UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended: June 30, 2022
☐
TRANSITION
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _____________ to _____________
Commission
File No. 000-33383
CREEK
ROAD MINERS, INC.
(Exact
name of registrant as specified in its charter)
Delaware
98-0357690
(State
or other jurisdiction
of incorporation or organization)
(I.R.S.
Employer
Identification No.)
2700
Homestead Road , Park City , UT
84098
(Address
of principal executive offices)
(Zip
Code)
(435)
900-1949
(Registrant’s
telephone number, including area code)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each Class
Trading
Symbol(s)
Name
of each Exchange on which registered
N/A
N/A
N/A
Indicate
by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange
Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2)
has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting
company or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,”
“smaller reporting company” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large
accelerated filer ☐
Accelerated
filer ☐
Non-accelerated
filer ☒
Smaller
reporting company ☒
Emerging
growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act). Yes ☐ No ☒
Indicate
the number of shares outstanding of each of the issuer’s classes of common stock as of the latest practicable date.
Title
of Class
Number
of Shares Outstanding on August 8, 2022
Common
Stock, $0.0001 par value
12,709,376
TABLE
OF CONTENTS
PART
I
FINANCIAL
INFORMATION
Item
1.
Condensed
Consolidated Financial Statements
2
Item
2.
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
33
Item
3.
Quantitative
and Qualitative Disclosures About Market Risk
43
Item
4.
Controls
and Procedures
43
PART
II
OTHER
INFORMATION
Item
1.
Legal
Proceedings
44
Item
1A.
Risk
Factors
44
Item
2.
Unregistered
Sales of Equity Securities and Use of Proceeds
44
Item
3.
Defaults
Upon Senior Securities
44
Item
4.
Mine
Safety Disclosures
44
Item
6.
Exhibits
45
SIGNATURES
46
1
PART
1 — FINANCIAL INFORMATION
Item
1. Condensed Consolidated Financial Statements
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Balance Sheets
June
30,
December
31,
2022
2021
(unaudited)
Assets
Current
assets:
Cash
and cash equivalents
$ 816,146
$ 2,785,188
Accounts
receivable
—
427
Prepaid
expenses
147,487
107,749
Deposits
on mining equipment
4,673,680
7,613,230
Cryptocurrency
586
302,654
Current
assets associated with discontinued operations
—
18,725
Total
current assets
5,637,899
10,827,973
Other
assets:
Property
and equipment, net of accumulated depreciation of $ 418,176 and $ 89,136 , respectively
7,192,799
2,226,360
Right
of use asset, net of accumulated amortization of $ 426,918 and $ 299,583 respectively
—
127,335
Investment
225,000
—
Deposits
and other assets
110,350
18,201
Total
assets
$ 13,166,048
$ 13,199,869
Liabilities
and Stockholders’ Deficit
Current
liabilities:
Accounts
payable and accrued expenses
$ 1,889,091
$ 801,747
Accrued
interest and expenses – related parties
2,640,515
2,231,558
Note
payable
588,643
—
Lease
liability, current portion
—
33,977
Secured
convertible debenture – related party
2,496,850
2,500,000
Current
liabilities associated with discontinued operations
485,712
472,029
Total
current liabilities
8,100,811
6,039,311
Non-current
liabilities:
Lease
liability, long term portion
—
101,116
Secured
convertible debenture – related party
2,496,850
2,500,000
SBA/PPP
loans payable
149,900
361,595
Total
non-current liabilities
2,646,750
2,962,711
Total
liabilities
10,747,561
9,002,022
Commitments
and contingencies Stockholders’ equity:
-
Commitments
and contingencies
-
Stockholders’ equity:
Preferred
stock; 5,000,000 shares authorized:
Series
A convertible preferred stock; $ 0.0001 par value; 500,000 shares authorized; 226,915 and 223,964 shares issued and outstanding, respectively
23
22
Series
B convertible preferred stock; $ 0.0001 par value; 20,000 shares authorized;
1,400 and 3,720 shares issued and outstanding, respectively
—
—
Series
C convertible preferred stock; $ 0.0001 par value; 15,000 shares authorized;
7,880 shares issued and outstanding, respectively
1
1
Preferred
stock value
1
1
Common
stock; $ 0.0001 par value; 100,000,000 shares authorized;
12,524,209 and 8,191,382 shares issued and outstanding, respectively
1,251
819
Additional
paid-in capital
54,868,200
51,506,854
Accumulated
deficit
( 52,450,988 )
( 47,309,849 )
Total
stockholders’ equity
2,418,487
4,197,847
Total
liabilities and stockholders’ equity
$ 13,166,048
$ 13,199,869
See
notes to unaudited condensed consolidated financial statements
2
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Statements of Operations
(unaudited)
Three
Months Ended
Six
Months Ended
June
30,
June
30,
2022
2021
2022
2021
Revenue:
Cryptocurrency
mining
$ 166,592
$ —
$ 509,647
$ —
Operating
costs and expenses:
Cryptocurrency
mining costs (exclusive of depreciation and amortization shown below)
400,416
—
786,758
—
Depreciation
and amortization
164,520
7,394
329,040
12,349
Stock
based compensation
466,136
189,919
2,389,241
2,037,475
General
and administrative
764,908
1,143,386
1,697,769
2,211,277
Impairment
of mined cryptocurrency
34
—
106,139
—
Total
operating expenses
1,796,014
1,340,699
5,308,947
4,261,101
Loss
from operations
( 1,629,422 )
( 1,340,699 )
( 4,799,300 )
( 4,261,101 )
Other
income (expense):
Realized
loss on sale of cryptocurrency
( 131,075 )
—
( 131,075 )
—
PPP
loan forgiveness
—
—
197,662
—
Interest
expense
( 242,630 )
( 245,419 )
( 390,694 )
( 469,511 )
Total
other income (expense)
( 373,705 )
( 245,419 )
( 324,107 )
( 469,511 )
Loss
from operations before provision for income taxes
( 2,003,127 )
( 1,586,118 )
( 5,123,407 )
( 4,730,612 )
Provision
for income taxes
—
—
—
—
Loss
from continuing operations
( 2,003,127 )
( 1,586,118 )
( 5,123,407 )
( 4,730,612 )
Discontinued
operations:
Income
(loss) from discontinued operations
( 48,917 )
( 267,087 )
( 17,732 )
408,532
Gain
on sale of discontinued operations
—
—
—
—
Net
income from discontinued operations
( 48,917 )
( 267,087 )
( 17,732 )
408,532
Net
loss
$ ( 2,052,044 )
$ ( 1,853,205 )
$ ( 5,141,139 )
$ ( 4,322,080 )
Dividends
on preferred stock
( 85,002 )
( 12,954 )
( 184,602 )
( 69,852 )
Earnings
attributable to common stockholders
$ ( 2,137,046 )
$ ( 1,866,159 )
$ ( 5,325,741 )
$ ( 4,391,932 )
Earnings
(loss) per common share:
Earnings
(loss) per share from continuing operations, basic and diluted
$ ( 0.17 )
$ ( 0.44 )
$ ( 0.49 )
$ ( 1.36 )
Earnings
per share from discontinued operations, basic and diluted
$ ( 0.01 )
$ ( 0.07 )
$ —
$ 0.12
Earnings
(loss) per share, basic and diluted
$ ( 0.18 )
$ ( 0.51 )
$ ( 0.49 )
$ ( 1.24 )
Weighted
average common shares outstanding, basic and diluted
12,210,032
3,618,420
10,806,764
3,534,546
See
notes to unaudited condensed consolidated financial statements
3
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Statements of Stockholders’ Equity
For
the Three Months Ended June 30, 2022
(Unaudited)
Series
A Preferred Stock Par value $0.0001
Series
B Preferred Stock Par value $0.0001
Series
C Preferred Stock Par value $0.0001
Common
Stock
Par
value $0.0001
Additional
Paid In
Accumulated
Non-controlling
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Deficit
Balance,
March 31, 2022
219,238
$ 22
2,300
$ -
7,880
$ 1
11,439,805
$ 1,144
$ 54,347,791
$ ( 50,398,944 )
$ -
$ 3,950,014
Warrants
issued for services
-
-
-
-
-
-
-
-
363,118
-
-
363,118
Issuance
of common stock for investment
-
-
-
-
-
-
169,205
17
99,983
-
-
100,000
Issuance
of common
-
-
-
-
-
-
11,502
-
-
-
-
-
Issuance
of series A preferred stock to settle compensation
10,302
1
-
-
-
-
-
-
103,019
-
-
103,020
Issuance
of series B preferred stock to settle liabilities
-
-
40
-
-
-
-
-
39,381
-
-
39,381
Conversion
of series A preferred stock to common
( 2,625 )
-
-
-
-
-
150,000
15
( 15 )
-
-
-
Conversion
of series B preferred stock to common
-
-
( 940 )
-
-
-
753,697
75
( 75 )
-
-
-
Dividend
on series A preferred stock
-
-
-
-
-
-
-
-
( 65,539 )
-
-
( 65,539 )
Dividend
on series B preferred stock
-
-
-
-
-
-
-
-
( 19,463 )
-
-
( 19,463 )
Net
loss
-
-
-
-
-
-
-
-
-
( 2,052,044 )
-
( 2,052,044 )
Balance,
June 30, 2022
226,915
$ 23
1,400
$ -
7,880
$ 1
12,524,209
$ 1,251
$ 54,868,200
$ ( 52,450,988 )
$ -
$ 2,418,487
See
notes to unaudited condensed consolidated financial statements
4
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Statements of Stockholders’ Equity
For
the Six Months Ended June 30, 2022
(Unaudited)
Series
A
Preferred Stock Par value $0.0001
Series
B Preferred Stock Par value $0.0001
Series
C Preferred Stock Par value $0.0001
Common
Stock
Par
value $0.0001
Additional
Paid In
Accumulated
Non-controlling
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Deficit
Balance,
December 31, 2021
223,964
$ 22
3,720
$ -
7,880
$ 1
8,191,382
$ 819
$ 51,506,854
$ ( 47,309,849 )
$ -
$ 4,197,847
Warrants
issued for services
-
-
-
-
-
-
-
-
472,501
-
-
472,501
Exercise
of warrants
-
-
-
-
-
-
600,000
60
899,940
-
-
900,000
Replacement
warrants issued
-
-
-
-
-
-
-
-
1,608,000
-
-
1,608,000
Exercise
of stock options
-
-
-
-
-
-
185,216
19
( 19 )
-
-
-
Issuance
of common stock for services
-
-
-
-
-
-
30,000
3
44,997
-
-
45,000
Issuance
of common stock for investment
-
-
-
-
-
-
169,205
17
99,983
-
-
100,000
Issuance
of common
-
-
-
-
-
-
11,502
-
-
-
-
-
Issuance
of series A preferred stock to settle compensation
26,374
3
-
-
-
-
-
-
263,737
-
-
263,740
Issuance
of series B preferred stock to settle liabilities
-
-
152
-
-
-
-
-
150,840
-
-
150,840
Conversion
of series A preferred stock to common
( 23,423 )
( 2 )
-
-
-
-
1,338,456
134
( 132 )
-
-
-
Conversion
of series B preferred stock to common
-
-
( 2,472 )
-
-
-
1,962,448
195
( 195 )
-
-
-
Conversion
of secured convertible debenture to Common stock
-
-
-
-
-
-
36,000
4
6,296
-
-
6,300
Dividend
on series A preferred stock
-
-
-
-
-
-
-
-
( 132,302 )
-
-
( 132,302 )
Dividend
on series B preferred stock
-
-
-
-
-
-
-
-
( 52,300 )
-
-
( 52,300 )
Net
loss
-
-
-
-
-
-
-
-
( 5,141,139 )
-
( 5,141,139 )
Balance,
June 30, 2022
226,915
$ 23
1,400
$ -
7,880
$ 1
12,524,209
$ 1,251
$ 54,868,200
$ ( 52,450,988 )
$ -
$ 2,418,487
See
notes to unaudited condensed consolidated financial statements
5
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Statements of Stockholders’ Equity
For
the Three and Six Months Ended June 30, 2021
(Unaudited)
Series
A
Preferred
Stock
Par
value $0.0001
Series
B
Preferred Stock
Par value $0.0001
Series
C
Preferred Stock
Par value $0.0001
Common
Stock
Par value $0.0001
Additional
Paid In
Accmulated
Noncontrolling
Stockhoders’
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Deficit
Balance,
March 31, 2021
217,293
$ 21
2,000
$ 1
-
$ -
3,506,752
$ 351
$ 26,968,654
$ ( 32,508,021 )
$ ( 12,498 )
$ ( 5,551,492 )
Exercise
of stock options
-
-
-
-
-
-
122,500
12
43,163
-
-
43,175
Issuance
of series A preferred stock to settle accrued liabilities and compensation
9,249
1
-
-
-
-
-
-
189,869
-
-
189,870
Issuance
of series B preferred stock and warrants, net
-
-
500
-
-
-
-
-
460,000
-
-
460,000
Dividend
on Series A preferred stock
-
-
-
-
-
-
-
-
( 12,954 )
-
-
( 12,954 )
Net
loss
-
-
-
-
-
-
-
-
-
( 1,853,205 )
-
( 1,853,205 )
Balance,
June 30, 2021
226,542
$ 22
2,500
$ 1
-
$ -
3,629,252
$ 363
$ 27,648,732
$ ( 34,361,226 )
$ ( 12,498 )
$ ( 6,724,606 )
Series
A
Preferred Stock Par value $0.0001
Series
B Preferred Stock Par value $0.0001
Series
C Preferred Stock
Par
value $0.0001
Common
Stock
Par value $0.0001
Additional
Paid In
Accumulated
Non-controlling
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Interest
Deficit
Balance,
December 31, 2020
173,993
$ 17
-
$ -
-
$ -
3,506,752
$ 351
$ 23,206,367
$ ( 30,039,146 )
$ ( 12,498 )
$ ( 6,844,909 )
Stock
based compensation
-
-
-
-
-
-
-
-
97,425
-
-
97,425
Warrants
issued for services
-
-
-
-
-
-
-
-
1,562,881
-
-
1,562,881
Exercise
of stock options
-
-
-
-
-
-
122,500
12
43,163
-
-
43,175
Issuance
of series A preferred stock to settle accrued liabilities and compensation
52,549
5
-
-
-
-
-
-
623,749
-
-
623,754
Issuance
of series B preferred stock and warrants, net
-
-
2,500
1
-
-
-
-
2,184,999
-
-
2,185,000
Dividend
on Series A preferred stock
-
-
-
-
-
-
-
-
( 69,852 )
-
-
( 69,852 )
Net
loss
-
-
-
-
-
-
-
-
( 4,322,080 )
-
( 4,322,080 )
Balance,
June 30, 2021
226,542
$ 22
2,500
$ 1
-
$ -
3,629,252
$ 363
$ 27,648,732
$ ( 34,361,226 )
$ ( 12,498 )
$ ( 6,724,606 )
See
notes to unaudited condensed consolidated financial statements
6
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Statements of Cash Flows
(Unaudited)
Six
Months Ended
June
30,
2022
2021
Cash
flow from operating activities:
Net
loss
$ ( 5,141,139 )
$ ( 4,322,080 )
Adjustment
to reconcile net loss to net cash used in operating activities:
Depreciation
and amortization
329,040
12,349
Accretion
of debt discount
88,642
148,220
Amortization
of lease right
( 7,759 )
( 1,001 )
Stock
based compensation
2,540,080
2,284,059
Impairment
of cryptocurrency
106,139
—
PPP
loan forgiveness
( 197,662 )
—
Realized
loss on the sale of cryptocurrency
131,075
—
Changes
in operating assets and liabilities:
Accounts
receivable
428
33,452
Prepaid
expenses
( 39,738 )
( 248,906 )
Inventory
18,725
—
Cryptocurrency,
net of mining fees
( 499,351 )
—
Current
assets associated with discontinued operations
—
( 185,508 )
Security
deposits
( 92,149 )
102
Assets
associated with discontinued operations
—
3,448
Accounts
payable and accrued expenses
1,496,302
242,729
Accrued
and unpaid dividends on preferred stock
( 184,602 )
( 69,852 )
Liabilities
associated with discontinued operations
13,683
( 643,272 )
Net
cash used in operating activities
( 1,438,286 )
( 2,746,260 )
Cash
flow from investing activities:
Proceeds
from the sale of cryptocurrency
564,205
—
Purchase
of investment
( 125,000 )
—
Deposits
on mining equipment, net
2,939,550
—
Purchase
of property and equipment
( 5,295,478 )
( 23,903 )
Net
cash used in investing activities
( 1,916,723 )
( 23,903 )
Cash
flow from financing activities:
Proceeds
from the issuance of series B preferred stock and warrants, net
—
2,185,000
Proceeds
from the exercise of warrants
900,000
—
Proceeds
from the exercise of stock options
—
43,175
Proceeds
(paydown) of SBA/PPP loans payable
( 14,033 )
197,662
Proceeds
from note payable
500,000
—
Net
cash provided by financing activities
1,385,967
2,425,837
Net
increase (decrease) in cash and cash equivalents
( 1,969,042 )
( 344,326 )
Cash
and cash equivalents, beginning of period
2,785,188
1,897,703
Cash
and cash equivalents, end of period
$ 816,146
$ 1,553,377
See
notes to unaudited condensed consolidated financial statements
7
Creek
Road Miners, Inc. and Subsidiaries
Condensed
Consolidated Statements of Cash Flows (continued)
(Unaudited)
Six
Months Ended
June
30,
2022
2021
Supplemental
disclosures of cash flow information:
Cash
paid for income taxes
$ —
$ —
Cash
paid for interest
$ —
$ —
Supplemental
disclosures of noncash investing and financing activity:
Issuance
of series A preferred stock to settle accrued liabilities and compensation
$ 263,740
$ 623,754
Issuance
of series B preferred stock to settle accrued liabilities
$ 150,840
$ —
Issuance
of common stock for investment
$ 100,000
$ —
Conversion
of preferred stock to common stock
$ 329
$ —
Conversion
of secured convertible debentures to common stock
$ 6,300
$ —
See
notes to unaudited condensed consolidated financial statements
8
Creek
Road Miners, Inc. and Subsidiaries
Notes
to Condensed Consolidated Financial Statements
Six
Months Ended June 30, 2022
(Unaudited)
Note
1. Organization, Nature of Business and Basis of Presentation
Organization
Creek
Road Miners, Inc. (formerly known as Wizard Brands, Inc., Wizard Entertainment, Inc., Wizard World, Inc., and GoEnergy, Inc.) was incorporated
in Delaware on May 2, 2001. Prior to cryptocurrency mining operations that began in October 2021, the Company produced live and virtual
pop culture conventions and events and sold a gelatin machine and related consumables that were discontinued in 2021. In addition, the
Company operated an eCommerce site selling pop culture memorabilia that was discontinued on June 30, 2022 (known collectively as “legacy
operations”).
