Item 1. Financial Statements
ITEM
1 Financial Statements
BTCS
Inc.
Balance
Sheets
March 31, 2024
December 31, 2023
(Unaudited)
Assets:
Current assets:
Cash and cash equivalents
$ 670,594
$ 1,458,327
Stablecoins
14,797
21,044
Crypto assets
721,659
302,783
Staked crypto assets
37,999,116
24,900,146
Prepaid expenses
31,620
62,461
Receivable for capital shares sold
-
291,440
Total current assets
39,437,786
27,036,201
Other assets:
Investments, at value (Cost $ 100,000 )
100,000
100,000
Property and equipment, net
8,995
10,490
Total other assets
108,995
110,490
Total Assets
$ 39,546,781
$ 27,146,691
Liabilities and Stockholders’ Equity:
Accounts payable and accrued expenses
$ 26,193
$ 55,058
Accrued compensation
6,419
712,092
Warrant liabilities
213,750
213,750
Total current liabilities
246,362
980,900
Stockholders’ equity:
Preferred stock: 20,000,000 shares authorized at $ 0.001 par value:
-
-
Series V preferred stock: 14,567,829 and 14,567,829 shares issued and outstanding at March 31, 2024 and December 31, 2023, respectively
2,563,938
2,563,938
Preferred stock value
2,563,938
2,563,938
Common stock, 975,000,000 shares authorized at $ 0.001 par value, 15,705,415 and 15,320,281 shares issued and outstanding at March 31, 2024 and December 31, 2023, respectively
15,707
15,322
Additional paid in capital
163,141,291
162,263,634
Accumulated deficit
( 126,420,517 )
( 138,677,103 )
Total stockholders’ equity
39,300,419
26,165,791
Total Liabilities and Stockholders’ Equity
$ 39,546,781
$ 27,146,691
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
BTCS
Inc.
Statements
of Operations
(Unaudited)
For the Three Months Ended
March 31,
2024
2023
Revenues
Blockchain infrastructure revenues (net of fees)
$ 385,773
$ 311,508
Total revenues
385,773
311,508
Cost of revenues
Blockchain infrastructure costs
95,012
82,014
Gross profit
290,761
229,494
Operating expenses:
General and administrative
$ 487,599
$ 609,829
Research and development
146,549
201,625
Compensation and related expenses
455,779
462,090
Marketing
57,602
6,243
Realized (gains) losses on crypto asset transactions
( 10,687 )
( 7,554 )
Total operating expenses
$ 1,136,842
$ 1,272,233
Other income (expenses):
Change in unrealized appreciation (depreciation) on crypto assets
13,102,667
6,293,207
Change in fair value of warrant liabilities
-
( 285,000 )
Total other income (expenses)
13,102,667
6,008,207
Net income
$ 12,256,586
$ 4,965,468
Basic net income (loss) per share attributable to common stockholders
$ 0.78
$ 0.36
Diluted net income (loss) per share attributable to common stockholders
$ 0.63
$ 0.29
Basic weighted average number of common shares outstanding
15,691,677
13,673,126
Diluted weighted average number of common shares outstanding
19,410,550
17,187,025
The
accompanying notes are an integral part of these unaudited condensed financial statements.
5
BTCS
Inc.
Statements
of Changes in Stockholders’ Equity
(Unaudited)
For
the Three Months Ended March 31, 2024
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Series V
Preferred Stock
Common Stock
Additional Paid-in
Accumulated
Total Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance December 31, 2023
14,567,829
$ 2,563,938
15,320,281
$ 15,322
$ 162,263,634
$ ( 138,677,103 )
$ 26,165,791
Stock-based compensation
-
-
385,134
385
877,657
-
878,042
Net income
-
-
-
-
-
12,256,586
12,256,586
Balance March 31, 2024
14,567,829
$ 2,563,938
15,705,415
$ 15,707
$ 163,141,291
$ ( 126,420,517 )
$ 39,300,419
For
the Three Months Ended March 31, 2023
Shares
Amount
Capital
Deficit
(1)
Equity
Common Stock
Additional Paid-in
Accumulated
Total Stockholders’
Shares
Amount
Capital
Deficit (1)
Equity
Balance December 31, 2022, as adjusted
13,107,149
$ 13,108
$ 160,800,263
$ ( 146,495,831 )
$ 14,317,540
Balance
13,107,149
$ 13,108
$ 160,800,263
$ ( 146,495,831 )
$ 14,317,540
Issuance of common stock, net of offering cost / At-the-market offering
301,154
301
508,482
-
508,783
Stock-based compensation
391,442
391
531,226
-
531,617
Net income
-
-
-
4,965,468
4,965,468
Balance March 31, 2023
13,799,745
$ 13,800
$ 161,839,971
$ ( 141,530,363 )
$ 20,323,408
Balance
13,799,745
$ 13,800
$ 161,839,971
$ ( 141,530,363 )
$ 20,323,408
(1)
Includes an adjustment to the opening balance of $ 4,986,377 resulting from a change in accounting principle. See Note 4 for further details.
The
accompanying notes are an integral part of these unaudited condensed financial statements.
6
BTCS
Inc.
Statements
of Cash Flows
(Unaudited)
For the Three Months Ended
March 31,
2024
2023
Net Cash flows used from operating activities:
Net income
$ 12,256,586
$ 4,965,468
Adjustments to reconcile net income to net cash used in operating activities:
Depreciation expense
1,495
1,153
Stock-based compensation
878,042
531,617
Blockchain infrastructure revenue
( 385,773 )
( 311,508 )
Change in fair value of warrant liabilities
-
285,000
Realized gains on crypto assets transactions
( 10,687 )
( 7,554 )
Change in unrealized (appreciation) depreciation on crypto assets
( 13,102,667 )
( 6,293,207 )
Changes in operating assets and liabilities:
Stablecoins
6,247
-
Prepaid expenses and other current assets
30,841
30,278
Receivable for capital shares sold
291,440
-
Accounts payable and accrued expenses
( 28,865 )
( 34,773 )
Accrued compensation
( 705,673 )
( 292,506 )
Net cash used in operating activities
( 769,014 )
( 1,126,032 )
Cash flows from investing activities:
Purchase of productive crypto assets for validating
( 18,719 )
( 134,019 )
Sale of productive crypto assets
-
47,543
Net cash provided by (used in) investing activities
( 18,719 )
( 86,476 )
Cash flow from financing activities:
Net proceeds from issuance common stock/ At-the-market offering
-
508,783
Net cash provided by financing activities
-
508,783
Net (decrease)/increase in cash
( 787,733 )
( 703,725 )
Cash, beginning of period
1,458,327
2,146,783
Cash, end of period
$ 670,594
$ 1,443,058
The
accompanying notes are an integral part of these unaudited condensed financial statements.
