| Schedule of Revenue and Gross Profit by Reporting Segment |
The following table presents revenue and gross profit by reportable segment for the periods indicated (dollars in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | Colocation Segment | | | | | | | | Colocation revenue: | | | | | | | | License fees | $ | 98,812 | | | $ | 7,010 | | | $ | 158,008 | | | $ | 13,005 | | Power fees passed through to customer | 35,073 | | | 3,464 | | | 56,132 | | | 6,050 | | Maintenance and other | 2,784 | | | 86 | | | 68 | | | 78 | | | | | | | | | | | Total colocation revenue | 136,669 | | | 10,560 | | | 214,208 | | | 19,133 | | | Cost of colocation services: | | | | | | | | Power fees passed through to customer | 35,073 | | | 3,464 | | | 56,132 | | | 6,050 | | | Depreciation expense | 4,621 | | | 104 | | | 6,696 | | | 171 | | Employee compensation | 4,801 | | | 1,148 | | | 7,787 | | | 2,442 | | | Facility operations expense | 10,381 | | | 4,336 | | | 17,136 | | | 8,187 | | Other segment items(1) | 1,810 | | | 378 | | | 2,553 | | | 686 | | | | | | | | | | | Total cost of colocation services | 56,686 | | | 9,430 | | | 90,304 | | | 17,536 | | Colocation gross profit | $ | 79,983 | | | $ | 1,130 | | | $ | 123,904 | | | $ | 1,597 | | | | | | | | | | Colocation gross margin | 59 | % | | 11 | % | | 58 | % | | 8 | % | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | Digital Asset Self-Mining Segment | | | | | | | | Digital asset self-mining revenue | $ | 21,535 | | | $ | 62,424 | | | $ | 51,640 | | | $ | 129,603 | | | Cost of digital asset self-mining: | | | | | | | | | Power fees | 17,861 | | | 30,720 | | | 45,131 | | | 61,039 | | | Depreciation expense | 9,897 | | | 18,058 | | | 23,806 | | | 37,317 | | | Employee compensation | 4,052 | | | 8,272 | | | 7,579 | | | 15,607 | | | Facility operations expense | 1,286 | | | 2,089 | | | 3,258 | | | 5,369 | | Other segment items(1) | 604 | | | 450 | | | 1,115 | | | 1,427 | | | Total cost of digital asset self-mining | 33,700 | | | 59,589 | | | 80,889 | | | 120,759 | | Digital Asset Self-Mining gross profit (loss) | $ | (12,165) | | | $ | 2,835 | | | $ | (29,249) | | | $ | 8,844 | | | Digital Asset Self-Mining gross margin | (56) | % | | 5 | % | | (57) | % | | 7 | % | | | | | | | | | Digital Asset Hosted Mining Segment | | | | | | | | | Digital asset hosted mining revenue from customers | $ | 5,997 | | | $ | 5,644 | | | $ | 13,597 | | | $ | 9,417 | | | Cost of digital asset hosted mining services: | | | | | | | | | Power fees | 2,356 | | | 3,208 | | | 5,659 | | | 4,574 | | | Depreciation expense | 626 | | | 334 | | | 931 | | | 479 | | | Employee compensation | 542 | | | 779 | | | 969 | | | 1,110 | | | Facility operations expense | 167 | | | 220 | | | 401 | | | 368 | | Other segment items(1) | 80 | | | 43 | | | 142 | | | 89 | | | Total cost of digital asset hosted mining services | 3,771 | | | 4,584 | | | 8,102 | | | 6,620 | | Digital Asset Hosted Mining gross profit | $ | 2,226 | | | $ | 1,060 | | | $ | 5,495 | | | $ | 2,797 | | | Digital Asset Hosted Mining gross margin | 37 | % | | 19 | % | | 40 | % | | 30 | % | | | | | | | | | | | | | | | | | | Consolidated | | | | | | | | | Consolidated total revenue | $ | 164,201 | | | $ | 78,628 | | | $ | 279,445 | | | $ | 158,153 | | Consolidated cost of revenue | $ | 94,157 | | | $ | 73,603 | | | $ | 179,295 | | | $ | 144,915 | | Consolidated gross profit | $ | 70,044 | | | $ | 5,025 | | | $ | 100,150 | | | $ | 13,238 | | | Consolidated gross margin | 43 | % | | 6 | % | | 36 | % | | 8 | % |
(1)Other segment items consist primarily of software and IT costs, travel, professional and contract services, and telecommunications costs.
|
| Schedule of Reconciliation of Reportable Segment Gross Profit to Loss (Income) Before Income Taxes |
The following table presents a reconciliation of total reportable segment gross profit to consolidated loss before income taxes included in the Company’s condensed consolidated statements of operations for the periods indicated (in thousands): | | | | | | | | | | | | | | | | | | | | | | | | | Three Months Ended June 30, | | Six Months Ended June 30, | | 2026 | | 2025 | | 2026 | | 2025 | Reportable segment gross profit | $ | 70,044 | | | $ | 5,025 | | | $ | 100,150 | | | $ | 13,238 | | | Loss (gain) on fair value of digital assets | 9,368 | | | (29,797) | | | 15,926 | | | (19,109) | | Loss on disposal of property, plant and equipment | 1,273 | | | 4,166 | | | 14,911 | | | 4,172 | | | Loss on remeasurement of assets held for sale | 19,495 | | | — | | | 19,495 | | | — | | Impairment of property, plant and equipment | — | | | — | | | 266,488 | | | — | | | Loss on contract termination | 41,948 | | | — | | | 41,948 | | | — | | | Colocation organizational and site startup costs | 27,039 | | | 11,655 | | | 35,704 | | | 23,322 | | | | | | | | | | Selling, general and administrative | 49,389 | | | 45,285 | | | 94,568 | | | 78,175 | | Operating loss | (78,468) | | | (26,284) | | | (388,890) | | | (73,322) | | | Non-operating expenses (income), net: | | | | | | | | Loss on debt extinguishment | 5,435 | | | 1,377 | | | 5,435 | | | 1,377 | | Interest expense (income), net | 23,833 | | | (1,185) | | | 28,690 | | | (3,372) | | Change in fair value of warrants and contingent value rights | 1,045,515 | | | 909,958 | | | 1,076,314 | | | 288,494 | | | | | | | | | | | Other non-operating expense, net | 152 | | | 207 | | | 662 | | | 364 | | Total non-operating expense, net | 1,074,935 | | | 910,357 | | | 1,111,101 | | | 286,863 | | Loss before income taxes | $ | (1,153,403) | | | $ | (936,641) | | | $ | (1,499,991) | | | $ | (360,185) | |
|