Skip to main content

Soluna Reports Q3’25 Results

37% Increase in Revenue Sequentially, Gross Profit Increased to 28%, Cash Swells to a Record $60 Million

Soluna Holdings, Inc. (“Soluna” or the “Company”) (NASDAQ: SLNH), a developer of green data centers for intensive computing applications, including Bitcoin mining and AI, announced its financial results for the third quarter ended September 30, 2025.

This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251117209594/en/

Soluna Reports Q3-2025 Revenue by Quarter

Soluna Reports Q3-2025 Revenue by Quarter

“This is a new Soluna,” said John Belizaire, CEO of Soluna Holdings. “What we achieved in the third quarter reflects the exceptional execution of our small but mighty team. We’ve proven that our business model works and scales, strengthened our position as a leading Bitcoin hosting provider, and attracted new, world-class capital partners.”

Belizaire continued: “We’ve also strengthened our capital structure to be more flexible and growth-oriented. With this foundation, we now have more firepower to accelerate the growth of our existing business and expand into the fast-growing AI market.”

Q3 2025 Operational and Corporate Highlights:

  • $100 Million Credit Facility from Generate Capital – Soluna announced the close of a scalable credit facility up to $100 million from Generate Capital. The initial $12.6 million draw in September funded refinancing and construction of active data center projects, with additional capital support for Soluna’s 1 gigawatt and expanding pipeline.
  • $20M Secured to Launch Project Kati 1 and Broke Ground – Spring Lane Capital expands its investment in Soluna to fund the first 35 MW of Project Kati, a wind-powered data center site in Texas. Construction began on September 18, 2025.
  • Settlement with NYDIG – As disclosed in our Form 8-K filed September 30, 2025, Soluna reached a settlement with NYDIG, resolving all outstanding matters and clearing the path for future growth and partnership.
  • Regained Nasdaq Compliance – Soluna has regained compliance with Nasdaq’s continued listing requirements, strengthening our position on the public markets, preserving access to the capital markets, and liquidity for our shareholders.
  • Surpassed 4 EH/s of Hash Rate Under Management – With the commissioning of Dorothy 2 and fleet upgrades deployed across all sites, Soluna surpassed 4 EH/s of hash rate under management.
  • Surpassed One Gigawatt of Clean Computing Projects – With the addition of Project Gladys (150 MW under development, wind) and Project Fei (100 MW under development, solar), Soluna’s now exceeds 1 GW of renewable-powered computing in operation, construction, and development. This milestone reflects the scalability of Soluna’s behind-the-meter model and marks a major step toward our 2.8 GW long-term roadmap.
  • Expanded Partnership with Galaxy Digital – Galaxy is expected to deploy 48 MW at Project Kati 1, bringing the site’s total to 83 MW. This marks Soluna’s largest hosting deployment to date and deepens our institutional partnerships.
  • Dorothy 2 Reaches Full Capacity – A 30 MW expansion with a top-tier Bitcoin miner marked the third deployment with this long-standing customer, bringing Project Dorothy 2 to full hosting capacity. Learn more about this milestone here.
  • Strong Capital Formation in Q3 – Soluna strengthened its balance sheet with successful capital raises totaling approximately $64 million gross through a combination of equity raises, warrant exercises, project-level equity, and debt.

Third Quarter Finance and Operations Highlights:

  • Record Level Cash Reserves Strengthen Balance Sheet – Cash increased by $45 million to $60.5 million, bolstering our reserves for future investment opportunities.
  • Revenue for the three months increased by 37% or $2.3 million from Q2 2025 to Q3 2025 – driven by new Dorothy 2 customers. Other sites maintained marginal growth in hosting revenue, except for Dorothy 1B, which remained steady.
  • Q3 2025 Gross profit increased to 28%, compared to 19% in Q2 2025 – reflecting strong cost discipline and margin stability, in addition to $400k in one-time electricity credits.
    • Dorothy 1A and Sophie delivered strong gross margins of 43.6% and 68.4%, respectively.
    • Dorothy 1B began a site-level miner fleet upgrade to help improve gross profit.
    • Dorothy 2 commenced customer deployments in Q2, with labor costs ramping ahead of revenue, consistent with planned early-stage operations. Q3 saw a major increase in revenue (+$2M) from Q2.
  • Net loss for the three months increased from Q3 2024 to Q3 2025 by ($17.7 million) – driven by the fair value adjustment of exercised warrants, related to July equity offering, ($22.0 million), and other financing expenses ($4.7 million), offset by the loss on SLC equipment loan and gain on NYDIG debt agreement reported as a net $10.1 million Gain on debt extinguishment and revaluation.
  • Adjusted EBITDA decreased from Q3 2024 to Q3 2025 to ($6.4M) – decreased by $2.9 million from Q3 2024, due to compensation related to 2024 of $1.3 million, and approximately $1.0 million increase in professional fees in Q3 2025.
  • Adjusted EBITDA increased from Q3 2024 to Q3 2025 excluding special charges from Cloudco HPE costs, bonus, and Preferred B consent fees and broker fees - by $0.1 million to a positive adjusted EBITDA of $0.1 million, compared to Q3 2024.
  • Q3 2025 capital raised over $64 million gross– from a mix of public market and project-level equity and debt sources to fund our growth, development, and operations.