7
BTCS
Inc.
Notes
to Unaudited Condensed Financial Statements
Note
1 - Business Organization and Nature of Operations
BTCS
Inc. (“BTCS” or the “Company”), a Nevada corporation listed on Nasdaq, has operated in the blockchain technology
sector since 2014 with a primary focus on blockchain infrastructure. The Company
secures and operates validator nodes (as a “Validator”) on various proof-of-stake (“PoS”) and delegated
proof-of-stake (“dPoS”) based blockchain networks earning native token rewards by staking our proof-of-stake crypto
assets (also referred to “cryptocurrencies”, “crypto”, “crypto assets”, “digital
assets”, or “tokens”), with an emphasis on Ethereum.
The
Company’s non-custodial Staking-as-a-Service (“StaaS”) business allows crypto asset holders to earn staking rewards
by participating in network consensus mechanisms through staking (or “delegating”) their crypto assets to BTCS-operated validator
nodes (or “nodes”). As a non-custodial Validator, BTCS may charge a validator node fee, typically determined
as a percent of the crypto asset rewards earned on crypto assets delegated to its node, creating the opportunity for potential scalable
revenue and business growth with limited additional costs.
The
internally developed “StakeSeeker” platform is a personal finance software that allows crypto asset holders to monitor and
analyze their portfolios across exchanges and wallets. It includes tracking capabilities utilizing application programming interfaces
(APIs) as well as educational features, offering users guidance on the delegation of their crypto assets to our non-custodial validator
nodes, along with the ability to monitor such delegation activities through data analysis. StakeSeeker is an informational monitoring
tool and does not facilitate trading, delegation or custody of crypto assets on the platform.
The
Company developed “Builder+”, an Ethereum block builder (“Builder”) that utilizes algorithms to optimize
block construction for on-chain validation and maximize revenue.
The
Company’s business is subject to various risks, including regulatory uncertainties, crypto asset price volatility, and the
adoption of blockchain technology. Future success depends on the growth of the crypto asset market and the Company’s ability
to effectively grow its StaaS and blockchain infrastructure operations.
Note
2 - Basis of Presentation
Basis
of Presentation
The
accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted
in the United States (“GAAP”) for interim financial information, the instructions to Form 10-Q and the rules and regulations
of the SEC. Accordingly, since they are interim statements, the accompanying unaudited condensed financial statements do not include
all of the information and notes required by GAAP for annual financial statements, but in the opinion of the Company’s management,
reflect all adjustments consisting of normal, recurring adjustments, that are necessary for a fair presentation of the financial position,
results of operations and cash flows for the interim periods presented. Interim results for the three months ended March 31, 2024 are
not necessarily indicative of results for the full year ended December 31, 2023. The unaudited condensed financial statements and notes
should be read in conjunction with the financial statements and notes for the year ended December 31, 2023.
Reclassifications
Certain prior period amounts have been reclassified in order to conform with the current period presentation in the
unaudited condensed financial statements and accompanying notes. The reclassifications did not have a material impact on the Company’s
unaudited condensed financial statements and related disclosures. The impact on any prior period disclosures was immaterial.
8
Note
3 - Summary of Significant Accounting Policies
There
have been no material changes in the Company’s significant accounting policies to those previously disclosed in the 2023 Annual
Report.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with original maturities of three months or less when purchased to be cash and cash equivalents.
The Company maintains cash and cash equivalent balances at financial institutions that are insured by the FDIC. As of March 31, 2024
and December 31, 2023, the Company had approximately $ 670,000 and $ 1,458,000 in cash. The Company has not experienced any losses in such
accounts and believes it is not exposed to any significant credit risk on cash.
Financial
instruments that potentially subject the Company to concentration of credit risk consist principally of cash deposits. Accounts at each
institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 . As of March 31, 2024 and December
31, 2023, the Company had approximately $ 144,000 and $ 933,000 in excess of the FDIC insured limit, respectively.
Stablecoins
The
Company holds stablecoins, such as USDT (Tether) and USDC (USD Coin), which are crypto assets that are pegged to the value of one U.S.
dollar. Our stablecoins are typically held in secure digital wallets or on crypto asset exchanges. The Company acquires and holds stablecoins
primarily to facilitate crypto asset transactions, including, but not limited to, payments to third-party vendors.
The
Company accounts for its stablecoins as indefinite-lived intangible assets in accordance with Financial Accounting Standards Board (“FASB”)
Accounting Standards Codification (“ASC”) 350, Intangibles – Goodwill and Other . While not accounted for as
cash or cash equivalents, these stablecoins are considered a liquidity resource.
Crypto
Assets
Fair
Value Measurement
The
Company’s accounts for the fair value measurement for its crypto assets in accordance with ASC 820, Fair Value Measurement .
ASC 820 defines fair value as the price that would be received for an asset in a current sale, assuming an orderly transaction between
market participants on the measurement date. Market participants are considered to be independent, knowledgeable, and willing and able
to transact. It requires the Company to assume that its crypto assets are sold in their principal market or, in the absence of a principal
market, the most advantageous market.
Kraken
serves as the principal market for the Company’s crypto assets, being the Company’s primary cryptocurrency exchange for both
purchases and sales. Coinbase is designated as the secondary principal market. This determination results from a comprehensive evaluation
considering various factors, including compliance, trading activity, and price stability.
The
fair value of crypto assets is primarily determined based on pricing data obtained from Kraken, the Company’s principal market.
In the absence of Kraken data, pricing from Coinbase serves as a secondary source.
While
Kraken is designated as the primary exchange, the Company retains flexibility to conduct cryptocurrency transactions on other exchanges
where it maintains accounts. This flexibility allows the Company to adapt to changing market conditions and explore alternative platforms
when necessary to ensure cost-effective execution and fair value measurement using the most advantageous market.
The
selection of Kraken as the principal market reflects the Company’s commitment to informed decision-making and achieving the most
accurate representation of fair value for its crypto assets. Regular reviews ensure alignment with the Company’s objectives and
cryptocurrency market dynamics.
9
Accounting
for Crypto Assets
The
cost basis of the Company’s crypto assets is initially recorded at their fair value using the last close price of the day in the
UTC (Coordinated Universal Time) time zone on the date of receipt.
Crypto
assets are measured at their fair respective fair market values at each reporting period end on the balance sheets and classified as
either ‘Staked Crypto Assets’ or ‘Crypto Assets’ to distinguish their nature within the respective balances.
