|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net (loss)/income | |||||
| Net loss | |||||
| Adjustments to reconcile net loss to net cash provided by/(used in) operating activities: | |||||
| Interest earned on cash and marketable securities held in Trust Account | |||||
| Non-cash interest expense on debt | |||||
| Non-cash interest income | |||||
| Change in fair value of derivative liabilities | |||||
| Depreciation and amortization | |||||
| Loss on extinguishment of debt | |||||
| Stock based compensation | |||||
| Realized and unrealized loss, net, on digital assets and digital assets pledged | |||||
| Net unrealized loss on investments | |||||
| Premiums received from assigned put options | |||||
| Operating lease amortization | |||||
| Deferred taxes | |||||
| Change in operating assets and liabilities | |||||
| Accrued expenses | |||||
| Income taxes payable | |||||
| Prepaid insurance | |||||
| Franchise tax payable | |||||
| Related party receivable/payable | |||||
| Prepaid expenses and other current assets | |||||
| Accounts receivable | |||||
| Unearned revenue | |||||
| Operating lease liabilities | |||||
| Accounts payable and accrued liabilities | |||||
| Net cash provided by/(used in) operating activities | |||||
| Cash flows used in investing activities | |||||
| Investment of cash in Trust Accounts | |||||
| Cash withdrawn from Trust Account for taxes | |||||
| Cash withdrawn from Trust Account for redemptions | |||||
| Purchases of property and equipment | |||||
| Purchase of intangible assets | |||||
| Purchase of short-term investments | |||||
| Sale of short-term investments | |||||
| Purchase of digital assets | |||||
| Purchase of equity securities | |||||
| Sale of equity securities | |||||
| Investment in convertible note receivable | |||||
| Net cash used in investing activities | |||||
| Cash flows provided by financing activities | |||||
| Proceeds from convertible Sponsor note | |||||
| Proceeds from working capital loan | |||||
| (Repayment of) Proceeds from advances - related party | |||||
| Redemption of shares | |||||
| Proceeds of convertible notes | |||||
| Repurchase of convertible notes | |||||
| Repayment of convertible notes | |||||
| Repayment of long-term debt | |||||
| Proceeds from merger | |||||
| Proceeds from PIPE | |||||
| Payments of debt and equity offering costs | |||||
| Repurchases of common stock | |||||
| Proceeds from SEPA, net | |||||
| Proceeds from the exercise of warrants, net | |||||
| Contribution for non-controlling interest | |||||
| Net cash provided by financing activities | |||||
| Net change in cash | |||||
| Net change in cash, cash equivalents, and restricted cash | |||||
| Cash and cash equivalents, beginning of year | |||||
| Cash, cash equivalents, and restricted cash, end of year | |||||
| Supplemental disclosure of cash flow information | |||||
| Cash paid for interest | |||||
| Cash paid for taxes | |||||
| Noncash investing and financing activities | |||||
| Class B common stock redemption | |||||
| Remeasurement of Class A common stock | |||||
| Issuance of Convertible note for legal services | |||||
| Shares issued for conversion of convertible notes | |||||
| Operating lease assets obtained in exchange for operating lease obligations | |||||
| Common stock issued for business combination | |||||
| Common stock issued for digital assets | |||||
| Debt and equity offering costs | |||||
| Digital asset exchanged for other digital asset | |||||
| Digital assets pledged as collateral for call option | |||||
| Reconciliation of cash, cash equivalents, and restricted cash to the consolidated balance sheets | |||||
| Cash and cash equivalents | |||||
| Restricted cash | |||||
Loading...