Q3 2025 Revenue & Cost of Revenue by Project Site

Soluna Digital

 

(Dollars in thousands) Project Dorothy 1B Project Dorothy 1A Project Dorothy 2 Project Sophie Other Soluna Digital Subtotal

 

 

Cryptocurrency mining revenue $

2,769

$

-

$

-

$

-

$

-

$

2,769

Data hosting revenue

-

 

1,650

 

2,203

 

1,404

 

-

 

5,257

Demand response services

-

 

-

 

-

 

-

 

389

 

389

Total revenue

2,769

 

1,650

 

2,203

 

1,404

 

389

 

8,415

 

 

 

 

 

Cost of cryptocurrency mining, exclusive of depreciation $

1,708

$

-

$

-

$

-

$

-

$

1,708

Cost of data hosting revenue, exclusive of depreciation

-

 

669

 

1,558

 

345

 

88

 

2,660

Cost of cryptocurrency mining revenue-depreciation

1,053

 

-

 

-

 

-

 

-

 

1,053

Cost of data hosting revenue- depreciation

-

 

261

 

306

 

98

 

-

 

665

Total cost of revenue $

2,761

$

930

$

1,864

$

443

$

88

$

6,086

 

 

 

 

 

Gross Profit $

8

$

720

$

339

$

961

$

301

$

2,329

Gross Profit Margin %

0%

 

44%

 

15%

 

68%

 

77%

 

28%

Q3 2024 Revenue & Cost of Revenue by Project Site

Soluna Digital

 

Soluna Cloud Total
(Dollars in thousands) Project Dorothy 1B Project Dorothy 1A Project Dorothy 2 Project Sophie Other Soluna Digital Subtotal Project Ada

 

 

 

Cryptocurrency mining revenue

$

2,811

$

-

$

-

$

-

$

-

$

2,811

$

-

$

2,811

Data hosting revenue

 

-

 

3,515

 

-

 

756

 

-

 

4,271

 

-

 

4,271

Demand response services

 

-

 

-

 

-

 

-

 

-

 

-

 

-

 

-

High-performance computing services

 

-

 

-

 

-

 

-

 

443

 

443

 

-

 

443

Total revenue

 

2,811

 

3,515

 

-

 

756

 

443

 

7,525

 

-

 

7,525

 

 

 

 

 

 

 

 

Cost of cryptocurrency mining, exclusive of depreciation

$

1,963

$

-

$

-

$

-

$

-

$

1,963

$

-

$

1,963

Cost of data hosting revenue, exclusive of depreciation

 

-

 

2,025

 

-

 

521

 

9

 

2,555

 

-

 

2,555

Cost of high-performance computing service revenue

 

-

 

-

 

-

 

-

 

-

 

-

 

2,859

 

2,859

Cost of cryptocurrency mining revenue-depreciation

 

1,076

 

284

 

-

 

152

 

-

 

1,512

 

-

 

1,512

Cost of data hosting revenue- depreciation

 

 

 

-

 

 

 

 

 

Total cost of revenue

$

3,039

$

2,309

$

-

$

673

$

9

$

6,030

$

2,859

$

8,889

 

 

 

 

 

 

 

 

Gross Profit

$

(228)

$

1,206

$

-

$

83

$

434

$

1,495

$

(2,859)

$

(1,364)

The audited financial statements and Annual Report on Form 10-K for the year ended December 31, 2024, filed with the U.S. Securities and Exchange Commission (“SEC”) on March 31, 2025, are available online.

Our current Investor Presentation can be found here.

Our 2025 Earnings Power Presentation can be found here.

Soluna’s glossary of terms can be found here.

