XML 27 R7.htm IDEA: XBRL DOCUMENT v3.26.1
Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
12 Months Ended
Dec. 31, 2025
Dec. 31, 2024
Operating Activities    
Net loss $ (56,991) $ (58,300)
Adjustments to reconcile net loss to net cash used in operating activities:    
Depreciation expense 6,852 6,152
Amortization expense 9,493 9,488
Stock-based compensation 10,566 5,311
Deferred income taxes (2,339) (2,522)
Impairment on fixed assets 12 130
Provision for credit losses 0 760
Amortization of operating lease asset and financing lease 189 133
Debt issuance costs 0 2,011
(Gain) loss on debt extinguishment and revaluation, net (10,658) 1,644
Loss on contract 0 28,593
Amortization on deferred financing costs and discount on notes 1,114 351
Fair value adjustments, including SEPA 23,680 5,705
Fair value on placement agent warrant financing cost 146 0
Loss on sale of fixed assets and credit on equipment deposit 1,151 31
Conversion inducement expense 0 388
Changes in operating assets and liabilities:    
Accounts receivable (2,829) (505)
Prepaid expenses and other current assets (884) (3,296)
Other long-term assets 1,704 (4,842)
Accounts payable 2,012 741
Contract liability (667) 0
Deferred revenue 1,012 0
Operating lease liabilities (61) (138)
Other liabilities and customer deposits 3,044 (1,671)
Accrued liabilities and accrued interest payable 4,305 4,767
Net cash used in operating activities (9,149) (5,069)
Investing Activities    
Purchases of property, plant, and equipment (28,065) (8,853)
Purchases of intangible assets (134) (101)
Proceeds from disposal on property, plant, and equipment 0 215
Deposits of equipment (3,654) (4,424)
Net cash used in investing activities (31,853) (13,163)
Financing Activities    
Proceeds from common stock warrant exercises 10,272 2,332
Proceeds from notes and debt issuance 23,885 14,470
Payments on notes (6,676) (2,675)
Payments of Debt Issuance Costs (2,790) (899)
Payments on other financing costs 0 (1,375)
Payments on warrant redemptions (452) 0
Payments on financing lease liabilities (118) 0
Costs on treasury stock (75) 0
Contributions from non-controlling interest 29,559 14,735
Distributions to non-controlling interest (8,654) (8,270)
Net cash provided by financing activities 119,392 18,318
Increase in cash & restricted cash 78,390 86
Cash & restricted cash – beginning of period 10,453 10,367
Cash & restricted cash – end of period 88,843 10,453
Supplemental Disclosure of Cash Flow Information    
Interest paid on debt 1,976 527
Fair value consideration for Green Cloud issuance of shares 810 0
Noncash financing cost accrual 766 0
Noncash deferred financing cost accrual 828 0
Warrant consideration in relation to Generate Common Warrant 2,635 0
Warrant consideration in relation to convertible notes, Cloud notes, and revaluation of warrant liability 0 6,362
Notes converted to common stock 0 9,001
Noncash membership distribution accrual 3,637 1,179
SEPA commitment payment 0 275
Placement agent release payment 0 1,000
Fair value consideration on placement agent warrants 1,313 0
Noncash non-controlling interest contributions 2,675 2,160
Noncash activity right-of-use assets obtained in exchange for lease obligations 2,303 146
SEPA    
Financing Activities    
Net proceeds from December equity issuance 6,176 0
ATM    
Financing Activities    
Proceeds from issuance 34,153 0
July Equity Issuance    
Financing Activities    
Proceeds from issuance 4,364 0
December Equity Issuance    
Financing Activities    
Net proceeds from December equity issuance $ 29,748 $ 0