Nature
of Business
Cryptocurrency
Mining
We
generate substantially all our revenue through cryptocurrency we earn through our mining activities. We have historically mined and held
Bitcoin exclusively, which we may sell to fund our operating and capital expenditures. While we do not have the intention of mining any
other cryptocurrencies in the near future, we may expand our mining operations to include additional crypto assets if, after evaluation
of the financial merits of such crypto assets based on a number of factors, including the anticipated profitability and price stability
of such crypto assets and the ability and cost of our existing miners to mine for such digital assets, we determine that such additional
crypto assets are reasonably likely to result in better margin than Bitcoin. Our mining operations commenced on October 24, 2021. We
use special cryptocurrency mining computers (known as “miners”) to solve complex cryptographic algorithms to support the
Bitcoin blockchain and, in return, receive Bitcoin as our reward. Miners measure their processing power, which is known as “hashing”
power, in terms of the number of hashing algorithms solved (or “hashes”) per second, which is the miner’s “hash
rate.” We participate in mining pools that pool the resources of groups of miners and split cryptocurrency rewards earned according
to the “hashing” capacity each miner contributes to the mining pool.
On
May 28, 2022, the Company entered into a Binding Memorandum of Understanding for a Proposed Transaction with Highwire Energy
Partners, Inc. (“Highwire”) to acquire certain energy assets, including natural gas production opportunities in South
Dakota, North Dakota and Wyoming as well as an opportunity for fixed-price electricity generation in Wyoming. In mid-June 2022 the
Company relocated 240 Bitmain S19J Pro miners with 24 Ph/s of hashing capacity from Louisiana to a facility operated by Highwire in
Colorado. As of June 30, 2022, the facility has been unable to supply sufficient natural gas to produce the level of power required
to operate the miners . As a result, the Company is neither receiving cryptocurrency awards nor generating revenue from cryptocurrency mining.
Mining
Equipment
All
of the miners we operate were manufactured by Bitmain, and incorporate application-specific integrated circuit (“ASIC”) chips
specialized to solve blocks on the Bitcoin blockchains using the 256-bit secure hashing algorithm (“SHA-256”) in return for
Bitcoin cryptocurrency rewards. Cryptocurrency mining operations began in late 2021 when 240 Bitmain S19J Pro miners with 24 Ph/s of
hashing capacity were placed in service. As of June 30, 2022, we had 270 Bitmain S19J Pro miners with 27.0 Ph/s of hashing capacity and
270 Bitmain S19 miners with 24.3 Ph/s of hashing capacity that had yet to be placed into service.
On
December 17, 2021 the Company entered into a Non-Fixed Price Sales and Purchase Agreement (the “Bitmain Agreement”) with
Bitmain Technologies Limited (“Bitmain”) for 600 Bitmain S19XP miners with a reference price of approximately $ 11,250 per
miner. The miners have a total of 84 Ph/s of hashing capacity and an initial estimated purchase commitment of $ 6,762,000 (the “total
reference price”), subject to price adjustments and related offsets, including potential adjustments related to the market price of miners.
As of June 30, 2022, the market price of miners has dropped significantly to approximately $ 7,500 per
miner, and the Company has made payments of $ 3,969,000 (classified
as deposits on mining equipment) to Bitmain pursuant to the Bitmain Agreement. The remaining amount due under the Bitmain Agreement
based on the initial total reference price is $ 2,793,000 .
The Company is in negotiation with Bitmain to cancel the Company’s future payment obligations under the Bitmain Agreement and
receive the net number of miners based on (i) the payments to date of $ 3,969,000 and
(ii) the current market price of approximately $ 7,500 per
miner. Delivery of the S19XP miners is expected in late 2022 and early 2023.
9
Mobile
Data Centers
We
utilize mobile data centers to house our miners. Our mobile data centers are located close to natural gas wellheads. We use natural gas
to power a mobile turbine that produces electricity that, in turn, is used to power our miners.
Mining
Results
The
Company measures its operations by the number and U.S. Dollar (US$) value of the cryptocurrency rewards it earns from its cryptocurrency
mining activities. The following table presents additional information regarding our cryptocurrency mining operations:
Schedule
of Cryptocurrency Mining Operations
Quantity
of Bitcoin
US$
Amounts
Balance September
30, 2021
—
$ —
Revenue
recognized from cryptocurrency mined
6.7
369,804
Mining
pool operating fees
( 0.1 )
( 7,398 )
Impairment
of cryptocurrencies
—
( 59,752 )
Balance
December 31, 2021
6.6
$ 302,654
Revenue
recognized from cryptocurrency mined
8.3
343,055
Mining
pool operating fees
( 0.2 )
( 6,868 )
Impairment
of cryptocurrencies
—
( 106,105 )
Balance
March 31, 2022
14.7
$ 532,736
Beginning
balance, Amount
14.7
$ 532,736
Revenue
recognized from cryptocurrency mined
4.6
166,592
Mining
pool operating fees
( 0.1 )
( 3,428 )
Proceeds
from the sale of cryptocurrency
( 18.9 )
( 564,205 )
Realized
loss on the sale of cryptocurrency
—
( 131,075 )
Impairment
of cryptocurrencies
—
( 34 )
Balance
June 30, 2022 (1)
0.3
$ 586
Ending
balance, Amount
0.3
$ 586
(1) As
of June 30, 2022, no cryptocurrency awards are being received and no revenue from cryptocurrency
mining is being generated.
Factors
Affecting Profitability
Our
business is heavily dependent on the market price of Bitcoin. The prices of cryptocurrencies, specifically Bitcoin, have experienced
substantial volatility. Further affecting the industry, and particularly for the Bitcoin blockchain, the cryptocurrency reward for solving
a block is subject to periodic incremental halving. Halving is a process designed to control the overall supply and reduce the risk of
inflation in cryptocurrencies using a Proof-of-Work consensus algorithm. At a predetermined block, the mining reward is cut in half,
hence the term “halving”. For Bitcoin the reward was initially set at 50 Bitcoin currency rewards per block. The Bitcoin
blockchain has undergone halving three times since its inception as follows: (1) on November 28, 2012 at block 210,000; (2) on July 9,
2016 at block 420,000; and (3) on May 11, 2020 at block 630,000, when the reward was reduced to its current level of 6.25 Bitcoin per
block. The next halving for the Bitcoin blockchain is anticipated to occur in March 2024 at block 840,000, when the reward will be reduced
to 3.125 Bitcoin per block. This process will reoccur until the total amount of Bitcoin currency rewards issued reaches 21 million and
the theoretical supply of new Bitcoin is exhausted. Many factors influence the price of Bitcoin, and potential increases or decreases
in prices in advance of, or following, a future halving is unknown.
We
have historically mined and held Bitcoin exclusively, which we may sell to fund our operating and capital expenditures. As of June
30, 2022, no cryptocurrency awards are being received and no revenue from cryptocurrency mining is being generated.
Our
business is heavily dependent on the market price of Bitcoin, which has experienced substantial volatility and has recently dropped to
its lowest price since December 2020. As of June 30, 2022 the market price of Bitcoin was $ 19,785 , which reflects a decrease of approximately
60% since the beginning of 2022, and of approximately 70% from its all-time high of approximately $ 67,000 . In addition, the cost of natural
gas that we use to produce electricity to power our miners has increased substantially. The cost of natural gas in the United States
has increased by as much as approximately 235% since the beginning of 2022 . These price movements result in decreased cryptocurrency
mining revenue and increased cryptocurrency mining costs, both of which have a material adverse effect on our business and financial
results.
10
Government
Regulation
Cryptocurrency
is increasingly becoming subject to governmental regulation, both in the U.S. and internationally. State and local regulations also may
apply to our activities and other activities in which we may participate in the future. Numerous regulatory bodies have shown an interest
in regulating blockchain or cryptocurrency activities. For example, on March 9, 2022 President Biden signed an executive order on cryptocurrencies.
While the executive order does not mandate any specific regulations, it instructs various federal agencies to consider potential regulatory
measures, including the evaluation of the creation of a U.S. Central Bank digital currency. Future changes to existing regulations or
entirely new regulations may affect our business in ways it is not presently possible for us to predict with any reasonable degree of
reliability. As the regulatory and legal environment evolves, we may become subject to new laws and regulation which may affect our mining
and other activities. For additional discussion regarding our belief about the potential risks existing and future regulation pose to
our business, see the Section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December
31, 2021.
Basis
of Presentation
The
accompanying condensed consolidated financial statements are unaudited. These unaudited interim condensed consolidated financial statements
have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) and applicable
rules and regulations of the Securities and Exchange Commission (“SEC”) regarding interim financial reporting. Certain information
and note disclosures normally included in the financial statements prepared in accordance with GAAP have been condensed or omitted pursuant
to such rules and regulations. Accordingly, these interim condensed consolidated financial statements should be read in conjunction with
the consolidated financial statements and notes thereto contained in the Company’s Annual Report on Form 10-K for the fiscal year
ended December 31, 2021 filed with the SEC. The condensed consolidated balance sheet as of December 31, 2021 included herein was derived
from the audited consolidated financial statements as of that date, but does not include all disclosures, including notes, required by
GAAP.
In
the opinion of management, the accompanying unaudited condensed consolidated financial statements contain all adjustments necessary to
fairly present the Company’s financial position and results of operations for the interim periods reflected. Except as noted, all
adjustments contained herein are of a normal recurring nature. Results of operations for the fiscal periods presented herein are not
necessarily indicative of fiscal year-end results.
Note
2. Going Concern Analysis
Historically,
we have relied upon cash from financing activities to fund substantially all of the cash requirements of our activities and have incurred
significant losses and experienced negative cash flow. The Company had net losses from continuing operations of $ 5,123,407 , and $ 4,730,612 ,
for the six months ended June 30, 2022 and 2021, respectively. We cannot predict if we will be profitable. We may continue to incur losses
for an indeterminate period of time and may be unable to achieve profitability. An extended period of losses and negative cash flow may
prevent us from successfully operating and expanding our business. We may be unable to achieve or sustain profitability on a quarterly
or annual basis. On June 30, 2022, we had cash and cash equivalents of $ 816,146 and a working capital deficit of approximately $ 2.5 million.
We
have evaluated the significance of these conditions in relation to our ability to meet our obligations, which has raised substantial
doubts about the Company’s ability to continue as a going concern. The Company believes that if it is unable to obtain debt and/or
equity financing, the sale of fixed assets, specifically cryptocurrency miners, will be required. There can be no assurances
that debt and/or equity financing can be obtained, or that the sale of fixed assets, specifically cryptocurrency miners can be achieved.
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
The
consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification
of assets, or the amounts and classification of liabilities that may result from the matters discussed herein. While the Company believes
in the viability of management’s strategy to obtain debt and/or equity financing and/or to sell fixed assets, specifically cryptocurrency
miners, there can be no assurances to that effect. The Company’s ability to continue as a going concern is dependent upon the Company’s
ability to obtain debt and/or equity financing, and/or sell of fixed assets, specifically cryptocurrency miners.
Note
3. Summary of Significant Accounting Policies
Principles
of Consolidation
The
accompanying financial statements are consolidated and include the accounts of the Company and its wholly-owned subsidiaries. Intercompany
balances and transactions have been eliminated in consolidation.
11
Use
of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
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 reporting periods. Actual results could differ from these estimates.
These
estimates and assumptions include estimates for reserves of uncollectible accounts, accruals for potential liabilities, assumptions made
in valuing equity instruments issued for services or acquisitions, and realization of deferred tax assets.
Reclassification
Certain
prior period amounts may have been reclassified to conform to current period presentation.
Concentration
of Credit Risk
Financial
instruments, which potentially subject the Company to concentrations of credit risk, consist of cash and cash equivalents. The Company
places its cash with high quality financial institutions and at times may exceed the FDIC $ 250,000 insurance limit. The Company does
not anticipate incurring any losses related to these credit risks.
Cryptocurrency
Cryptocurrency
(Bitcoin) is included in current assets in the accompanying consolidated balance sheets. The classification of cryptocurrencies as a
current asset has been made after the Company’s consideration of the significant consistent daily trading volume on readily available
cryptocurrency exchanges and the absence of limitations or restrictions on Company’s ability to sell Bitcoin. Cryptocurrencies
awarded to the Company through its mining activities are accounted for in connection with the Company’s revenue recognition policy
disclosed below. Cryptocurrencies held are accounted for as intangible assets with indefinite useful lives. An intangible asset with
an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events or changes in circumstances
occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount
exceeds its fair value, which is measured using the quoted price of the cryptocurrency at the time its fair value is being measured.
In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely
than not that an impairment exists. If it is determined that it is not more likely than not that an impairment exists, a quantitative
impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the
extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses
is not permitted. Cryptocurrencies awarded to the Company through its mining activities are included within operating activities on the
accompanying consolidated statements of cash flows.
Impairment
of Long-Lived Assets
Long-lived
assets are comprised of intangible assets and property and equipment. Long-lived assets are reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of the asset may not be recoverable. An estimate of undiscounted future cash
flows produced by the asset, or the appropriate grouping of assets, is compared to the carrying value to determine whether an impairment
exists, pursuant to the provisions of FASB ASC 360-10 “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets
to Be Disposed Of”. If an asset is determined to be impaired, the loss is measured based on quoted market prices in active markets,
if available. If quoted market prices are not available, the estimate of fair value is based on various valuation techniques, including
a discounted value of estimated future cash flows and fundamental analysis. The Company reports an asset to be disposed of at the lower
of its carrying value or its estimated net realizable value.
Property
and equipment
Property
and equipment are stated at cost and are depreciated using the straight-line method over their estimated useful lives of 3 to 9 years.
No depreciation is recorded until the property or equipment is placed into service. Leasehold improvements are amortized over the shorter
of the useful lives of the related assets, or the lease term. Expenditures for maintenance and repairs are charged to operations as incurred
while renewals and betterments are capitalized. Gains and losses on disposals are included in the consolidated statements of operations.
Management
assesses the carrying value of property and equipment whenever events or changes in circumstances indicate that the carrying value may
not be recoverable. If there is indication of impairment, management prepares an estimate of future cash flows expected to result from
the use of the asset and its eventual disposition. If these cash flows are less than the carrying amount of the asset, an impairment
loss is recognized to write down the asset to its estimated fair value.
12
Leases
The
Company accounts for leases in accordance with the provisions of ASC 842, Leases. This standard requires lessees to recognize on the
balance sheet assets and liabilities for leases with lease terms of more than 12 months. The recognition, measurement, and presentation
of expenses and cash flows arising from a lease by a lessee will depend primarily on its classification as a finance or operating lease.
We
determine if an arrangement contains a lease at inception. Right of use (“ROU”) assets represent our right to use an underlying
asset for the lease term and lease liabilities represent our obligation to make lease payments arising from the lease. ROU assets and
liabilities are recognized at the lease commencement date based on the estimated present value of lease payments over the lease term.
Our
leases consist of leaseholds on office space. We utilized a portfolio approach in determining our discount rate. The portfolio approach
takes into consideration the range of the term, the range of the lease payments, the category of the underlying asset and our estimated
incremental borrowing rate, which is derived from information available at the lease commencement date, in determining the present value
of lease payments. We also give consideration to our recent debt issuances as well as publicly available data for instruments with similar
characteristics when calculating our incremental borrowing rates.
We
recognize lease expense for these leases on a straight-line basis over the lease term. We recognize variable lease payments in the period
in which the obligation for those payments is incurred. Variable lease payments that depend on an index or a rate are initially measured
using the index or rate at the commencement date, otherwise variable lease payments are recognized in the period incurred.
Revenue
Recognition
The
Company accounts for revenue in accordance with ASC 606, Revenue from Contracts with Customers. The underlying principle of ASC 606 is
to recognize revenue to depict the transfer of goods or services to customers at the amount expected to be collected.
Revenues
are recognized when control of the promised goods or services are transferred to a customer, in an amount that reflects the consideration
that we expect to receive in exchange for those goods or services. The Company applies the following five steps in order to determine
the appropriate amount of revenue to be recognized as we fulfill our obligations under each of our agreements:
● identify
the contract with a customer;
● identify
the performance obligations in the contract;
● determine
the transaction price;
● allocate
the transaction price to performance obligations in the contract; and
● recognize
revenue as the performance obligation is satisfied.
The
Company has entered into digital asset mining pools by executing contracts with the mining pool operators to provide computing power
to the mining pool. The contracts are terminable at any time by either party and the Company’s enforceable right to compensation
only begins when the Company provides computing power to the mining pool operator. In exchange for providing computing power, the Company
is entitled to a fractional share of the fixed cryptocurrency award the mining pool operator receives (less digital asset transaction
fees to the mining pool operator which are recorded as a component of cost of revenues) for successfully adding a block to the blockchain.
The Company’s fractional share is based on the proportion of computing power the Company contributed to the mining pool operator
to the total computing power contributed by all mining pool participants in solving the current algorithm.
Providing
computing power in digital asset transaction verification services is an output of the Company’s ordinary activities. The provision
of providing such computing power is the only performance obligation in the Company’s contracts with mining pool operators. The
transaction consideration the Company receives, if any, is noncash consideration, which the Company measures at fair value on the date
received, which is not materially different than the fair value at contract inception or the time the Company has earned the award from
the pools. The consideration is all variable. Because it is not probable that a significant reversal of cumulative revenue will not occur,
the consideration is constrained until the mining pool operator successfully places a block (by being the first to solve an algorithm)
and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized. There is no significant
financing component in these transactions.
13
Fair
value of the cryptocurrency award received is determined using the market rate of the related cryptocurrency at the time of receipt.
There is currently no specific definitive guidance under GAAP or alternative accounting framework for the accounting for cryptocurrencies
recognized as revenue or held, and management has exercised significant judgment in determining the appropriate accounting treatment.
In the event authoritative guidance is enacted by the FASB, the Company may be required to change its policies, which could have an effect
on the Company’s consolidated financial position and results from operations.
Cryptocurrency
Mining Costs
The
Company’s cryptocurrency mining costs consist primarily of direct costs of earning Bitcoin related to mining operations, including
mining pool fees, natural gas costs, turbine rental costs, and mobile data center rental costs, but exclude depreciation and amortization,
which are separately stated in the Company’s consolidated statements of operations.
Reverse
Stock Split
We
implemented a 1-for-20 reverse stock split of our outstanding shares of common stock that was effective on January 23, 2020. Unless otherwise
noted, all share and related option, warrant, and convertible security information presented has been retroactively adjusted to reflect
the reduced number of shares, and the increase in the share price which resulted from this action.
Stock-Based
Compensation
The
Company periodically issues stock options, warrants and restricted stock to employees and non-employees for services, in capital raising
transactions, and for financing costs. The Company accounts for share-based payments under the guidance as set forth in the Share-Based
Payment Topic 718 of the FASB Accounting Standards Codification, which requires the measurement and recognition of compensation expense
for all share-based payment awards made to employees, officers, directors, and consultants, including employee stock options, based on
estimated fair values. The Company estimates the fair value of stock option and warrant awards to employees and directors on the date
of grant using an option-pricing model, and the value of the portion of the award that is ultimately expected to vest is recognized as
expense over the required service period in our Statements of Operations. We estimate the fair value of restricted stock awards to employees
and directors using the market price of our common stock on the date of grant, and the value of the portion of the award that is ultimately
expected to vest is recognized as expense over the required service period in our Statements of Operations.