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the "safe harbor" provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as "will," "expects," "anticipates," "future," "intends," "plans," "believes," "estimates," "confident," and similar statements. Other examples of forward-looking statements may include, but are not limited to, (i) statements of Company plans and objectives, including the deployments at Project Kati 1, (ii) statements of future economic performance, and (iii) statements of assumptions underlying other statements about the Company or its business. Soluna may also make written or oral forward-looking statements in its periodic reports to the SEC, in its annual report to shareholders, in press releases and other written materials, and in oral statements made by its officers, directors, or employees to third parties. Statements that are not historical facts, including but not limited to statements about Soluna’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, further information regarding which is included in the Company's filings with the SEC. All information provided in this press release is as of the date of the press release, and Soluna undertakes no duty to update such information, except as required under applicable law.

Non-GAAP Measures

In addition to figures prepared in accordance with generally accepted accounting principles (“GAAP”), Soluna from time to time may present alternative non-GAAP performance measures, e.g., EBITDA, adjusted EBITDA, adjusted net profit/loss, adjusted earnings per share, free cash flow, both on a company basis and on a project-level basis, among others. EBITDA is defined as earnings before interest, taxes, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for stock-based compensation costs, provision for credit losses, loss on sale of fixed assets and credit on equipment deposit, provision for credit losses, impairment on fixed assets, fair value adjustment loss (gain), fair value on placement agent warrants financing fee, and loss (gain) on debt extinguishment and revaluation, net. Project-level measures may not take into account a full allocation of corporate expenses. These measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with GAAP. Alternative performance measures are not subject to GAAP or any other generally accepted accounting principles. Other companies may define these terms in different ways. See our annual report on Form 10-K for the year ended December 31, 2024, for an explanation of how management uses these measures in evaluating its operations. Investors should review the non-GAAP reconciliations provided above and not rely on any single financial measure to evaluate the Company’s business.

About Soluna Holdings, Inc. (Nasdaq: SLNH)

Soluna is on a mission to make renewable energy a global superpower using computing as a catalyst. The company designs, develops, and operates digital infrastructure that transforms surplus renewable energy into global computing resources. Soluna’s pioneering data centers are strategically co-located with wind, solar, or hydroelectric power plants to support high-performance computing applications, including Bitcoin Mining, Generative AI, and other compute-intensive applications. Soluna’s proprietary software MaestroOS(™) helps energize a greener grid while delivering cost-effective and sustainable computing solutions and superior returns. To learn more, visit solunacomputing.com and follow us on:

LinkedIn: https://www.linkedin.com/company/solunaholdings/

X (formerly Twitter): x.com/solunaholdings

YouTube: youtube.com/c/solunacomputing

Newsletter: bit.ly/solunasubscribe

Resource Center: solunacomputing.com/resources

Soluna regularly posts important information on its website and encourages investors and potential investors to consult the Soluna investor relations and investor resources sections of its website regularly.

Soluna Holdings, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

As of September 30, 2025 (Unaudited) and December 31, 2024

 

(Dollars in thousands, except per share)

 

September 30, 2025

 

December 31, 2024

Assets

 

 

 

 

 

 

 

 

Current Assets:

 

 

 

 

 

 

 

 

Cash

 

$

51,371

 

 

$

7,843

 

Restricted cash

 

 

3,630

 

 

 

1,150

 

Accounts receivable, net (allowance for expected credit losses of $244 at September 30, 2025 and December 31, 2024)

 

 

4,408

 

 

 

2,693

 

Prepaid expenses and other current assets

 

 

3,522

 

 

 

1,781

 

Loan commitment assets

 

 

3,474

 

 

 

-

 

Equipment held for sale

 

 

-

 

 

 

28

 

Total Current Assets

 

 

66,405

 

 

 

13,495

 

Restricted cash, noncurrent

 

 

5,460

 

 

 

1,460

 

Other assets

 

 

1,090

 

 

 

2,724

 

Deposits and credits on equipment

 

 

813

 

 

 

5,145

 

Property, plant and equipment, net

 

 

63,999

 

 

 

47,283

 

Intangible assets, net

 

 

10,593

 

 

 

17,620

 

Operating lease right-of-use assets

 

 

3,675

 

 

 

313

 

Total Assets

 

$

152,035

 

 

$

88,040

 

 

 

 

 

 

 

 

 

 

Liabilities and Stockholders’ Equity

 

 

 

 

 

 

 

 

Current Liabilities:

 

 

 

 

 

 

