-the-market offering
−Removed: Net cash provided by financing activities
−Removed: Net increase in cash
−Removed: Cash, beginning of period
−Removed: Cash, end of period
−Removed: Supplemental disclosure of non-cash financing and investing activities:
−Removed: Dividends payable
+Added: ( 9,141,785 )
+Added: of productive crypto assets/currencies
+Added: of investments
+Added: of property and equipment
+Added: cash used in investing activities
+Added: ( 8,834,194 )
+Added: cash provided by financing activities:
+Added: distributions
+Added: proceeds from issuance common stock/ At-the-market offering
+Added: cash provided by financing activities
+Added: increase in cash
+Added: ( 1,203,365 )
+Added: beginning of period
+Added: end of period
+Added: disclosure of non-cash financing and investing activities:
+Added: V Preferred Stock Distribution
accompanying notes are an integral part of these unaudited condensed financial statements.
24 unchanged sentences
validator nodes are critical to the Company’s strategy and success.
−Removed: to Articles of Incorporation
−Removed: August 12, 2021, the Company filed a Certificate of Change with the Nevada Secretary of State to affect a 1-for-10 reverse split of the
−Removed: Company’s class of Common Stock (the “Reverse Split”).
−Removed: The Certificate of Change became effective on August 13, 2021.
−Removed: fractional shares were issued in connection with the Reverse Split and all such fractional interests were rounded up to the nearest whole
−Removed: number of shares of Common Stock.
−Removed: The Company now has 97,500,000 shares of Common Stock authorized.
−Removed: Numbers of shares of the Company’s
−Removed: preferred stock were not affected by the Reverse Split;
−Removed: however, the conversion ratios have been adjusted to reflect the Reverse Split.
−Removed: The financial statements and notes to the financial statements have been retroactively restated to reflect the Reverse Split.
2 - Basis of Presentation
5 unchanged sentences
results of operations and cash flows for the interim periods presented.
−Removed: Interim results for the three months ended March 31, 2023 are
−Removed: not necessarily indicative of results for the full year ended December 31, 2023.
−Removed: The unaudited condensed financial statements and notes
−Removed: should be read in conjunction with the financial statements and notes for the year ended December 31, 2022.
+Added: Interim results for the three and six months ended June 30, 2023
+Added: are not necessarily indicative of results for the full year ended December 31, 2023.
+Added: The unaudited condensed financial statements and
+Added: notes should be read in conjunction with the financial statements and notes for the year ended December 31, 2022.
3 - Summary of Significant Accounting Policies
7 unchanged sentences
Concentration
−Removed: Company maintains cash balances at four financial institutions in checking accounts and money market accounts.
+Added: Company maintains cash balances at three financial institutions in checking accounts and money market accounts.
The Company considers
6 unchanged sentences
institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 .
−Removed: As of March 31, 2023 and December
+Added: As of June 30, 2023 and December
31, 2022, the Company had approximately $ 0.3 million and $ 1.7 million in excess of the FDIC insured limit, respectively.
17 unchanged sentences
The term of a smart
−Removed: contract can vary based on the rules of the respective blockchain and typically last a few weeks to months after it is canceled by the
+Added: contract can vary based on the rules of the respective blockchain and typically last a few weeks to months after it is cancelled by the
operator and requires that the cryptocurrency staked remain locked up during the duration of the smart contract.
20 unchanged sentences
the network, rent and utilities for locations housing server nodes to the extent applicable, hosting costs if cloud-based servers are
−Removed: utilized and fees (including stock-based fees) paid to 3rd parties to assist in software maintenance and operations of its nodes.
+Added: utilized and fees (including equity compensation stock-based fees) paid to 3rd parties to assist in software maintenance and operations
+Added: of its nodes.
Assets Translations and Remeasurements
24 unchanged sentences
impairment in the value of crypto assets is recorded as a component of costs and expenses in our Statements of Operations.
−Removed: recorded impairment losses related to crypto assets of approximately $ 95,000 and $ 3.3 million during the three months ended March 31,
+Added: recorded impairment losses related to crypto assets of approximately $ 0.9 million and $ 12.2 million during the six months ended June
30, 2023, and 2022, respectively.
