XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS' EQUITY (Unaudited) - USD ($)
Preferred Stock Series A [Member]
Preferred Stock Series B [Member]
Preferred Stock Series C [Member]
Preferred Stock Series D [Member]
Preferred Stock Series E [Member]
Preferred Stock Series F [Member]
Preferred Stock Series G [Member]
Class A Common Stock [Member]
Class B Common Stock [Member]
Additional Paid-in Capital [Member]
Retained Earnings [Member]
AOCI Attributable to Parent [Member]
Noncontrolling Interest [Member]
Treasury Stocks [Member]
Total
Beginning balance, value at Dec. 31, 2023           $ 644,856,000 $ (567,469,000) $ (2,097,000) $ 11,957,000 $ (30,571,000) $ 56,676,000
Beginning balance, shares at Dec. 31, 2023 7,040   41,500 425,197       127,322              
Issuance of Series C preferred stock, related party for cash           2,315,000 2,315,000
Issuance of Series C preferred stock, related party for cash, shares     2,500                        
Fair value of warrants issued in connection with Series C preferred stock, related party           185,000 185,000
Stock-based compensation           815,000 815,000
Issuance of Class A common stock for cash         $ 1,000   14,598,000 14,599,000
Issuance of Class A common stock for cash, shares               731,688              
Financing cost in connection with sales of Class A common stock           (513,000) (513,000)
Increase in ownership interest of subsidiary           (893,000) (893,000)
Sale of subsidiary stock to non-controlling interests           1,777,000 1,777,000
Distribution to Circle 8 non-controlling interest           (226,000) (226,000)
Conversion of RiskOn International, Inc. (“ROI”) convertible note           863,000 863,000
Issuance of Class A common stock for conversion of debt           2,710,000 2,710,000
Issuance of Class A common stock for conversion of debt, shares               165,171              
Net loss attributable to Hyperscale Data           (30,210,000) (30,210,000)
Series A preferred dividends ($1.28 per share)           (9,000) (9,000)
Series C preferred dividends ($47.17 per share)           (2,032,000) (2,032,000)
Series D preferred dividends ($1.62 per share)           (527,000) (527,000)
Foreign currency translation adjustments           (400,000) (400,000)
Net income attributable to non-controlling interest           1,621,000 1,621,000
Distribution of securities of TurnOnGreen, Inc. (“TurnOnGreen”) to Hyperscale Data Class A common stockholders ($2.02 per share)           (4,900,000) 4,900,000
Distribution of ROI investment in White River Energy Corp. (“White River”) to ROI stockholders           (19,210,000) (19,210,000)
Net loss attributable to non-controlling interest of deconsolidated subsidiary           (1,229,000) (1,229,000)
Other           5,000 (35,000) (30,000)
Other, shares       (101,362)                      
Ending balance, value at Jun. 30, 2024         $ 1,000   660,071,000 (600,282,000) (2,497,000) (440,000) (30,571,000) 26,282,000
Ending balance, shares at Jun. 30, 2024 7,040   44,000 323,835       1,024,181              
Beginning balance, value at Mar. 31, 2024         $ 1,000   656,616,000 (565,035,000) (2,061,000) 6,069,000 (30,571,000) 65,019,000
Beginning balance, shares at Mar. 31, 2024 7,040   43,500 323,835       859,010              
Issuance of Series C preferred stock, related party for cash           497,000 497,000
Issuance of Series C preferred stock, related party for cash, shares     500                        
Fair value of warrants issued in connection with Series C preferred stock, related party           3,000 3,000
Stock-based compensation           238,000 238,000
Issuance of Class A common stock for conversion of debt           2,710,000 2,710,000
Issuance of Class A common stock for conversion of debt, shares               165,171              
Increase in ownership interest of subsidiary           (893,000) (893,000)
Sale of subsidiary stock to non-controlling interests           292,000 292,000
Distribution to Circle 8 non-controlling interest           (56,000) (56,000)
Net loss attributable to Hyperscale Data           (33,927,000) (33,927,000)
Series A preferred dividends ($1.28 per share)           (5,000) (5,000)
Series C preferred dividends ($47.17 per share)           (1,040,000) (1,040,000)
Series D preferred dividends ($1.62 per share)           (263,000) (263,000)
Foreign currency translation adjustments           (436,000) (436,000)
Net income attributable to non-controlling interest           (5,514,000) (5,514,000)
Net loss attributable to non-controlling interest of deconsolidated subsidiary           (338,000) (338,000)
Other           7,000 (12,000) (5,000)
Ending balance, value at Jun. 30, 2024         $ 1,000   660,071,000 (600,282,000) (2,497,000) (440,000) (30,571,000) 26,282,000
