XML 19 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Cash flows from operating activities:    
Net income (loss) $ (262,013,060) $ 708,527
Adjustments to reconcile net income (loss) to net cash used in operating activities:    
Depreciation and amortization 2,339,052 2,454,661
Amortization of debt issuance costs 750,000 1,337,750
Amortization of prepaid share-based compensation 34,000 533,851
Impairments 33,854,230
Reserves for obsolescence 2,200,000
Share-based compensation 10,254,724 39,937
Reserves for bad debts 700,000
Gain on disposal (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 202,299,922
Changes in assets and liabilities, net of acquisition:    
Accounts receivable 458,226 (343,392)
Inventories (1,566,368) (2,223,566)
Prepaid expenses and other current assets (806,114) (277,105)
Accounts payable 1,177,826 130,476
Accrued expenses and other current liabilities 704,865 4,831,039
Deferred taxes (82,104)
Discontinued operations (129,055) (219,982)
Net cash used in operating activities (10,973,526) (6,637,101)
Cash flows from investing activities:    
Purchases of property and equipment – continuing operations (2,208) (826)
Purchase of digital assets (378,201,567)
Investment in Mythical Games (999,999)  
Purchases of property and equipment – discontinued operations (44,490) (69,272)
Proceeds from sale of assets of Ferguson Containers, Inc. 307,835  
Repayments under loan held-for-investment 209,227
Net cash used in investing activities (378,731,202) (70,098)
Cash flows from financing activities:    
Net proceeds from issuance of common stock 447,891,337 2,989,800
Net borrowings under lines of credit 365,000 3,750,000
Repayments under convertible notes payable – related parties (289,688) (126,250)
Repayments under convertible notes payable (4,915,000)
Net cash provided by financing activities 447,966,649 1,698,550
Net increase in cash and cash equivalents 58,261,921 (5,008,649)
Cash and cash equivalents, beginning of the year 239,187 5,247,836
Cash and cash equivalents, end of the year 58,501,108 239,187
Supplemental disclosure of cash flow information:    
Cash paid for interest 1,792,672 1,179,351
Cash paid for income taxes
Convertible shares under notes payable
Issuance of warrants to noteholders and placement agent
Original issue discount
Accrued placement agent fees for equity placement
Convertible shares under notes payable – related party 99,199
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 143,200 105,693
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
Shares reserved for future issuance of common stock to debt holders for interest 8 713,510
Forgiveness of debt and interest – related parties 22,789,599 9,261,165
Issuance of common stock for forgiveness of debt and interest – related parties 1,168,000
Deconsolidation of assets of Corrugated Business:    
Cash and cash equivalents 168,323
Accounts receivable 788,317
Inventory 101,577
Prepaid expenses and other current assets 105,249
Property and equipment 634,773
Accounts payable 2,980
Accrued expenses and other current liabilities 31,775
Ferguson Containers, Inc. [Member]    
Deconsolidation of assets of Corrugated Business:    
Cash and cash equivalents 125,431
Accounts receivable 771,162
Inventory 179,923
Prepaid expenses and other current assets 144,668
Property and equipment 641,271
Accounts payable 168
Accrued expenses and other current liabilities $ 36,226