Staked crypto assets are presented as current assets if their lock-up periods are less than 12 months, and as long-term other assets
if the lock-up extends beyond one year. The majority of our crypto assets are staked, typically with lock-up periods of less than 21
days, and are considered current assets in accordance with ASC 210-10-20, Balance Sheet , due to the Company’s ability to
sell them in a liquid marketplace, as we have a reasonable expectation that they will be realized in cash or sold or consumed during
the normal operating cycle of our business to support operations when needed.
The
classification of purchases and sales in the statements of cash flows is determined based on the nature of the crypto assets, which can
be categorized as ‘productive’ (i.e. acquired for purposes of staking) or ‘non-productive’ (e.g. bitcoin). Acquisitions
of non-productive crypto assets are treated as operating activities, while acquisitions of productive crypto assets are classified as
investing activities in accordance with ASC 230-10-20, Investing activities . Productive crypto assets staked with lock-up periods
of less than 12 months are listed as current assets in the ‘Staked Crypto Assets’ line item on the balance sheet. Staked
crypto assets with lock-up periods exceeding 12 months are categorized as long-term other assets. Non-productive crypto assets are included
in the ‘Crypto Assets’ line item on the balance sheet.
Effective
January 1, 2023, the Company has elected to early adopt ASU No. 2023-08 , resulting in a material change in accounting principle
related to the Company’s accounting treatment of crypto assets. The impacts of the change in accounting principle are discussed
further in Note 4.
The
Company employs the specific identification method to determine the cost basis of our assets for the computation of gains and losses,
in accordance with ASC 350-60-50-2a. This method involves identifying and using the actual cost of each individual asset sold or disposed
of to calculate the gain or loss on its sale. Realized gain (loss) on sale of crypto assets are included in other income (expense) in
the statements of operations. The Company recorded realized gains (losses) on crypto assets of approximately $ 11,000 and $ 8,000 during
the three months ended March 31, 2024 and 2023, respectively.
10
Revenue
Recognition
The
Company recognizes revenue under ASC 606 , Revenue from Contracts with Customers . The core principle of the 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
Revenue
is recognized when control of the promised goods or services is transferred to the customers, in an amount that reflects the consideration
the Company expects to be entitled to in exchange for those goods or services. The Company generates revenue through 1) staking rewards
generated from its blockchain infrastructure operations, and 2) gas fees earned from successful Ethereum block building through Builder+.
These revenues are collectively termed ‘ Blockchain infrastructure revenues ’ in the statements of operations.
The
transaction consideration the Company receives - the crypto asset awards and gas fees - are a non-cash consideration, which the Company
measures at fair value on the date received.
Blockchain
Infrastructure
The
Company engages in network-based smart contracts by running its own crypto asset validator nodes as well as by staking (or “delegating”)
crypto assets directly to both its own validator nodes and nodes run by third-party operators. Through these contracts, the Company provides
crypto assets to stake to a node for the purpose of validating transactions and adding blocks to a respective blockchain network. The
term of a smart contract can vary based on the rules of the respective blockchain and typically last from a few days to several weeks
after it is cancelled (or “un-staked”) by the delegator and requires that the staked crypto assets remain locked up during
the duration of the smart contract.
In
exchange for staking the crypto assets and validating transactions on blockchain networks, the Company is entitled to all of the fixed
crypto asset awards earned from the network when delegating to the Company’s own node and is entitled to a fractional share of
the fixed crypto asset awards a third-party node operator receives (less crypto asset transaction fees payable to the node operator,
which are immaterial and are recorded as a deduction from revenue), for successfully validating or adding a block to the blockchain.
The Company’s fractional share of awards received from delegating to a third-party validator node is proportionate to the crypto
assets staked by the Company compared to the total crypto assets staked by all Delegators to that node at that time.
On
certain blockchain networks on which the Company operates a validator node, the Company earns a validator node fee (“Validator
Fee”), determined as a node operator’s published percentage of the crypto asset rewards earned on crypto assets delegated
to its node.
Token
rewards earned from staking, as well as tokens earned as Validator Fees, are calculated and distributed directly to BTCS digital wallets
by the blockchain networks as part of their consensus mechanisms.
11
The
provision of validating blockchain transactions is an output of the Company’s ordinary activities. Each separate block creation
or validation under a smart contract with a network represents a performance obligation. The satisfaction of the performance obligation
for processing and validating blockchain transactions occurs at a point in time when confirmation is received from the network indicating
that the validation is complete, and the awards are available for transfer. At that point, revenue is recognized.
Ethereum
Block Building (Builder+)
The
Company participates in the Ethereum blockchain network by engaging in the construction of blocks (“block building”)
containing strategically bundled transactions from the Ethereum mempool and from searchers who connect to the Company’s
endpoint with the intent of the Company’s builder proposing their transactions. Revenue recognition for these
activities, conducted through Builder+, entails the recognition of gas fees (or “transaction fees”) earned in
exchange for successfully constructing blocks of bundled transactions and having these blocks selected and proposed by a validator to the Ethereum
network for validation.
These gas fees
are earned as a direct result of the Company’s fulfillment of its performance obligations, which include the construction of
blocks by bundling transactions to maximize the value of the included fees and the proposal of that block to a Validator. Each
constructed block under a smart contract with the Ethereum network signifies a distinct performance obligation.
As
part of the block construction and proposal process, the Company’s Builder purchases block space through a fixed
non-negotiable fee paid to a Validator (a “Validator Payment”) embedded in each proposed block. The Validator Payment,
predetermined by the Builder, is paid to Validators as compensation for selecting and proposing the Company’s block to the
network for validation. The Validator Payment is intrinsically linked to the Company’s performance obligations and is
only disbursed when a block constructed by the Builder is selected by a Validator, proposed, and successfully finalized on the Ethereum
network. It represents a direct and fixed pre-determined cost.
The
satisfaction of the performance obligation occurs at a point in time when the constructed block is proposed by a Validator and successfully
finalized on the Ethereum network. At this juncture, the Company has fulfilled its obligations, and the gas fees associated with the
transactions included in the block become available and are transferred to the Company’s digital wallet, simultaneous with the
disbursement of the related Validator payment.
The
Company recognizes revenue, reflecting the fair value of the total gas fees earned from the constructed block net of the related
Validator Payments disbursed. For the three months ended March 31, 2024 this resulted in the recognition of negative revenue, as Validator Payments exceed the total value of the gas fees associated with proposed blocks.
12
The
following table summarizes the revenues earned from the Company’s operations for the three months ended March 31, 2024 and 2023.
