v3.25.2
Debt (Tables)
6 Months Ended
Jun. 30, 2025
Short-Term Debt [Line Items]  
Schedule of Total Debt Outstanding

The following table represents total debt outstanding by agreement as of June 30, 2025:

 
 

(Dollars in thousands):  Current portion of debt   Long term debt   Total 
NYDIG financing  $9,183   $-   $9,183 

Green Cloud secured note

   3,061    6,033    9,094 
Equipment loan   519    -    519 
Galaxy loan   492    3,988    4,480 
Total Debt  $13,255   $10,021   $23,276 

 

The following table represents total debt outstanding by agreement as of December 31, 2024:

 

(Dollars in thousands):  Current portion of debt   Long term debt   Total 
Convertible Notes  $-   $-   $- 
NYDIG financing   9,183    -    9,183 
Navitas term loan   137    -    137 
Green Cloud secured note   3,922    7,061    10,983 
July 2024 additional secured note   1,202    -    1,202 
Total Debt  $14,444   $7,061   $21,505 
Schedule of Financing Debt

NYDIG Financing

 

(Dollars in thousands)  Maturity Dates  Interest Rate  January 1, 2025-
June 30, 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 
                 
Less: repossession of collateralized assets              
Total outstanding debt        $9,183   $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 Date  Interest Rate   January 1, 2025-
June 30, 2025
   June 20, 2024-
December 31, 2024
 
Term Loan and capitalized interest (excludes debt issuance cost)  June 20, 2027   9%  $11,748   $12,784 
Less: principal and capitalized interest payments           (2,144)   (1,036)
Less: debt discount           (153)   (230)
Less: debt issuance costs           (357)   (535)
Total outstanding note           9,094    10,983 
(Less) Current note outstanding           3,061    3,922 
Long-term note outstanding          $6,033   $7,061 
Schedule of Additional Secured Note Financing

July 2024 Additional Secured Note

  

(Dollars in thousands)  Maturity Date  Interest Rate   January 1, 2025-
June 30, 2025
   July 12, 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)
Debt discount           -    (6)
Gain on extinguishment           (551)   - 
Total outstanding debt          $-   $1,203 

 

* On March 14, 2025, the Company satisfied the assignment and assumption agreement, as such a gain on extinguishment was recorded.
Schedule of Navitas Term Loan

Navitas Term Loan

 

(Dollars in thousands)  Maturity Date  Interest Rate   January 1, 2025-
June 30, 2025
   January 1, 2024-
December 31, 2024
 
Term Loan and capitalized interest (excludes debt issuance cost)  May 9, 2025*   15%  $137   $1,707 
Less: principal and capitalized interest payments           (137)   (1,570)
Total outstanding debt          $-   $137 

 

* May 9, 2025 was the maturity date, however, as noted below, the Navitas loan was fully paid off in the first quarter of 2025, and as such no longer remains outstanding.
Schedule of Fair value of Convertible Debt

 

(in thousands)    
Balance January 1, 2024  $8,474 
Conversions of debt (January 1, 2024- March 31, 2024)   (1,023)
Total revaluation gains (January 1, 2024- March 31, 2024)   (1,235)
Balance March 31, 2024   6,216 
Conversions of debt (April 1, 2024- June 30, 2024)   (2,689)
Revaluation losses and extinguishment of debt, net (April 1, 2024- June 30, 2024)   3,999 
Extension fee   325 
Balance June 30, 2024   7,851 
Conversions of debt (July 1, 2024- December 31, 2024)   (5,289)
Revaluation gains and extinguishment of debt, net (July 1, 2024- December 31, 2024)   (2,562)
Balance December 31, 2024  $- 
Schedule of Fair Value Assumptions For Convertible Notes

The following table represents the significant and subjective fair value assumptions used for Convertible Notes during the year ended December 31, 2024. As the Convertible Notes were fully converted in fiscal year 2024, no assumptions were noted for the three and six months ended June 30, 2025.

 

     Year Ended December 31, 2024  
Stock price  $ 2.886.09  
Conversion price  $ 2.303.78  
Volatility    80.0115 %
Risk-free interest rate    4.73- 5.46 %
Schedule of Fair Value Assumptions For Warrants Issued

The following table represents the significant fair value assumptions used for warrants issued or repriced during the year ended December 31, 2024. No warrants were issued or repriced for the three and six months ended June 30, 2025.

  

   Year ended
December 31, 2024
 
Stock price  $2.43- 4.07 
Exercise price  $0.01- 287.50 
Expected term in years   0.538.77 
Expected dividend yield   0.00%
Volatility   105.0137.50%
Risk-free interest rate   3.51- 4.44%
Galaxy Loan [Member]  
Short-Term Debt [Line Items]  
Schedule of Galaxy Loan

Galaxy Loan

 

(Dollars in thousands)  Maturity Date  Interest Rate   March 12, 2025 –
June 30, 2025
 
Term Loan  March 12, 2030   15%  $5,000 
Less: principal payments           (125)
Less: debt discount and issuance costs           (395)
Total outstanding note           4,480 
(Less) Current note outstanding           492 
Long-term note outstanding          $3,988