| Schedule of Significant Segment Expenses |
The following table sets forth the Company’s
significant segment expenses (in thousands):
Schedule
of Significant Segment Expenses
| | |
Three Months Ended | |
|
Six Months Ended | | |
Period from June 10, 2025 (Inception) through | |
| | |
June 30, 2026 | |
|
June 30, 2026 | | |
June 30, 2025 | |
| | |
| |
|
| | |
| |
| Revenue | |
$ | 37 | |
|
$ | 38 | | |
$ | - | |
| | |
| | |
|
| | | |
| | |
| Operating Expenses | |
| | |
|
| | | |
| | |
| Payroll expenses | |
| 1,674 | |
|
| 2,683 | | |
| - | |
| One-time bonus | |
| 5,000 | |
|
| 5,000 | | |
| - | |
| Depreciation and amortization | |
| 1,210 | |
|
| 1,249 | | |
| | |
| Other operating expenses(1) | |
| 3,420 | |
|
| 6,624 | | |
| 8 | |
| Stock-based compensation | |
| 3,723 | |
|
| 7,263 | | |
| - | |
| | |
| | |
|
| | | |
| | |
| Total Operating Expenses | |
| 15,027 | |
|
| 22,819 | | |
| 8 | |
| Operating Loss | |
| (14,990 | ) |
|
| (22,781 | ) | |
| (8 | ) |
| Other Income (expense) | |
| | | |
| | | |
| | |
| Unrealized (loss) gain on digital assets | |
| (49,362 | ) | |
| (154,829 | ) | |
| 14,296 | |
| Realized loss on digital assets | |
| (2,676 | ) | |
| (2,676 | ) | |
| - | |
| Change in fair value of convertible notes conversion feature | |
| 109 | | |
| 946 | | |
| - | |
| Realized loss on put option liability | |
| - | | |
| (914 | ) | |
| - | |
| Gain on extinguishment of debt | |
| - | | |
| 5,933 | | |
| - | |
| Interest and dividend income | |
| 128 | | |
| 871 | | |
| - | |
| Interest expense | |
| (760 | ) | |
| (1,860 | ) | |
| - | |
| Change in fair value of derivative liability | |
| - | | |
| - | | |
| 10,330 | |
| Other (expenses) income, net | |
| (52,561 | ) | |
| (152,529 | ) | |
| 24,626 | |
| | |
| | | |
| | | |
| | |
| | |
| | | |
| | | |
| | |
| Income tax benefit | |
| (2,504 | ) | |
| (2,504 | ) | |
| - | |
| | |
| | | |
| | | |
| | |
| Net (Loss) Income | |
| (65,047 | ) | |
| (172,806 | ) | |
| 24,618 | |
| (1) | Includes
other operating expenses such as professional fees, insurance, rent, and utility expenses. |
|