Discontinued
Operations
On
August 6, 2021, the Company entered into an Asset Purchase Agreement (the “Agreement”) with Informa. Pursuant to the Agreement,
Creek Road Miners Corp. (fka Kick the Can Corp.) sold, transferred, and assigned certain assets, properties, and rights to Informa related
to the business of operating and producing live pop culture events. The Company released deferred
revenue and other liabilities totaling $ 722,429 and recognized other income of this amount.
On
September 15, 2021, the Company sold our wholly owned subsidiary which contained our Jevo assets and all rights to our Jevo operations
for $ 1,500,000 and recognized a gain on the transaction of approximately $ 1,130,740 .
On
June 30, 2022, the Company discontinued operations of an eCommerce site selling pop culture memorabilia.
The
related assets and liabilities associated with the discontinued operations in our consolidated balance sheets for the periods ending
June 30, 2022, and December 31, 2021, are classified as discontinued operations. Additionally, the financial results associated with
discontinued operations in our consolidated statement of operations for the periods ending June 30, 2022 and 2021, are classified as
discontinued operations.
14
Earnings
(Loss) Per Common Share
Basic
earnings (loss) per share is computed by dividing earnings (loss) attributable to common stockholders by the weighted average number
of common shares outstanding for the period. Diluted earnings per share is computed by dividing earnings (loss) attributable to common
stockholders by the weighted average number of common shares outstanding plus the number of additional common shares that would have
been outstanding if all dilutive potential common shares had been issued, using the treasury stock method. The dilutive effect of potentially
dilutive securities is reflected in diluted net income per share if the exercise prices were lower than the average fair market value
of common shares during the reporting period. Potential common shares are excluded from the computation when their effect is antidilutive.
Basic and diluted earnings (loss) attributable to common stockholders is the same for the three and six months ended June 30, 2022 and
2021, because the Company has only incurred losses and all potentially dilutive securities are anti-dilutive. Potentially dilutive securities
that were not included in the computation of diluted earnings (loss) attributable to common stockholders at June 30, 2022 because their
inclusion would be anti-dilutive are as follows:
Schedule
of Anti--dilutive Securities Excluded from Earnings Per Share
Potentially
Dilutive Security
Quantity
Stated
Value Per Share (1)
Total
Value or Stated Value
Assumed
Conversion
Price (1)
Resulting
Common
Shares
Common
stock options
7,434,250
$ —
$ —
—
7,434,250
Common
stock warrants
23,360,926
—
—
—
23,360,926
Series
A preferred stock
226,915
10
2,269,150
0.175
12,966,571
Series
B preferred stock
1,400
1,080
1,512,000
1.000
1,512,000
Series
C preferred stock
7,880
1,111
8,754,680
1.500
5,836,453
Series
B preferred stock warrants
10,000
1,080
10,800,000
1.000
10,800,000
Secured
convertible debentures – related parties
—
—
4,993,700
0.175
28,535,429
Total
90,445,629
(1) As of June 30,
2022
Related
Parties
The
Company follows ASC 850-10, Related Parties, for the identification of related parties and disclosure of related party transactions.
Pursuant to Section 850-10-20, the related parties include: (a) affiliates of the Company (“Affiliate” means, with respect
to any specified person, any other person that, directly or indirectly through one or more intermediaries, controls, is controlled by
or is under common control with such person, as such terms are used in and construed under Rule 405 under the Securities Act); (b) entities
for which investments in their equity securities would be required, absent the election of the fair value option under the Fair Value
Option Subsection of Section 825-10-15, to be accounted for by the equity method by the investing entity; (c) trusts for the benefit
of employees, such as pension and profit-sharing trusts that are managed by or under the trusteeship of management; (d) principal owners
of the Company; (e) management of the Company; (f) other parties with which the Company may deal if one party controls or can significantly
influence the management or operating policies of the other to an extent that one of the transacting parties might be prevented from
fully pursuing its own separate interests; and (g) other parties that can significantly influence the management or operating policies
of the transacting parties or that have an ownership interest in one of the transacting parties and can significantly influence the other
to an extent that one or more of the transacting parties might be prevented from fully pursuing its own separate interests.
Recently
Issued Accounting Pronouncements
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 consolidated financial statements.
Note
4. Deposits on Mining Equipment
On
December 17, 2021 the Company entered into a Non-Fixed Price Sales and Purchase Agreement (the “Bitmain Agreement”) with
Bitmain Technologies Limited (“Bitmain”) for 600 Bitmain S19XP miners with a reference price of approximately $ 11,250 per
miner. The miners have a total of 84 Ph/s of hashing capacity and an initial estimated purchase commitment of $ 6,762,000 (the “total
reference price”) , subject to price adjustments and
related offsets, including potential adjustments related to the market price of miners.
As
of June 30, 2022, the market price of miners has dropped significantly to approximately $ 7,500
per miner, and the Company has made payments of $ 3,969,000
(classified as deposits on mining equipment) to Bitmain pursuant to the Bitmain Agreement. The remaining amount due under the
Bitmain Agreement based on the initial total reference price is $ 2,793,000 .
The Company is in negotiation with Bitmain to cancel the Company’s future payment obligations under the Bitmain Agreement and
receive the net number of miners based on (i) the payments to date of $ 3,969,000
and (ii) the current market price of approximately $ 7,500
per miner. Delivery of the S19XP miners is expected in late 2022 and early 2023.
15
Deposits
on mining equipment, consisted of the following:
Schedule
of Mining Equipment
Cryptocurrency
Miners
Mobile
Data
Centers
Total
Balance December
31, 2020
$ —
$ —
$ —
Deposits
on equipment during the period
7,089,000
524,230
7,613,230
Equipment
delivered during the period
—
—
—
Balance
December 31, 2021
$ 7,089,000
$ 524,230
$ 7,613,230
Deposits
on equipment during the period
1,220,100
178,090
1,398,190
Equipment
delivered during the period
( 2,106,000 )
—
( 2,106,000 )
Balance
March 31, 2022
$ 6,203,100
$ 702,320
$ 6,905,420
Deposits
on mining equipment, Beginning
balance
$ 6,203,100
$ 702,320
$ 6,905,420
Deposits
on equipment during the period
382,200
352,340
734,540
Equipment
delivered during the period
( 2,616,300 )
( 349,980 )
( 2,966,280 )
Balance June 30,
2022
$ 3,969,000
$ 704,680
$ 4,673,680
Deposits
on mining equipment, Ending
balance
$ 3,969,000
$ 704,680
$ 4,673,680
Note
5. Cryptocurrency
The
Company measures its operations by the number and U.S. Dollar (US$) value of the cryptocurrency rewards it earns from its cryptocurrency
mining activities. The Company recognized an impairment, or write down, of cryptocurrency (Bitcoin) rewards to the lowest fair market
value of Bitcoin from the time the reward was earned through June 30, 2022. The impairment amounted to $ 34 and $ 106,139 for the three
and six months ended June 30, 2022, respectively.
In
May 10, 2022 and June 25, 2022, the Company liquidated all of its current Bitcoin holdings. Approximately 19 Bitcoin were liquidated
resulting in cash proceeds of $ 564,205 , and a realized loss of $ 131,075 .
The
following table presents additional information regarding our cryptocurrency mining operations:
Schedule
of Cryptocurrency Mining Operations
Quantity
of Bitcoin
US$
Amounts
Balance September
30, 2021
—
$ —
Revenue
recognized from cryptocurrency mined
6.7
369,804
Mining
pool operating fees
( 0.1 )
( 7,398 )
Impairment
of cryptocurrencies (1)
—
( 59,752 )
Balance
December 31, 2021
6.6
$ 302,654
Revenue
recognized from cryptocurrency mined
8.3
343,055
Mining
pool operating fees
( 0.2 )
( 6,868 )
Impairment
of cryptocurrencies (1)
—
( 106,105 )
Balance
March 31, 2022
14.7
$ 532,736
Revenue
recognized from cryptocurrency mined
4.6
166,592
Mining
pool operating fees
( 0.1 )
( 3,428 )
Proceeds
from the sale of cryptocurrency
( 18.9 )
( 564,205 )
Realized
loss on the sale of cryptocurrency
—
( 131,075 )
Impairment
of cryptocurrencies (1)
—
( 34 )
Balance
June 30, 2022 (2)
0.3
$ 586
(1) The
Company recognized an impairment, or write down, of cryptocurrency (Bitcoin) rewards to the
lowest fair market value of Bitcoin from the time the reward was earned through the end of
the reporting period. If the subsequent market price of Bitcoin increases, the asset balance
will not be adjusted for the increase.
(2) As
of June 30, 2022, no cryptocurrency awards are being received and no revenue from cryptocurrency
mining is being generated.
16
Note
6. Property and Equipment
Property
and equipment, excluding those associated with discontinued operations, stated at cost, less accumulated depreciation and amortization,
consisted of the following:
Schedule
of Property and Equipment
June
30,
2022
December
31,
2021
Cryptocurrency
miners
$ 6,723,152
$ 1,784,062
Mobile
data center
875,052
518,663
Computer
equipment
12,771
12,771
Software
—
—
Equipment
—
—
Total
7,610,975
2,315,496
Less
accumulated depreciation
( 418,176 )
( 89,136 )
Net,
Property and equipment
$ 7,192,799
$ 2,226,360
Depreciation
expense, excluding that associated with discontinued operations, for the six months ended June 30, 2022 and 2021 amounted to $ 329,040
and $ 12,349 , respectively. No depreciation is recorded until the property or equipment is placed into service.
All
of the miners we operate were manufactured by Bitmain, and incorporate application-specific integrated circuit (“ASIC”) chips
specialized to solve blocks on the Bitcoin blockchains using the 256-bit secure hashing algorithm (“SHA-256”) in return for
Bitcoin cryptocurrency rewards. Cryptocurrency mining operations began in late 2021 when 240 Bitmain S19J Pro miners with 24 Ph/s of
hashing capacity were placed in service. As of June 30, 2022, we had 270 Bitmain S19J Pro miners with 27.0 Ph/s of hashing capacity and
270 Bitmain S19 miners with 24.3 Ph/s of hashing capacity that had yet to be placed into service.
Note
7. Investment
On
May 28,2022, the Company entered into a Binding Memorandum of Understanding for a Proposed Transaction with Highwire Energy Partners,
Inc. (“Highwire”) to acquire certain energy assets including natural gas production opportunities in South Dakota, North
Dakota, and Wyoming as well as an opportunity for fixed-price electricity generation in Wyoming. Under the terms of the agreement and
subject to certain conditions, the Company has the following obligations Highwire (i) $ 125,000 upon execution, (ii) $ 100,000 in common
stock, (iii) $ 125,000 within 72 hours after Bitcoin mining operations commence, (iv) $ 110,000 to release Highwire from its bonding obligations,
(v) an amount not to exceed $ 450,000 for the construction of a road on the South Dakota location, (vi) $ 20,000 for the installation of
a mobile data center on the North Dakota property, (vii) the operating costs of each property, (viii) 15% of Bitcoin mining gross profit
on the properties, and up to $400,000 if the Company elects to proceed with operations in Wyoming .
As
of June 30, 2022 the Company paid Highwire $ 125,000 upon execution and issued $ 100,000 worth of common stock, which amounted to 169,205
shares of common stock, both of which were classified as an investment asset. In addition, the Company paid Highwire $ 110,000 to release
its bonding obligations, which is classified as a non-current asset.
In
mid-June 2022 the Company relocated 240 Bitmain S19J Pro miners with 24 Ph/s of hashing capacity from Louisiana to a facility operated
by Highwire in Colorado. As of June 30, 2022, the facility has been unable to supply sufficient natural gas to produce the level of power
required to operate the miners. As a result, the Company is neither receiving cryptocurrency awards nor generating revenue from cryptocurrency
mining.
Note
8. Amounts Due to Related Parties
Amounts
due to related parties as of June 30, 2022 consisted of the following:
Schedule
of Due to Related Parties
Bristol
Capital,
LLC
Bristol
Investment Fund, Ltd.
Barlock
2019 Fund, LP
Total
Accrued
Interest and expenses
$ 206,250
$ 1,673,708
$ 760,557
$ 2,640,515
Current
secured convertible debenture
—
2,496,850
—
2,496,850
Non-current
secured convertible debenture
—
—
2,496,850
2,496,850
Total
$ 206,250
$ 4,170,558
$ 3,257,407
$ 7,634,215
Amounts
due to related parties as of December 31, 2021 consisted of the following:
Bristol
Capital, LLC
Bristol
Investment Fund, Ltd.
Barlock
2019 Fund, LP
Total
Accrued
Interest and expenses
$ 93,750
$ 1,525,479
$ 612,329
$ 2,231,558
Current
secured convertible debenture
—
2,500,000
—
2,500,000
Non-current
secured convertible debenture
—
—
2,500,000
2,500,000
Total
$ 93,750
$ 4,025,479
$ 3,112,329
$ 7,231,558
As
of June 30, 2022, the secured convertible debentures with an aggregate principal amount of $ 4,993,700 , comprised of a secured convertible
debenture with a principal amount of $ 2,496,850 held by Bristol Investment Fund and a secured convertible debenture with a principal
amount of $ 2,496,850 held by Barlock 2019 Fund, LP, were convertible into an aggregate of 28,535,429 shares of common stock (exclusive
of any accrued and unpaid interest), using a conversion price of $ 0.175 .
17
Note
9. Related Party Transactions
The
Company has entered into transactions with the following related parties:
Related
Party: Bristol Capital, LLC
Bristol
Capital, LLC (“Bristol Capital”) is managed by Paul L. Kessler. Mr. Kessler served as Executive Chairman of the Company from
December 29, 2016, through November 24, 2020, when Mr. Kessler resigned his position, but continued
to serve as member of the Board of Directors. On December 1, 2021, Mr. Kessler was again appointed Executive Chairman of the Company.
Consulting
Agreement
On
December 29, 2016, the Company entered into a Consulting Services Agreement with Bristol Capital. Pursuant to the Consulting Agreement,
Mr. Kessler agreed to serve as Executive Chairman of the Company. The initial term of the Agreement is from December 29, 2016 through
March 28, 2017. The term of the Consulting Agreement will be automatically extended for additional terms of 90-day periods, unless either
the Company or Bristol Capital gives prior written notice of non-renewal to the other party no later than thirty (30) days prior to the
expiration of the then current term. Upon the execution of the agreement the Company granted Bristol Capital options to purchase up to
an aggregate of 30,000 shares of the Company’s common stock at an exercise price of $ 0.25 per share, as amended.
During
the term, the Company will pay Bristol Capital, as amended, a monthly fee $ 18,750 payable in cash or preferred stock, at the Company’s
election. In addition, Bristol Capital may receive an annual bonus in an amount and under terms determined by the Compensation Committee
of the Board and approved by the Board in its sole and absolute discretion. The Company shall also, in association with the uplisting
of the Company’s common stock to a national exchange, issue to Bristol Capital (i) shares of common stock equal to 5 % of the fully
diluted shares of common stock of the Company, calculated with the inclusion of Bristol Capital’s equity stock holdings and shares
issuable upon conversion of convertible instruments, preferred stock, options, and warrants; and (ii) a one-time non-accountable expense
reimbursement of $ 200,000 .
On
November 22, 2018, the Company agreed to issue 202,022 shares of preferred stock for settlement of $ 496,875 due under the consulting
agreement as of October 31, 2018.
On
August 3, 2020, the Company cancelled the 202,022 shares of preferred stock previously determined to be issued, and issued 49,688 shares
of Series A preferred stock for the settlement of the previous outstanding amount due. In addition, on August 3, 2020, the Company issued
38,438 shares of Series A preferred stock for the settlement of $ 384,375 due under the consulting agreement as of July 31, 2020.
On
March 1, 2021, the Company issued 22,500 shares of Series A preferred stock to Bristol Capital for the settlement of $ 225,000 due under
the consulting agreement as of July 31, 2021.
During
the six months ended June 30, 2022 and 2021, the Company incurred expenses of approximately $ 112,500 , for each period for consulting
services provided by Bristol Capital. As of June 30, 2022 and December 31, 2021, the amount accrued to Bristol Capital for consulting
services was $ 206,250 and $ 93,750 , respectively.
18
Non-Accountable
Expense Reimbursement
On
September 7, 2021, Bristol Capital received a one-time non-accountable expense reimbursement of $ 200,000 in consideration for significant
efforts and diligence in negotiating and structuring investment transactions.
Reimbursement
of Legal Fees
In
January 2022, Bristol Capital was reimbursed for $ 12,040 in legal fees.
Related
Party: Bristol Capital Advisors, LLC
Bristol
Capital Advisors, LLC (“Bristol Capital Advisors”) is managed by Paul L. Kessler.
Operating
Sublease
On
June 16, 2016, the Company entered into a Standard Multi-Tenant Sublease with Bristol Capital Advisors. The leased premises are owned
by an unrelated third party and Bristol Capital Advisors passes the lease costs down to the Company. The term of the Sublease is for
5 years and 3 months beginning on July 1, 2016, with monthly payments of approximately $ 8,000 . During the year ended December 31, 2021
and 2020, the Company paid lease obligations of $ 83,054 and $ 108,046 , respectively, under the Sublease. On September 30, 2021, the lease
term ended, and the Company vacated the premises.
Related
Party: Bristol Investment Fund, Ltd.
Bristol
Investment Fund, Ltd. (“Bristol Investment Fund”) is managed by Bristol Capital Advisors, which in turn is managed by Paul
L. Kessler.
Securities
Purchase Agreement – December 2016
On
December 1, 2016, the Company entered into the Purchase Agreement with Bristol Investment Fund, pursuant to which the Company sold to
Bristol Investment Fund, for a cash purchase price of $ 2,500,000 , securities comprising of: (i) a secured convertible debenture, (ii)
Series A common stock purchase warrants, and (iii) Series B common stock purchase warrants. Pursuant to the Purchase Agreement, the Company
paid $ 25,000 to Bristol Investment Fund and issued 25,000 shares of Common Stock with a grant date fair value of $ 85,000 to Bristol Investment
Fund to cover legal fees. The Company recorded as a debt discount of $ 25,791 related to the cash paid and the relative fair value of
the shares issued for legal fees.
(i)
Secured Convertible Debenture
On
December 1, 2016, the Company entered issued a secured convertible debenture with an initial principal balance of $ 2,500,000 , and a maturity
date of December 30, 2018 . The secured convertible debenture will accrue interest on the aggregate unconverted and then outstanding principal
amount at the rate of 12 % per annum. Interest is payable quarterly on (i) January 1, April 1, July 1 and October 1, beginning on January
1, 2017, (ii) on each date the purchaser converts, in whole or in part, the secured convertible debenture into common stock (as to that
principal amount then being converted), and (iii) on the day that is 20 days following the Company’s notice to redeem some or all
of the of the outstanding principal of the secured convertible debenture (only as to that principal amount then being redeemed) and on
the maturity date . Interest may be paid in cash, common stock, or a combination thereof at the sole discretion of the Company.
The
secured convertible debenture is convertible into shares of the Company’s common stock at any time at the option of the holder.
The initial conversion price was $ 3.00 (as converted) per share, subject to adjustment. In the event of default occurs, the conversion
price shall be the lesser of (i) the initial conversion price of $ 3.00 and (ii) 50 % of the average of the 3 lowest trading prices during
the 20 trading days immediately prior to the applicable conversion date.