Schedule of Revenues Earned from Company’s Operations
2024
2023
For the Three Months Ended March 31,
2024
2023
Revenues from blockchain infrastructure operations
Staking to BTCS nodes
$ 343,911
$ 260,708
Staking to third-party nodes
74,442
50,800
Builder+
( 32,580 )
-
Total revenues
$ 385,773
$ 311,508
The
following tables detail the native token rewards and their respective fair market value recognized as revenue for the three months ended
March 31, 2024 and 2023. The tables differentiate between three sources of revenue: token rewards earned through delegating cryptocurrency
assets to validator nodes operated by third parties, and revenue generated from BTCS blockchain infrastructure operations, which includes
token rewards earned from staking crypto assets to validator nodes operated by BTCS, Validator Fees calculated as a percentage of rewards
earned from crypto assets delegated by third-parties to BTCS nodes, as well as block rewards earned by BTCS Builders.
The following tables detail the
native token rewards and their respective fair market value recognized as revenue for the three months ended March 31, 2024 and 2023.
Revenues are derived from three primary sources: (1) token rewards earned from the delegation of cryptocurrency assets to third-party
validator nodes; (2) token rewards derived from BTCS-operated validator nodes, which include staking of the Company’s crypto assets
to BTCS nodes as well as Validator Fees earned from third parties asset delegations to our nodes; and (3) net block rewards accrued generated
by BTCS Builders.
Crypto
assets earned from BTCS validator nodes
Schedule of Crypto Assets Earned From Validator Nodes
For the Three Months Ended March 31,
2024
2023
Asset
Token Rewards
Revenue ($USD)
Token Rewards
Revenue ($USD)
Ethereum (ETH)
65
$ 188,078
98
$ 154,634
Cosmos (Atom)
11,166
$ 121,074
5,980
$ 75,469
Akash (AKT)
4,575
$ 18,746
2,807
$ 1,045
Kava (KAVA)
6,292
$ 5,252
13,008
$ 11,735
NEAR Protocol (NEAR)
714
$ 4,422
1,022
$ 2,111
Mina (MINA)
2,880
$ 3,646
5,760
$ 3,837
Oasis Network (ROSE)
16,137
$ 2,218
20,364
$ 1,196
Kusama (KSM)
10
$ 475
273
$ 9,412
Tezos (XTZ)
-
$ -
1,179
$ 1,269
Total earned from BTCS validator nodes
$ 343,911
$ 260,708
Crypto
assets earned from Ethereum block building through Builder+
Schedule of Crypto Assets Earned From
Ethereum
For the Three Months Ended March 31,
2024
2023
Asset
Token Rewards
Revenue ($USD)
Token Rewards
Revenue ($USD)
Ethereum (ETH)
( 12 )
$ ( 32,580 )
-
$ -
Total earned from Ethereum block building through Builder+
$ ( 32,580 )
$ -
Crypto
assets earned from staking to third-party validator nodes
Schedule of Crypto Assets Earned From Third Party
For the Three Months Ended March 31,
2024
2023
Asset
Token Rewards
Revenue ($USD)
Token Rewards
Revenue ($USD)
Axie Infinity (AXS)
5,381
$ 48,322
4,452
$ 40,028
Solana (SOL)
119
$ 15,372
121
$ 2,531
Polygon (MATIC)
6,230
$ 5,731
5,981
$ 6,737
Polkadot (DOT)
360
$ 2,957
246
$ 1,504
Evmos (EVMOS)
11,426
$ 940
-
$ -
Cardano (ADA)
1,289
$ 753
-
$ -
Tezos (XTZ)
318
$ 367
-
$ -
Total earned from staking to third-party validator nodes
$ 74,442
$ 50,800
Total revenue earned
$ 385,773
$ 311,508
13
Cost
of Revenues
The
Company’s cost of revenues related to its blockchain infrastructure operations primarily includes direct production costs associated
with transaction validation on the network, cloud-based server hosting expenses related to our validator nodes and Builders, and allocated
employee salaries dedicated to node maintenance and support. Additionally, the cost of revenues encompasses fees paid to third parties
for their assistance in software maintenance and node operations. These costs directly related to the production of revenues are collectively
termed ‘ Blockchain infrastructure expenses ’ in the statements of operations.
The
following table further details the costs of revenues for the three months ended March 31, 2024 and 2023.
Schedule of Costs of Revenues
2024
2023
For the Three Months Ended March 31,
2024
2023
Cost of staking revenues
$ 51,953
$ 82,014
Cost of Builder revenues
43,059
-
Total cost of revenues
$ 95,012
$ 82,014
Internally
Developed Software
Internally
developed software consists of the core technology of the Company’s StakeSeeker platform, which is being designed to allow users
to track, monitor and analyze their aggregate cryptocurrency portfolio holdings by connecting their crypto exchanges and digital wallets
as well as providing a non-custodial delegation process to earn staking rewards on crypto asset holdings. For internally developed software,
the Company uses both its own employees as well as the services of external vendors and independent contractors. The Company accounts
for computer software used in the business in accordance with ASC 985-20 and ASC 350.
ASC
985-20, Software-Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed, requires that software development costs
incurred in conjunction with product development be charged to research and development expense until technological feasibility is established.
Thereafter, until the product is released for sale, software development costs must be capitalized and reported at the lower of unamortized
cost or net realizable value of the related product. Some companies use a “tested working model” approach to establishing
technological feasibility (i.e., beta version). Under this approach, software under development will pass the technological feasibility
milestone when the Company has completed a version that contains essentially all the functionality and features of the final version
and has tested the version to ensure that it works as expected.
ASC
350, Intangibles-Goodwill and Other , requires computer software costs associated with internal use software to be charged to operations
as incurred until certain capitalization criteria are met. Costs incurred during the preliminary project stage and the post-implementation
stages are expensed as incurred. Certain qualifying costs incurred during the application development stage are capitalized as property,
equipment and software. These costs generally consist of internal labor during configuration, coding, and testing activities. Capitalization
begins when (i) the preliminary project stage is complete, (ii) management with the relevant authority authorizes and commits to the
funding of the software project, and (iii) it is probable both that the project will be completed and that the software will be used
to perform the function intended.
14
Property
and Equipment
Property
and equipment consists of computer, equipment and office furniture and fixtures, all of which are recorded at cost. Depreciation and
amortization are recorded using the straight-line method over the respective useful lives of the assets ranging from three to five years .
Long-lived assets are reviewed for impairment whenever events or circumstances indicate that the carrying amount of these assets may
not be recoverable.
