Schedule of operating segments |
Schedule of operating segments | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
TurnOnGreen | | |
Fintech | | |
Sentinum | | |
AGREE | | |
Energy | | |
ROI | | |
Holding Co. | | |
Total | |
Revenue, crane operations | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 13,769,000 | | |
$ | - | | |
$ | - | | |
$ | 13,769,000 | |
Revenue, crypto assets mining | |
| - | | |
| - | | |
| 5,198,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 5,198,000 | |
Revenue, hotel and real estate operations | |
| - | | |
| - | | |
| 516,000 | | |
| 3,149,000 | | |
| - | | |
| - | | |
| - | | |
| 3,665,000 | |
Revenue, lending and trading activities | |
| - | | |
| (28,000 | ) | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| (28,000 | ) |
Revenue, other | |
| 1,592,000 | | |
| - | | |
| - | | |
| - | | |
| 29,000 | | |
| (1,000 | ) | |
| 797,000 | | |
| 2,417,000 | |
Total revenue | |
| 1,592,000 | | |
| (28,000 | ) | |
| 5,714,000 | | |
| 3,149,000 | | |
| 13,798,000 | | |
| (1,000 | ) | |
| 797,000 | | |
| 25,021,000 | |
Cost of revenue | |
| 861,000 | | |
| - | | |
| 7,031,000 | | |
| 2,844,000 | | |
| 8,364,000 | | |
| 206,000 | | |
| 432,000 | | |
| 19,738,000 | |
Gross profit (loss) | |
| 731,000 | | |
| (28,000 | ) | |
| (1,317,000 | ) | |
| 305,000 | | |
| 5,434,000 | | |
| (207,000 | ) | |
| 365,000 | | |
| 5,283,000 | |
Operating expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Research and development | |
| 125,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 4,000 | | |
| - | | |
| 129,000 | |
Selling and marketing | |
| 246,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 2,088,000 | | |
| - | | |
| 2,334,000 | |
General and administrative | |
| 1,138,000 | | |
| 120,000 | | |
| (51,000 | ) | |
| 1,363,000 | | |
| 2,337,000 | | |
| - | | |
| 4,297,000 | | |
| 9,204,000 | |
Total operating expenses | |
| 1,509,000 | | |
| 120,000 | | |
| (51,000 | ) | |
| 1,363,000 | | |
| 2,337,000 | | |
| 2,092,000 | | |
| 4,297,000 | | |
| 11,667,000 | |
(Loss) income from operations | |
$ | (778,000 | ) | |
$ | (148,000 | ) | |
$ | (1,266,000 | ) | |
$ | (1,058,000 | ) | |
$ | 3,097,000 | | |
$ | (2,299,000 | ) | |
$ | (3,932,000 | ) | |
| (6,384,000 | ) |
Other income (expense): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest and other income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 240,000 | |
Interest expense | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (3,839,000 | ) |
Loss on extinguishment of debt | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (4,569,000 | ) |
Gain on deconsolidation of subsidiary | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 10,049,000 | |
Loss on the sale of fixed assets | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (161,000 | ) |
Total other expense, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1,720,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization expense | |
$ | 19,000 | | |
$ | - | | |
$ | 2,584,000 | | |
$ | 972,000 | | |
$ | 1,128,000 | | |
$ | 19,000 | | |
$ | 479,000 | | |
$ | 5,201,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest expense | |
$ | (7,000 | ) | |
$ | - | | |
$ | (1,000 | ) | |
$ | (1,839,000 | ) | |
$ | (903,000 | ) | |
$ | (225,000 | ) | |
$ | (864,000 | ) | |
$ | (3,839,000 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Capital expenditures for the year ended March 31, 2025 | |
$ | - | | |
$ | - | | |
$ | 1,621,000 | | |
$ | 95,000 | | |
$ | 1,138,000 | | |
$ | 23,000 | | |
$ | 3,000 | | |
$ | 2,880,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment identifiable assets as of March 31, 2025 | |
$ | 2,855,000 | | |
$ | 20,271,000 | | |
$ | 33,851,000 | | |
$ | 68,116,000 | | |
$ | 46,399,000 | | |
$ | 1,001,000 | | |
$ | 45,761,000 | | |
$ | 218,254,000 | |
The following data presents the revenues,
expenditures and other operating data of the Company and its operating segments for the three months ended March 31, 2024:
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
