XML 17 R7.htm IDEA: XBRL DOCUMENT v3.25.3
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
3 Months Ended 9 Months Ended
Sep. 30, 2025
Sep. 30, 2025
Sep. 30, 2024
Cash flows from operating activities:      
Net income (loss) $ (25,844,218) $ (29,562,461) $ 3,212,482
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:      
Depreciation and amortization   1,764,410 1,831,064
Amortization of debt issuance costs   750,000 1,087,750
Amortization of prepaid share-based compensation   34,000 426,251
Share-based compensation   2,442,906 53,270
Gain on sale of assets   (1,231,774)
Gain on extinguishment of liabilities   (7,427,193)
Gain on forgiveness of earnout (6,100,000)
Change in fair value of digital assets 18,639,017 18,639,017
Changes in assets and liabilities, net of divestiture:      
Accounts receivable   1,337,244 (789,701)
Inventories   3,036,860 2,394,828
Prepaid expenses and other current assets   648,061 (7,945)
Accounts payable   30,628 438,183
Accrued expenses and other current liabilities   960,916 3,797,715
Discontinued operations   (129,055) (2,569)
Net cash used in operating activities   (1,279,248) (1,085,865)
Cash flows from investing activities:      
Purchases of property and equipment – continuing operations   (2,208) (1,222)
Purchases of digital assets   (305,299,304)
Purchases of property and equipment – discontinued operations   (44,490) (46,463)
Proceeds from sale of assets of Ferguson Containers, Inc.   307,835
Repayments under loan held-for-investment   172,484
Net cash used in investing activities   (304,865,683) (47,685)
Cash flows from financing activities:      
Net borrowings under lines of credit   55,000 375,000
Net proceeds from issuance of common stock   329,852,895 2,917,934
Repayments under convertible notes payable – related parties   (289,688) (85,768)
Repayments under convertible notes payable   (4,915,000)
Net cash provided by (used in) financing activities   329,618,207 (1,707,834)
Net increase (decrease) in cash and cash equivalents   23,473,276 (2,841,384)
Cash and cash equivalents, beginning of the year   239,187 5,247,836
Cash and cash equivalents, end of the period 23,712,463 23,712,463 2,406,452
Supplemental disclosure of cash flow information:      
Cash paid for interest   1,103,711 843,101
Cash paid for income taxes  
Issuance of common stock to line of credit holders   60,000
Issuance of common stock to vendors for future services   480,250
Issuance of common stock to employees and directors for settlement of liabilities   318,205
Issuance of common stock to vendors for settlement of liabilities   105,693
Issuance of common stock to noteholders for settlement of accrued interest   1,148,000
Issuance of common stock to noteholders for settlement of cash warrant liabilities   206,779
Forgiveness of debt and interest – related parties   22,789,599 8,406,896
Convertible shares under notes payable   1,168,000 99,199
Deconsolidation of assets of Corrugated Business:      
Accounts receivable  
Inventory  
Property and equipment  
Ferguson Containers, Inc. [Member]      
Deconsolidation of assets of Corrugated Business:      
Cash and cash equivalents 125,431 125,431
Accounts receivable 771,162 771,162
Inventory 179,923 179,923
Prepaid expenses and other current assets 144,668 144,668
Property and equipment 641,271 641,271
Accounts payable 168 168
Accrued expenses and other current liabilities $ 36,226 $ 36,226