Ending balance, shares at Jun. 30, 2024 7,040   44,000 323,835       1,024,181              
Beginning balance, value at Dec. 31, 2024 $ 1,000 $ 1,000 $ 1,000 $ 5,000 668,817,000 (628,950,000) (668,000) (6,546,000) (30,571,000) 2,090,000
Beginning balance, shares at Dec. 31, 2024 7,040 50,000 323,835 649,998 998,577 1,259,893 4,998,597            
Issuance of Series G preferred stock, related party 619,000 619,000
Issuance of Series G preferred stock, related party, shares             960                
Fair value of warrants issued in connection with Series G preferred stock, related party 341,000 341,000
Issuance of Series B preferred stock for cash 7,899,000 7,899,000
Issuance of Series B preferred stock for cash, shares   7,899                          
Issuance of Series D preferred stock for cash 3,450,000 3,450,000
Issuance of Series D preferred stock for cash, shares       261,778                      
Class B common stock converted into Class A common stock
Class B common stock converted into Class A common stock, shares               4,846 (4,846)            
Stock-based compensation                   135,000 135,000
Issuance of Class A common stock for conversion of debt $ 5,000 11,308,000 11,313,000
Issuance of Class A common stock for conversion of debt, shares               4,851,478              
Net loss attributable to Hyperscale Data (23,256,000) (23,256,000)
Series A preferred dividends ($1.28 per share) (9,000) (9,000)
Series B preferred dividends ($13.13 per share) 20,000 (20,000)
Series B preferred dividends ($13.13 per share), shares                 20            
Series C preferred dividends ($47.17 per share) (2,363,000) (2,363,000)
Series D preferred dividends ($1.62 per share) (870,000) (870,000)
Series E preferred dividends ($1.40 per share) (912,000) (912,000)
Series G preferred dividends ($7.81 per share) (7,000) (7,000)
Foreign currency translation adjustments 6,000 6,000
Conversion of Series B preferred stock to common stock $ 3,000 (3,000)
Conversion of Series B preferred stock to common stock, shares               2,549,838 (5,238)            
Retirement of treasury stock (30,571,000) 30,571,000
Net income attributable to non-controlling interest 1,195,000 1,195,000
Deconsolidation of subsidiary 531,000 7,736,000 8,267,000
Other   (2,000) (2,000)
Ending balance, value at Jun. 30, 2025 $ 1,000 $ 1,000 $ 9,000 $ 5,000 692,584,000 (686,958,000) (131,000) 2,385,000 7,896,000
Ending balance, shares at Jun. 30, 2025 7,040 2,681 50,000 585,613 649,998 998,577 960 8,666,055 4,993,751            
Beginning balance, value at Mar. 31, 2025 $ 1,000 $ 1,000 $ 1,000 $ 5,000 672,082,000 (665,692,000) (88,000) 480,000 6,790,000
Beginning balance, shares at Mar. 31, 2025 7,040 50,000 453,792 649,998 998,577 860 1,429,995 4,995,724            
Issuance of Series G preferred stock, related party 75,000 75,000
Issuance of Series G preferred stock, related party, shares             100                
Fair value of warrants issued in connection with Series C preferred stock, related party 25,000 25,000
Issuance of Series B preferred stock for cash 7,899,000 7,899,000
Issuance of Series B preferred stock for cash, shares   7,899                          
Issuance of Series D preferred stock for cash 1,528,000 1,528,000
Issuance of Series D preferred stock for cash, shares       131,821                      
Class B common stock converted into Class A common stock
Class B common stock converted into Class A common stock, shares               1,973 (1,973)            
Stock-based compensation 68,000 68,000
Issuance of Class A common stock for conversion of debt $ 5,000 10,891,000 10,896,000
Issuance of Class A common stock for conversion of debt, shares               4,684,249              
Net loss attributable to Hyperscale Data (19,051,000) (19,051,000)
Series A preferred dividends ($1.28 per share) (5,000) (5,000)
Series B preferred dividends ($13.13 per share) 20,000 (20,000)
Series B preferred dividends ($13.13 per share), shares   20                          
Series C preferred dividends ($47.17 per share) (1,184,000) (1,184,000)
Series D preferred dividends ($1.62 per share) (457,000) (457,000)
Series E preferred dividends ($1.40 per share) (542,000) (542,000)
Series G preferred dividends ($7.81 per share) (7,000) (7,000)
Conversion of Series B preferred stock to common stock $ 3,000 (3,000)
Conversion of Series B preferred stock to common stock, shares   (5,238)           2,549,838              
Net income attributable to non-controlling interest 1,713,000 1,713,000
Deconsolidation of subsidiary (43,000) 191,000 148,000
Other (1,000) 1,000
Ending balance, value at Jun. 30, 2025 $ 1,000 $ 1,000 $ 9,000 $ 5,000 $ 692,584,000 $ (686,958,000) $ (131,000) $ 2,385,000 $ 7,896,000
Ending balance, shares at Jun. 30, 2025 7,040 2,681 50,000 585,613 649,998 998,577 960 8,666,055 4,993,751