XML 55 R35.htm IDEA: XBRL DOCUMENT v3.26.1
Debt (Tables)
12 Months Ended
Dec. 31, 2025
Debt Disclosure [Abstract]  
Schedule of Total Debt Outstanding
The following table represents total debt outstanding by agreement as of December 31, 2025:
(Dollars in thousands):Current portion of debtLong term debtTotal
Generate loan$3,713 $10,213 $13,926 
Galaxy loan784 3,499 4,283 
Equipment loan1,075 1,075 
Green Cloud secured note4,361 3,112 7,473 
Total Debt$8,858 $17,899 $26,757 
The following table represents total debt outstanding by agreement as of December 31, 2024:
(Dollars in thousands):Current portion of debtLong term debtTotal
Convertible Notes$— $— $— 
NYDIG financing9,183 — 9,183 
Navitas term loan137 — 137 
Green Cloud secured note3,922 7,061 10,983 
July 2024 additional secured note1,202 — 1,202 
Total Debt$14,444 $7,061 $21,505 
Schedule of Maturities of Long-Term Debt The following table represents the future minimum principal payments, which excludes potential cash sweeps, due on debt as of December 31, 2025:
(Dollars in thousands):
Year ending December 31,
2026$7,194 
20277,191
20283,278
20293,635
20308,395
   Total$29,693 
Schedule of Financing Debt
NYDIG financing
(Dollars in thousands)Maturity DatesInterest RateJanuary 1, 2025 -
December 31, 2025
January 1, 2024 -
December 31, 2024
NYDIG Loans #1-11
April 25, 2023 thru January 25, 2027*
14% thru 16%
$9,183 $9,183 
Gain on extinguishment on debt(9,183)— 
Less: repossession of collateralized assets— — 
Total outstanding debt$— $9,183 
*Due to event of default- the entire NYDIG Financing became current, see note below.
Schedule of Secured Note Financing
Green Cloud secured note
(Dollars in thousands)Maturity DateInterest Rate January 1, 2025-
 December 31, 2025
June 20, 2024-
 December 31, 2024
Term Loan and capitalized interest (excludes debt issuance cost)June 20, 20279%$11,748 $12,784 
Less: principal and capitalized interest payments(3,945)(1,036)
Less: debt discount(99)(230)
Less: debt issuance costs(231)(535)
Total outstanding note7,473 10,983 
(Less) Current note outstanding(4,361)(3,922)
Long-term note outstanding$3,112 $7,061 
Schedule of Additional Secured Note Financing
July 2024 Additional Secured Note
(Dollars in thousands)Maturity DateInterest Rate January 1, 2025-
 December 31, 2025
June 20, 2024-
 December 31, 2024
Term Loan and capitalized interest (excludes debt issuance cost)July 12, 2027*9%$1,209 $1,278 
Less: principal and capitalized interest payments(658)(69)
Less: debt discount— (7)
Gain on extinguishment(551)— 
Total outstanding debt$— $1,202 

*
On March 14, 2025, the Company satisfied the assignment and assumption agreement, as such a gain on extinguishment was recorded.
Schedule of Galaxy Loan
Galaxy Loan
(Dollars in thousands)Maturity DateInterest Rate March 12, 2025-
December 31, 2025
Term LoanMarch 13, 203015 %$5,000 
Less: principal payments(375)
Less: debt issuance costs(342)
Total outstanding note4,283 
(Less) Current note outstanding(784)
Long-term note outstanding$3,499 
Schedule of Credit Agreement
Generate Credit Agreement
(Dollars in thousands)Maturity DateInterest Rate September 12, 2025-
December 31, 2025
Tranche A-1September 12, 2030
13.93% thru 14.17%
$5,500 
Tranche A-311,500 
Total drawn loan17,000 
Less: principal payments(810)
Less: debt discount and issuance costs(2,264)
Total outstanding note13,926 
(Less) Current note outstanding(3,713)
Long-term note outstanding$10,213 
Schedule of Navitas Term Loan
Navitas term loan
(Dollars in thousands)Maturity DateInterest Rate January 1, 2025-
December 31, 2025
January 1, 2024-
December 31, 2024
Term Loan and capitalized interest (excludes debt issuance cost)May 9, 202515%$137 $1,707 
Less: principal and capitalized interest payments(137)(1,570)
Less: debt issuance costs— — 
Total outstanding debt$— $137 
See below for rollforward of the fair value of the convertible debt:
(Dollars in thousands)January 1, 2024-
December 31, 2024
Beginning fair value balance of convertible notes$8,474 
Conversions of debt(9,001)
Revaluation losses and extinguishment of debt, net202 
Extension fee325 
Ending fair value of convertible notes$—