Use
of Estimates
The
accompanying financial statements have been prepared in conformity with U.S. GAAP. This requires management to make estimates and assumptions
that affect certain 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 revenue and expenses during the period. The Company’s significant estimates and
assumptions include the recoverability and useful lives of indefinite life intangible assets, stock-based compensation, and the valuation
allowance related to the Company’s deferred tax assets. Certain of the Company’s estimates, including the carrying amount
of the indefinite life intangible assets, could be affected by external conditions, including those unique to the Company and general
economic conditions. It is reasonably possible that these external factors could have an effect on the Company’s estimates and
could cause actual results to differ from those estimates and assumptions.
Income
Taxes
The
Company recognizes income taxes on an accrual basis based on tax positions taken or expected to be taken in its tax returns. A tax position
is defined as a position in a previously filed tax return or a position expected to be taken in a future tax filing that is reflected
in measuring current or deferred income tax assets and liabilities. Tax positions are recognized only when it is more likely than not
(i.e., likelihood of greater than 50%), based on technical merits, that the position would be sustained upon examination by taxing authorities.
Tax positions that meet the more likely than not threshold are measured using a probability-weighted approach as the largest amount of
tax benefit that is greater than 50% likely of being realized upon settlement. Income taxes are accounted for using an asset and liability
approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that
have been recognized in the Company’s financial statements or tax returns. A valuation allowance is established to reduce deferred
tax assets if all, or some portion, of such assets will more than likely not be realized. Should they occur, the Company’s policy
is to classify interest and penalties related to tax positions as income tax expense. Since the Company’s inception, no such interest
or penalties have been incurred.
15
Accounting
for Warrants
The
Company accounts for the issuance of Common Stock purchase warrants issued in connection with the equity offerings in accordance with
the provisions of ASC 815, Derivatives and Hedging . The Company classifies as equity any contracts that (i) require physical settlement
or net-share settlement or (ii) gives the Company a choice of net-cash settlement or settlement in its own shares (physical settlement
or net-share settlement). The Company classifies as assets or liabilities any contracts that (i) require net-cash settlement (including
a requirement to net-cash settle the contract if an event occurs and if that event is outside the control of the Company) or (ii) gives
the counterparty a choice of net-cash settlement or settlement in shares (physical settlement or net-share settlement). In addition,
Under ASC 815, registered Common Stock warrants that require the issuance of registered shares upon exercise and do not expressly preclude
an implied right to cash settlement are accounted for as derivative liabilities. The Company classifies these derivative warrant liabilities
on the balance sheets as a current liability.
The
Company assessed the classification of Common Stock purchase warrants as of the date of each offering and determined that such instruments
originally met the criteria for equity classification; however, as a result of the Company no longer being in control of whether the
warrants may be cash settled, the instruments no longer qualify for equity classification. Accordingly, the Company classified the warrants
as a liability at their fair value and adjusts the instruments to fair value at each reporting period. This liability is subject to re-measurement
at each balance sheet date until the warrants are exercised or expired, and any change in fair value is recognized as “change in
the fair value of warrant liabilities” in the statements of operations. The fair value of the warrants has been estimated using
a Black-Scholes valuation model (see Note 6).
Stock-based
compensation
The
Company accounts for stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation . ASC 718 addresses
all forms of share-based payment awards including shares issued under employee stock purchase plans and stock incentive shares. Under
ASC 718, awards result in a cost that is measured at fair value on the awards’ grant date, based on the estimated number of awards
that are expected to vest and will result in a charge to operations.
Share-based
payment awards exchanged for services are accounted for at the fair value of the award on the estimated grant date.
Options
Stock
options issued under the Company’s long-term incentive plans are granted with an exercise price equal to no less than the market
price of the Company’s stock at the date of grant and expire up to ten years from the date of grant. These options often vest over
a one-year period.
The
Company estimates the fair value of stock option grants using the Black-Scholes option pricing model and the assumptions used in calculating
the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application
of management’s judgment.
Restricted
Stock Units (RSUs)
For
awards vesting upon the achievement of a service condition, compensation cost measured on the grant date will be recognized on a straight-line
basis over the vesting period. Stock-based compensation expense for the market-based restricted stock units with explicit service conditions
is recognized on a straight-line basis over the longer of the derived service period or the explicit service period, regardless of whether
the market condition is satisfied. However, in the event that the explicit service period is not met, previously recognized compensation
cost would be reversed. Market-based restricted stock units subject to market-based performance targets require achievement of the performance
target as well as a service condition in order for these RSUs to vest.
The
Company estimates the fair value of market-based RSUs as of the grant date and expected derived term using a Monte Carlo simulation that
incorporates pricing inputs covering the period from the grant date through the end of the derived service period.
16
Dividends
Effective
January 27, 2023, the Company’s Board of Directors (the “Board”) approved the issuance of a newly designated Series
V Preferred Stock (“Series V”) on a one-for-one basis to the Company’s shareholders (including restricted stock unit
holders and warrant holders who were entitled to such distribution). The distribution of Series V shares was approved and completed on
June 2, 2023 to shareholders as of the record date of May 12, 2023. The Series V: (i) is non-convertible, (ii) has a 20% liquidation
preference over the shares of common stock, (iii) is non-voting and (iv) has certain rights to dividends and distributions (at the discretion
of the Board). A total of 14,542,803 shares of Series V Preferred Stock were distributed to shareholders on June 2, 2023. In June 2023,
the Series V shares commenced trading on Upstream, a Merj Exchange market (“Upstream”). In November 2023, Upstream announced
that it was no longer providing U.S. individuals with the ability to trade on Upstream. All Series V shares owned by U.S investors were
returned to the transfer agent.
The
Company will evaluate the appropriateness of potential future dividends as the Company continues to grow its operations.
Advertising
Expense
Advertisement
costs are expensed as incurred and included in marketing expenses. Advertising and marketing expenses amounted to approximately $ 58,000
and $ 6,000 for the three months ended March 31, 2024 and 2023, respectively.
Net
Income (Loss) per Share
Basic
income (loss) per share is computed by dividing the net income or loss applicable to common shares by the weighted average number of
common shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of common shares
and, if dilutive, potential common shares outstanding during the period. Potential common shares consist of the Company’s restricted
stock units, options and warrants. Diluted income (loss) per share excludes the shares issuable upon the conversion of preferred stock,
notes and warrants from the calculation of net income (loss) per share if their effect would be anti-dilutive.