 

 

Accounts payable

 

$

4,860

 

 

$

2,840

 

Accrued liabilities

 

 

12,426

 

 

 

6,785

 

Accrued interest payable

 

 

342

 

 

 

2,275

 

Contract liability

 

 

19,348

 

 

 

20,015

 

Current portion of debt

 

 

9,999

 

 

 

14,444

 

Income tax payable

 

 

71

 

 

 

37

 

Warrant liability

 

 

7,225

 

 

 

-

 

Customer deposits

 

 

1,823

 

 

 

1,416

 

Operating lease liability

 

 

96

 

 

 

61

 

Total Current Liabilities

 

 

56,190

 

 

 

47,873

 

 

 

 

 

 

 

 

 

 

Other liabilities

 

 

2,001

 

 

 

235

 

Long-term debt

 

 

13,254

 

 

 

7,061

 

Operating lease liability

 

 

3,583

 

 

 

252

 

Deferred tax liability, net

 

 

3,542

 

 

 

5,257

 

Total Liabilities

 

 

78,570

 

 

 

60,678

 

 

 

 

 

 

 

 

 

 

Commitments and Contingencies (Note 10)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ Equity:

 

 

 

 

 

 

 

 

9.0% Series A Cumulative Perpetual Preferred Stock, par value $0.001 per share, $25.00 liquidation preference; authorized 6,040,000; 4,928,545 shares issued and outstanding as of September 30, 2025 and 4,953,545 December 31, 2024

 

 

5

 

 

 

5

 

Series B Preferred Stock, par value $0.0001 per share, authorized 187,500; 62,500 shares issued and outstanding as of September 30, 2025 and December 31, 2024

 

 

 

 

 

 

Common stock, par value $0.001 per share, authorized 75,000,000; 64,092,531 shares issued and 64,051,790 shares outstanding as of September 30, 2025 and 10,647,761 shares issued and 10,607,020 shares outstanding as of December 31, 2024

 

 

64

 

 

 

11

 

Additional paid-in capital

 

 

381,399

 

 

 

315,607

 

Accumulated deficit

 

 

(353,198

)

 

 

(314,304

)

Common stock in treasury, at cost, 40,741 shares at September 30, 2025 and December 31, 2024

 

 

(13,798

)

 

 

(13,798

)

Total Soluna Holdings, Inc. Stockholders’ Equity (Deficit)

 

 

14,472

 

 

 

(12,479

)

Non-Controlling Interest

 

 

58,993

 

 

 

39,841

 

Total Stockholders’ Equity

 

 

73,465

 

 

 

27,362

 

Total Liabilities and Stockholders’ Equity

 

$

152,035

 

 

$

88,040

 

 

Soluna Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

For the Three and Nine Months Ended September 30, 2025 and 2024

 

(Dollars in thousands, except per share)

 

Three Months Ended

 

Nine Months Ended

 

 

September 30,

 

September 30,

 

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Cryptocurrency mining revenue

 

$

2,769

 

 

$

2,811

 

 

$

8,630

 

 

$

13,691

 

Data hosting revenue

 

 

5,257

 

 

 

4,271

 

 

 

10,795

 

 

 

14,446

 

Demand response service revenue

 

 

389

 

 

 

443

 

 

 

1,057

 

 

 

1,612

 

High-performance computing service revenue

 

 

-

 

 

 

-

 

 

 

28

 

 

 

-

 

Total revenue

 

 

8,415

 

 

 

7,525

 

 

 

20,510

 

 

 

29,749

 

Operating costs:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of cryptocurrency mining revenue, exclusive of depreciation

 

 

1,708

 

 

 

1,963

 

 

 

5,428

 

 

 

5,687

 

Cost of data hosting revenue, exclusive of depreciation

 

 

2,660

 

 

 

2,555

 

 

 

5,605

 

 

 

6,982

 

Cost of high-performance computing services

 

 

-

 

 

 

2,859

 

 

 

7

 

 

 

2,859

 

Cost of cryptocurrency mining revenue- depreciation

 

 

1,053

 

 

 

1,068

 

 

 

3,200

 

 

 

3,220

 

Cost of data hosting revenue- depreciation

 

 

665

 

 

 

444

 

 

 

1,578

 

 

 

1,320

 

Total costs of revenue

 

 

6,086

 

 

 

8,889

 

 

 

15,818

 

 

 

20,068

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

General and administrative expenses, exclusive of depreciation and amortization

 

 

7,708

 

 

 

