NUVVE HOLDING CORP. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (Unaudited) |
|
| December 31, 2022 | | December 31, 2021 |
Assets | | | |
Current Assets | | | |
Cash | $ 15,753,896 | | $ 32,360,520 |
Restricted cash | 480,000 | | 380,000 |
Accounts receivable, net | 1,121,694 | | 1,886,708 |
Inventories | 11,551,831 | | 11,118,188 |
Prepaid expenses and other current assets | 2,942,145 | | 1,036,645 |
Total Current Assets | 31,849,566 | | 46,782,061 |
Property and equipment, net | 636,944 | | 356,194 |
Intangible assets, net | 1,341,640 | | 1,481,077 |
Investment in equity securities | 1,670,951 | | 670,951 |
Investment in leases | 97,054 | | — |
Right-of-use operating lease assets | 5,305,881 | | 3,483,042 |
Financing receivables | 288,872 | | 138,161 |
Security deposit, long-term | 8,682 | | 3,057 |
Total Assets | $ 41,199,590 | | $ 52,914,543 |
| | | |
Liabilities, Mezzanine Equity and Stockholders' Equity | | | |
Current Liabilities | | | |
Accounts payable | $ 2,390,422 | | $ 5,738,873 |
Accrued expenses | 3,347,399 | | 2,874,018 |
Deferred revenue | 1,221,497 | | 719,771 |
Operating lease liabilities - current | 824,326 | | 41,513 |
Other liabilities | 113,844 | | 110,574 |
Total Current Liabilities | 7,897,488 | | 9,484,749 |
| | | |
Operating lease liabilities - noncurrent | 5,090,170 | | 3,441,642 |
Warrants liability | 220,884 | | 9,543,000 |
Derivative liability - non-controlling redeemable preferred shares | 359,225 | | 511,948 |
Other long-term liabilities | 393,179 | | 18,860 |
Total Liabilities | 13,960,946 | | 23,000,199 |
| | | |
Commitments and Contingencies | | | |
Mezzanine equity | | | |
Redeemable non-controlling interests, preferred shares, zero par value, 1,000,000 shares authorized, 3,138 shares issued and outstanding at December 31, 2022 and December 31, 2021; aggregate liquidation preference of $3,464,606 and $3,200,760 at December 31, 2022 and December 31, 2021, respectively. | 3,547,765 | | 2,901,899 |
Class D Incentive units, zero par value, 1,000,000 units authorized, 250,000 units issued and outstanding at December 31, 2022 | 445,479 | | — |
Stockholders' Equity | | | |
Preferred stock, $0.0001 par value, 1,000,000 shares authorized; zero shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | — | | — |
Common stock, $0.0001 par value, 100,000,000 and 30,000,000 shares authorized; 24,270,956 and 18,861,130 shares issued and outstanding at December 31, 2022 and December 31, 2021, respectively | 2,427 | | 1,888 |
Additional paid-in capital | 144,073,505 | | 122,336,607 |
Accumulated other comprehensive income | 76,182 | | 113,446 |
Accumulated deficit | (116,956,528) | | (92,937,863) |
Nuvve Holding Corp. Stockholders' Equity | 27,195,586 | | 29,514,078 |
Non-controlling interests | (3,950,186) | | (2,501,633) |
Total Stockholders' Equity | 23,245,400 | | 27,012,445 |
Total Liabilities, Mezzanine equity and Stockholders' Equity | $ 41,199,590 | | $ 52,914,543 |