v3.26.1
Condensed Combined Statements of Cash Flows - Applied Digital Cloud Corporation [Member] - USD ($)
$ in Thousands
3 Months Ended 9 Months Ended 10 Months Ended 12 Months Ended
Feb. 28, 2026
Feb. 28, 2025
Feb. 28, 2026
Feb. 28, 2025
Mar. 31, 2026
May 31, 2026
May 31, 2025
May 31, 2024
CASH FLOW FROM OPERATING ACTIVITIES                
Net loss $ (12,647) $ (24,856) $ (32,817) $ (55,379)     $ (72,730) $ (75,295)
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:                
Depreciation and amortization 15,191 14,404 44,641 66,355     80,656 57,884
Stock-based compensation     243 (1,529)     (1,463) 10,135
Lease expense     15,741 23,359     30,922 13,441
Loss on abandonment of assets 107 598        
Gain on abandonment of assets             (414)
Changes in operating assets and liabilities:                
Accounts receivable     (6,926) (12,918)     (3,788)
Prepaid expenses and other current assets     (336) (336)     111 (333)
Other assets     43 402     581 (581)
Deferred revenue     (3,442) (26,926)     (27,584) 31,178
Accounts payable     (166) (1,139)     (9,014) 10,441
Accrued liabilities     3,242 (1,163)     (1,008) 1,570
Lease assets and liabilities     92,285 1,854     (3,491) 1,368
CASH FLOW PROVIDED BY (USED IN) OPERATING ACTIVITIES     113,106 (7,420)     (7,222) 49,808
CASH FLOW FROM INVESTING ACTIVITIES                
Purchases of property and equipment     (24,271) (858)     (1,376) (11,234)
Finance lease prepayments     (1,991)     (46,378)
CASH FLOW USED IN INVESTING ACTIVITIES     (24,271) (2,849)     (1,376) (57,612)
CASH FLOW FROM FINANCING ACTIVITIES                
Repayment of finance leases     (74,915) (86,058) $ (89,500) $ (89,500) (114,743) (44,861)
Proceeds from issuance of SAFE agreement included in long-term debt     12,000     12,000
Net transactions with parent company     (16,211) 84,340     113,739 52,665
CASH FLOW (USED IN) PROVIDED BY FINANCING ACTIVITIES     (91,126) 10,282     10,996 7,804
NET (DECREASE) INCREASE IN CASH     (2,291) 13     2,398
CASH, BEGINNING OF PERIOD     2,398 $ 2,398 $ 2,398
CASH, END OF PERIOD $ 107 $ 13 107 13     2,398
SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION                
Interest paid     7,897 13,348     17,270 9,514
SUPPLEMENTAL DISCLOSURE OF NON-CASH ACTIVITIES                
Operating right-of-use assets obtained by lease obligation             20,280 158,508
Finance right-of-use assets obtained by lease obligation     5,895 64,788     64,358 263,593
Property and equipment in accounts payable and accrued liabilities     (25)     1,387 1,172
Net assets contributed by parent company     $ 74,991 $ 8,376     $ (1,186) $ 50,064