5,248

 

 

 

19,053

 

 

 

14,625

 

Depreciation and amortization associated with general and administrative expenses

 

 

2,401

 

 

 

2,404

 

 

 

7,207

 

 

 

7,209

 

Total general and administrative expenses

 

 

10,109

 

 

 

7,652

 

 

 

26,260

 

 

 

21,834

 

Impairment on fixed assets

 

 

-

 

 

 

-

 

 

 

12

 

 

 

130

 

Operating loss

 

 

(7,780

)

 

 

(9,016

)

 

 

(21,580

)

 

 

(12,283

)

Interest expense

 

 

(1,212

)

 

 

(821

)

 

 

(3,246

)

 

 

(1,694

)

Gain (loss) on debt extinguishment and revaluation, net

 

 

10,107

 

 

 

875

 

 

 

10,658

 

 

 

(1,888

)

Loss on sale of fixed assets and credit on equipment deposit

 

 

(780

)

 

 

-

 

 

 

(802

)

 

 

(21

)

Fair value adjustment (loss) gain

 

 

(22,047

)

 

 

328

 

 

 

(22,165

)

 

 

(5,607

)

Other financing expense

 

 

(4,746

)

 

 

-

 

 

 

(5,203

)

 

 

-

 

Other income (expense), net

 

 

5

 

 

 

(6

)

 

 

(280

)

 

 

(32

)

Loss before income taxes

 

 

(26,453

)

 

 

(8,640

)

 

 

(42,618

)

 

 

(21,525

)

Income tax benefit, net

 

 

666

 

 

 

547

 

 

 

1,697

 

 

 

1,743

 

Net loss

 

 

(25,787

)

 

 

(8,093

)

 

 

(40,921

)

 

 

(19,782

)

(Less) Net loss (income) attributable to non-controlling interest

 

 

1,831

 

 

 

903

 

 

 

2,027

 

 

 

(3,535

)

Net loss attributable to Soluna Holdings, Inc.

 

$

(23,956

)

 

$

(7,190

)

 

$

(38,894

)

 

$

(23,317

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic and Diluted loss per common share:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Basic & Diluted loss per share

 

$

(1.14

)

 

$

(1.56

)

 

$

(3.29

)

 

$

(7.15

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding (Basic and Diluted)

 

 

26,983,023

 

 

 

6,388,335

 

 

 

15,683,072

 

 

 

4,320,546

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Soluna Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

For the Nine Months Ended September 30, 2025 and 2024

 

 

 

Nine Months Ended September 30,

(Dollars in thousands)

 

2025

 

2024

Operating Activities

 

 

 

 

 

 

 

 

Net loss

 

$

(40,921

)

 

$

(19,782

)

 

 

 

 

 

 

 

 

 

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

 

 

 

 

 

Depreciation expense

 

 

4,866

 

 

 

4,634

 

Amortization expense

 

 

7,119

 

 

 

7,116

 

Stock-based compensation

 

 

5,671

 

 

 

3,286

 

Deferred income taxes

 

 

(1,716

)

 

 

(1,806

)

Impairment on fixed assets

 

 

12

 

 

 

130

 

Provision for credit losses

 

 

-

 

 

 

611

 

Amortization of operating lease asset

 

 

79

 

 

 

139

 

(Gain) loss on debt extinguishment and revaluation, net

 

 

(10,658

)

 

 

1,888

 

Amortization of deferred financing costs and discount on notes

 

 

561

 

 

 

179

 

Fair value adjustments, including SEPA

 

 

22,165

 

 

 

5,607

 

Fair value on placement warrant financing cost

 

 

146

 

 

 

-

 

Loss on sale of fixed assets and credit on equipment deposit

 

 

802

 

 

 

21

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(1,715

)

 

 

536

 

Prepaid expenses and other current assets

 

 

(1,741

)

 

 

(3,429

)

Other long-term assets

 

 

1,608

 

 

 

(5,771

)

Accounts payable

 

 

2,020

 

 

 

1,159

 

Contract liability

 

 

(667

)

 

 

-

 

Operating lease liabilities

 

 

(75

)

 

 

(141

)

Other liabilities and customer deposits

 

 

2,173

 

 

 

(811

)

Accrued liabilities and interest payable

 

 

6,792

 

 

 

3,022

 

Net cash used in operating activities

 

 

(3,479

)

 

 

(3,412

)

Investing Activities

 

 

 

 

 

 

 

 

Purchases of property, plant, and equipment

 

 

