XML 17 R7.htm IDEA: XBRL DOCUMENT v3.26.1
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS - USD ($)
3 Months Ended 12 Months Ended
Mar. 31, 2026
Mar. 31, 2025
Dec. 31, 2025
Cash Flows From Operating Activities:      
Net loss $ (28,119,844) $ (18,806,658)  
Adjustments to reconcile net loss to net cash used in operating activities:      
Credit losses on R&D activity 500,000    
Amortization of debt discount   82,878  
Non-cash operating lease expense 85,394 119,477  
Gain on debt extinguishment   (50,000)  
Depreciation and amortization expense 307,489 294,365  
Stock-based compensation 1,459,478 1,637,368  
Impairment of equipment deposits   568,777  
Change in fair value of accrued issuable equity   (260,598)  
Change in fair value of digital assets 20,767,713 9,748,600  
Digital assets received as downtime credits (10,328)    
Mining of digital assets (662,311) (249,754)  
Subtotal 22,447,435 11,891,113  
Impairment of finance lease right-of-use asset     $ 905,630
Changes in operating assets and liabilities:      
Accounts receivable (1,291,724) (451,127)  
Auto-Vibe assets 25,000    
Inventory (817,154) 59,676  
Inventory deposits 725,908 (787,626)  
Prepaid expenses and other current assets (476,283) (908,075)  
Accounts payable (1,530,081) (849,157)  
Accrued expenses and other current liabilities 524,142 361,276  
Operating lease liabilities (87,837) (123,955)  
Deferred revenue (104,478) (11,627)  
Subtotal (3,032,507) (2,710,615)  
Net Cash Used In Operating Activities (8,704,916) (9,626,160)  
Cash Flows From Investing Activities:      
Equipment deposits (1,123,099) (96,938)  
Payment of holdback amount related to Caban asset acquisition (246,259)    
Purchases of property and equipment (173,608) (120,229)  
Purchases of digital assets   (44,499,352)  
Net Cash Used In Investing Activities (1,542,966) (44,716,519)  
Cash Flows from Financing Activities:      
Proceeds from loan payable 5,000,000    
Proceeds from ATM equity financing   51,152,353  
Issuance costs on ATM equity financing [1]   (1,280,726)  
Proceeds from exercise of stock options   7,565  
Payments for deferred financing costs   (195,000)  
Repayments of notes payable   (577,675)  
Repayment of finance lease liability   (608)  
Payment of employee tax withholdings from shares withheld (375,998) (145,791)  
Net Cash Provided By Financing Activities 4,624,002 48,960,118  
Net Decrease In Cash (5,623,880) (5,382,561)  
Cash - Beginning of Period 13,300,188 29,831,858 29,831,858
Cash - End of Period 7,676,308 24,449,297 $ 13,300,188
Cash paid during the period for:      
Interest 646 30,221  
Non-cash investing and financing activities:      
Digital assets, pledged as collateral 8,528,500    
Purchase consideration payable 348,601    
Accounts payable and accrued expenses for property and equipment purchases 23,995 116,726  
Deferred financing costs charged to additional paid-in capital   228,697  
Common stock issued in satisfaction of accrued issuable equity   69,500  
Shares returned to treasury for employee payroll tax obligations   63,332  
Preferred shares issued for no consideration   27  
Common shares issued for restricted stock units vested and other common stock issued for services $ 33 $ 6  
[1] Excludes $228,697 of deferred financing costs paid in prior periods.