|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
|
|---|---|---|---|
| Operating Activities | |||
| Net (loss) income | |||
| Adjustments to reconcile net (loss) income to net cash used in operating activities: | |||
| Depreciation | |||
| Marketable securities received for revenue | |||
| Digital assets received as revenue | |||
| Marketable securities received as revenue | |||
| Digital assets paid for expenses | |||
| Depreciation and amortization | |||
| Impairment expense | |||
| Stock-based compensation - issuance of common stock upon IPO for services | |||
| Stock-based compensation – issuance of common stock upon services performed | |||
| Amortization of debt discount | |||
| Share-based compensation | |||
| Change in fair value of marketable securities | |||
| Change in fair value of future equity obligations | |||
| Net loss (gain) on digital assets | |||
| Loss (gain) from derivative instruments | |||
| (Gain) from changes in fair value of contingent consideration | |||
| Net (gain) loss on investment activity | |||
| Loss on disposition of Janover Pro | |||
| Other | |||
| Changes in operating assets and liabilities: | |||
| Accounts receivable | |||
| Prepaid expenses | |||
| Other assets | |||
| Accounts payable and accrued expenses | |||
| Deferred revenue | |||
| Right of use liability, net | |||
| Other liabilities | |||
| Net cash used in operating activities | |||
| Investing Activities | |||
| Purchase of digital assets | |||
| Proceeds from sale of digital assets | |||
| Settlement of option contracts | |||
| Proceeds from the settlement of convertible notes | |||
| Disposition of Janover Pro | |||
| Acquired intangible assets | |||
| Purchase of investments | |||
| Purchases of property and equipment | |||
| Cash used pursuant to business combination | |||
| Cash used pursuant to Groundbreaker acquisition | |||
| Net cash used in investing activities | |||
| Financing Activities | |||
| Proceeds from future equity obligations, net of financing fees | |||
| Issuance of preferred stock | |||
| Exercise of stock options | |||
| Repayments of short-term debt | |||
| Proceeds from convertible notes | |||
| Proceeds from issuance of common stock, net of offering costs | |||
| Deferred offering costs | |||
| Proceeds from pre-funded warrants | |||
| Proceeds from warrant exercises | |||
| Proceeds from issuance of common stock under employee stock plans | |||
| Payment for prepaid forward stock purchase | |||
| Repurchase of common stock under repurchase program | |||
| Payments of offering costs | |||
| Net cash provided by (used in) financing activities | |||
| Net change in cash | |||
| Net increase (decrease) in cash and cash equivalents | |||
| Cash and cash equivalents, at beginning of period | |||
| Cash and cash equivalents, at end of period | |||
| Supplemental Information of Cash Paid Information | |||
| Cash paid for interest | |||
| Cash paid for taxes | |||
| Income taxes paid (net of refunds received) | |||
| Supplemental Schedule of Non-cash Investing and Financing Activities | |||
| Issuance of common stock for prepaid services | |||
| Conversion of future equity obligations into common stock in connection with IPO | |||
| Conversion of preferred stock into common stock in connection with IPO | |||
| Issuance of common stock pursuant to business combination | |||
| Contingent consideration pursuant to business combination | |||
| Shares issued as deferred offering costs | |||
| Common stock issued for asset acquisition | |||
| Debt securities purchased with digital assets | |||
| Digital assets received for settlement of debt securities | |||
| Marketable securities received for settlement of debt securities | |||
| Digital asset financing arrangement borrowings | |||
| Repayments of digital asset financing arrangements | |||
| Digital assets received from convertible notes and warrants | |||
| Warrant dividend distribution | |||
| Digital assets received from common stock issuances | |||
| Conversion of convertible notes to common stock | |||
| Common stock issuance in connection with equity line of credit commitment fee | |||
| Financing of prepaid insurance premiums | |||
| Issuance of common stock for prepaid and accrued services |
Loading...