(17,008

)

 

 

(3,712

)

Purchases of intangible assets

 

 

(92

)

 

 

(95

)

Proceeds from sale of property, plant, and equipment

 

 

-

 

 

 

215

 

Deposits on equipment

 

 

(1,028

)

 

 

(4,099

)

Net cash used in investing activities

 

 

(18,128

)

 

 

(7,691

)

Financing Activities

 

 

 

 

 

 

 

 

Proceeds from common stock warrant exercises

 

 

9,455

 

 

 

2,330

 

Proceeds from sale of common stock on SEPA

 

 

6,176

 

 

 

-

 

Proceeds from notes

 

 

18,434

 

 

 

14,470

 

Proceeds from sale of common stock on ATM

 

 

22,961

 

 

 

-

 

Proceeds from July equity issuance

 

 

4,509

 

 

 

-

 

Costs associated with July equity issuance

 

 

(145

)

 

 

-

 

Payments on notes and deferred financing costs

 

 

(6,938

)

 

 

(2,261

)

Payments on ATM

 

 

(162

)

 

 

-

 

Contributions from non-controlling interest

 

 

22,078

 

 

 

5,098

 

Distributions to non-controlling interest

 

 

(4,753

)

 

 

(6,694

)

Net cash provided by financing activities

 

 

71,615

 

 

 

12,943

 

 

 

 

 

 

 

 

 

 

Increase in cash & restricted cash

 

 

50,008

 

 

 

1,840

 

Cash & restricted cash – beginning of period

 

 

10,453

 

 

 

10,367

 

Cash & restricted cash – end of period

 

$

60,461

 

 

$

12,207

 

 

 

 

 

 

 

 

 

 

Supplemental Disclosure of Cash Flow Information

 

 

 

 

 

 

 

 

Interest paid on debt

 

 

1,081

 

 

 

218

 

Fair value consideration for Green Cloud issuance of shares

 

 

810

 

 

 

-

 

Noncash financing cost accrual

 

 

647

 

 

 

-

 

Noncash deferred financing cost accrual

 

 

1,078

 

 

 

-

 

Warrant consideration in relation to Generate Common Warrant

 

 

2,635

 

 

 

-

 

Warrant consideration in relation to convertible notes and revaluation of warrant liability

 

 

-

 

 

 

5,606

 

Notes converted to common stock

 

 

-

 

 

 

5,877

 

Noncash membership distribution accrual

 

 

-

 

 

 

741

 

Warrant consideration in relation to Soluna Cloud

 

 

-

 

 

 

1,440

 

Noncash non-controlling interest contributions

 

 

2,675

 

 

 

250

 

Noncash activity right-of-use assets obtained in exchange for lease obligations

 

 

3,441

 

 

 

-

 

 

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Segment Information

The following table details revenue, cost of revenues, and other operating costs for the Company’s reportable segments for three months ended September 30, 2025 and 2024, and reconciles to net income (loss) on the consolidated statements of operations:

For the three months ended September 30, 2025

 

 

 

Cryptocurrency

Mining

 

Data Center

Hosting

 

High- Performance

Computing Services

 

Total

Segment Revenue: Revenue from external customers

 

$

2,769

 

 

$

5,257

 

 

$

-

 

 

$

8,026

 

Reconciliation of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand response service revenue (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

389

 

Total consolidated revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

8,415

 

Less: Segment cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility costs

 

 

1,237

 

 

 

1,308

 

 

 

-

 

 

 

2,545

 

Wages, benefits, and employee related costs

 

 

167

 

 

 

665

 

 

 

-

 

 

 

832

 

Facilities and Equipment costs

 

 

243

 

 

 

556

 

 

 

-

 

 

 

799

 

Cost of revenue- depreciation

 

 

1,053

 

 

 

665

 

 

 

-

 

 

 

1,718

 

Other cost of revenue*

 

 

123

 

 

 

330

 

 

 

-

 

 

 

453

 

Total segment cost of revenue

 

 

2,823

 

 

 

3,524

 

 

 

-

 

 

 

6,347

 

General and administrative expenses

 

 

3

 

 

 

874

 

 

 

-

 

 

 

877

 

Impairment on fixed assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Segment operating income (loss)

 

$

(57

)

 

$

859

 

 

$

-

 

 

$

802

 

For the three months ended September 30, 2024

 

 

 

Cryptocurrency

Mining

 

Data Center

Hosting

 

High- Performance

Computing Services

 