The
secured convertible debenture contains anti-dilution provisions where, if the Company, at any time while the secured convertible debenture
is outstanding, sells or grants any option to purchase, right to reprice, or otherwise dispose of or issue any common stock or common
stock equivalents, at an effective price per share less that is lower than the conversion price then in effect, the conversion price
shall be reduced to the lower effective price per share.
On
December 19, 2019, the maturity date of the secured convertible debenture was amended to December 30, 2021 .
19
On
May 1, 2020, the maturity date of the secured convertible debenture was amended to December 31, 2022.
On
August 3, 2020, as a result of the anti-dilution provisions, the effect of repricing stock options held by directors and employees to
$ 0.25 decreased the conversion price to $0.25. As of December 31, 2020, the secured convertible debenture held by Bristol Investment
Fund was convertible into 10,000,000 shares of common stock.
On
October 31, 2021, in consideration for the release of senior security interest in certain of the assets, properties, and rights of discontinued
operations that were sold during the year, the secured convertible debenture was amended to reduce the conversion price to $ 0.175 .
During
March 2022, secured convertible debenture principal in the amount of $ 3,150 was converted into 18,000 shares of common stock using a
conversion price of $ 0.175 .
As
of June 30, 2022, the secured convertible debenture with a principal amount of $ 2,496,850 held by Bristol Investment Fund was convertible
into 14,267,714 shares of common stock using a conversion price of $ 0.175 .
As
of June 30, 2022 and December 31, 2021, the amount of accrued interest payable to Bristol Investment Fund under the secured convertible
debenture was $ 1,673,708 , and $ 1,525,479 , respectively.
(ii)
Series A Common Stock Purchase Warrants
On
December 1, 2016, the Company issued series A common stock purchase warrants to acquire up to 833,333 shares of common stock at exercise
price of $ 3.00 , and expiring on December 1, 2021 . The warrants contain anti-dilution provisions where, if the Company, at any time while
the warrant is outstanding, sells or grants any option to purchase, right to reprice, or otherwise dispose of or issue any common stock
or common stock equivalents, at an effective price per share less than the exercise price then in effect, the exercise price shall be
reduced, and the number of warrant shares shall be increased such that the aggregate exercise price payable hereunder, shall be equal
to the aggregate exercise price prior to such adjustment.
On
December 19, 2019, as a result of the anti-dilution provisions, the issuance of a senior secured convertible debenture to Barlock 2019
Fund, LP with a conversion price of $ 2.50 increased the number of shares of common stock issuable upon exercise of the series A common
stock purchase warrants to 1,000,000 , and decreased the exercise price to $ 2.50 .
On
December 19, 2019, Bristol Investment Fund assigned 300,000 series A common stock purchase warrants to Barlock Capital Management, LLC,
and the expiration date of the warrants was extended to December 1, 2024 . After the assignment, Bristol Investment Fund held series A
common stock purchase warrants to acquire 700,000 shares of common stock at an exercise price to $ 2.50 .
On
August 3, 2020, as a result of the anti-dilution provisions, the effect of repricing stock options held by directors and employees to
$ 0.25 increased the number of shares of common stock issuable upon exercise of the series A common stock purchase warrants to 7,000,000 ,
and decreased the exercise price to $ 0.25 . As of December 31, 2020, Bristol Investment Fund held series A common stock purchase warrants
to acquire 7,000,000 shares of common stock at an exercise price to $ 0.25 .
On
October 31, 2021, as a result of the anti-dilution provisions, the effect of reducing the conversion price of the secured convertible
debenture to $ 0.175 increased the common stock issuable upon the exercise of the series A common stock purchase warrants to 10,000,000 ,
and decreased the exercise price to $ 0.175 .
As
of June 30, 2022, Bristol Investment Fund held series A common stock purchase warrants to acquire 10,000,000 shares of common stock at
an exercise price of $ 0.175 .
In
addition, the warrants may be exercised, in whole or in part, at any time until they expire. If at any time after the 6-month anniversary
of the closing date there is no effective registration statement, or no current prospectus available for the resale of the warrant shares,
then the warrants may be exercised, in whole or in part, on a cashless basis at any time until they expire.
20
(iii)
Series B Common Stock Purchase Warrants
On
December 1, 2016, the Company issued series B common stock purchase warrants to acquire up to 833,333 shares of Common Stock at an initial
exercise price of $ 0.002 , and expiring on December 1, 2021 . The series B common stock purchase warrants were exercised immediately on
the issuance date, and the Company received gross proceeds of $ 1,667 .
Upon
issuance of the secured convertible debenture, the Company valued the warrants using the Black-Scholes Option Pricing model and accounted
for it using the relative fair value of $ 1,448,293 as debt discount on the consolidated balance sheet. Debt discount is amortized over
the earlier of (i) the term of the debt or (ii) conversion of the debt, using the effective interest method which approximates the interest
method. The amortization of debt discount is included as a component of interest expense on the consolidated statement of operations.
There was unamortized debt discount of $ 0 as of June 30, 2022 and December 31, 2021.
Related
Party: Barlock 2019 Fund, LP
Barlock
2019 Fund, LP (“Barlock”), is managed by Scott D. Kaufman, who has served as Chief Executive Officer of the Company the from
November 24, 2020, through May 11, 2022, and as co-Chief Executive Officer from May 12, 2022 through July 8, 2022.
Securities
Purchase Agreement – December 2019
On
December 19, 2019, the Company entered into the purchase agreement with Barlock, pursuant to which the Company sold to Barlock, for a
cash purchase price of $ 2,500,000 , securities comprising of: (i) a secured convertible debenture, and (ii) Series A common stock purchase
warrants assigned from Bristol Investment Fund. Pursuant to the purchase agreement, the Company paid $ 25,400 to Barlock for legal fees
which was recorded as a debt discount.
(i)
Secured Convertible Debenture
On
December 19, 2019, the Company entered issued a secured convertible debenture with an initial principal balance of $ 2,500,000 , and a
maturity date of December 30, 2021 . The secured convertible debenture will accrue interest on the aggregate unconverted and then outstanding
principal amount at the rate of 12 % per annum. Interest is payable quarterly on (i) January 1, April 1, July 1 and October 1, beginning
on January 1, 2020, (ii) on each date the purchaser converts, in whole or in part, the secured convertible debenture into common stock
(as to that principal amount then being converted), and (iii) on the day that is 20 days following the Company’s notice to redeem
some or all of the of the outstanding principal of the secured convertible debenture (only as to that principal amount then being redeemed)
and on the maturity date . Interest may be paid in cash, common stock, or a combination thereof at the sole discretion of the Company.
The
secured convertible debenture is convertible into shares of the Company’s common stock at any time at the option of the holder.
The initial conversion price was $ 2.50
(as converted) per share, subject to adjustment.
In the event of default occurs, the conversion price shall be the lesser of (i) the initial conversion price of $ 2.50
and (ii) 50 %
of the average of the 3 lowest trading prices during the 20
trading days immediately prior to the applicable conversion date.
The
secured convertible debenture contains anti-dilution provisions where, if the Company, at any time while the secured convertible debenture
is outstanding, sells or grants any option to purchase, right to reprice, or otherwise dispose of or issue any common stock or common
stock equivalents, at an effective price per share less that is lower than the conversion price then in effect, the conversion price
shall be reduced to the lower effective price per share.
On
August 3, 2020, as a result of the anti-dilution provisions, the effect of repricing stock options held by directors and employees to
$ 0.25 decreased the conversion price to $0.25. As of December 31, 2020, the secured convertible debenture held by Barlock was convertible
into 10,000,000 shares of common stock.
On
October 31, 2021, in consideration for the release of senior security interest in certain of the assets, properties, and rights of discontinued
operations that were sold during the year, the secured convertible debenture was amended to reduce the conversion price to $ 0.175 , and
the maturity date was amended to December 31, 2023.
21
During
March 2022, the principal amount of $ 3,150 under the secured convertible debenture was converted into 18,000 shares of common stock at
a conversion price of $ 0.175 .
As
of June 30, 2022, the secured convertible debenture with a principal amount of $ 2,496,850 held by Barlock was convertible into 14,267,714
shares of common stock at a conversion price of $ 0.175 .
As
of June 30, 2022 and December 31, 2021, the amount of accrued interest payable to Barlock under the secured convertible debenture was
$ 760,557 , and $ 612,239 , respectively.
(ii)
Series A Common Stock Purchase Warrants
On
December 19, 2019, Bristol Investment Fund assigned to Barlock Capital Management, LLC series A common stock purchase warrants to acquire
up to 300,000 shares of common stock at exercise price of $ 2.50 , and expiring on December 1, 2024 . The warrants contain anti-dilution
provisions where, if the Company, at any time while the warrant is outstanding, sells or grants any option to purchase, right to reprice,
or otherwise dispose of or issue any common stock or common stock equivalents, at an effective price per share less than the exercise
price then in effect, the exercise price shall be reduced, and the number of warrant shares shall be increased such that the aggregate
exercise price payable hereunder, shall be equal to the aggregate exercise price prior to such adjustment.
On
August 3, 2020, as a result of the anti-dilution provisions, the effect of repricing stock options held by directors and employees to
$ 0.25 increased the number of shares of common stock issuable upon exercise of the series A common stock purchase warrants to 3,000,000 ,
and decreased the exercise price to $ 0.25 . As of December 31, 2020, Barlock Capital Management, LLC held series A common stock purchase
warrants to acquire 3,000,000 shares of common stock at an exercise price to $ 0.25 .
On
October 31, 2021, as a result of the anti-dilution provisions, the effect of reducing the conversion price of the secured convertible
debenture to $ 0.175 increased the number of shares of common stock issuable upon exercise of the series A common stock purchase warrants
to 4,285,714 , and decreased the exercise price to $ 0.175 .
As
of June 30, 2022, Barlock Capital Management, LLC held series A common stock purchase warrants to acquire 4,285,714 shares of common
stock at an exercise price to $ 0.175 .
In
addition, the warrants may be exercised, in whole or in part, at any time until they expire. If at any time after the six-month anniversary
of the closing date there is no effective registration statement, or no current prospectus available for the resale of the warrant shares,
then the warrants may be exercised, in whole or in part, on a cashless basis at any time until they expire. Shares of common stock issuable
upon exercise of warrants are subject to a 4.99% beneficial ownership limitation, which may increase to 9.99% upon notice to the Company .
Upon
issuance of the secured convertible debenture, the Company valued the warrants using the Black-Scholes Option Pricing model and accounted
for it using the relative fair value of $ 545,336 as debt discount on the consolidated balance sheet. Debt discount is amortized over
the earlier of (i) the term of the debt or (ii) conversion of the debt, using the effective interest method which approximates the interest
method. The amortization of debt discount is included as a component of interest expense on the consolidated statement of operations.
There was unamortized debt discount of $ 0 , as of June 30, 2022 and December 31, 2021, respectively.
Related
Party: Barlock Capital Management, LLC
Barlock
Capital Management, LLC, is managed by Scott D. Kaufman, who has served as Chief Executive Officer of the Company from November 24, 2020,
through May 11, 2022, and as co-Chief Executive Officer from May 12, 2022 through July 8, 2022. From September 2021 through December
2021, the Company rented executive office space located at 2700 Homestead Road, Park City, UT 84098, for approximately $ 3,000 per month
from Barlock Capital Management, LLC. The amount of rent paid to Barlock Capital Management, LLC for the six months ended June 30, 2022
amounted to $ 0 .
In
addition, the company paid management fees to Barlock Capital Management, LLC in the amount of $ 0 and $ 81,000 , for the six months ended
June 30, 2022 and 2021, respectively.
22
Related
Party: American Natural Energy Corporation
Scott
D. Kaufman, who has served as Chief Executive Officer of the Company from November 24, 2020, through May 11, 2022, and as co-Chief Executive
Officer from May 12, 2022 through July 8, 2022, is a director and shareholder of American Natural Energy Corporation (“ANEC”).
In addition, Richard G. Boyce is a former director, and is also a director of ANEC. On October 22, 2021, the Company entered into an
agreement with ANEC, where ANEC would: (i) allow the Company to moor a barge on the ANEC operations site with the Company’s mobile
data center that houses cryptocurrency miners and a mobile turbine, and, (ii) supply natural gas to power a mobile turbine that produces
electricity that, in turn, is used to power the miners. ANEC charges the Company for the amount of natural gas used based on the daily
spot price of an unaffiliated third party, and a daily fee of $ 1,500 during the initial 90-day term, and $ 2,000 thereafter, for the use
of their operations site to moor the barge. The agreement terminated on May 24, 2022. The total amount paid to ANEC under the agreement
for the six months ended June 30, 2022 amounted to approximately $ 400,000 .
In
addition, in January 2022, the Company began renting executive office space located at 2700 Homestead Road, Park City, UT 84098, for
approximately $ 3,000 per month from ANEC. The amount of rent paid to ANEC for the six months ended June 30, 2022 amounted to approximately
$ 18,000 .
Related
Party: Scott D. Kaufman, former Chief Executive Officer
On
September 7, 2021, Scott D. Kaufman, who has served as Chief Executive Officer of the Company from November 24, 2020, through May 11,
2022, and as co-Chief Executive Officer from May 12, 2022 through July 8, 2022, received a one-time non-accountable expense reimbursement
of $ 200,000 in consideration for significant efforts and diligence in negotiating and structuring investment transactions.
Related
Party: K2PC Consulting, LLC
K2PC
Consulting, LLC is managed by the spouse of Scott D. Kaufman, who has served as Chief Executive Officer of the Company from November
24, 2020, through May 11, 2022, and as co-Chief Executive Officer from May 12, 2022 through July 8, 2022. The company paid marketing
fees to K2PC Consulting, LLC in the amount of $ 7,850 and $ 18,000 , for the six months ended June 30, 2022 and 2021, respectively.
Related
Party: John D. Maatta, Director and Chief Executive Officer
John
D. Maatta is a current director, and served as Chief Executive Officer of the Company until November 24, 2020, as co-Chief Executive
Officer from May 12, 2022 through July 8, 2022, and again as Chief Executive Office beginning on July 9, 2022. On November 22, 2018,
the Company agreed to issue 86,466 shares of preferred stock for settlement of the outstanding compensation due to Mr. Maatta of $ 212,707 ,
for the period June 17, 2017 through November 15, 2018.
On
August 3, 2020, the Company cancelled the 86,466 shares of preferred stock previously determined to be issued, and issued 21,271 shares
of Series A preferred stock for the settlement of the previous outstanding amount due. In addition, on August 3, 2020, the Company issued
29,496 shares of Series A preferred stock for the settlement of $ 294,965 in additional outstanding compensation due to Mr. Maatta, and
35,100 shares of Series A preferred stock for the settlement of $ 351,000 in loans to the Company made by Mr. Matta. The non-interest-bearing
loans were made as follows: during the year ended December 31, 2019, Mr. Maatta loaned $ 100,000 to the Company, during the year ended
December 31, 2020, Mr. Matta loaned an additional $ 125,000 to the Company, and paid for other amounts on behalf of the Company amounting
to $ 126,000 . The outstanding balance of the loan payable to Mr. Maatta as of December 31, 2021 and 2020, was $ 0 , for both periods.
On
March 1, 2021, 8,500 shares of Series A preferred stock were issued to Mr. Maatta in satisfaction of an aggregate of $ 85,546 due to Mr.
Maatta under his separation agreement.
Related
Party: CONtv
CONtv
is a joint venture with third parties and Bristol Capital, LLC. The Company holds a limited and passive interest of 10 % in CONtv. As
of June 30, 2022 and December 31, 2021, the investment in CONtv and the amount due to CONtv was $ 0 , for both periods.
23
Note
10. Note Payable
In
May 2022, the Company entered into a verbal agreement with Leviston Resources, LLC (“Leviston”) whereby the Company would
receive $ 722,000 in return for a note payable to Leviston in the amount of $ 850,000 , no other terms of the agreement were finalized.
On May 18, 2022, the Company received $ 500,000 from Levison under the agreement and recorded a note payable $ 588,643 , which includes
$ 500,000 of principal and $ 88,643 of original issue discount charged to interest expense (based on the pro rata amount of actual loan
principal received in relation to the total loan principal and total original issue discount in the verbal agreement).
Note
11. SBA/PPP Notes Payable
Small
Business Administration Paycheck Protection Program Loans
On
March 27, 2020 the Coronavirus Aid, Relief, and Economic Security Act (the “CARES Act”) was enacted and included a provision
for the Small Business Administration (“SBA”) to implement its Paycheck Protection Program (“PPP”). The PPP provides
small businesses with funds to pay payroll costs, including some benefits over a covered period of up to 24 weeks. Funds received under
the PPP may also be used to pay interest on mortgages, rent, and utilities. Subject to certain criteria being met, all or a portion of
the loan may be forgiven. The loans bear interest at an annual rate of one percent ( 1 %), are due two (2) years from the date of issuance,
and all payments are deferred for the first six (6) months of the loan. Any unforgiven balance of loan principal and accrued interest
at the end of the six (6) month loan deferral period is amortized in equal monthly installments over the remaining 18-months of the loan
term .
SBA
Guaranteed PPP Loan
On
April 30, 2020, the Company entered into an SBA guaranteed PPP loan. The Company received aggregate proceeds of $ 197,600 under the loan.
The loan accrues interest at a rate of 1.00 %. On December 11, 2021, the SBA forgave $ 183,567 of loan principal. As of June 30, 2022 and
December 31, 2021, the outstanding balance under the loan was $ 0 and $ 14,033 , respectively.
SBA
Loan
On
May 31, 2020, the Company entered into a loan agreement with the SBA. The Company received aggregate proceeds of $ 149,900 under the loan.
The loan accrues interest at a rate of 3.75 %, and will mature in June 2050 . As of June 30, 2022 and December 31, 2021, the outstanding
balance under the loan was $ 149,900 , for both periods.
Second
Draw SBA Guaranteed PPP Loan
On
February 24, 2021, the Company entered into a Second Draw SBA guaranteed PPP loan. The Company received aggregate proceeds of $ 197,662
under the loan. The loan accrues interest at a rate of 1.00 %, and will mature in February 2026 . On March 10, 2022, the SBA forgave $ 197,662
of loan principal. As of June 30, 2022 and December 31, 2021, the outstanding balance under the loan was $ 0 and $ 197,662 , respectively.
The
following table summarizes PPP/SBA loans payable:
Schedule
of Loans Payable
As
of
June
30,
2022
December
31,
2021
SBA
Guaranteed PPP Loan
$ —
$ 14,033
SBA
Loan
149,900
149,900
Second
Draw SBA Guaranteed PPP Loan
—
197,662
Total
$ 149,900
$ 361,595
Note
12. Contingencies and Commitments
COVID-19
The
Company is subject to risks and uncertainties as a result of the COVID-19 pandemic. The extent of the impact of the COVID-19 pandemic
on the Company’s business is highly uncertain and difficult to predict, as the responses that the Company, other businesses and
governments are taking continue to evolve. Furthermore, capital markets and economies worldwide have also been negatively impacted by
the COVID-19 pandemic, and it is possible that it could cause a local and/or global economic recession. Policymakers around the globe
have responded with fiscal policy actions to support the healthcare industry and economy as a whole. The magnitude and overall effectiveness
of these actions remain uncertain.