3 unchanged sentences
The Company recorded realized gains (losses)
−Removed: on crypto assets of approximately $ 17,000 and $ 71,000 during the three months ended March 31, 2023 and 2022, respectively.
+Added: on crypto assets of approximately $ 0.7 million and $ 0.5 million during the six months ended June 30, 2023 and 2022, respectively.
presentation of purchases and sales of crypto assets on the Statement of Cash Flows is determined by the nature of the crypto assets,
118 unchanged sentences
incorporates pricing inputs covering the period from the grant date through the end of the derived service period.
−Removed: January 5, 2022, the Board of Directors (the “Board”) of the Company declared a non-recurring special dividend of $ 0.05 for
−Removed: each outstanding share of Common Stock of the Company, payable to holders of record as of the close of business on March 17, 2022.
−Removed: dividend distributions are considered a return of capital as the distributions are in excess of the Company’s current and accumulated
−Removed: earnings and profits.
−Removed: The return of capital distribution reduces the Company’s additional paid in capital balance.
−Removed: will evaluate the appropriateness of potential future dividends as the Company continues to grow its operations.
−Removed: Dividend distributions
−Removed: amounted to $ 0 and $ 635,000 during the three months ended March 31, 2023 and 2022, respectively.
+Added: January 27, 2023, the Company’s Board of Directors (the “Board”) approved the issuance of a newly designated Series
+Added: V Preferred Stock (“Series V”) on a one-for-one basis to the Company’s shareholders (including restricted stock unit
+Added: holders and warrant holders who were entitled to such distribution).
+Added: The distribution of Series V shares was approved and completed on
+Added: June 2, 2023 to shareholders as of the record date of May 12, 2023.
+Added: (i) is non-convertible, (ii) has a 20% liquidation preference over the shares of common stock, (iii) is non-voting and (iv)
+Added: has certain rights to dividends and distributions (at the discretion of the Board) .
+Added: A total of 14,542,803
+Added: shares of Series V Preferred Stock were distributed
+Added: to shareholders on June 2, 2023.
+Added: January 5, 2022, the Board declared a non-recurring special dividend of $ 0.05 for each outstanding share of Common Stock of the Company,
+Added: payable to holders of record as of the close of business on March 17, 2022.
+Added: The dividend distributions are considered a return of capital
+Added: as the distributions are in excess of the Company’s current and accumulated earnings and profits.
+Added: The return of capital distribution
+Added: reduces the Company’s additional paid in capital balance.
+Added: Dividend distributions amounted to $ 0 and $ 635,000 during the six months
+Added: ended June 30, 2023 and 2022, respectively.
+Added: Company will evaluate the appropriateness of potential future dividends as the Company continues to grow its operations.
Advertisement
1 unchanged sentence
Advertising and marketing expenses amounted to approximately $ 9,000
−Removed: and $ 42,000 for the three months ended March 31, 2023 and 2022, respectively.
+Added: and $ 65,000 for the six months ended June 30, 2023 and 2022, respectively.
Loss per Share
7 unchanged sentences
of preferred stock, notes and warrants from the calculation of net loss per share if their effect would be anti-dilutive.
−Removed: following financial instruments were not included in the diluted loss per share calculation as of March 31, 2023 and 2022 because their
+Added: following financial instruments were not included in the diluted loss per share calculation as of June 30, 2023 and 2022 because their
effect was anti-dilutive:
−Removed: Schedule of Earnings Per Share Anti-diluted
−Removed: As of March 31,
−Removed: Warrants to purchase common stock
−Removed: Non-vested restricted stock awards units
+Added: of Earnings Per Share Anti-diluted
+Added: As of June 30,
+Added: to purchase common stock
+Added: restricted stock awards units
Accounting Pronouncements
41 unchanged sentences
following tables present the Company’s assets and liabilities that are measured at fair value on a recurring basis and the Company’s
−Removed: estimated level within the fair value hierarchy of those assets and liabilities as of March 31, 2023 and December 31, 2022:
−Removed: Schedule of Fair Value of Assets and
−Removed: Liabilities Valued on Recurring Basis
−Removed: Fair Value Measured at March 31, 2023
−Removed: Quoted prices in
−Removed: active markets
−Removed: Significant other
−Removed: observable inputs
−Removed: Warrant Liabilities
−Removed: Fair Value Measured at December 31, 2022
−Removed: Quoted prices in
−Removed: active markets
−Removed: Significant other
−Removed: observable inputs
−Removed: Warrant Liabilities
−Removed: Company did not make any transfers between the levels of the fair value hierarchy during the three months ended March 31, 2023 and 2022.
