XML 15 R5.htm IDEA: XBRL DOCUMENT v3.25.3
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]
Preferred Stock Series H [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             2,601,000 2,601,000
Issuance of Series C preferred stock, related party for cash, shares     2,800                          
Fair value of warrants issued in connection with Series C preferred stock, related party             199,000 199,000
Stock-based compensation             1,189,000 1,189,000
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)
Issuance of Class A common stock for conversion of debt             3,616,000 3,616,000
Issuance of Class A common stock for conversion of debt, shares                 250,885              
Increase in ownership interest of subsidiary             (893,000) (893,000)
Sale of subsidiary stock to non-controlling interests             1,778,000 1,778,000
Distribution to Circle 8 non-controlling interest             (281,000) (281,000)
Conversion of RiskOn International Inc. (“ROI”) convertible note             863,000 863,000
Net loss attributable to Hyperscale Data             (55,759,000) (55,759,000)
Series A preferred dividends ($1.88 per share)             13,000 13,000
Series C preferred dividends ($71.22 per share)             3,091,000 3,091,000
Series D preferred dividends ($2.44 per share)             790,000 790,000
Foreign currency translation adjustments             (621,000) (621,000)
Net income attributable to non-controlling interest             (2,469,000) (2,469,000)
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)
Deconsolidation of subsidiary                         1,495,000 2,873,000   4,368,000
Other             (2,000) (2,000) 1,000 (1,000) (4,000)
Other, shares       (101,362)                        
Ending balance, value at Sep. 30, 2024           $ 1,000   661,644,000 (627,124,000) (1,222,000) (483,000) (30,571,000) 2,245,000
Ending balance, shares at Sep. 30, 2024 7,040   44,300 323,835         1,109,895              
Beginning 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
Beginning balance, shares at Jun. 30, 2024 7,040   44,000 323,835         1,024,181              
Issuance of Series C preferred stock, related party for cash             286,000 286,000
Issuance of Series C preferred stock, related party for cash, shares     300                          
Fair value of warrants issued in connection with Series C preferred stock, related party             14,000 14,000
Stock-based compensation             374,000 374,000
Issuance of Class A common stock for conversion of debt             900,000 900,000
Issuance of Class A common stock for conversion of debt, shares                 85,714              
Distribution to Circle 8 non-controlling interest             (55,000) (55,000)
Net loss attributable to Hyperscale Data             (25,549,000) (25,549,000)
Series A preferred dividends ($1.88 per share)             (4,000) (4,000)
Series C preferred dividends ($71.22 per share)             (1,059,000) (1,059,000)
Series D preferred dividends ($2.44 per share)             (263,000) (263,000)
Foreign currency translation adjustments             (221,000) (221,000)
Net income attributable to non-controlling interest             (2,861,000) (2,861,000)
Deconsolidation of subsidiary             1,495,000 2,873,000 4,368,000
Other             (1,000) 33,000 1,000 33,000
Ending balance, value at Sep. 30, 2024           $ 1,000   661,644,000 (627,124,000) (1,222,000) (483,000) (30,571,000) 2,245,000
Ending balance, shares at Sep. 30, 2024 7,040   44,300 323,835         1,109,895              
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 0 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 H preferred stock, related party 4,000,000 4,000,000
Issuance of Series H preferred stock, related party, shares               4,000                
Issuance of Series B preferred stock for cash 23,914,000 23,914,000
Issuance of Series B preferred stock for cash, shares   23,914                            
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                 9,431              
Class B common stock converted into Class A common stock, shares                   (9,431)            
Stock-based compensation 179,000 179,000
Issuance of Class A common stock for cash $ 83,000 38,746,000 38,829,000
Issuance of Class A common stock for cash, shares                 82,727,211              
Financing cost in connection with sales of Class A common stock (1,248,000) (1,248,000)
Conversion of convertible notes payable to Class A common stock $ 10,000 19,249,000 19,259,000
Conversion of convertible notes payable to Class A common stock, shares                 10,005,655              
Net loss attributable to Hyperscale Data (36,269,000) (36,269,000)
Series A preferred dividends ($1.87 per share) (13,000) (13,000)
Series B preferred dividends ($44.73 per share) (92,000) 92,000
Series B preferred dividends ($44.73 per share), shares   92                            
Series C preferred dividends ($71.90 per share) 3,595,000 3,595,000
Series D preferred dividends ($2.69 per share) 1,333,000 1,333,000
Series E preferred dividends ($2.03 per share) 1,318,000 1,318,000
Series G preferred dividends ($44.32 per share) 43,000 43,000
Series H preferred dividends ($7.39 per share) (30,000) (30,000)
Foreign currency translation adjustments 6,000 6,000
Conversion of Series B preferred stock to Class A common stock $ 37,000 (37,000)
Conversion of Series B preferred stock to Class A common stock, shares   (24,006)             36,592,412              
Retirement of treasury stock (30,571,000) 30,571,000
Net income attributable to non-controlling interest 626,000 626,000
Deconsolidation of subsidiary 531,000 7,736,000 8,267,000
Other (1,000) (1,000) (2,000)
Ending balance, value at Sep. 30, 2025 $ 1,000 $ 1,000 $ 131,000 $ 5,000 758,121,000 (702,214,000) (131,000) 1,815,000 57,729,000
Ending balance, shares at Sep. 30, 2025 7,040 50,000 585,613 649,998 998,577 960 4,000 130,594,602 4,989,166            
Beginning 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
Beginning 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            
Issuance of Series H preferred stock, related party 4,000,000   4,000,000
Issuance of Series H preferred stock, related party, shares               4,000                
Issuance of Series B preferred stock for cash   16,015,000   16,015,000
Issuance of Series B preferred stock for cash, shares   16,015                            
Class B common stock converted into Class A common stock    
Class B common stock converted into Class A common stock, shares                 4,585 (4,585)            
Stock-based compensation   44,000   44,000
Issuance of Class A common stock for cash $ 83,000 38,746,000   38,829,000
Issuance of Class A common stock for cash, shares                 82,727,211              
Financing cost in connection with sales of Class A common stock (1,248,000)   (1,248,000)
Issuance of Class A common stock for conversion of debt   $ 5,000 7,941,000   7,946,000
Issuance of Class A common stock for conversion of debt, shares                 5,154,177              
Net loss attributable to Hyperscale Data   (13,013,000) (13,013,000)
Series A preferred dividends ($1.88 per share)   4,000   4,000
Series B preferred dividends ($31.60 per share)   (72,000) 72,000  
[custom:SeriesBPreferredDividendsShares]   72                            
Series C preferred dividends ($71.22 per share)   1,232,000   1,232,000
Series D preferred dividends ($2.44 per share)   463,000   463,000
Series E preferred dividends ($0.62 per share)   406,000   406,000
Series G preferred dividends ($23.24 per share)   36,000   36,000
Series H preferred dividends ($7.39 per share) (30,000)   (30,000)
Conversion of Series B preferred stock to Class A common stock   $ 34,000 (34,000)  
Conversion of Series B preferred stock to Class A common stock, shares   (18,768)             34,042,574              
Net income attributable to non-controlling interest   (569,000)   (569,000)
Other   1,000 (1,000)  
Ending balance, value at Sep. 30, 2025 $ 1,000 $ 1,000 $ 131,000 $ 5,000 $ 758,121,000 $ (702,214,000) $ (131,000) $ 1,815,000 $ 57,729,000
Ending balance, shares at Sep. 30, 2025 7,040 50,000 585,613 649,998 998,577 960 4,000 130,594,602 4,989,166