24
The
severity of the impact of the COVID-19 pandemic on the Company’s business will depend on a number of factors, including, but not
limited to, the duration and severity of the pandemic and the extent and severity of the impact on the Company’s customers, service
providers and suppliers, all of which are uncertain and cannot be predicted. As of the date of issuance of Company’s financial
statements, the extent to which the COVID-19 pandemic may in the future materially impact the Company’s financial condition, liquidity
or results of operations is uncertain.
Russia
– Ukraine Conflict
The
Russia – Ukraine conflict is a global concern. The Company does not have any direct exposure to Russia or Ukraine through its operations,
employee base, investments or sanctions. The Company does not receive goods or services sourced from those countries, does not anticipate
any disruption in its supply chain and has no business relationships, connections to or assets in Russia, Belarus or Ukraine. No impairments
to assets have been made due to the conflict. We are unable at this time to know the full ramifications of the Russia – Ukraine
conflict and its effects on our business.
Note
13. Common Stock Options
On
May 9, 2011, the Company adopted the 2016 Incentive Stock Award Plan (the “2011 Plan”), on August 12, 2016, the Company adopted
the 2016 Incentive Stock Award Plan (the “2016 Plan”), on August 3, 2020, the Company adopted the 2020 Stock Plan (the “2020
Plan”), and on December 1, 2021, the Company adopted the 2021 Incentive Stock Award Plan (the “2021 Plan”), collectively
(the “Plans”). The purpose of the Plans is to grant options to purchase our common stock, and other incentive awards, to
our employees, directors and key consultants.
The
maximum number of shares of common stock that may be issued pursuant to awards granted under the 2020 Plan was 500,000 . On December 1,
2021, all prior stock award plans were retired, and the 2021 Plan was adopted. The maximum number of shares of common stock that may
be issued pursuant to awards granted under the 2021 Plan is 10,000,000 . The shares of our common stock underlying cancelled and forfeited
awards issued under the 2021 Plan may again become available for grant under the 2021 Plan. As of June 30, 2022, there were 3,000,000
shares available for grant under the 2021 Plan, and no shares were available for grant under the 2020 Plan, 2016 Plan, or 2011 Plan.
On
August 21, 2020 the Board approved the repricing of the exercise price of outstanding stock options that had been issued to directors
and employees to $ 0.25 per share.
Stock-based
compensation cost is measured at the grant date, based on the fair value of the awards that are ultimately expected to vest, and recognized
on a straight-line basis over the requisite service period, which is generally the vesting period.
The
following table summarizes stock option activity during the three months ended June 30, 2022:
Schedule
of Stock Option Activity
Weighted
Average
Exercise
Options
Price
Outstanding
at December 31, 2021
7,651,750
$ 2.45
Granted
—
—
Exercised
( 217,500 )
0.42
Forfeited/Cancelled
—
—
Outstanding
at June 30, 2022
7,434,250
$ 2.51
Exercisable
at December 31, 2021
4,151,750
$ 2.28
Exercisable at June
30, 2022
3,934,250
$ 2.39
The
weighted average remaining contractual life of all options outstanding as of June 30, 2022 was 4.3 years. The weighted average remaining
contractual life for options vested and exercisable at June 30, 2022 was 4.1 years. Furthermore, the aggregate intrinsic value of options
outstanding as of June 30, 2022 was $ 15,555 , based on the fair value of the Company’s common stock on June 30, 2022.
25
During
the three months ended March 31, 2022, the Company issued 185,216 net shares of common stock upon the cashless exercise of options underlying
217,500 shares of common stock.
Additional
information regarding stock options outstanding and exercisable as of June 30, 2022 is as follows:
Schedule
of Stock Option Outstanding and Exercisable
Option
Remaining
Exercise
Options
Contractual
Options
Price
Outstanding
Life
(in years)
Exercisable
$ 0.25
434,250
1.6
434,250
2.65
7,000,000
4.4
3,500,000
Total
7,434,250
3,934,250
Note
14. Common Stock Warrants
On
January 1, 2022, the Company granted warrants to purchase shares of the Company’s common stock to a consultant in connection with
the issuance of Series C preferred stock as follows: a warrant to purchase 400,000 shares with an exercise price of $ 1.50 per share,
and a term of 5 years; a warrant to purchase 250,000 shares with an exercise price of $ 2.50 per share, and term of 5 years; and a warrant
to purchase 250,000 shares with an exercise price of $ 2.75 per share, and term of 5 years.
On
March 29, 2022, the Company offered 16 warrant holders replacement warrants with an exercise price of $ 1.50 per common share, in exchange
for any warrants exercised at this time at the exercise price of $ 1.50 per common share. The issuance of replacement warrants has the
effect of resetting the conversion price of all outstanding shares of Series C preferred stock to $ 1.50 per common share and resetting
the exercise price of all outstanding warrants to $ 1.50 per common share in instances where those conversion and exercise prices are
above $ 1.50 .
On
March 30, 2022, warrants to purchase 600,000 shares of the Company’s common stock were exercised by one warrant holder resulting
in $ 900,000 in cash proceeds being received by the Company. The Company issued replacement warrants to purchase 600,000 shares of the
Company’s common stock to such warrant holder.
The
following table summarizes common stock warrant activity during the three months ended June 30, 2022:
Schedule
of Stock Warrants Activity
Common
Stock
Warrants
Weighted
Average
Exercise
Price
Outstanding
at December 31, 2021
22,460,926
$ 0.82
Granted
1,500,000
1.88
Exercised
( 600,000 )
1.50
Forfeited/Cancelled
—
—
Outstanding
at June 30, 2022
22,360,926
$ 0.71 (1)
Exercisable
at December 31, 2021
21,690,926
$ 0.80
Exercisable at June
30, 2022
22,900,926
$ 0.69
(1)
On March 29, 2022, the Company offered 16 warrant holders replacement
warrants with an exercise price of $ 1.50 per common share, in exchange for any warrants exercised at this time at the exercise price
of $ 1.50 per common share. The issuance of replacement warrants has the effect of resetting the conversion price of all outstanding shares
of Series C preferred stock to $ 1.50 per common share and resetting the exercise price of all outstanding warrants to $ 1.50 per common
share in instances where those conversion and exercise prices are above $ 1.50 .
The
following table presents the assumptions used to estimate the fair values based upon a Black-Scholes calculation for the common stock
warrants granted during the six months ended June 30, 2022:
Schedule
of Assumptions Used to Estimate Fair Value of Warrants
Assumptions
Expected
dividend yield
0 %
Risk-free
interest rate
2.09 %
Expected
life (in years)
3
Expected
volatility
297 %
26
The
weighted average remaining contractual life of all common stock warrants outstanding as of June 30, 2022 was 3.0 years. Furthermore,
the aggregate intrinsic value of common stock warrants outstanding as of June 30, 2022 was $ 1,928,571 , based on the fair value of the
Company’s common stock on June 30, 2022.
Additional
information regarding common stock warrants outstanding and exercisable as of June 30, 2022 is as follows:
Schedule
of Stock Warrants Outstanding and Exercisable
Warrant
Remaining
Exercise
Warrants
Contractual
Warrants
Price
Outstanding
Life
(in years)
Exercisable
$ 0.175
14,285,714
2.4
14,285,714
0.50
50,000
3.7
50,000
1.00
300,000
1.7
300,000
1.50
8,045,212
4.1
7,585,212
1.53
180,000
2.2
180,000
2.50
250,000
4.5
250,000
2.75
250,000
4.5
250,000
Total
23,360,926
22,900,926
Note
15. Series B Preferred Stock Warrants
From
March 2021 through December 2021, in connection with the issuance of Series B preferred stock, the Company issued (i) a warrant to acquire
5,000 shares of the Series B preferred stock at an exercise price of $ 1,000 per share of Series B preferred stock, which became exercisable
immediately upon issuance and which expires on March 26, 2023 ; and (ii) a warrant to acquire 5,000 shares of the Series B preferred stock
at an exercise price of $ 1,000 per share of Series B preferred stock, which became exercisable immediately upon issuance and which expires
on March 26, 2024 . If at any time after the 60-day anniversary of the closing date there is no effective registration statement, or no
current prospectus available for the resale of the warrant shares, then the warrants may be exercised, in whole or in part, on a cashless
basis at any time until they expire. The Company can force the exercise of the warrants if the VWAP exceeds $3.75 per share per share
for 20 consecutive trading days and the daily average trading volume of the Common Stock exceeds $100,000 in aggregate value for such
period. The warrant holder may not be forced to exercise the warrant if such exercise would cause the holder’s beneficial ownership
to exceed 4.9%.
The
Series B preferred stock issuable upon exercise of the Series B preferred stock warrants are automatically convertible into shares of
common stock at the Series B conversion price. Each share of our Series B preferred stock is convertible into a number of shares of our
common stock determined by dividing the aggregate stated value for the Series B preferred stock being converted ($1,080 per share, as
amended, subject to adjustment as set forth in the currently effective Series B Certificate of Designation) by the then-applicable conversion
price (initially $1.50 per share), subject to adjustment as set forth in the currently effective Series B Certificate of Designation .
As of June 30, 2022, in connection with the issuance of Series B preferred stock, there were outstanding warrants to acquire 10,000 shares
of Series B preferred stock at an exercise price of $ 1,000 , resulting in Series B preferred stock with a stated value of $ 10,800,000 ,
and convertible into 10,800,000 shares of common stock, using a conversion price of $ 1.00 .
27
The
following table summarizes Series B preferred stock warrant activity during the three months ended June 30, 2022:
Schedule
of Series B Preferred Stock Warrant Activity
Series
B
Preferred
Stock
Warrants
Weighted
Average
Exercise
Price
Outstanding
at December 31, 2021
10,000
$ 1,000
Granted
—
—
Exercised
—
—
Forfeited/Cancelled
—
—
Outstanding
at June 30, 2022
10,000
$ 1,000
Exercisable
at June 30, 2022
10,000
$ 1,000
The
weighted average remaining contractual life of all Series B preferred stock warrants outstanding as of June 30, 2022 was 1.2 years.
Note
16. Common Stock
Holders
of our Common Stock are entitled to one vote per share. Our Certificate of Incorporation does not provide for cumulative voting. Holders
of our Common Stock are entitled to receive ratably such dividends, if any, as may be declared by our Board out of legally available
funds. However, the current policy of our Board is to retain earnings, if any, for our operations and expansion. Upon liquidation, dissolution
or winding-up, the holders of our Common Stock are entitled to share ratably in all of our assets which are legally available for distribution,
after payment of or provision for all liabilities. The holders of our Common Stock have no preemptive, subscription, redemption or conversion
rights. The rights, preferences and privileges of holders of our Common Stock are subject to and may be adversely affected by the rights
of the holders of shares of any series of preferred stock that we may designate and issue.
We
implemented a 1-for-20 reverse stock split of our outstanding shares of common stock that was effective on January 23, 2020. Unless otherwise
noted, all share and related option, warrant, and convertible security information presented has been retroactively adjusted to reflect
the reduced number of shares, and the increase in the share price which resulted from this action .
From
August 2021 through October 2021, we consummated the transactions contemplated by the securities purchase agreement with the investors
party thereto, pursuant to which, we generated net cash proceeds of $ 3,925,050 , and issued in a private placement: (i) 2,933,340 shares
of common stock for $ 1.50 per share and (ii) warrants to acquire 2,933,340 shares of common stock at an exercise price of $ 1.50 per share,
which became exercisable immediately upon issuance and with a term of 5 years. The issuance generated net cash proceeds of approximately
$ 3.9 million.
On
January 25, 2022, the Company granted an officer 30,000 shares of common stock as compensation under his employment agreement for services
provided through December 31, 2021.
On
May 31, 2022, the Company issued 169,205 shares of common stock to Highwire under the terms of the Binding Memorandum of Understanding
for a Proposed Transaction.
Note
17. Preferred Stock
Under
the terms of the Certificate of Incorporation, our Board is expressly granted authority to authorize the issuance from time to time of
shares of preferred stock in one or more series, for such consideration and for such corporate purposes as our Board may from time to
time determines, and by filing a certificate pursuant to applicable law of the State of Delaware to establish from time to time for each
such series the number of shares to be included in each such series and to fix the designations, powers, rights and preferences of the
shares of each such series, and the qualifications, limitations and restrictions thereof to the fullest extent permitted by the Certificate
of Incorporation and the laws of the State of Delaware, including, without limitation, voting rights (if any), dividend rights, dissolution
rights, conversion rights, exchange rights and redemption rights thereof.
28
Series
A Preferred Stock
Holders
of our Series A Preferred Stock are entitled to the number of votes per share equal to 2,000 shares of Common Stock. Holders of our Series
A Preferred Stock are entitled to receive a cumulative dividend on each share of Series A Preferred Stock issued and outstanding at the
rate of twelve percent ( 12 %) per annum on the Aggregate Stated Value (as defined in the Certificate of Designation and Restatement of
Rights, Preferences and restrictions of Series A Preferred Stock, the “Series A Certificate of Designation”) then in effect,
payable quarterly on January 1, April 1, July 1 and October 1. Such dividend is payable in cash but may be paid in shares of Common Stock
in our sole discretion if the shares of Common Stock are listed on a national securities exchange. In the event of any liquidation, dissolution
or winding up of our company, whether voluntary or involuntary, holders of our Series A Preferred Stock are entitled to receive, prior
and in preference to any distribution of any of our assets to the holders of Common Stock by reason of their ownership thereof, for each
share held, an amount equal to the Stated Value (as defined in the Series A Certificate of Designation), plus unpaid dividends, if any.
The Series A Preferred Stock is convertible, at the option of the holder thereof, into such number of fully paid and nonassessable shares
of Common Stock as is determined by dividing the Aggregate Stated Value (initially $ 10.00 per share, subject to adjustment as set forth
in the currently effective Series A Certificate of Designation) by the Conversion Price (as defined in the Series A Certificate of Designation),
in effect on the date the certificate is surrendered for conversion, initially set at $ 0.25 . Each share of Series A Preferred Stock is
redeemable at the option of the holder for the payment of cash by us to the holder equal to the Aggregate Stated Value of the shares
that the holder elects to redeem. The Series A Preferred Stock is entitled to certain protective provisions and we may not take certain
actions without the written consent of at least a majority of the Series A Preferred Stock, including, without limitation, amend, alter
or repeal any provision of the Series A Certificate of Designation to change the rights of the Series A Preferred Stock, create or authorize
additional class or series of stock senior to the Series A Preferred Stock or create, authorize the creation of, issue or authorize the
issuance of, any debt security which is convertible into or exchangeable for any equity security, if such equity security ranks senior
to the Series A Preferred Stock as to dividends or liquidation rights.
On
January 1, 2022, the Company granted an officer 7,722 shares Series A preferred stock for settlement of $ 77,216 in compensation under
his employment agreement for services provided through March 31, 2022.
On
March 31, 2022, we issued 3,409 shares of our Series A preferred stock to Scott D. Kaufman, our former co-Chief Executive Officer, for
settlement of $ 34,090 of compensation payable to Mr. Kaufman under his employment agreement from January 1, 2022 through March 31, 2022.
In addition, on March 31, 2022 we issued 4,941 shares of our Series A preferred stock to Paul L. Kessler, our Executive Chairman, for
settlement of $ 49,410 of compensation payable to Mr. Kessler under his employment agreement from January 1, 2022 through March 31, 2022.
On
June 30, 2022, we issued 5,361 shares of our Series A preferred stock to Scott D. Kaufman, our former co-Chief Executive Officer, for
settlement of $ 53,610 of compensation payable to Mr. Kaufman under his employment agreement from April 1, 2022 through June 30, 2022.
In addition, on June 30, 2022 we issued 4,941 shares of our Series A preferred stock to Paul L. Kessler, our Executive Chairman, for
settlement of $ 49,410 of compensation payable to Mr. Kessler under his employment agreement from April 1, 2022 through June 30, 2022.
During
the six months ended June 30, 2022, 23,423 shares of Series A preferred stock were converted into 1,338,456 shares of common stock.
As
of June 30, 2022, there were 226,915 shares of Series A preferred stock outstanding resulting in Series A preferred stock with a stated
value of $ 2,269,150 and convertible into 12,966,571 shares of common stock, using a conversion price of $ 0.175 .
Series
B Preferred Stock
Holders
of our Series B Preferred Stock have no voting rights. Holders of our Series B Preferred Stock are entitled to receive a cumulative dividend
on each share of Series B Preferred Stock issued and outstanding at the rate of five percent ( 5 %) per annum, in cash or at the holder’s
option, in fully paid and non-assessable shares of Series B Preferred Stock, at the Dividend Conversion Rate (as defined in the Series
B Certificate of Designation). Such dividends are payable quarterly on January 1, April 1, July 1 and October 1. In the event of any
liquidation, dissolution or winding up of our company, whether voluntary or involuntary, holders of our Series B Preferred Stock are
entitled to receive, prior and in preference to any distribution of any of our assets to the holders of Common Stock and Common Stock
Equivalents (as defined in the Series B Certificate of Designation, and which includes the Series A Preferred Stock and the Series C
Preferred Stock) by reason of their ownership thereof, for each share held an amount equal to the Stated Value (as defined in the Series
B Certificate of Designation), plus unpaid dividends or liquidated damages, if any. The Series B Preferred Stock is convertible, at the
option of the holder thereof, into such number of fully paid and nonassessable shares of Common Stock as is determined by dividing the
Stated Value, currently $ 1,080 as amended, by the Series B Conversion Price, subject to a minimum of $ 1.00 , but not to exceed $ 1.50 ,
subject to further adjustment in the event that the Company, subject to certain exemptions, disposes of or issues any Common Stock or
securities convertible into, exercisable, or exchangeable for Common Stock for no consideration or for consideration less than the applicable
Series B Conversion Price in effect immediately prior to such issuance. We are entitled to redeem some or all of the outstanding shares
of Series B Preferred Stock for cash in an amount equal to the Optional Redemption Amount (as defined in the Series B Certificate of
Designation). The Series B Preferred Stock is entitled to certain protective provisions and we may not take certain actions without the
written consent of at least fifty one percent ( 51 %) in Stated Value of the outstanding shares of the Series B Preferred Stock, including,
without limitation, amend, alter or repeal any provision of the Series B Certificate of Incorporation or the Bylaws that materially and
adversely affects the rights of the Series B Preferred Stock, pay cash dividends or distributions on Junior Securities (as defined in
the Series B Certificate of Designation), or repay, repurchase or offer to repay, or otherwise acquire more than a de minimis number
of shares of Common Stock, Common Stock Equivalents (as defined in the Series B Certificate of Designation) or Junior Securities. Shares
of common stock issuable upon the conversion of Series B Preferred Stock are subject to a 9.99 % beneficial ownership limitation.