+Added: estimated level within the fair value hierarchy of those assets and liabilities as of June 30, 2023 and December 31, 2022:
+Added: of Fair Value of Assets and Liabilities Valued on Recurring Basis
+Added: Value Measured at June 30, 2023
+Added: Value Measured at December 31, 2022
+Added: Company did not make any transfers between the levels of the fair value hierarchy during the six months ended June 30, 2023 and 2022.
3 Valuation Techniques
−Removed: 3 financial assets consist of private equity investments for which there is no current public market for these securities such that
−Removed: the determination of fair value requires significant judgment or estimation.
−Removed: As of March 31,2023 and December 31, 2022, the
−Removed: Company’s Level 3 investments were carried at original cost of the investments, with a value of $ 100,000 .
−Removed: The Company has elected to apply the measurement alternative under ASC 321, Investments—Equity Securities , for these
+Added: 3 financial assets consist of private equity investments for which there is no current public market for these securities such that the
+Added: determination of fair value requires significant judgment or estimation.
+Added: As of June 30, 2023 and December 31, 2022, the Company’s
+Added: Level 3 investments were carried at original cost of the investments, with a value of $ 100,000 .
+Added: The Company has elected to apply the
+Added: measurement alternative under ASC 321, Investments—Equity Securities , for these investments.
3 financial liabilities consist of the warrant liabilities for which there is no current market for these securities such that the determination
6 unchanged sentences
of warrant liabilities” in the Company’s statements of operations.
−Removed: March 2, 2021, the Company entered into a securities purchase agreement (the “Offering”) with certain purchasers pursuant
−Removed: to which the Company agreed to sell an aggregate of (i) 950,000 shares of Common Stock, and (ii) Common Stock warrants (the “Warrants”)
−Removed: to purchase up to 712,500 shares of Common Stock for gross proceeds of $ 9.5 million in a private placement.
−Removed: The closing of the Offering
−Removed: occurred on March 4, 2021.
+Added: March 2, 2021, the Company entered into a securities purchase agreement with certain purchasers which closed on March 4, 2021 pursuant
+Added: to which the Company sold an aggregate of (i) 950,000 shares of Common Stock, and (ii) Common Stock warrants (the “Warrants”)
+Added: to purchase up to 712,500 shares of Common Stock for gross proceeds of $ 9.5 million in a private placement offering.
Warrants require, at the option of the holder, a net-cash settlement following certain fundamental transactions (as defined in the Warrants)
16 unchanged sentences
summary of quantitative information with respect to the valuation methodology and significant unobservable inputs used for the Company’s
−Removed: warrant liabilities that are categorized within Level 3 of the fair value hierarchy at the date of issuance and, as of March 31, 2023
+Added: warrant liabilities that are categorized within Level 3 of the fair value hierarchy at the date of issuance and, as of June 30, 2023
and December 31, 2022, is as follows:
Summary of Valuation Methodology and Significant Unobservable Inputs Warrant Liabilities
−Removed: Risk-free rate of interest
−Removed: Expected volatility
−Removed: Expected life (in years)
−Removed: Expected dividend yield
+Added: rate of interest
+Added: life (in years)
+Added: dividend yield
risk-free interest rate was based on rates established by the Federal Reserve Bank.
8 unchanged sentences
following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial assets and liabilities
−Removed: for the three months ended March 31, 2023 and 2022, that are measured at fair value on a recurring basis:
+Added: for the six months ended June 30, 2023 and 2022, that are measured at fair value on a recurring basis:
of Changes in Fair Value and Other Adjustments of Warrants
−Removed: Fair Value of Level 3 Financial Assets
−Removed: Beginning balance
−Removed: Unrealized appreciation (depreciation)
−Removed: Ending balance
−Removed: Fair Value of Level 3 Financial Liabilities
−Removed: Beginning balance
−Removed: Warrant liabilities classification
−Removed: Fair value adjustment of warrant liabilities
−Removed: Ending balance
+Added: Value of Level 3 Financial Assets
+Added: appreciation (depreciation)
+Added: Value of Level 3 Financial Liabilities
+Added: liabilities classification
+Added: value adjustment of warrant liabilities
+Added: ( 1,068,750 )
5 – Stockholders’ Equity
+Added: Company received shareholder approval on July 11, 2023 to amend our Articles of Incorporation to increase the number of authorized shares
+Added: of common stock from 97,500,000 shares to 975,000,000 .