Recent
Accounting Pronouncements
In
December 2023, the FASB issued ASU No. 2023-08, Intangibles—Goodwill and Other—Crypto Assets (Subtopic 350-60) , which
is intended to improve the accounting for and disclosure of crypto assets. The ASU requires entities to subsequently measure crypto assets
that meet specific criteria at fair value, with changes recognized in net income each reporting period. The ASU also the requires specific
presentation of cash receipts arising from crypto assets that are received as noncash consideration in the ordinary course of business
and are converted nearly immediately into cash. The amendments in this update are effective for all entities for fiscal years beginning
after December 15, 2024, with early adoption permitted. The Company adopted ASU No. 2023-08 effective January 1, 2023, which had a material
impact to its financial statement and related disclosures, which are further discussed in Note 4.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future financial statements.
17
Note
4 - Changes in Accounting Principle
Effective
January 1, 2023, the Company has elected to early adopt ASU No. 2023-08, resulting in a material change in accounting principles related
to the Company’s accounting treatment of crypto assets.
As
a result of the adoption of ASU No. 2023-08, crypto assets are recorded at their fair market value on its balance sheet and changes in
the fair market value of its crypto assets during reporting periods are recorded within its statements of operations as unrealized appreciation
(depreciation). Prior to adopting ASU No. 2023-08, crypto assets were accounted for as intangible assets with an indefinite life in accordance
with ASC 350, Intangibles –Goodwill and Other , carrying them at their impaired value and recognizing impairment losses during
reporting periods. Adoption of the fair market value guidance contained within ASU No. 2023-08 eliminates the need to calculate impairment
losses on crypto assets for the period of adoption and moving forward.
The
Company elected to early adopt the guidance contained with ASU No. 2023-08 as we believe that the specified changes in financial reporting
better reflect the economic realities of the Company’s business model and the value of the crypto assets held, enhancing the transparency
and accuracy of the financial statements.
The
adoption of ASU No. 2023-08 required an adjustment to the Company’s opening Retained Earnings balance as of January 1, 2023, to
recognize the cumulative effect of initially applying the change in accounting principle to previous periods. The adjustment accounts
for the difference between the December 31, 2022 ending book value of crypto assets and their respective fair market value, which amounted
to approximately $ 4,986,000 .
Note
5 – Crypto Assets
The
following table presents the Company’s crypto assets held as of March 31, 2024:
Schedule of Crypto Assets Held
Asset
Tokens
Cost
Fair Market Value
Ethereum (ETH)
7,868
$ 9,028,622
$ 28,700,380
Cosmos (Atom)
281,264
4,964,305
3,455,299
Solana (SOL)
7,964
548,745
1,613,543
Avalanche (Avax)
17,842
1,129,281
964,888
Axie Infinity (AXS)
65,932
1,962,310
726,572
Polygon (Matic)
512,241
854,336
514,187
Oasis Network (ROSE)
2,663,766
159,759
366,108
Kusama (KSM)
7,796
1,427,557
377,395
Kava (KAVA)
351,685
1,094,552
374,932
NEAR Protocol (NEAR)
80,981
167,201
591,162
Akash (AKT)
123,646
64,902
592,956
Cardano (ADA)
266,543
402,745
173,350
Mina (MINA)
92,897
67,185
115,192
Polkadot (DOT)
9,010
142,668
86,858
Evmos (EVMOS)
357,203
98,344
28,612
Tezos (XTZ)
26,492
73,686
37,118
Band Protocol (BAND)
992
1,500
2,223
Total
$ 22,187,698
$ 38,720,775
18
Note
6 – Fair Value of Financial Assets and Liabilities
The
Company measures certain assets and liabilities at fair value. The Company defines fair value as the price that would be received from
selling an asset or paid to transfer a liability (i.e., an ‘exit price’) in the principal or most advantageous market in
an orderly transaction between market participants at the measurement date.
Fair
value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value into three levels and
bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:
Level
1 – Valuations based on unadjusted quoted prices in active markets for identical, unrestricted assets or liabilities that are accessible
at the measurement date. Since valuations are based on quoted prices that are readily and regularly available in an active market, these
valuations do not entail a significant degree of judgment.
Level
2 – Valuations based on observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted
prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated
by observable market data for substantially the full term of the assets or liabilities.
Level
3 – Valuations based on inputs that are generally unobservable and typically reflect management’s estimate of assumptions
that market participants would use in pricing the asset or liability.
Financial
instruments, including cash and cash equivalents, accounts and other receivables, accounts payable and accrued liabilities are carried
at cost, which management believes approximates fair value due to the short-term nature of these instruments.
The
following tables present the Company’s assets and liabilities that are measured at fair value on a recurring basis and the Company’s
estimated level within the fair value hierarchy of those assets and liabilities as of March 31, 2024 and December 31, 2023:
Schedule of Fair Value of Assets and Liabilities Valued on Recurring Basis
Fair Value Measured at March 31, 2024
Total at March 31,
Quoted prices in active markets
Significant other observable inputs
Significant unobservable inputs
2024
(Level 1)
(Level 2)
(Level 3)
Assets
Crypto Assets
$ 38,720,775
$ 38,720,775
$ -
$ -
Investments
100,000
-
-
100,000
Total Assets
$ 38,820,775
$ 38,720,775
$ -
$ 100,000
Liabilities
Warrant Liabilities
$ 213,750
$ -
$ -
$ 213,750
Fair Value Measured at December 31, 2023
Total at December 31,
Quoted prices in active markets
Significant other observable inputs
Significant unobservable inputs
2023
(Level 1)
(Level 2)
(Level 3)
Assets
Crypto Assets
$ 25,202,929
$ 25,202,929
$ -
$ -
Investments
100,000
-
-
100,000
Total Assets
$ 25,302,929
$ 25,202,929
$ -
$ 100,000
Liabilities
Warrant Liabilities
$ 213,750
$ -
$ -
$ 213,750
The
Company did not make any transfers between the levels of the fair value hierarchy during the three months ended March 31, 2024 and 2023.
19
Level
3 Valuation Techniques
Level
3 financial assets consist of private equity investments for which there is no current public market for these securities such that the
determination of fair value requires significant judgment or estimation. As of March 31, 2024 and December 31, 2023, the Company’s
Level 3 investments were carried at original cost of the investments, with a value of $ 100,000 . The Company has elected to apply the
measurement alternative under ASC 321, Investments—Equity Securities , for these investments.
Level
3 financial liabilities consist of the warrant liabilities for which there is no current market for these securities such that the determination
of fair value requires significant judgment or estimation.
Changes
in fair value measurements categorized within Level 3 of the fair value hierarchy are analyzed each period based on changes in estimates
or assumptions and recorded as appropriate.