Total

Segment Revenue: Revenue from external customers

 

$

2,811

 

 

 

4,271

 

 

$

-

 

 

$

7,082

 

Reconciliation of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand response service revenue (a)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

443

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

7,525

 

Less: Segment cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility costs

 

 

1,395

 

 

 

1,523

 

 

 

-

 

 

 

2,918

 

Wages, benefits, and employee related costs

 

 

212

 

 

 

516

 

 

 

-

 

 

 

728

 

Facilities and Equipment costs

 

 

268

 

 

 

389

 

 

 

2,859

 

 

 

3,516

 

Cost of revenue- depreciation

 

 

1,068

 

 

 

444

 

 

 

-

 

 

 

1,512

 

Other cost of revenue*

 

 

183

 

 

 

221

 

 

 

-

 

 

 

404

 

Total segment cost of revenue

 

 

3,126

 

 

 

3,093

 

 

 

2,859

 

 

 

9,078

 

General and administrative expenses

 

 

57

 

 

 

804

 

 

 

83

 

 

 

944

 

Impairment on fixed assets

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Segment operating income (loss)

 

$

(372

)

 

$

374

 

 

$

(2,942

)

 

$

(2,940

)

(a)

 

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.

 

 

 

*

 

Other cost of revenue includes insurance, outside service costs and margins, and general costs.

The following table presents the reconciliation of segment operating income (loss) to net income (loss) before taxes:

 

 

For the three months ended September 30,

 

 

2025

 

2024

Segment operating income (loss)

 

$

802

 

 

$

(2,940

)

 

 

 

 

 

 

 

 

 

Reconciling Items:

 

 

 

 

 

 

 

 

Elimination of intercompany costs

 

 

261

 

 

 

189

 

Other revenue (a)

 

 

389

 

 

 

443

 

General and administrative, exclusive of depreciation and amortization (b)

 

 

(6,831

)

 

 

(4,304

)

General and administrative, depreciation and amortization

 

 

(2,401

)

 

 

(2,404

)

Interest expense

 

 

(1,212

)

 

 

(821

)

(Loss) gain on debt extinguishment and revaluation, net

 

 

10,107

 

 

 

875

 

Other financing expense

 

 

(4,746

)

 

 

-

 

Loss on sale of fixed assets and credit on equipment deposit

 

 

(780

)

 

 

-

 

Fair value adjustment (loss) gain

 

 

(22,047

)

 

 

328

 

Other income (expense), net

 

 

5

 

 

 

(6

)

Net loss before taxes

 

$

(26,453

)

 

$

(8,640

)

(a)

 

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.

 

 

 

(b)

 

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.

The following table details revenue, cost of revenues, and other operating costs for the Company’s reportable segments for nine months ended September 30, 2025 and 2024, and reconciles to net income (loss) on the consolidated statements of operations:

For the nine months ended September 30, 2025

 

 

 

Cryptocurrency

Mining

 

Data Center

Hosting

 

High-

Performance

Computing

Services

 

Total

Segment Revenue: Revenue from external customers

 

$

8,630

 

 

$

10,795

 

 

$

28

 

 

$

19,453

 

Reconciliation of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand response service revenue (a)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

1,057

 

Total consolidated revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

20,510

 

Less: Segment cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility costs

 

 

3,927

 

 

 

2,160

 

 

 

-

 

 

 

6,087

 

Wages, benefits, and employee related costs

 

 

588

 

 

 

1,668

 

 

 

7

 

 

 

2,263

 

Facilities and Equipment costs

 

 

701

 

 

 

1,448

 

 

 

-

 

 

 

2,149

 

Cost of revenue- depreciation

 

 

3,200

 

 

 

1,578

 

 

 

-

 

 

 

4,778

 

Other cost of revenue*

 

 

410

 

 

 

839

 

 

 

-

 

 

 

1,249

 

Total segment cost of revenue

 

 

8,826

 

 

 

7,693

 

 

 

7

 

 

 

16,526

 

General and administrative expenses

 

 

62

 

 

 

1,337

 

 

 

270

 

 

 

1,669

 

Impairment on fixed assets

 

 

-

 

 

 

12

 

 

 

-

 

 

 

12

 

Segment operating income (loss)

 

$

(258

)

 

$

1,753

 

 

$

(249

)

 

$

1,246

 

For the nine months ended September 30, 2024

 

 

 

Cryptocurrency

Mining

 

Data Center

Hosting

 

High-

Performance

Computing

Services

 