29
From
March 2021 through December 2021, we consummated the transactions contemplated by the securities purchase agreement with Leviston Resources
LLC, pursuant to which, we generated net cash proceeds of $ 4,378,995 , and issued in a private placement:
(i) 5,000 shares of Series B preferred stock, convertible by dividing the stated value, currently $ 1,080 , as amended, by the Series B
conversion price; and (ii) a warrant to acquire 5,000 shares of the Series B preferred stock at an exercise price of $ 1,000 per share
of Series B preferred stock, which became exercisable immediately upon issuance and which expires on March 26, 2023 ; and (iii) a warrant
to acquire 5,000 shares of the Series B preferred stock at an exercise price of $ 1,000 per share of Series B preferred stock, which became
exercisable immediately upon issuance and which expires on March 26, 2024 . The Series B preferred stock issuable upon exercise of the
Series B preferred stock warrants are automatically convertible into shares of common stock at the Series B conversion price.
During
the six months ended June 30, 2022, 2,472 shares of Series B preferred stock had been converted into 1,962,448 shares of common stock.
As
of June 30, 2022, there were 1,400 shares of Series B preferred stock outstanding resulting in Series B preferred stock with a stated
value of $ 1,512,000 , and convertible into 1,512,000 shares of common stock, using a conversion price of $ 1.00 .
Series
C Preferred Stock
Holders
of our Series C Preferred Stock have no voting rights. Holders of our Series C Preferred Stock are entitled to receive dividends on Series
C Preferred Stock equal (on an as-if-converted-to-Common-Stock basis) to any dividends paid on Common Stock. In the event of any liquidation,
dissolution or winding up of our company, whether voluntary or involuntary, holders of our Series C Preferred Stock are entitled to receive,
prior and in preference to any distribution of any of our assets to the holders of Common Stock and Common Stock Equivalents (as defined
in the Certificate of Designation) by reason of their ownership thereof, for each share held an amount equal to the Stated Value (as
defined in the Certificate of Designation), plus fees, if any. The Series C Preferred Stock ranks junior to the Series B Preferred Stock
as to rights upon a liquidation, dissolution or winding up of the Company. The Series C Preferred Stock is convertible, at the option
of the holder thereof, into such number of fully paid and nonassessable shares of Common Stock as is determined by dividing the Stated
Value, currently $1,111, by the Series C Conversion Price, subject to further adjustment in the event that the Company, subject to certain
exemptions, disposes of or issues any Common Stock or securities convertible into, exercisable, or exchangeable for Common Stock for
no consideration or for consideration less than the applicable Series C Conversion Price in effect immediately prior to such issuance.
We are entitled to redeem some or all of the outstanding shares of Series C Preferred Stock for cash in an amount equal to the Optional
Redemption Amount (as defined in the Certificate of Designation). The Series C Preferred Stock is entitled to certain protective provisions
and, without the written consent of at least 50.1% in Stated Value of the outstanding shares of the Series C Preferred Stock, we may
not (or permit any of our subsidiaries to) enter into, create, incur, assume, guarantee or suffer to exist any indebtedness, other than
Permitted Indebtedness (as defined in the Certificate of Designation). Shares of common stock issuable upon the conversion of Series
C Preferred Stock are subject to a 4.99% beneficial ownership limitation, which may increase to 9.99% upon notice to the Company .
30
During
December 2021, we consummated the transactions contemplated by the securities purchase agreement with the investors party thereto, pursuant
to which we generated net cash proceeds of $ 7,733,601 , and issued in a private placement: (i) 7,880
shares of Series C preferred stock, convertible by dividing the stated value, currently $ 1,111 , by the Series C Conversion Price;
and (ii) warrants to acquire 1,750,936 shares of Common Stock at an exercise price of $ 2.50 per share, which became exercisable immediately
upon issuance and with a term of 5 years; and (iii) warrants to acquire 1,750,936 shares of Common Stock at an exercise price of $ 2.75
per share, which became exercisable immediately upon issuance and with a term of 5 years.
On
March 29, 2022, the Company offered 16 warrant holders replacement warrants with an exercise price of $ 1.50 per common share, in exchange
for any warrants exercised at this time at the exercise price of $ 1.50 per common share. The issuance of replacement warrants has the
effect of resetting the conversion price of all outstanding shares of Series C preferred stock to $ 1.50 per common share and resetting
the exercise price of all outstanding warrants to $ 1.50 per common share in instances where those conversion and exercise prices are
above $ 1.50 .
As
of June 30, 2022, there were 7,880 shares of Series C preferred stock outstanding resulting in Series C preferred stock with a stated
value of $ 8,754,680 , and convertible into 5,836,453 shares of common stock, using a conversion price of $ 1.50 .
Note
18. Discontinued Operations
Prior
to cryptocurrency mining operations that began in October 2021, the Company produced live and virtual pop culture conventions and events
and sold a gelatin machine and related consumables that were discontinued in 2021. In addition, the Company operated an eCommerce site
selling pop culture memorabilia that was discontinued on June 30, 2022 (known collectively as “legacy operations”).
On
August 6, 2021, the Company entered into an Asset Purchase Agreement (the “Agreement”) with Informa. Pursuant to the Agreement,
Creek Road Miners Corp. (fka Kick the Can Corp.) sold, transferred, and assigned certain assets, properties, and rights to Informa related
to the business of operating and producing live pop culture events. The Company released deferred
revenue and other liabilities totaling $ 722,429 and recorded a gain from sale of discontinued operations of
this amount.
On
September 15, 2021, the Company sold our wholly owned subsidiary which contained our Jevo assets and all rights to our Jevo operations
for $ 1,500,000 and recognized a gain from sale of discontinued operations on the transaction of approximately $ 1,130,740 . The gain from
sale of discontinued operations consists of the following:
Schedule
of Gain from Sale of Discontinue Operation
Description
Amount
Net
cash paid on the closing date
$ 1,500,000
Less:
Current
assets
36,060
Inventory
193,300
Fixed
assets, net
16,700
Intangible
assets, net
123,200
Total
369,260
Gain
from sale
$ 1,130,740
CONtv
is a joint venture with third parties and Bristol Capital, LLC. The Company holds a limited and passive interest of 10 % in CONtv. As
of June 30, 2022 and December 31, 2021, the investment in CONtv was $ 0 , for both periods. As of June 30, 2022 and December 31, 2021,
the amount due to CONtv was $ 0 , for both periods, and classified as a discontinued operation.
The
related assets and liabilities associated with the discontinued operations in our consolidated balance sheets for the periods ending
June 30, 2022 and December 31, 2021, are classified as discontinued operations. Additionally, the financial results associated with discontinued
operations in our consolidated statement of operations for the three and six months ending June 30, 2022 and 2021, are classified as
discontinued operations.
31
The
assets and liabilities related to discontinued operations consists of the following:
Schedule
of Discontinued Operation of Balance Sheet and Operation Statement
June
30,
December
31,
2022
2021
Assets
Current
assets:
Prepaid
expenses
$ —
$ —
Inventory
—
18,725
Total
current assets
—
18,725
Other
assets:
Property
and equipment, net
—
—
Intangible
assets, net
—
—
Total
assets
$ —
$ 18,725
Liabilities
Current
liabilities:
Accounts
payable and accrued expenses
$ 485,712
$ 472,029
Deferred
revenue
—
—
Due
to CONtv
—
—
Total
liabilities
$ 485,712
$ 472,029
In
addition, revenue and expenses from discontinued operations were as follows:
2022
2021
Six
Months Ended
June
30,
2022
2021
Revenue
$ 43,511
$ 605,900
Operating
costs and expenses:
Cost
of revenue
58,962
463,277
General
and administrative
—
569,231
Total
operating expenses
58,962
1,032,508
Loss
from operations
( 15,451 )
( 426,608 )
Other
income (expense):
Other
income
( 2,281 )
835,140
Interest
income
—
—
Loss
on disposal of fixed assets
—
—
Total
other income (expense)
( 2,281 )
835,140
Income
(loss) from discontinued operations
$ ( 17,732 )
$ 408,532
Note
19. Subsequent Events
Non-binding
Merger Agreement Term Sheet
On
July 13, 2022 the Company executed a non-binding term sheet (the “Term Sheet”) with the intention to enter into a
binding and definitive merger agreement with Prairie Operating Co., LLC (“Prairie”). Pursuant to the Term Sheet,
the Company expects to consummate a business combination and finance the acquisition of certain oil and gas properties. At the
conclusion of the merger, if consummated, the Company will change its name to Prairie Operating Co., LLC to reflect the new business operation, and
Prairie will operate as the surviving company.
Decrease
in Market Price of Bitcoin, and Increase in Cost of Natural Gas
Our
business is heavily dependent on the market price of Bitcoin, which has experienced substantial volatility and has recently dropped to
its lowest price since December 2020. As of June 30, 2022 the market price of Bitcoin was $ 19,785 , which reflects a decrease of approximately
60% since the beginning of 2022, and of approximately 70% from its all-time high of approximately $ 67,000 . In addition, the cost of natural
gas that we use to produce electricity to power our miners has increased substantially. The cost of natural gas in the United States
has increased by as much as approximately 235% since the beginning of 2022 . These price movements result in decreased cryptocurrency
mining revenue and increased cryptocurrency mining costs, both of which have a material adverse effect on our business and financial
results.
Conversion
of Series C Preferred Stock
On
July 7, 2022, 250 shares of Series C preferred stock were converted into 185,167 shares of common stock.
32
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
Cautionary
Notice Regarding Forward-Looking Statements
The
following discussion and analysis of our financial condition and results of operations for the three months ended March 31, 2022 and
2021 should be read in conjunction with our consolidated financial statements and related notes to those financial statements that are
included elsewhere in this report. Our discussion includes forward-looking statements based upon current expectations that involve risks
and uncertainties, such as our plans, objectives, expectations and intentions. Actual results and the timing of events could differ materially
from those anticipated in these forward-looking statements as a result of a number of factors, including those set forth under “Risk
Factors” in our Annual Report on Form 10-K for the fiscal year ended December 31, 2021.
We
use words such as “anticipate,” “estimate,” “plan,” “project,” “continuing,”
“ongoing,” “expect,” “believe,” “intend,” “may,” “will,” “should,”
“could,” and similar expressions to identify forward-looking statements. All forward-looking statements included in this
report are based on information available to us on the date hereof and, except as required by law, we assume no obligation to update
any such forward-looking statements.
Company
Overview
Creek
Road Miners, Inc. (formerly known as Wizard Brands, Inc., Wizard Entertainment, Inc., Wizard World, Inc., and GoEnergy, Inc.) was incorporated
in Delaware on May 2, 2001. Prior to cryptocurrency mining operations that began in October 2021, the Company produced live and virtual
pop culture conventions and events, and sold a gelatin machine and related consumables that were discontinued in 2021 In addition, the
Company operated an eCommerce site selling pop culture memorabilia that was discontinued on June 30, 2022 (collectively known as “legacy
operations”).
On
August 6, 2021, we entered into an Asset Purchase Agreement (the “Agreement”) with Informa Pop Culture Events, Inc., a Delaware
corporation (“Informa”). Pursuant to the Agreement, Creek Road Miners Corp. (fka Kick the Can Corp.) sold, transferred, and
assigned certain assets, properties, and rights to Informa related to the business of operating and producing live pop culture events.
The Company released deferred revenue and other liabilities totaling $722,429 and recognized other
income of this amount.
On
September 15, 2021, we sold our wholly owned subsidiary which contained our Jevo assets and all rights to our Jevo operations for $1,500,000
and recognized a gain on the transaction of approximately $1,130,740.
Cryptocurrency
Mining
We
generate substantially all our revenue through cryptocurrency we earn through our mining activities. We have historically mined and held
Bitcoin exclusively, which we may sell to fund our operating and capital expenditures. While we do not have the intention of mining any
other cryptocurrencies in the near future, we may expand our mining operations to include additional crypto assets if, after evaluation
of the financial merits of such crypto assets based on a number of factors, including the anticipated profitability and price stability
of such crypto assets and the ability and cost of our existing miners to mine for such digital assets, we determine that such additional
crypto assets are reasonably likely to result in better margin than Bitcoin. Our mining operations commenced on October 24, 2021. We
use special cryptocurrency mining computers (known as “miners”) to solve complex cryptographic algorithms to support the
Bitcoin blockchain and, in return, receive Bitcoin as our reward. Miners measure their processing power, which is known as “hashing”
power, in terms of the number of hashing algorithms solved (or “hashes”) per second, which is the miner’s “hash
rate.” We participate in mining pools that pool the resources of groups of miners and split cryptocurrency rewards earned according
to the “hashing” capacity each miner contributes to the mining pool.
All
of the miners we operate were manufactured by Bitmain, and incorporate application-specific integrated circuit (“ASIC”) chips
specialized to solve blocks on the Bitcoin blockchains using the 256-bit secure hashing algorithm (“SHA-256”) in return for
Bitcoin cryptocurrency rewards. Cryptocurrency mining operations began in late 2021 when 240 Bitmain S19J Pro miners with 24 Ph/s of
hashing capacity were placed in service. As of June 30, 2022, we had 270 Bitmain S19J Pro miners with 27.0 Ph/s of hashing capacity and
270 Bitmain S19 miners with 24.3 Ph/s of hashing capacity that had yet to be placed into service.
On
December 17, 2021 the Company entered into a Non-Fixed Price Sales and Purchase agreement (the “Bitmain Agreement”) with
Bitmain Technologies Limited (“Bitmain”) for 600 Bitmain S19XP miners with a reference price of approximately $11,250 per
miner. The miners have a total of 84 Ph/s of hashing capacity and an initial estimated purchase commitment of $6,762,000 (the “total
reference price” ), subject to price adjustments and related offsets, including potential adjustments related to the market
price of miners.
As
of June 30, 2022, the market price of miners has dropped significantly to approximately $7,500 per miner, and the Company has made
payments of $3,969,000 (classified as deposits on mining equipment) to Bitmain pursuant to the Bitmain Agreement. The remaining amount due under the Bitmain Agreement based on the initial total
reference price is $2,793,000, however, the Company is in negotiation with Bitmain to make no more payments under the agreement
and only receive the net number of miners based on the payments to date of $3,969,000, and the current market price of approximately
$7,500 per miner. Delivery of the S19XP miners is expected late 2022 through January
2023.
33
Mobile
Data Centers
We
utilize mobile data centers to house our miners. Our mobile data centers are located close to natural gas wellheads. We use natural gas
to power a mobile turbine that produces electricity that, in turn, is used to power our miners.
Mining
Results
The
Company measures its operations by the number and U.S. Dollar (US$) value of the cryptocurrency rewards it earns from its cryptocurrency
mining activities. The following table presents additional information regarding our cryptocurrency mining operations:
Quantity
of Bitcoin
US$
Amounts
Balance September
30, 2021
—
$ —
Revenue
recognized from cryptocurrency mined
6.7
369,804
Mining
pool operating fees
(0.1 )
(7,398 )
Impairment
of cryptocurrencies
—
(59,752 )
Balance
December 31, 2021
6.6
$ 302,654
Revenue
recognized from cryptocurrency mined
8.3
343,055
Mining
pool operating fees
(0.2 )
(6,868 )
Impairment
of cryptocurrencies
—
(106,105 )
Balance
March 31, 2022
14.7
$ 532,736
Revenue
recognized from cryptocurrency mined
4.6
166,592
Mining
pool operating fees
(0.1 )
(3,428 )
Proceeds
from the sale of cryptocurrency
(18.9 )
(564,205 )
Realized
loss on the sale of cryptocurrency
—
(131,075 )
Impairment
of cryptocurrencies
—
(34 )
Balance
June 30, 2022 (1)
0.3
$ 586
(1)
As
of June 30, 2022, no cryptocurrency awards are being received and no revenue from cryptocurrency mining is being generated.
Factors
Affecting Profitability
Our
business is heavily dependent on the market price of Bitcoin. The prices of cryptocurrencies, specifically Bitcoin, have experienced
substantial volatility. Further affecting the industry, and particularly for the Bitcoin blockchain, the cryptocurrency reward for solving
a block is subject to periodic incremental halving. Halving is a process designed to control the overall supply and reduce the risk of
inflation in cryptocurrencies using a Proof-of-Work consensus algorithm. At a predetermined block, the mining reward is cut in half,
hence the term “halving”. For Bitcoin the reward was initially set at 50 Bitcoin currency rewards per block. The Bitcoin
blockchain has undergone halving three times since its inception as follows: (1) on November 28, 2012 at block 210,000; (2) on July 9,
2016 at block 420,000; and (3) on May 11, 2020 at block 630,000, when the reward was reduced to its current level of 6.25 Bitcoin per
block. The next halving for the Bitcoin blockchain is anticipated to occur in March 2024 at block 840,000, when the reward will be reduced
to 3.125 Bitcoin per block. This process will reoccur until the total amount of Bitcoin currency rewards issued reaches 21 million and
the theoretical supply of new Bitcoin is exhausted. Many factors influence the price of Bitcoin, and potential increases or decreases
in prices in advance of, or following, a future halving is unknown.
We
have historically mined and held Bitcoin exclusively, which we may sell to fund our operating and capital expenditures. As of June 30,
2022, no cryptocurrency awards are being received and no revenue from cryptocurrency mining is being generated.
Our
business is heavily dependent on the market price of Bitcoin, which has experienced substantial volatility and has recently dropped to
its lowest price since December 2020. The market price of Bitcoin has dropped by as much as approximately 60% since the beginning of
2022, and by as much as approximately 70% from its all-time high. In addition, the cost of natural gas that we use to produce electricity
to power our miners has increased substantially. The cost of natural gas has increased by as much as approximately 235% since the beginning
of 2022. These price movements result in decreased cryptocurrency mining revenue and increased cryptocurrency mining costs, both of which
have a material adverse effect on our business and financial results.
34
Competition
Our
business environment is constantly evolving, and cryptocurrency miners can range from individuals to large-scale commercial mining operations.
We compete with other companies that focus all or a portion of their activities on mining activities at scale, including several public
and private companies. We face significant competition in every aspect of our business, including, but not limited to, the acquisition
of mining equipment, the ability to raise capital, and the ability to obtain the lowest cost energy to power our mining operations.
Government
Regulation
Cryptocurrency
is increasingly becoming subject to governmental regulation, both in the U.S. and internationally. State and local regulations also may
apply to our activities and other activities in which we may participate in the future. Numerous regulatory bodies have shown an interest
in regulating blockchain or cryptocurrency activities. For example, on March 9, 2022 President Biden signed an executive order on cryptocurrencies.
While the executive order does not mandate any specific regulations, it instructs various federal agencies to consider potential regulatory
measures, including the evaluation of the creation of a U.S. Central Bank digital currency. Future changes to existing regulations or
entirely new regulations may affect our business in ways it is not presently possible for us to predict with any reasonable degree of
reliability. As the regulatory and legal environment evolves, we may become subject to new laws and regulation which may affect our mining
and other activities. For additional discussion regarding our belief about the potential risks existing and future regulation pose to
our business, see the Section entitled “Risk Factors” in our Annual Report on Form 10-K for the fiscal year ended December
31, 2021.
COVID-19
We
are subject to risks and uncertainties as a result of the COVID-19 pandemic. The extent of the impact of the COVID-19 pandemic on our
business is highly uncertain and difficult to predict, as the responses that we, other businesses and governments are taking continue
to evolve. Furthermore, capital markets and economies worldwide have also been negatively impacted by the COVID-19 pandemic, and it is
possible that it could cause a local and/or global economic recession. Policymakers around the globe have responded with fiscal policy
actions to support the healthcare industry and economy as a whole. The magnitude and overall effectiveness of these actions remain uncertain.