+Added: On July 12, 2023, the Company filed a Certificate of Amendment to the Articles
+Added: of Incorporation to effectuate the increase of our authorized shares of common stock to 975,000,000 .
The Market Offering Agreement
5 unchanged sentences
Wainwright a commission rate equal to 3.0 % of the aggregate gross proceeds from each sale of Shares.
−Removed: the three months ended March 31, 2023, the Company sold a total of 301,154 shares of Common Stock under the ATM Agreement for aggregate
+Added: the six months ended June 30, 2023, the Company sold a total of 651,172 shares of Common Stock under the ATM Agreement for aggregate
total gross proceeds of approximately $ 965,000 at an average selling price of $ 1.48 per share, resulting in net proceeds of approximately
6 unchanged sentences
common stock on the last trading day prior to the end of the applicable calendar quarter.
−Removed: For the three months ended March 31, 2023,
+Added: For the six months ended June 30, 2023, 59,223
shares of common stock were issued to independent directors.
−Removed: Preferred Stock
−Removed: Effective January 27, 2023, the Company’s Board
−Removed: of Directors approved the issuance of a newly designated Series V Preferred Stock (“Series V”) on a one-for-one basis to the
−Removed: Company’s shareholders (including restricted stock unit holders).
−Removed: The record date has been set for May 12, 2023 and the payment
−Removed: date is June 2, 2023.
+Added: January 27, 2023, the Board approved the issuance of a newly designated Series V Preferred Stock (“Series V”) on a one-for-one
+Added: basis to the Company’s shareholders (including restricted stock unit holders and warrant holders).
+Added: The distribution of Series V
+Added: shares was approved and completed on June 2, 2023 to shareholders as of the record date of May 12, 2023.
The Series V:
−Removed: (i) is non-convertible, (ii) has a 20% liquidation preference over the shares of common stock, (iii)
−Removed: is non-voting and (iv) has certain rights to dividends and distributions (at the discretion of the Board of Directors) .
+Added: (i) is non-convertible,
+Added: (ii) has a 20% liquidation preference over the shares of common stock, (iii) is non-voting and (iv) has certain rights to dividends and
+Added: distributions (at the discretion of the Board of Directors) .
+Added: A total of 14,542,803 shares of Series V Preferred Stock were distributed
+Added: to shareholders on June 2, 2023.
+Added: The Series V is listed to trade on the Upstream, the trading app for digital securities and NFTs powered by Horizon
+Added: Fintex and MERJ Exchange Limited, under the ticker symbol BTCSP.
+Added: The fair value of the Preferred stock as of the record date, May 12, 2023,
+Added: amounted to $ 2.6 million.
+Added: The Company used a probability valuation model to determine the fair value of the preferred stock.
Equity Incentive Plan
1 unchanged sentence
on March 31, 2021 and amended on June 13, 2022.
−Removed: The Company has reserved 7,000,000 shares of Common Stock for issuance pursuant to the
−Removed: the three months ended March 31, 2023, the Company granted 20,000 stock options with a weighted average exercise price of $ 0.63 to non-executive
−Removed: following weighted-average assumptions were used to estimate the fair value of options granted on the deemed grant date during the three
−Removed: months ended March 31, 2023 and 2022 for both the Black-Scholes formula:
+Added: The Company received shareholder approval on July 11, 2023 to increase the authorized
+Added: amount under the 2021 Plan from 7,000,000 shares to 12,000,000 shares.