| |
TurnOnGreen | | |
Fintech | | |
Sentinum | | |
AGREE | | |
Energy | | |
ROI | | |
Holding Co. | | |
Total | |
Revenue, crane operations | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | - | | |
$ | 12,918,000 | | |
$ | - | | |
$ | - | | |
$ | 12,918,000 | |
Revenue, crypto assets mining | |
| - | | |
| - | | |
| 11,447,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 11,447,000 | |
Revenue, hotel and real estate operations | |
| | | |
| | | |
| 302,000 | | |
| 3,006,000 | | |
| | | |
| | | |
| | | |
| 3,308,000 | |
Revenue, lending and trading activities | |
| - | | |
| 9,099,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 9,099,000 | |
Revenue, other | |
| 1,225,000 | | |
| - | | |
| - | | |
| - | | |
| 39,000 | | |
| 28,000 | | |
| 301,000 | | |
| 1,593,000 | |
Total revenue | |
| 1,225,000 | | |
| 9,099,000 | | |
| 11,749,000 | | |
| 3,006,000 | | |
| 12,957,000 | | |
| 28,000 | | |
| 301,000 | | |
| 38,365,000 | |
Cost of revenue | |
| 667,000 | | |
| - | | |
| 8,544,000 | | |
| 2,817,000 | | |
| 7,991,000 | | |
| 1,000 | | |
| 157,000 | | |
| 20,177,000 | |
Gross profit | |
| 558,000 | | |
| 9,099,000 | | |
| 3,205,000 | | |
| 189,000 | | |
| 4,966,000 | | |
| 27,000 | | |
| 144,000 | | |
| 18,188,000 | |
Operating expenses | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Research and development | |
| 111,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 111,000 | |
Selling and marketing | |
| 360,000 | | |
| - | | |
| - | | |
| - | | |
| - | | |
| 3,688,000 | | |
| - | | |
| 4,048,000 | |
General and administrative | |
| 581,000 | | |
| 91,000 | | |
| (164,000 | ) | |
| 407,000 | | |
| 3,778,000 | | |
| - | | |
| 5,679,000 | | |
| 10,372,000 | |
Total operating expenses | |
| 1,052,000 | | |
| 91,000 | | |
| (164,000 | ) | |
| 407,000 | | |
| 3,778,000 | | |
| 3,688,000 | | |
| 5,679,000 | | |
| 14,531,000 | |
(Loss) income from operations | |
$ | (494,000 | ) | |
$ | 9,008,000 | | |
$ | 3,369,000 | | |
$ | (218,000 | ) | |
$ | 1,188,000 | | |
$ | (3,661,000 | ) | |
$ | (5,535,000 | ) | |
| 3,657,000 | |
Other income (expense): | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest and other income | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 523,000 | |
Interest expense | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (5,631,000 | ) |
Gain on conversion of investment in equity securities to marketable equity securities | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 17,900,000 | |
Gain on extinguishment of debt | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 1,405,000 | |
Loss from investment in unconsolidated entity | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (667,000 | ) |
Provision for loan losses, related party | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| (3,068,000 | ) |
Gain on the sale of fixed assets | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 68,000 | |
Total other expense, net | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| 10,530,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Depreciation and amortization expense | |
$ | 24,000 | | |
$ | - | | |
$ | 4,051,000 | | |
$ | - | | |
$ | 1,030,000 | | |
$ | 18,000 | | |
$ | 515,000 | | |
$ | 5,638,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Interest expense | |
$ | (69,000 | ) | |
$ | (5,000 | ) | |
$ | (118,000 | ) | |
$ | (1,583,000 | ) | |
$ | (1,067,000 | ) | |
$ | (1,601,000 | ) | |
$ | (1,188,000 | ) | |
$ | (5,631,000 | ) |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Capital expenditures for the three months ended March 31, 2024 | |
$ | 8,000 | | |
$ | - | | |
$ | 293,000 | | |
$ | 589,000 | | |
$ | 451,000 | | |
$ | 30,000 | | |
$ | 49,000 | | |
$ | 1,420,000 | |
| |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | | |
| | |
Segment identifiable assets as of December 31, 2024 | |
$ | 3,050,000 | | |
$ | 6,676,000 | | |
$ | 35,260,000 | | |
$ | 69,130,000 | | |
$ | 45,524,000 | | |
$ | 1,130,000 | | |
$ | 59,701,000 | | |
$ | 220,471,000 | |
|