XML 18 R6.htm IDEA: XBRL DOCUMENT v3.25.1
Condensed Consolidated Statements of Cash Flows (Unaudited) - USD ($)
$ in Thousands
3 Months Ended
Mar. 31, 2025
Dec. 31, 2024
Jun. 30, 2024
Mar. 31, 2024
Operating Activities        
Net loss $ (7,354) $ (38,518) $ (9,145) $ (2,544)
Adjustments to reconcile net loss to net cash provided by (used in) by operating activities:        
Depreciation expense 1,506     1,554
Amortization expense 2,373     2,372
Stock-based compensation 1,847     661
Deferred income taxes (437)     (548)
Impairment on fixed assets     130
Amortization of operating lease asset 15     61
(Gain) loss on debt extinguishment and revaluation, net (551)     3,097
Amortization on deferred financing costs and discount on notes 153     7
SEPA fair value revaluation 118    
Loss on sale of fixed assets     1
Changes in operating assets and liabilities:        
Accounts receivable 329     (1,480)
Prepaid expenses and other current assets (197)     (138)
Other long-term assets 1,606     1
Accounts payable 481     430
Contract liability (667)    
Operating lease liabilities (15)     (61)
Other liabilities and customer deposits 374     (192)
Accrued liabilities and interest payable 242     499
Net cash (used in) provided by operating activities (177)     3,850
Investing Activities        
Purchases of property, plant, and equipment (3,808)     (524)
Purchases of intangible assets (45)     (38)
Proceeds from disposal on property, plant, and equipment     78
Deposits of equipment, net 213     (343)
Net cash used in investing activities (3,640)     (827)
Financing Activities        
Proceeds from common stock warrant exercises     300
Proceeds from SEPA 2,005    
Proceeds from notes 5,000    
Payments on notes and deferred financing costs (1,978)     (616)
Contributions from non-controlling interest 4,310    
Distributions to non-controlling interest (1,525)     (1,680)
Net cash provided by (used in) financing activities 7,812     (1,996)
Increase in cash & restricted cash 3,995     1,027
Cash & restricted cash – beginning of period 10,453   $ 11,394 10,367
Cash & restricted cash – end of period 14,448 $ 10,453   11,394
Supplemental Disclosure of Cash Flow Information        
Interest paid on NYDIG loans     115
Interest paid on Navitas loan 3     57
Interest paid on June and July SPA notes 282    
Warrant consideration in relation to convertible notes and revaluation     4,333
Notes converted to common stock     1,023
Noncash deferred financing cost accrual 97    
Noncash membership distribution accrual $ 949     $ 1,069