|
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 | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Depreciation and amortization expense | |||||
| Stock issued for services | |||||
| Preferred stock dividend paid with stock | |||||
| Preferred stock issued for liquidated damages | |||||
| Common stock issued for liquidated damages | |||||
| Stock based compensation | |||||
| Digital asset mining revenue | |||||
| Net unrealized and realized loss on digital assets | |||||
| Loss on sale of equipment | |||||
| Changes in operating assets and liabilities: | |||||
| Prepaid expense | |||||
| Receivables | |||||
| Other assets | |||||
| Accounts payable and accrued expenses | |||||
| Liquidated damages and accrued interest | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Purchase of equipment | |||||
| Capitalized software costs | |||||
| Proceeds from sale of equipment | |||||
| Payments for deposits on equipment | |||||
| Proceeds from sale of digital assets | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities: | |||||
| Proceeds long term debt, net of discount | |||||
| Repayments of long term debt | |||||
| Cash acquired in reverse recapitalization | |||||
| Repurchase of treasury stock | |||||
| Proceeds from issuance of Class A-1 Units | |||||
| Subscription receivable | |||||
| Proceeds from loan - related party | |||||
| Repayment of loan principal - related party | |||||
| Costs incurred for equity sales | |||||
| Proceeds from sale of preferred stock | |||||
| Proceeds from issuance of Class A-2 Units, net of costs | |||||
| Net cash provided by financing activities | |||||
| Net increase in cash | |||||
| Cash, beginning of period | |||||
| Cash, end of period | |||||
| Supplemental disclosures of cash flow information: | |||||
| Cash paid during period for interest | |||||
| Supplemental disclosures of non-cash financing activities: | |||||
| Assets acquired in connection with the reverse recapitalization | |||||
| Other liabilities assumed in connection with the reverse recapitalization | |||||
Loading...