A
significant decrease in the volatility or a significant decrease in the Company’s stock price, in isolation, would result in a
significantly lower fair value measurement. Changes in the values of the warrant liabilities are recorded in “change in fair value
of warrant liabilities” in the Company’s statements of operations.
On
March 2, 2021, the Company entered into a securities purchase agreement with certain purchasers which closed on March 4, 2021 pursuant
to which the Company sold an aggregate of (i) 950,000 shares of Common Stock, and (ii) Common Stock warrants (the “Warrants”)
to purchase up to 712,500 shares of Common Stock for gross proceeds of $ 9.5 million in a private placement offering.
The
Warrants require, at the option of the holder, a net-cash settlement following certain fundamental transactions (as defined in the Warrants)
at the Company. At the time of issuance, the Company maintained control of certain fundamental transactions and as such the Warrants
were initially classified in equity. As of March 31, 2024, the Company no longer maintained control of certain fundamental transactions
as they did not control a majority of shareholder votes. As such, the Company may be required to cash settle the Warrants if a fundamental
transaction occurs which is outside the Company’s control. Accordingly, the Warrants are classified as liabilities. The Warrants
have been recorded at their fair value using the Black-Scholes valuation model, and will be recorded at their respective fair value at
each subsequent balance sheet date. This model incorporates transaction details such as the Company’s stock price, contractual
terms, maturity, risk-free rates, as well as volatility.
The
Warrants require the issuance of registered shares upon exercise, do not expressly preclude an implied right to cash settlement and are
therefore accounted for as derivative liabilities. The Company classifies these derivative warrant liabilities on the balance sheet as
a current liability.
A
summary of quantitative information with respect to the valuation methodology and significant unobservable inputs used for the Company’s
warrant liabilities that are categorized within Level 3 of the fair value hierarchy at the date of issuance and, as of March 31, 2024
and December 31, 2023, is as follows:
Summary of Valuation Methodology and Significant Unobservable Inputs Warrant Liabilities
March 31, 2024
December 31, 2023
Risk-free rate of interest
4.59 %
4.23 %
Expected volatility
106.56 %
102.81 %
Expected life (in years)
1.93
2.18
Expected dividend yield
-
-
The
risk-free interest rate was based on rates established by the Federal Reserve Bank. For the Warrants, the Company estimates expected
volatility giving primary consideration to the historical volatility of its Common Stock. The general expected volatility is based on
the standard deviation of the Company’s underlying stock price’s daily logarithmic returns. The expected life of the warrants
was determined by the expiration date of the warrants. The expected dividend yield was based on the fact that the Company has not historically
paid dividends on its Common Stock and does not expect to pay recurring dividends on its Common Stock in the future.
20
The
following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial assets and liabilities
for the Three Months ended March 31, 2024 and 2023, that are measured at fair value on a recurring basis:
Schedule of Changes in Fair Value and Other Adjustments of Warrants
Fair Value of Level 3 Financial Assets
March 31, 2024
March 31, 2023
Beginning balance
$ 100,000
100,000
Purchases
-
-
Unrealized appreciation (depreciation)
-
-
Ending balance
$ 100,000
$ 100,000
Fair Value of Level 3 Financial Liabilities
March 31, 2024
March 31, 2023
Beginning balance
$ 213,750
$ 213,750
Warrant liabilities classification
-
-
Fair value adjustment of warrant liabilities
-
285,000
Ending balance
$ 213,750
$ 498,750
21
Note
7 – Stockholders’ Equity
Common
Stock
The
Company received shareholder approval on July 11, 2023 to amend our Articles of Incorporation to increase the number of authorized shares
of common stock from 97,500,000 shares to 975,000,000 . On July 12, 2023, the Company filed a Certificate of Amendment to the Articles
of Incorporation to effectuate the increase of our authorized shares of common stock to 975,000,000 .
At-The-Market
Offering Agreement
On
September 14, 2021, the Company entered into an At-The-Market Offering Agreement (the “ATM Agreement”) with H.C. Wainwright
& Co., LLC, as agent (“H.C. Wainwright”), pursuant to which the Company may offer and sell, from time-to-time through
H.C. Wainwright, shares of the Company’s Common Stock having an aggregate offering price of up to $ 98,767,500 (the “Shares”).
The Company will pay H.C. Wainwright a commission rate equal to 3.0 % of the aggregate gross proceeds from each sale of Shares.
During
the three months ended March 31, 2024, the Company did not sell any shares of Common Stock under the ATM Agreement.
Share
Based Payments
Effective
January 19, 2023, The Board of Directors of the Company approved the annual issuance of $ 50,000 of common stock to each independent director.
The shares will be issued in four equal installments ($ 12,500 ) at the end of each calendar quarter beginning March 31 st , subject
to continued service on each applicable issuance date. The number of shares issuable will be based on the closing price of the Company’s
common stock on the last trading day prior to the end of the applicable calendar quarter. For the three months ended March 31, 2024,
14,206 shares of common stock were issued to independent directors.
For
the three months ended March 31, 2024, 414,148 shares of common stock were issued to officers related to payment of 2023 accrued bonus
compensation totaling approximately $ 675,000 .
Preferred
Stock
Series
V
Effective
January 27, 2023, the Board approved the issuance of a newly designated Series V Preferred Stock (“Series V”) on a one-for-one
basis to the Company’s shareholders (including restricted stock unit holders and warrant holders). The distribution of Series V
shares was approved and completed on June 2, 2023 to shareholders as of the record date of May 12, 2023. The Series V: (i) is non-convertible,
(ii) has a 20% liquidation preference over the shares of common stock, (iii) is non-voting and (iv) has certain rights to dividends and
distributions (at the discretion of the Board of Directors) . A total of 14,542,803 shares of Series V Preferred Stock were distributed
to shareholders on June 2, 2023.
The
fair value of the Series V as of the record date, May 12, 2023, amounted to approximately $ 2,560,000 . The Company used a probability
valuation model to determine the fair value of the preferred stock.
22
2021
Equity Incentive Plan
The
Company’s 2021 Equity Incentive Plan (the “2021 Plan”) was effective on January 1, 2021 and approved by shareholders
on March 31, 2021 and amended on June 13, 2022. The Company received shareholder approval on July 11, 2023 to increase the authorized
amount under the 2021 Plan from 7,000,000 shares to 12,000,000 shares.
