|
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
10 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities | |||||
| Net Income Loss | |||||
| Non-redemption agreement expense | |||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||
| Non-redemption agreement expense | |||||
| Amortization expense | |||||
| (Gain) loss on digital assets - rewards treasury | |||||
| (Gain) loss on digital assets - investment treasury | |||||
| (Gain) loss on customer rewards liability | |||||
| Change in fair value of convertible note | |||||
| Convertible note issuance costs and fees | |||||
| Loss on extinguishment of debt | |||||
| Amortization of debt issuance costs | |||||
| Amortization of debt discount and premium | |||||
| Interest earned on investments held in Trust Account | |||||
| Change in fair value of SAFEs | |||||
| Share-based compensation expense | |||||
| Increase (decrease) in cash resulting from changes in: | |||||
| Prepaid expenses | |||||
| Prepaid income taxes | |||||
| Reimbursement receivable | |||||
| Excise tax payable | |||||
| Accounts payable and accrued expenses | |||||
| Due to related party | |||||
| Income tax payable | |||||
| Accounts receivable, net | |||||
| Inventories | |||||
| Prepaid expenses and other current assets | |||||
| Accounts payable | |||||
| Accrued expenses and other current liabilities | |||||
| Customer reward liability | |||||
| Deferred revenue | |||||
| Other non-current liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities | |||||
| Cash withdrawn from Trust Account for tax purposes | |||||
| Cash withdrawn from Trust Account in connection with redemption | |||||
| Purchases of digital assets | |||||
| Proceeds from sales of digital assets | |||||
| Payments for capitalized software development costs | |||||
| Net cash used in investing activities | |||||
| Cash flows from financing activities | |||||
| Proceeds from promissory note | |||||
| Proceeds from promissory note – related party | |||||
| Redemption of common stock | |||||
| Proceeds from issuance of convertible note and warrants, net | |||||
| Proceeds from recapitalization | |||||
| Payments of deferred IPO costs | |||||
| Proceeds received from SAFE financings | |||||
| Payment of debt issuance costs | |||||
| Proceeds from issuance of common stock | |||||
| Proceeds from credit facility | |||||
| Net cash provided by financing activities | |||||
| Net Change in Cash | |||||
| Cash – Beginning of period | |||||
| Net (decrease) increase in cash and cash equivalents | |||||
| Cash and cash equivalents, beginning of period | |||||
| Cash and cash equivalents, end of period | |||||
| Non-cash investing and financing activities | |||||
| Excise tax on stock redemption | |||||
| Proceeds from SAFE financings received in digital assets | |||||
| Deferred IPO costs included in accounts payable | |||||
| Non-cash payment of interest with common stock | |||||
| Distributions of digital assets to fulfill customer reward redemptions | |||||
| Distributions of digital assets to satisfy other current obligations | |||||
| Recapitalization | |||||
| Proceeds from convertible debt received in digital assets - related party | |||||
| Change in fair value of Series C Warrants included in loss on extinguishment | |||||
| Non-cash issuance of placement shares | |||||
| Non-cash amortization of deferred issuance costs | |||||
| Distributions of digital assets for prepaid interest - related party | |||||
| Supplemental disclosure of cash flow information | |||||
| Excise tax on stock redemption | |||||
| Cash paid for income taxes | |||||
| Deferred underwriting payable charged to additional paid-in capital | |||||
| Cash paid during the period for interest expense related to the credit facility | |||||
| Cash paid during the period for income taxes | |||||
Loading...