The
severity of the impact of the COVID-19 pandemic on our business will depend on a number of factors, including, but not limited to, the
duration and severity of the pandemic and the extent and severity of the impact on our customers, service providers and suppliers, all
of which are uncertain and cannot be predicted. As of the date of issuance of our financial statements, the extent to which the COVID-19
pandemic may in the future materially impact our financial condition, liquidity or results of operations is uncertain.
Russia
– Ukraine Conflict
The
Russia – Ukraine conflict is a global concern. The Company does not have any direct exposure to Russia or Ukraine through its operations,
employee base, investments or sanctions. The Company does not receive goods or services sourced from those countries, does not anticipate
any disruption in its supply chain and has no business relationships, connections to or assets in Russia, Belarus or Ukraine. No impairments
to assets have been made due to the conflict. We are unable at this time to know the full ramifications of the Russia – Ukraine
conflict and its effects on our business.
Critical
Accounting Policies and Estimates
The
preparation of our consolidated financial statements in conformity with accounting principles generally accepted in the United States,
or U.S. GAAP, requires us to make estimates and assumptions that affect the reported amounts of assets, liabilities, revenue and expenses,
and related disclosure of contingent assets and liabilities. When making these estimates and assumptions, we consider our historical
experience, our knowledge of economic and market factors and various other factors that we believe to be reasonable under the circumstances.
Actual results may differ under different estimates and assumptions. The accounting estimates and assumptions discussed in this section
are those that we consider to be the most critical to an understanding of our financial statements because they inherently involve significant
judgments and uncertainties.
35
Principles
of Consolidation
The
accompanying financial statements are consolidated and include the accounts of the Company and its wholly-owned subsidiaries. Intercompany
balances and transactions have been eliminated in consolidation.
Use
of Estimates
The
preparation of financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect the
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 reporting periods. Actual results could differ from these estimates.
Reclassification
Certain
prior period amounts have been reclassified to conform to current period presentation.
Cash
and cash equivalents
For
purposes of the statements of cash flows, the Company defines cash equivalents as all highly liquid debt instruments purchased with an
original maturity of three months or less. In all periods presented, cash equivalents consist primarily of money market funds.
Fair
value of financial instruments
Under
Financial Accounting Standards Board (“FASB”) Accounting Standards Codification (“ASC”) Topic 820, Fair Value
Measurements and Disclosures , fair value is defined as the price at which an asset could be exchanged or a liability transferred
in a transaction between knowledgeable, willing parties in the principal or most advantageous market for the asset or liability. Where
available, fair value is based on observable market prices or parameters or derived from such prices or parameters. Where observable
prices or parameters are not available, valuation models are applied. A fair value hierarchy prioritizes the inputs used in measuring
fair value into three broad levels as follows:
Level 1 – Quoted
prices in active markets for identical assets or liabilities.
Level 2 – Inputs,
other than the quoted prices in active markets, are observable either directly or indirectly.
Level 3 – Unobservable
inputs based on the Company’s assumptions.
The
Company is required to use observable market data if such data is available without undue cost and effort. The Company has no fair value
items required to be disclosed as of December 31, 2021 or 2020 under these requirements. The carrying amounts of financial assets and
liabilities, such as cash and cash equivalents, accounts receivable and accounts payable, approximate their fair values because of the
short maturity of these instruments.
Transactions
involving related parties typically cannot be presumed to be carried out on an arm’s-length basis, as the requisite conditions
of competitive, free market dealings may not exist. However, in the case of the secured convertible debentures due to related parties,
the Company obtained a fairness opinion from an independent third party which supports that the transaction was carried out at an arm’s
length basis.
Cryptocurrency
Cryptocurrency
(Bitcoin) is included in current assets in the accompanying consolidated balance sheets. The classification of cryptocurrencies as a
current asset has been made after the Company’s consideration of the significant consistent daily trading volume on readily available
cryptocurrency exchanges and the absence of limitations or restrictions on Company’s ability to sell Bitcoin. Cryptocurrencies
awarded to the Company through its mining activities are accounted for in connection with the Company’s revenue recognition policy
disclosed below. Cryptocurrencies held are accounted for as intangible assets with indefinite useful lives. An intangible asset with
an indefinite useful life is not amortized but assessed for impairment annually, or more frequently, when events or changes in circumstances
occur indicating that it is more likely than not that the indefinite-lived asset is impaired. Impairment exists when the carrying amount
exceeds its fair value, which is measured using the quoted price of the cryptocurrency at the time its fair value is being measured.
In testing for impairment, the Company has the option to first perform a qualitative assessment to determine whether it is more likely
than not that an impairment exists. If it is determined that it is not more likely than not that an impairment exists, a quantitative
impairment test is not necessary. If the Company concludes otherwise, it is required to perform a quantitative impairment test. To the
extent an impairment loss is recognized, the loss establishes the new cost basis of the asset. Subsequent reversal of impairment losses
is not permitted. Cryptocurrencies awarded to the Company through its mining activities are included within operating activities on the
accompanying consolidated statements of cash flows.
36
Impairment
of Long-Lived Assets
Long-lived
assets are comprised of intangible assets and property and equipment. Long-lived assets are reviewed for impairment whenever events or
changes in circumstances indicate that the carrying amount of the asset may not be recoverable. An estimate of undiscounted future cash
flows produced by the asset, or the appropriate grouping of assets, is compared to the carrying value to determine whether an impairment
exists, pursuant to the provisions of FASB ASC 360-10 “Accounting for the Impairment of Long-Lived Assets and for Long-Lived Assets
to Be Disposed Of”. If an asset is determined to be impaired, the loss is measured based on quoted market prices in active markets,
if available. If quoted market prices are not available, the estimate of fair value is based on various valuation techniques, including
a discounted value of estimated future cash flows and fundamental analysis. The Company reports an asset to be disposed of at the lower
of its carrying value or its estimated net realizable value.
Property
and equipment
Property
and equipment are stated at cost and are depreciated using the straight-line method over their estimated useful lives of 3 to 9 years.
No depreciation is recorded until the property or equipment is placed into service. Leasehold improvements are amortized over the shorter
of the useful lives of the related assets, or the lease term. Expenditures for maintenance and repairs are charged to operations as incurred
while renewals and betterments are capitalized. Gains and losses on disposals are included in the consolidated statements of operations.
Management
assesses the carrying value of property and equipment whenever events or changes in circumstances indicate that the carrying value may
not be recoverable. If there is indication of impairment, management prepares an estimate of future cash flows expected to result from
the use of the asset and its eventual disposition. If these cash flows are less than the carrying amount of the asset, an impairment
loss is recognized to write down the asset to its estimated fair value.
Revenue
Recognition
We
account for revenue in accordance with ASU 2014-09, Revenue from Contracts with Customers (Topic 606), (“ASC 606”). The underlying
principle of ASC 606 is to recognize revenue to depict the transfer of goods or services to customers at the amount expected to be collected.
Revenues
are recognized when control of the promised goods or services are transferred to a customer, in an amount that reflects the consideration
that we expect to receive in exchange for those goods or services. We apply the following five steps in order to determine the appropriate
amount of revenue to be recognized as we fulfill our obligations under each of our agreements:
●
identify
the contract with a customer;
●
identify
the performance obligations in the contract;
●
determine
the transaction price;
●
allocate
the transaction price to performance obligations in the contract; and
●
recognize
revenue as the performance obligation is satisfied.
The
Company has entered into digital asset mining pools by executing contracts with the mining pool operators to provide computing power
to the mining pool. The contracts are terminable at any time by either party and the Company’s enforceable right to compensation
only begins when the Company provides computing power to the mining pool operator. In exchange for providing computing power, the Company
is entitled to a fractional share of the fixed cryptocurrency award the mining pool operator receives (less digital asset transaction
fees to the mining pool operator which are recorded as a component of cost of revenues), for successfully adding a block to the blockchain.
The Company’s fractional share is based on the proportion of computing power the Company contributed to the mining pool operator
to the total computing power contributed by all mining pool participants in solving the current algorithm.
Providing
computing power in digital asset transaction verification services is an output of the Company’s ordinary activities. The provision
of providing such computing power is the only performance obligation in the Company’s contracts with mining pool operators. The
transaction consideration the Company receives, if any, is noncash consideration, which the Company measures at fair value on the date
received, which is not materially different than the fair value at contract inception or the time the Company has earned the award from
the pools. The consideration is all variable. Because it is not probable that a significant reversal of cumulative revenue will not occur,
the consideration is constrained until the mining pool operator successfully places a block (by being the first to solve an algorithm)
and the Company receives confirmation of the consideration it will receive, at which time revenue is recognized. There is no significant
financing component in these transactions.
37
Fair
value of the cryptocurrency award received is determined using the market rate of the related cryptocurrency at the time of receipt.
There is currently no specific definitive guidance under GAAP or alternative accounting framework for the accounting for cryptocurrencies
recognized as revenue or held, and management has exercised significant judgment in determining the appropriate accounting treatment.
In the event authoritative guidance is enacted by the FASB, the Company may be required to change its policies, which could have an effect
on the Company’s consolidated financial position and results from operations.
Cryptocurrency
Mining Costs
The
Company’s cryptocurrency mining costs consist primarily of direct costs of earning Bitcoin related to mining operations, including
mining pool fees, natural gas costs, turbine rental costs, and mobile data center rental costs, but exclude depreciation and amortization,
which are separately stated in the Company’s consolidated statements of operations.
Reverse
Stock Split
We
implemented a 1-for-20 reverse stock split of our outstanding shares of common stock that was effective on January 23, 2020. Unless otherwise
noted, all share and related option, warrant, and convertible security information presented has been retroactively adjusted to reflect
the reduced number of shares, and the increase in the share price which resulted from this action.
Stock-Based
Compensation
We
periodically issue stock options, warrants and restricted stock to employees and non-employees for services, in capital raising transactions,
and for financing costs. We account for share-based payments under the guidance as set forth in the Share-Based Payment Topic 718 of
the FASB Accounting Standards Codification, which requires the measurement and recognition of compensation expense for all share-based
payment awards made to employees, officers, directors, and consultants, including employee stock options, based on estimated fair values.
We estimate the fair value of stock option and warrant awards to employees and directors on the date of grant using an option-pricing
model, and the value of the portion of the award that is ultimately expected to vest is recognized as expense over the required service
period in our Statements of Operations. We estimate the fair value of restricted stock awards to employees and directors using the market
price of our common stock on the date of grant, and the value of the portion of the award that is ultimately expected to vest is recognized
as expense over the required service period in our Statements of Operations.
Income
taxes
We
account for income taxes using the asset and liability method whereby deferred tax assets are recognized for deductible temporary differences,
and deferred tax liabilities are recognized for taxable temporary differences. Temporary differences are the differences between the
reported amounts of assets and liabilities and their tax bases. Deferred tax assets are reduced by a valuation allowance when, in the
opinion of management, it is more likely than not that some portion or all of the deferred tax assets will be realized. Deferred tax
assets and liabilities are adjusted for the effects of changes in tax laws and rates on the date of enactment.
Discontinued
Operations
Prior
to cryptocurrency mining operations that began in October 2021, the Company produced live and virtual pop culture conventions and events
and sold a gelatin machine and related consumables that were discontinued in 2021. In addition, the Company operated an eCommerce site
selling pop culture memorabilia that was discontinued on June 30, 2022 (known collectively as “legacy operations”).
On
August 6, 2021, we entered into an Asset Purchase Agreement (the “Agreement”) with Informa. Pursuant to the Agreement, Creek
Road Miners Corp (fka Kick the Can Corp.) sold, transferred, and assigned certain assets, properties, and rights to Informa related to
the business of operating and producing live pop culture events. The Company released deferred
revenue and other liabilities totaling $722,429 and recognized other income of this amount.
38
On
September 15, 2021, we sold our wholly owned subsidiary which contained our Jevo assets and all rights to our Jevo operations for $1,500,000
and recognized a gain on the transaction of approximately $1,130,740.
The
related assets and liabilities associated with the discontinued operations in our consolidated balance sheets for the periods ending
June 30, 2022, and December 31, 2021, are classified as discontinued operations. Additionally, the financial results associated with
discontinued operations in our consolidated statement of operations for the three and six months ending June 30, 2022 and 2021, are classified
as discontinued operations.
Results
of Operations
Comparison
of the Three and Six Months Ended June 30, 2022 and 2021
Three
Months Ended June 30,
2022
2021
$
Change
%
Change
Revenue:
Cryptocurrency
mining
$ 165,592
$ —
$ 165,592
— %
Operating
costs and expenses:
Cryptocurrency
mining costs (exclusive of depreciation and amortization shown below)
400,416
—
400,416
— %
Depreciation
and amortization
164,520
7,394
157,126
2,125 %
Stock
based compensation
466,136
189,919
276,217
145 %
General
and administrative
764,908
1,143,386
(378,478 )
(33 )%
Impairment
of mined cryptocurrency
34
—
34
— %
Total
operating expenses
1,796,014
1,340,699
455,315
34 %
Loss
from operations
(1,629,422 )
(1,340,699 )
(288,723 )
(22 )%
Other
income (expense):
Realized
loss on sale of cryptocurrency
(131,075 )
—
(131,075 )
— %
PPP
loan forgiveness
—
—
—
— %
Interest
expense
(242,630 )
(245,419 )
2,789
1 %
Total
other income (expense)
(373,705 )
(245,419 )
(128,286 )
(52 )%
Net
loss from continuing operations
(2,003,127 )
(1,586,118 )
(417,008 )
(26 )%
Discontinued
operations:
Income
(loss) from discontinued operations
(48,917 )
(267,087 )
218,169
82 %
Gain
from sale of discontinued operations
—
—
—
— %
Net
income from discontinued operations
(48,917 )
(267,087 )
218,169
82 %
Net
loss
$ (2,052,044 )
$ (1,853,205 )
$ (198,839 )
(11 )%
39
Six
Months Ended June 30,
2022
2021
$
Change
%
Change
Revenue:
Cryptocurrency
mining
$ 509,647
$ —
$ 509,647
— %
Operating
costs and expenses:
Cryptocurrency
mining costs (exclusive of
depreciation and amortization shown below)
786,758
—
786,758
— %
Depreciation
and amortization
329,040
12,349
316,691
2,565 %
Stock
based compensation
2,389,241
2,037,475
351,766
17 %
General
and administrative
1,697,769
2,211,277
(513,508 )
(23 )%
Impairment
of mined cryptocurrency
106,139
—
106,139
— %
Total
operating expenses
5,308,947
4,261,101
1,047,846
25 %
Loss
from operations
(4,799,300 )
(4,261,101 )
(538,199 )
(13 )%
Other
income (expense):
Realized
loss on sale of cryptocurrency
(131,075 )
—
(131,075 )
— %
PPP
loan forgiveness
197,662
—
197,662
— %
Interest
expense
(390,694 )
(469,511 )
78,817
17 %
Total
other income (expense)
(324,107 )
(469,511 )
145,4047
31 %
Net
loss from continuing operations
(5,123,407 )
(4,730,612 )
(392,795 )
(8 )%
Discontinued
operations:
Income
(loss) from discontinued operations
(17,732 )
408,532
(426,264 )
(104 )%
Gain
from sale of discontinued operations
—
—
—
— %
Net
income from discontinued operations
(17,732 )
408,532
(426,264 )
(104 )%
Net
loss
$ (5,141,139 )
$ (4,322,080 )
$ (819,059 )
(19 )%
Revenue
Three
Months Ended June 30,
2022
2021
$
Change
%
Change
Revenue:
Cryptocurrency
mining
$ 165,592
$ —
$ 165,592
— %
Six
Months Ended June 30,
2022
2021
$
Change
%
Change
Revenue:
Cryptocurrency
mining
$ 509,647
$ —
$ 509,647
— %
Revenue
from cryptocurrency mining began in late 2021. All revenue associated with discontinued operations is classified accordingly on our consolidated
statement of operations for the three and six months ending June 30, 2022 and 2021.
On
May 28, 2022, the Company entered into a Binding Memorandum of Understanding for a Proposed Transaction with Highwire Energy
Partners, Inc. (“Highwire”) to acquire certain energy assets including natural gas production opportunities in South
Dakota, North Dakota, and Wyoming as well as an opportunity for fixed-price electricity generation in Wyoming. In mid-June 2022 the
Company relocated 240 Bitmain S19J Pro miners with 24 Ph/s of hashing capacity from Louisiana to a facility operated by Highwire in
Colorado. As of June 30, 2022, the facility has been unable to supply sufficient natural gas to produce the level of power required
to operate the miners. As a result, the Company is neither receiving cryptocurrency awards nor generating revenue from cryptocurrency mining is being generated.
40
Operating
Costs and Expenses
Three
Months Ended June 30,
2022
2021
$
Change
%
Change
Operating
Costs and Expenses:
Cryptocurrency
mining costs (exclusive of depreciation and amortization shown below)
$ 400,416
$ —
$ 400,416
— %
Depreciation
and amortization
164,520
7,394
157,126
2,125 %
Stock
based compensation
466,136
189,919
276,217
145 %
General
and administrative
764,908
1,143,386
(378,478 )
(33 )%
Impairment
of mined cryptocurrency
34
—
34
— %
Total
operating expenses
$ 1,796,014
$ 1,340,699
$ 455,315
34 %
Operating
costs and expenses increased $455,315 or 34%, for the three months ended June 30, 2022 compared to the three months ended June 30, 2021,
primarily due to cryptocurrency mining operations and depreciation of $400,416 and 157,126, respectively, that were not present in the
prior year period, greater stock based compensation of $276,217, and partially offset by lower general and administrative expenses of
$378,478.
Six
Months Ended June 30,
2022
2021
$
Change
%
Change
Operating
Costs and Expenses:
Cryptocurrency
mining costs (exclusive of depreciation and amortization shown below)
$ 786,758
$ —
$ 786,758
— %
Depreciation
and amortization
329,040
12,349
316,691
2,565 %
Stock
based compensation
2,389,241
2,037,475
351,766
17 %
General
and administrative
1,697,769
2,211,277
(513,508 )
(23 )%
Impairment
of mined cryptocurrency
106,139
—
106,139
— %
Total
operating expenses
$ 5,308,947
4,261,101
1,047,846
25 %
Operating
costs and expenses increased $1,047,846 or 25%, for the six months ended June 30, 2022 compared to the six months ended June 30, 2021,
primarily due to cryptocurrency mining operations and depreciation of $786,758 and 316,691, respectively, that were not present in the
prior year period, greater stock based compensation of $351,766, and partially offset by lower general and administrative expenses of
$513,508.
Net
Income (Loss)
Three
Months Ended June 30,
2022
2021
$
Change
%
Change
Net
Income (Loss):
Net
loss from continuing operations
$ (2,003,127 )
$ (1,586,118 )
$ (417,008 )
(26 )%
Net
income from discontinued operations
(48,917 )
(267,087 )
218,169
82 %
Total
net loss
$ (2,052,044 )
$ (1,853,205 )
$ (198,839 )
(11 )%
Net
loss from continuing operations increased $417,008 or 26%, for the three months ended June 30, 2022 compared to the three months ended
June 30, 2021, primarily due to increased operating costs and expenses as described above.