+Added: the six months ended June 30, 2023, the Company granted 20,000 stock options with a weighted average exercise price of $ 0.63 to non-executive
+Added: following weighted-average assumptions were used to estimate the fair value of options granted on the deemed grant date during the six
+Added: months ended June 30, 2023 and 2022 for both the Black-Scholes formula:
Weighted-Average Assumptions Used to Estimate Fair Value
−Removed: For the Three Months
−Removed: Ended March 31,
−Removed: Exercise price
−Removed: Expected stock price volatility
−Removed: Risk-free rate of interest
+Added: Months Ended March 31,
+Added: stock price volatility
+Added: rate of interest
The Company uses historical volatility as it provides a reasonable estimate of the expected volatility.
15 unchanged sentences
using a Monte-Carlo simulation.
−Removed: summary of option activity under the Company’s stock option plan for three months ended March 31, 2023 is presented below:
+Added: summary of option activity under the Company’s stock option plan for six months ended June 30, 2023 is presented below:
Summary of Option Activity
−Removed: Number of Shares
−Removed: Weighted Average
−Removed: Exercise Price
−Removed: Total Intrinsic Value
−Removed: Weighted Average Remaining Contractual Life
−Removed: Outstanding as of December 31, 2022
−Removed: Employee options granted
−Removed: Outstanding as of March 31, 2023
−Removed: Options vested and exercisable as of March 31, 2023
+Added: as of December 31, 2022
+Added: options granted
+Added: options forfeited
+Added: as of June 30, 2023
+Added: vested and exercisable as of June 30, 2023
January 2, 2022, the Board of Directors of the Company ratified the following arrangements approved by its Compensation Committee:
6 unchanged sentences
market capitalization thresholds.
−Removed: Effective January 1, 2023 (the “LTI RSU Amendment Date”), upon recommendation of the Compensation Committee
−Removed: of the Board of Directors approved an amendment to the LTI plan, whereby the market capitalization threshold targets were lowered to $ 50 million, $ 100 million,
+Added: January 1, 2023 (the “LTI RSU Amendment Date”), upon recommendation of the Compensation Committee of the Board of Directors
+Added: approved an amendment to the LTI plan, whereby the market capitalization threshold targets were lowered to $ 50 million, $ 100 million,
$ 150 million, and $ 300 million.
1 unchanged sentence
Schedule of Restricted Stock Units
−Removed: Market Cap Vesting Thresholds
−Removed: $ 100 million
−Removed: $ 150 million
−Removed: $ 300 million
−Removed: Charles Allen
−Removed: Chief Executive Officer
−Removed: Michal Handerhan
−Removed: Chief Operations Officer
−Removed: Michael Prevoznik
−Removed: Chief Financial Officer
−Removed: Manish Paranjape
−Removed: Chief Technology Officer
+Added: Cap Vesting Thresholds
+Added: Executive Officer
+Added: Operations Officer
+Added: Financial Officer
+Added: Technology Officer
the extent any market capitalization targets set forth above for Mr.
23 unchanged sentences
on the date of the modification.
−Removed: following weighted-average assumptions were used to estimate the fair value of options granted during the three months ended March 31,
+Added: following weighted-average assumptions were used to estimate the fair value of options granted during the six months ended June 30, 2023
and 2022 for the Monte-Carlo simulation:
Weighted-Average Assumptions Used to Estimate Fair Value
−Removed: Three Months Ended
−Removed: (Post-Modification)
−Removed: (Original Grants)
+Added: (Modification)
Vesting Hurdle Price
−Removed: $ 3.81 - $30.52
−Removed: $ 8.07 - $36.99
−Removed: Expected stock price volatility
−Removed: Risk-free rate of interest
+Added: stock price volatility
+Added: rate of interest
The Company uses historical volatility as it provides a reasonable estimate of the expected volatility.
16 unchanged sentences
vesting date.
−Removed: summary of the Company’s restricted stock units granted under the 2021 Plan during the three months ended March 31, 2023 are as
+Added: summary of the Company’s restricted stock units granted under the 2021 Plan during the six months ended June 30, 2023 are as follows:
Summary of Restricted Stock
−Removed: Number of Restricted Stock Units
−Removed: Weighted Average Grant Day Fair Value
−Removed: Nonvested at December 31, 2022
−Removed: Nonvested at March 31, 2023
+Added: at December 31, 2022
+Added: at June 30, 2023
Based Compensation
compensation expense is recorded as a part of selling, general and administrative expenses, compensation expenses and cost of revenues.
