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:
Schedule of Total Debt Outstanding
(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
Schedule of Financing Debt
(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
Schedule of Secured Note Financing
(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
Schedule
of Additional Secured Note Financing
(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
Schedule of 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 |
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.
Schedule of Fair Value Assumptions For Convertible Notes
|
| |
Year
Ended December 31, 2024 |
|
Stock
price |
| $ |
2.88
– 6.09 |
|
Conversion
price |
| $ |
2.30
– 3.78 |
|
Volatility |
| |
80.0
– 115 |
% |
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.
Schedule of Fair Value Assumptions For Warrants Issued
| |
Year
ended December 31, 2024 | |
Stock
price | |
$ | 2.43-
4.07 | |
Exercise
price | |
$ | 0.01-
287.50 | |
Expected
term in years | |
| 0.53
– 8.77 | |
Expected
dividend yield | |
| 0.00 | % |
Volatility | |
| 105.0
– 137.50 | % |
Risk-free
interest rate | |
| 3.51-
4.44 | % |
|
Galaxy Loan [Member] |
|
Short-Term Debt [Line Items] |
|
Schedule of Galaxy Loan |
Galaxy
Loan
Schedule
of 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 | |
|