Six
Months Ended June 30,
2022
2021
$
Change
%
Change
Net
Income (Loss):
Net
loss from continuing operations
$ (5,123,407 )
$ (4,730,612 )
$ (392,795 )
(8 )%
Net
income from discontinued operations
(17,732 )
408,532
(426,264 )
(104 )%
Total
net loss
$ (5,141,139 )
$ (4,322,080 )
$ (819,059 )
(19 )%
Net
loss from continuing operations increased $392,795 or 8%, for the six months ended June 30, 2022 compared to the six months ended June
30, 2021, primarily due to increased operating costs and expenses as described above.
Going
Concern Analysis
Historically,
we have relied upon cash from financing activities to fund substantially all of the cash requirements of our activities and have incurred
significant losses and experienced negative cash flow. The Company had net losses from continuing operations of $5,123,407, and $4,730,612,
for the six months ended June 30, 2022 and 2021, respectively. We cannot predict if we will be profitable. We may continue to incur losses
for an indeterminate period of time and may be unable to achieve profitability. An extended period of losses and negative cash flow may
prevent us from successfully operating and expanding our business. We may be unable to achieve or sustain profitability on a quarterly
or annual basis. On June 30, 2022, we had cash and cash equivalents of $816,146 and working capital deficit of approximately $2.5 million.
41
We
have evaluated the significance of these conditions in relation to our ability to meet our obligations, which has raised substantial
doubts about the Company’s ability to continue as a going concern. The Company believes that if it is unable to obtain debt and/or
equity financing, the sale of fixed assets, specifically cryptocurrency miners, will be required. There can be no assurances
that debt and/or equity financing can be obtained, or that the sale of fixed assets, specifically cryptocurrency miners, can be achieved.
The accompanying consolidated financial statements have been prepared assuming that the Company will continue as a going concern.
The
consolidated financial statements do not include any adjustments to reflect the possible future effects on the recoverability and classification
of assets, or the amounts and classification of liabilities that may result from the matters discussed herein. While the Company believes
in the viability of management’s strategy to obtain debt and/or equity financing, and/or to sell fixed assets, specifically cryptocurrency
miners, there can be no assurances to that effect. The Company’s ability to continue as a going concern is dependent upon the Company’s
ability to obtain debt and/or equity financing, and/or sell of fixed assets, specifically cryptocurrency miners.
Liquidity
and Capital Resources
Six
Months Ended June 30,
2022
2021
Consolidated
Statements of Cash Flow Data:
Net
cash used in operating activities
$ (1,438,286 )
$ (2,746,260 )
Net
cash used in investing activities
(1,916,723 )
—
Net
cash provided by financing activities
1,385,967
2,425,837
Net
increase (decrease) in cash and cash equivalents
(1,969,042 )
(344,326 )
Cash
and cash equivalents, beginning of period
2,785,188
1,897,703
Cash
and cash equivalents, end of period
$ 816,146
$ 1,553,377
Liquidity
As
of June 30, 2022, we had cash and cash equivalents of $816,146, compared to $2,785,188 as of December 31, 2021, a decrease of $1,969,042.
This decrease was primarily due to cash of $1,916,723 used in investing activities, cash of $1,438,286 used in operating activities,
and partially offset by cash of $1,385,967 provided by financing activities.
Operating
Activities
Net
cash used in operating activities was $1,438,286 for the six months ended June 30, 2022 and resulted primarily from a net loss of $5,141,139,
partially offset by stock based compensation of $2,540,080 and an increase in accounts payable and accrued expenses of $1,496,301.
Net
cash used in operating activities was $2,746,260 for the six months ended June 30, 2021 and resulted primarily from a net loss of $4,322,080,
partially offset by stock based compensation of $2,284,059.
Investing
Activities
Net
cash used in investing activities was $1,916,723 for the six months ended June 30, 2022 and resulted primarily from an increase in property
and equipment, specifically mining equipment, of $5,295,478, partially offset by a decrease in net deposits on mining equipment of $2,939,550
and proceeds from the sale of cryptocurrency of $564,205.
Cryptocurrency
mining operations began in late 2021 when 240 Bitmain S19J Pro miners with 24 Ph/s of hashing capacity were placed in service. As of
June 30, 2022, we had 270 Bitmain S19J Pro miners with 27.0 Ph/s of hashing capacity and 270 Bitmain S19 miners with 24.3 Ph/s of hashing
capacity that had yet to be placed into service.
On
December 17, 2021 the Company entered into a Non-Fixed Price Sales and Purchase agreement (the “Bitmain Agreement”) with
Bitmain Technologies Limited (“Bitmain”) for 600 Bitmain S19XP miners with a reference price of approximately $11,250 per
miner. The miners have a total of 84 Ph/s of hashing capacity and an initial estimated purchase commitment of $6,762,000 (the “total
reference price”), subject to price adjustments and related offsets, including potential adjustments related to the market
price of miners.
As
of June 30, 2022, the market price of miners has dropped significantly to approximately $7,500 per miner, and the Company has made
payments of $3,969,000 (classified as deposits on mining equipment) to Bitmain pursuant to the Bitmain Agreement which are
classified as deposits on mining equipment. The remaining amount due under the Bitmain Agreement based on the initial total
reference price is $2,793,000, however, the Company is in negotiation with Bitmain to make no more payments under the agreement and
only receive stock-based the net number of miners based on the payments to date of $3,969,000, and the current market price of
approximately $7,500 per miner. Delivery of the S19XP miners is expected in late 2022 and early
2023.
42
Financing
Activities
Net
cash provided by financing activities was $1,3855,967 for the six months ended June 30, 2022 and resulted primarily from proceeds from
the exercise of warrants for $900,000 and proceeds from note payable of $500,000.
Net
cash provided by financing activities was $2,425,837 for the six months ended June 30, 2022 and resulted primarily from proceeds from
the issuance of Series B preferred stock and warrants of $2,185,000.
Working
Capital (Deficit)
The
following table summarizes total current assets, liabilities, and working capital for the periods ended June 30, 2022 and December 31,
2021:
As
of
June
30,
2022
December
31, 2021
Increase/(Decrease)
Current
assets
$ 5,637,899
$ 10,827,973
$ (5,190,074 )
Current
liabilities
$ 8,100,811
$ 6,039,311
$ 2,061,500
Working
capital (deficit)
$ (2,462,912 )
$ 4,788,662
$ (7,251,574 )
As
of June 30, 2022, we had working capital deficit of $2,462,912, compared to working capital of $4,788,662 as of December 31, 2021, a
decrease of 7,251,574. The decrease was primarily due to a decrease in cash and deposits on mining equipment, and an increase in accounts
payable and accrued expenses.
Off-Balance
Sheet Arrangements
We
do not have any off-balance sheet arrangements.
Item
3. Quantitative and Qualitative Disclosures About Market Risk
Not
required.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure
controls and procedures as of the end of the period covered by this Quarterly Report on Form 10-Q. For purposes of this section, the
term disclosure controls and procedures means controls and other procedures of an issuer that are designed to ensure that information
required to be disclosed by the issuer in the reports that it files or submits under the Securities Exchange Act of 1934, as amended
(the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the SEC’s
rules and forms. Disclosure controls and procedures include, without limitation, controls and procedures designed to ensure that information
required to be disclosed by an issuer in the reports that it files or submits under the Exchange Act is accumulated and communicated
to the issuer’s management, including its principal executive and principal financial officers, or persons performing similar functions,
as appropriate to allow timely decisions regarding required disclosure.
Based
upon that evaluation, our Chief Executive Officer and Chief Financial Officer have concluded that, as of June 30, 2022, the end of the
period covered by this report, our disclosure controls and procedures were effective at a reasonable assurance level.
43
Inherent
Limitations on the Effectiveness of Controls
Management
does not expect that our disclosure controls and procedures or our internal control over financial reporting will prevent or detect all
errors and all fraud. A control system, no matter how well conceived and operated, can provide only reasonable, not absolute, assurance
that the objectives of the control systems are met. Further, the design of a control system must reflect the fact that there are resource
constraints, and the benefits of controls must be considered relative to their costs. Because of the inherent limitations in a cost-effective
control system, no evaluation of internal control over financial reporting can provide absolute assurance that misstatements due to error
or fraud will not occur or that all control issues and instances of fraud, if any, have been or will be detected.
These
inherent limitations include the realities that judgments in decision-making can be faulty and that breakdowns can occur because of a
simple error or mistake. Controls can also be circumvented by the individual acts of some persons, by collusion of two or more people,
or by management override of the controls. The design of any system of controls is based in part on certain assumptions about the likelihood
of future events, and there can be no assurance that any design will succeed in achieving its stated goals under all potential future
conditions. Projections of any evaluation of controls effectiveness to future periods are subject to risks. Over time, controls may become
inadequate because of changes in conditions or deterioration in the degree of compliance with policies or procedures.
Changes
in Internal Control Over Financial Reporting
In
addition, our management with the participation of our principal executive officer and principal financial officer have determined that
no change in our internal control over financial reporting (as that term is defined in Rules 13(a)-15(f) and 15(d)-15(f) of the Exchange
Act) occurred during the quarter ended March 31, 2022 that has materially affected, or is reasonably likely to materially affect, our
internal control over financial reporting.
PART
II — OTHER INFORMATION
Item
1. Legal Proceedings
The
Company is not involved in any disputes and does not have any litigation matters pending which the Company believes could have a materially
adverse effect on the Company’s financial condition or results of operations. There is no action, suit, proceeding, inquiry or
investigation before or by any court, public board, government agency, self-regulatory organization or body pending or, to the knowledge
of the executive officers of our Company or any of our subsidiaries, threatened against or affecting our Company, our common stock, any
of our subsidiaries or of our Company’s or our Company’s subsidiaries’ officers or directors in their capacities as
such, in which an adverse decision could have a material adverse effect.
Informa
Lawsuit and Dismissal
On
May 6, 2022, Informa filed an action in the Delaware Court of Chancery asserting breach of contract in regards to the August 6, 2021
Asset Purchase Agreement, pursuant to which the Company sold, transferred, and assigned certain assets, properties, and rights to Informa
related to the business of operating and producing live pop culture events. On July 29, 2022, Informa and the Company entered into a
Settlement Agreement pursuant to which Company assigned certain social media accounts and a domain name to Informa, and Informa agreed
to file a notice of dismissal to dismiss the action with prejudice.
Item
1A. Risk Factors
We
must find a reliable source of electric power at favorable prices to resume the operation of our miners and generate revenue.
Our
Bitcoin mining operations require significant amounts of power. On May 30, 2022, the Company entered into a binding memorandum of understanding
with Highwire Energy Partners, Inc. (“Highwire”) to acquire certain energy assets, including natural gas production opportunities
in South Dakota, North Dakota and Wyoming as well as an opportunity for fixed-price electricity generation in Wyoming. In mid-June 2022,
the Company relocated 240 Bitmain S19J Pro miners with 24 Ph/s of hashing capacity from Louisiana to a facility operated by Highwire
in Colorado. The Company’s miners have currently not been placed in operational service pending resolution of gas supply start-up
issues at the Highwire site. As a result, as of June 30, 2022 the Company is neither receiving cryptocurrency awards nor generating revenue
from cryptocurrency mining.
If
we are unable to obtain sufficient electric power at the Highwire site or elsewhere to operate our miners on a cost-effective
basis, we may not realize the anticipated benefits of the significant capital investments in our miners. There can be no assurance
that we can obtain the needed energy at acceptable prices, volume and other terms, if at all, or that our mining operations will resume
in a timely manner, if it all.
Our
ability to continue as a going concern is contingent on obtaining debt and/or equity financing, and we may not be able to obtain sufficient
financing and may be forced to sell our cryptocurrency miners.
We
do not have sufficient capital to fund our future operations without significant additional capital investments. If adequate additional
financing is not available on reasonable terms or at all, we may be forced to sell our fixed assets, specifically cryptocurrency miners,
which would adversely affect our b usiness and prospects . Such sales would materially adversely
affect our ability to compete.
The
non-binding Term Sheet between Company and Prairie provides that the parties must use commercially reasonable efforts to negotiate a
business combination for the financing and acquisition of certain oil and gas assets. However, there can be no assurance that the Company
and Prairie will agree on a binding agreement and plan of merger, or, if such binding agreement is agreed, that the Company and Prairie
will be able to successfully consummate the proposed merger on a timely basis, or at all.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
There
were no unregistered sales of the Company’s equity securities during the quarter ended March 31, 2022, that were not otherwise
disclosed in a Current Report on Form 8-K or at Part II, Item 9B in our Annual Report on Form 10-K for the fiscal year ended December
31, 2021.
Item
3. Defaults Upon Senior Securities
There
has been no default in the payment of principal, interest, sinking or purchase fund installment, or any other material default, with
respect to any indebtedness of the Company.
Item
4. Mine Safety Disclosures
Not
applicable.
44
Item
6. Exhibits
EXHIBIT
INDEX
Exhibit
No.
Description
3.1
Amended
and Restated Certificate of Incorporation of Wizard Entertainment, Inc. (incorporated by reference to Exhibit 3.1 to the Company’s
Quarterly Report on Form 10-Q filed on August 14, 2020).
3.2
Bylaws
(as filed as Exhibit 2.1 to the Company’s Registration Statement on Form SB-2, filed with the SEC on March 25, 2003).
3.3
Certificate
of Amendment to the Certificate of Incorporation of GoEnergy, Inc., dated December 6, 2010 (as filed as Exhibit 3.3 to the Company’s
Current Report on Form 8-K, filed with the SEC on December 13, 2010).
3.4
Certificate
of Correction, dated December 8, 2010 (as filed as Exhibit 3.4 to the Company’s Current Report on Form 8-K, filed with the
SEC on December 13, 2010).
3.5
Second
Certificate of Correction filed January 20, 2011 (as filed as Exhibit 3.5 to the Company’s Current Report on Form 8-K, filed
with the SEC on January 25, 2011).
3.6
Certificate
to set forth Designations, Voting Powers, Preferences, Limitations, Restrictions, and Relative Rights of Series A Cumulative Convertible
Preferred Stock, $0.0001 par value per share (as filed as Exhibit 4.1 to the Company’s Current Report on Form 8-K, filed with
the SEC on December 13, 2010).
3.7
Certificate
of Amendment to Certificate to set forth Designations, Voting Powers, Preferences, Limitations, Restrictions, and Relative Rights
of Series A Cumulative Convertible Preferred Stock, $.0001 par value per share (as filed as Exhibit 4.3 to the Company’s Current
Report on Form 8-K, filed with the SEC on April 25, 2011).
3.8
Certificate
of Amendment to Certificate to set forth Designations, Voting Powers, Preferences, Limitations, Restrictions, and Relative Rights
of Series A Cumulative Convertible Preferred Stock, $.0001 par value per share (as filed as Exhibit 3.1 to the Company’s Current
Report on Form 8-K, filed with the SEC on March 30, 2012).
3.9
Amended
and Restated Series A Certificate of Designations, dated March 29, 2012 (as filed as Exhibit 3.1 to the Company’s Current Report
on Form 8-K, filed on March 30, 2012).
3.10
First
Amendment to the Bylaws of Wizard World, Inc. (as filed as Exhibit 3.1 to the Company’s Quarterly Report on Form 10-Q, filed
with the SEC on November 21, 2016).
3.11
Certificate
of Amendment of Certificate of Incorporation (as filed as Exhibit 3.11 to the Company’s Annual Report on Form 10-K, filed with
the SEC on March 30, 2020).
3.12
Amended
and Restated Certificate of Designation of Preferences, Rights and Limitations of Series B Preferred Stock, dated July 16, 2021 (incorporated
by reference to Exhibit 10.12 to the Company’s Quarterly Report on Form 10-Q, filed with the SEC on August 13, 2021).
3.13
Certificate
of Designation of Preferences, Rights and Limitations of Series C Preferred Stock, dated December 1, 2021 (incorporated by reference
to Exhibit 3.1 to the Company’s Current Report on Form 8-K, filed with the SEC on December 7, 2021).
10.1
Binding Memorandum of Understanding between Creek Road Miners, Inc. and Highwire Energy Partners, Inc. dated as of May 28, 2022 (incorporated by reference to Exhibit 10.33 to the Company’s Registration Statement on Form S-1/A, filed with the SEC on June 16, 2022).
10.2*#+
Employment Agreement between Creek Road Miners, Inc. and John D. Maatta, entered into as of May 1, 2022.
10.3*+
Amendment to Employment Agreement between Creek Road Miners, Inc. and John D. Maatta, dated July 7, 2022.
10.4*+
Second Amendment to Amended And Restated Employment Agreement between Creek Road Miners, Inc. and Paul L. Kessler, dated July 7, 2022.
10.5*+
Second Amendment to Amended and Restated Employment Agreement between Creek Road Miners, Inc. and Scott Kaufman, dated July 8, 2022.
10.6*+
Amendment to Employment Agreement between Creek Road Miners, Inc. and Scott A. Sheihk, dated July 7, 2022.
10.7*+
Amendment to Employment Agreement between Creek Road Miners, Inc. and Alan Urban, dated July 28, 2022.
31.1*
Certification
by the Principal Executive Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule
15d-14(a))*
31.2*
Certification
by the Principal Financial Officer of Registrant pursuant to Section 302 of the Sarbanes-Oxley Act of 2002 (Rule 13a-14(a) or Rule
15d-14(a))*
32.1*
Certification
by the Principal Executive Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002*
32.2*
Certification
by the Principal Financial Officer pursuant to 18 U.S.C. 1350 as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
*
101.INS*
Inline
XBRL Instance Document
101.SCH* †
Inline
XBRL Taxonomy Extension Schema
101.CAL* †
Inline
XBRL Taxonomy Extension Calculation Linkbase
101.DEF* †
Inline
XBRL Taxonomy Extension Definition Linkbase
101.LAB* †
Inline
XBRL Taxonomy Extension Label Linkbase
101.PRE* †
Inline
XBRL Taxonomy Extension Presentation Linkbase
104.0
Cover
Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*
Filed herewith
# Schedules have been omitted pursuant to Items 601(a)(5)
of Regulation S-K. The Company hereby undertakes to furnish supplemental copies of any of the omitted schedules upon request by the U.S.
Securities and Exchange Commission. The Company may request confidential treatment pursuant to Rule 24b-2 of the Securities Exchange Act
of 1934, as amended, for any schedules so furnished.
+ Management contract or compensatory plan, contract
or arrangement.
†
Users of this data are advised pursuant to Rule 406T of Regulation S-T that this interactive data file is deemed not filed or part of
a registration statement for purposes of Section 11 or 12 of the Securities Act, is deemed not filed for purposes of Section 18 of the
Exchange Act, and otherwise is not subject to liability under these section
45
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned thereunto duly authorized.
CREEK
ROAD MINERS, INC.
By:
/s/
John D. Maatta
John
D. Maatta
Date:
August 15, 2022
President
and Chief Executive Officer
(Principal
Executive Officer)
By:
/s/
Alan L. Urban
Alan
L. Urban
Date:
August 15, 2022
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
46
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.