−Removed: Stock-based compensation expense for the three months ended March 31, 2023 and 2022 was as follows:
+Added: Stock-based compensation expense for the three and six months ended June 30, 2023 and 2022 was as follows:
Schedule of Stock-based Compensation Expense
−Removed: For the Three Months Ended
−Removed: Employee bonus stock awards
−Removed: Employee stock option awards
−Removed: Employee restricted stock unit awards
−Removed: Non-employee restricted stock awards
−Removed: Stock-based compensation
+Added: the Three Months Ended June 30,
+Added: the Six Months Ended June 30,
+Added: bonus stock awards
+Added: stock option awards
+Added: restricted stock unit awards
+Added: restricted stock awards
6 – Accrued Expenses
1 unchanged sentence
of Accrued Expenses
−Removed: March 31, 2023
−Removed: December 31, 2022
−Removed: Compensation and related expenses
−Removed: Accounts Payable
−Removed: Accrued Expenses
−Removed: compensation and related expenses include approximately $ 0 and $ 284,000 related to performance bonus accruals as of March 31, 2023 and
−Removed: December 31, 2022, respectively.
+Added: and related expenses
+Added: compensation and related expenses include approximately $ 254,000 and $ 284,000 related to performance bonus accruals as of June 30, 2023
+Added: and December 31, 2022, respectively.
7 – Employee Benefit Plans
3 unchanged sentences
up to 100 % of employee contributions.
−Removed: For the three months ended March 31, 2023 and 2022, the Company made contributions to the 401(k)
−Removed: Plan of $ 95,000 and $ 45,000 , respectively.
+Added: For the six months ended June 30, 2023 and 2022, the Company made contributions to the 401(k) Plan
+Added: of $ 95,000 and $ 45,000 , respectively.
8 – Liquidity
5 unchanged sentences
in the normal course of business.
−Removed: reflected in the financial statements, the Company has historically incurred a net loss and has an accumulated deficit at March 31, 2023,
+Added: reflected in the financial statements, the Company has historically incurred a net loss and has an accumulated deficit at June 30, 2023,
a net loss and net cash used in operating activities for the reporting period then ended.
8 unchanged sentences
in the financial statements other than disclosed.
−Removed: the period from April 1, 2023 to May 9, 2023, the Company sold a total of 30,558 shares of Common Stock under the ATM Agreement
−Removed: for aggregate total gross proceeds of approximately $ 46,000 at an average selling price of $ 1.52 per share, resulting in net proceeds
−Removed: of approximately $ 44,000 after deducting commissions and other transaction costs.
−Removed: May 11, 2023, the Compensation Committee of the Board of Directors of the Company approved a performance based Annual Cash Incentive
−Removed: Plan for the Company’s executives for fiscal year 2023.
−Removed: If an executive meets their performance milestones, the executive will
−Removed: receive a bonus, payable in cash and/or equity at the discretion of the Compensation Committee, in an amount up to 54 % to 104 % of the
−Removed: applicable executive’s base salary, as detailed below:
−Removed: Allen, the Company’s Chief Executive Officer is eligible to receive up to 104 % of his base salary.
−Removed: Allen’s current
−Removed: base salary is $ 411,419 ;
−Removed: Handerhan, the Company’s Chief Operating Officer is eligible to receive up to 68 % of his base salary.
−Removed: base salary is $ 287,375 ;
−Removed: Prevoznik, the Company’s Chief Financial Officer is eligible to receive up to 54 % of his base salary.
−Removed: base salary is $ 235,125 ;
−Removed: Paranjape, the Company’s Chief Technology Officer is eligible to receive up to 54 % of his base salary.
−Removed: base salary is $ 235,125 .
+Added: the period from July 1, 2023 to August 9, 2023, the Company sold a total of 151,882
+Added: shares of Common Stock under the ATM Agreement
+Added: for aggregate total gross proceeds of approximately $ 195,000
+Added: at an average selling price of $ 1.28
+Added: per share, resulting in net proceeds of approximately $ 187,000
+Added: after deducting commissions and other transaction costs.
+Added: On July 11, 2023, the Company filed
+Added: an Amendment to the Articles of Incorporation with the Nevada Secretary of State increasing the authorized shares of common stock to 975
+Added: million shares.
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.