Options
The
following weighted-average assumptions were used to estimate the fair value of options granted on the deemed grant date during the three
months ended March 31, 2024 and 2023 for the Black-Scholes formula:
Schedule of
Weighted-Average Assumptions Used to Estimate Fair Value
Three Months Ended
March 31,
2024
2023
Exercise price
$ -
$ 0.63
Term (years)
-
5.00
Expected stock price volatility
0.00 %
152.84 %
Risk-free rate of interest
0.00 %
3.99 %
Expected
Volatility : The Company uses historical volatility as it provides a reasonable estimate of the expected volatility. Historical volatility
is based on the most recent volatility of the stock price over a period of time equivalent to the expected term of the option.
Risk-Free
Interest Rate : The risk-free interest rate is based on the U.S. treasury zero-coupon yield curve in effect at the time of grant for
the expected term of the option.
Expected
Term : The Company’s expected term represents the weighted-average period that the Company’s stock options are expected
to be outstanding. The expected term is based on the expected time to post-vesting exercise of options by employees. The Company uses
historical exercise patterns of previously granted options to derive employee behavioral patterns used to forecast expected exercise
patterns.
For
awards vesting upon the achievement of the market conditions which were met at the date of grant, compensation cost measured on the date
of grant was immediately recognized. For awards vesting upon the achievement of the market conditions which were not met at the date
of grant, compensation cost measured on the grant date will be recognized on a straight-line basis over the vesting period based on estimation
using a Monte-Carlo simulation.
23
A
summary of option activity under the Company’s stock option plan for three months ended March 31, 2024 is presented below:
Summary of Option Activity
Number of Shares
Weighted Average Exercise Price
Total Intrinsic Value
Weighted Average Remaining Contractual Life (in years)
Outstanding as of December 31, 2023
1,200,000
$ 2.12
$ 8,700
2.4
Employee options granted
-
-
-
-
Employee options forfeited
-
-
-
-
Outstanding as of March 31 ,2024
1,200,000
$ 2.12
$ 17,150
2.1
Options vested and exercisable as of March 31 ,2024
1,145,000
$ 2.15
$ 1,300
2.0
RSUs
On
December 29, 2023, upon recommendation of the Compensation Committee, the Board of BTCS Inc. approved the grant of 50,000 RSUs to each
of its executive officers (Mr. Allen, Mr. Handerhan, Mr. Prevoznik and Mr. Paranjape), effective January 1, 2024. The RSUs granted vest
annually over a 5-year period (10,000 per year) with the first vesting date of December 31, 2024 and each subsequent vesting on the one-year
anniversary of the first vesting date, subject to continued employment on each applicable vesting date.
On
January 12, 2024, Messrs. Allen and Handerhan both informed the Compensation Committee, that for personal reasons, they each do not accept,
and forfeit, the 50,000 restricted stock units granted to them each by the Company effective January 1, 2024. Subsequently, effective
January 12, 2024, the Compensation Committee approved the grant of 50,000 additional RSUs to Mr. Prevoznik and Mr. Paranjape, each, which
vest annually over a 5-year period (10,000 per year) with the first vesting date of December 31, 2024 and each subsequent vesting on
the one-year anniversary of the first vesting date, subject to continued employment on each applicable vesting date.
A
summary of the Company’s restricted stock units granted under the 2021 Plan during the three months ended March 31, 2024 are as
follows:
Summary of Restricted Stock
Number of Restricted Stock Units
Weighted Average Grant
Date Fair Value
Nonvested at December 31, 2023
1,606,373
$ 3.25
Granted
300,000
1.71
Forfeited
( 100,000 )
1.63
Nonvested at March 31, 2024
1,806,373
$ 3.09
Stock
Based Compensation
Stock-based
compensation expense is recorded as a part of selling, general and administrative expenses, compensation expenses and cost of revenues.
Stock-based compensation expense for the three months ended March 31, 2024 and 2023 was as follows:
Schedule of Stock-based Compensation Expense
2024
2023
For the Three Months
Ended March 31,
2024
2023
Employee stock option awards
$ 9,280
$ 3,307
Employee restricted stock unit awards
239,146
267,338
Non-employee restricted stock awards
-
15,908
Stock-based
compensation
$ 248,426
$ 286,553
24
Note
8 – Accrued Expenses
Accrued
expenses consist of the following:
Schedule
of Accrued Expenses
March 31, 2024
December 31, 2023
Accrued compensation
$ 6,419
$ 712,092
Accounts payable and accrued expenses
26,193
55,058
Accrued
Expenses
$ 32,612
$ 767,150
Accrued
compensation includes approximately $ 0 and $ 710,000 related to performance bonus accruals as of March 31, 2024 and December 31, 2023,
respectively.
Note
9 – Employee Benefit Plans
The
Company maintains defined contribution benefit plans under Section 401(k) of the Internal Revenue Code covering substantially all qualified
employees of the Company (the “401(k) Plan”). Under the 401(k) Plan, the Company may make discretionary contributions of
up to 100 % of employee contributions. For the three months ended March 31, 2024 and 2023, the Company made contributions to the 401(k)
Plan of $ 109,000 and $ 95,000 , respectively.
Note
10 – Liquidity
The
Company follows “ Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about
an Entity’s Ability to Continue as a Going Concern ”. The Company’s financial statements have been prepared assuming
that it will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities
in the normal course of business.
As
reflected in the financial statements, the Company has historically incurred a net loss and has an accumulated deficit of approximately
$ 126,421,000 at March 31, 2024, and net cash used in operating activities of approximately $ 769,000 for the reporting period then ended.
The Company is implementing its business plan and generating revenue; however, the Company’s cash position and liquid crypto assets
are sufficient to support its daily operations over the next twelve months.
Note
11 – Subsequent Events
The
Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the
evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure
in the financial statements other than disclosed.
On
April 11, 2024, the Board of Directors of the Company, upon recommendation of the Compensation Committee, approved a performance based
Annual Cash Incentive Plan for the Company’s executives for fiscal year 2024. If an executive meets their performance milestones,
the executive will receive a bonus, payable in cash and/or equity at the discretion of the Board, in an amount up to 163 % to 195 % of
the applicable executive’s base salary , as detailed below:
●
Charles Allen, the Company’s
Chief Executive Officer, is eligible to receive up to 195 % of his base salary. Mr. Allen’s current base salary is $ 429,933 ;
●
Michal Handerhan, the Company’s
Chief Operating Officer, is eligible to receive up to 179 % of his base salary. Mr. Handerhan’s base salary is $ 300,307 ;
●
Michael Prevoznik, the
Company’s Chief Financial Officer, is eligible to receive up to 163 % of his base salary. Mr. Prevoznik’s base salary
is $ 245,706 ;
●
Manish Paranjape, the Company’s
Chief Technology Officer is eligible to receive up to 163 % of his base salary. Mr. Paranjape’s base salary is $ 245,706 .
25
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.