v3.26.3
Condensed Consolidated Statements of Cash Flows - USD ($)
$ in Thousands
1 Months Ended 2 Months Ended 3 Months Ended 4 Months Ended 6 Months Ended
May 06, 2026
Jun. 30, 2026
Jun. 30, 2025
Mar. 31, 2025
May 06, 2026
Jun. 30, 2026
Jun. 30, 2025
Cash flows from operating activities              
Net income $ (2,006) $ (38,928) $ 589 $ 2,508 $ (5,736)   $ 3,097
Adjustments to reconcile net loss to net cash used in operating activities:              
Depreciation and amortization   18,389     1,618   1,628
Amortization of finance right-of-use assets   87     246   872
Amortization of debt discount   39      
(Gain) loss on disposal of property and equipment (21) (13)   (138)   4
Non-cash interest expense, net   17     81   42
Share-based compensation expense   2,225      
Share-based transaction costs   16,074      
Non-cash revenues received as digital assets   (85)      
Impairment loss on digital assets   270      
Expenses paid through digital assets   108      
Deferred income taxes   (5,677)      
Fair value adjustments on digital assets   211      
Changes in operating assets and liabilities:              
Accounts receivable   11,079     7,658   (9,681)
Contract assets   (18,185)     (6,660)   737
Due from related parties   (386)      
Inventory   69      
Prepaid expenses and other current assets   (130)     (618)   134
Accounts payable   3,693     (2,086)   11,197
Accrued expenses and other current liabilities   (1,830)     1,365   1,075
Contract liabilities   1,143     1,888   (346)
Due to related parties       (83)  
Other   (15)      
Net cash provided by (used in) operating activities   (11,832)     (2,465)   8,759
Cash flows from investing activities              
Purchases of property and equipment   (14)     (551)   (524)
Proceeds from disposal of property and equipment       405   83
Issuance of related party note   (250)       (2,600)
Proceeds from related party note       500  
Cash acquired in Bond Street Acquisition   13,386      
Payments for related party transactions   (202)     (74)   (80)
Proceeds from related party transactions   145     166   13
Net cash provided by (used in) investing activities   13,147     446   (3,108)
Cash flows from financing activities              
Proceeds on notes payable   315      
Repayments on notes payable   (295)     (786)   (382)
Proceeds on lines of credit   8,583     48,157   66,823
Repayments on lines of credit   (9,500)     (44,466)   (61,543)
Proceeds from Founder Loan   6,640      
Capital contribution from Founder   4,142      
Repayments of related party loan   (334)      
Proceeds from related party loan   230      
Repayments of finance leases (314) (145) (689)   (610)   (1,436)
Distribution and withdrawals   (25)     (3,706)   (3,044)
Net cash provided by (used in) financing activities   9,611     (1,411)   418
Net increase (decrease) in cash and cash equivalents   10,926     (3,430)   6,069
Cash and cash equivalents, at beginning of period   300          
Cash and cash equivalents, at beginning of period   12,204   $ 2,545 15,634 $ 15,634 2,545
Cash and cash equivalents, at end of period 300 11,226     300 $ 11,226  
Cash and cash equivalents, at end of period $ 12,204   $ 8,614   12,204   8,614
Cash paid during the period for:              
Interest   284     533   579
State franchise taxes   150       135
Income taxes        
Noncash transactions:              
Issuance of notes payable to settle finance lease liabilities       518   1,104
Issuance of notes payable for property and equipment       88   563
Transfer of right-of-use assets to property and equipment       1,142   1,576
Right of use asset obtained in exchange for lease liabilities   100      
Shares of AIAI Class A common stock and options on Class A common stock issued in exchange for Portfolio Companies (at fair value)   451,502      
Shares of AIAI Class A common stock issued in exchange for investment in affiliate (at fair value)   245,967      
Shares of AIAI Class A common stock issued in exchange for AI License (at fair value)   379,317      
Bond Street Limited LLC [Member]              
Cash flows from investing activities              
Cash acquired in Bond Street Acquisition   $ 82