XML 96 R83.htm IDEA: XBRL DOCUMENT v3.25.3
Schedule of Segment Reporting Information (Details) - USD ($)
$ in Thousands
 3 Months Ended 9 Months Ended
Feb. 28, 2024
Sep. 30, 2025
Sep. 30, 2024
Sep. 30, 2025
Sep. 30, 2024
Revenue from External Customer [Line Items]          
Segment Revenue: Revenue from external customers   $ 8,026 $ 7,082 $ 19,453 $ 28,137
Demand response service revenue   389 [1] 443 1,057 [2] 1,612 [2]
Total consolidated revenue   8,415 7,525 20,510 29,749
Utility costs   2,545 2,918 6,087 8,336
Wages, benefits, and employee related costs   832 728 2,263 2,037
Facilities and Equipment costs   799 3,516 2,149 4,650
Cost of revenue- depreciation   1,718 1,512 4,778 4,540
Other cost of revenue   453 [3] 404 1,249 [4] 1,018 [4]
Total segment cost of revenue   6,347 9,078 16,526 20,581
General and administrative expenses   877 944 1,669 1,328
Impairment on fixed assets   12 130
Segment operating income   802 (2,940) 1,246 6,098
General and administrative, exclusive of depreciation and amortization   (7,708) (5,248) (19,053) (14,625)
General and administrative, depreciation and amortization   (2,401) (2,404) (7,207) (7,209)
Interest expense   (1,212) (821) (3,246) (1,694)
Gain (loss) on debt extinguishment and revaluation, net $ 5,800 10,107 875 10,658 (1,888)
Loss on sale of fixed assets and credit on equipment deposit   (780) (802) (21)
Net loss before taxes   (26,453) (8,640) (42,618) (21,525)
Reportable Subsegments [Member]          
Revenue from External Customer [Line Items]          
Segment operating income   802 (2,940) 1,246 6,098
Elimination of intercompany costs   261 189 708 513
Other revenue   389 [5] 443 [5] 1,057 [6] 1,612 [6]
General and administrative, exclusive of depreciation and amortization   (6,831) [7] (4,304) [7] (17,384) [8] (13,297) [8]
General and administrative, depreciation and amortization   (2,401) (2,404) (7,207) (7,209)
Interest expense   (1,212) (821) (3,246) (1,694)
Gain (loss) on debt extinguishment and revaluation, net   10,107 875 10,658 (1,888)
Other financing expense   (4,746) (5,203)
Loss on sale of fixed assets and credit on equipment deposit   (780) (802) (21)
Fair value adjustment loss   (22,047) 328 (22,165) (5,607)
Other expense, net   5 (6) (280) (32)
Net loss before taxes   (26,453) (8,640) (42,618) (21,525)
Cryptocurrency Mining [Member]          
Revenue from External Customer [Line Items]          
Segment Revenue: Revenue from external customers   2,769 2,811 8,630 13,691
Demand response service revenue       [2]
Utility costs   1,237 1,395 3,927 4,093
Wages, benefits, and employee related costs   167 212 588 594
Facilities and Equipment costs   243 268 701 780
Cost of revenue- depreciation   1,053 1,068 3,200 3,220
Other cost of revenue   123 [3] 183 410 [4] 488 [4]
Total segment cost of revenue   2,823 3,126 8,826 9,175
General and administrative expenses   3 57 62 193
Impairment on fixed assets   130
Segment operating income   (57) (372) (258) 4,193
Data Center Hosting [Member]          
Revenue from External Customer [Line Items]          
Segment Revenue: Revenue from external customers   5,257 4,271 10,795 14,446
Demand response service revenue       [2]
Utility costs   1,308 1,523 2,160 4,243
Wages, benefits, and employee related costs   665 516 1,668 1,443
Facilities and Equipment costs   556 389 1,448 1,011
Cost of revenue- depreciation   665 444 1,578 1,320
Other cost of revenue   330 [3] 221 839 [4] 530 [4]
Total segment cost of revenue   3,524 3,093 7,693 8,547
General and administrative expenses   874 804 1,337 994
Impairment on fixed assets   12
Segment operating income   859 374 1,753 4,905
High Performance Computing Services [Member]          
Revenue from External Customer [Line Items]          
Segment Revenue: Revenue from external customers   28
Demand response service revenue       [2]
Utility costs  
Wages, benefits, and employee related costs   7
Facilities and Equipment costs   2,859 2,859
Cost of revenue- depreciation  
Other cost of revenue   [3] [4] [4]
Total segment cost of revenue   2,859 7 2,859
General and administrative expenses   83 270 141
Impairment on fixed assets  
Segment operating income   $ (2,942) $ (249) $ (3,000)
[1] Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.
[2] Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.
[3] Other cost of revenue includes insurance, outside service costs and margins, and general costs.
[4] Other cost of revenue includes insurance, outside service costs and margins, and general costs.
[5] Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.
[6] Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.
[7] The reconciling general and administrative expense, exclusive of depreciation and amortization represent corporate and unallocated general and administrative expenses for the three months ended September 30, 2025 and 2024.
[8] The reconciling general and administrative expense, exclusive of depreciation and amortization represent corporate and unallocated general and administrative expenses for the nine months ended September 30, 2025 and 2024.