Total

Segment Revenue: Revenue from external customers

 

$

13,691

 

 

$

14,446

 

 

$

-

 

 

$

28,137

 

Reconciliation of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Demand response service revenue (a)

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,612

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

29,749

 

Less: Segment cost of revenue

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Utility costs

 

 

4,093

 

 

 

4,243

 

 

 

-

 

 

 

8,336

 

Wages, benefits, and employee related costs

 

 

594

 

 

 

1,443

 

 

 

-

 

 

 

2,037

 

Facilities and Equipment costs

 

 

780

 

 

 

1,011

 

 

 

2,859

 

 

 

4,650

 

Cost of revenue- depreciation

 

 

3,220

 

 

 

1,320

 

 

 

-

 

 

 

4,540

 

Other cost of revenue*

 

 

488

 

 

 

530

 

 

 

-

 

 

 

1,018

 

Total segment cost of revenue

 

 

9,175

 

 

 

8,547

 

 

 

2,859

 

 

 

20,581

 

General and administrative expenses

 

 

193

 

 

 

994

 

 

 

141

 

 

 

1,328

 

Impairment on fixed assets

 

 

130

 

 

 

-

 

 

 

-

 

 

 

130

 

Segment operating income (loss)

 

$

4,193

 

 

$

4,905

 

 

$

(3,000

)

 

$

6,098

 

(a)

 

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.

 

 

 

*

 

Other cost of revenue includes insurance, outside service costs and margins, and general costs.

The following table presents the reconciliation of segment operating income (loss) to net income (loss) before taxes:

 

 

For the nine months ended September 30,

 

 

2025

 

2024

Segment operating income

 

$

1,246

 

 

$

6,098

 

 

 

 

 

 

 

 

 

 

Reconciling Items:

 

 

 

 

 

 

 

 

Elimination of intercompany costs

 

 

708

 

 

 

513

 

Other revenue (a)

 

 

1,057

 

 

 

1,612

 

General and administrative, exclusive of depreciation and amortization (b)

 

 

(17,384

)

 

 

(13,297

)

General and administrative, depreciation and amortization

 

 

(7,207

)

 

 

(7,209

)

Interest expense

 

 

(3,246

)

 

 

(1,694

)

Gain (loss) on debt extinguishment and revaluation, net

 

 

10,658

 

 

 

(1,888

)

Loss on sale of fixed assets and credit on equipment deposit

 

 

(802

)

 

 

(21

)

Fair value adjustment loss

 

 

(22,165

)

 

 

(5,607

)

Other financing expense

 

 

(5,203

)

 

 

-

 

Other expense, net

 

 

(280

)

 

 

(32

)

Net loss before taxes

 

$

(42,618

)

 

$

(21,525

)

(a)

 

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.

 

 

 

(b)

 

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.

Gross Profit Breakout:

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the three months ended September 30, 2025:

 

 

Soluna Digital

(Dollars in thousands)

 

Project

Dorothy 1B

 

Project

Dorothy 1A

 

Project

Dorothy 2

 

Project

Sophie

 

Other

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cryptocurrency mining revenue

 

$

2,769

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,769

 

Data hosting revenue

 

 

-

 

 

 

1,650

 

 

 

2,203

 

 

 

1,404

 

 

 

-

 

 

 

5,257

 

Demand response services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

389

 

 

 

389

 

Total revenue

 

 

2,769

 

 

 

1,650

 

 

 

2,203

 

 

 

1,404

 

 

 

389

 

 

 

8,415

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of cryptocurrency mining, exclusive of depreciation

 

 

1,708

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,708

 

Cost of data hosting revenue, exclusive of depreciation

 

 

-

 

 

 

669

 

 

 

1,558

 

 

 

345

 

 

 

88

 

 

 

2,660

 

Cost of cryptocurrency mining revenue- depreciation

 

 

1,053

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,053

 

Cost of data hosting revenue- depreciation

 

 

-

 

 

 

261

 

 

 

306

 

 

 

98

 

 

 

-

 

 

 

665

 

Total cost of revenue

 

 

2,761

 

 

 

930

 

 

 

1,864

 

 

 

443

 

 

 

88

 

 

 

6,086

 

Gross profit

 

$

8

 

 

$

720

 

 

$

339

 

 

$

961

 

 

$

301

 

 

$

2,329

 

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the three months ended September 30, 2024:

 

 

Soluna Digital

 

Soluna Cloud

 

 

 

(Dollars in thousands)

 

Project Dorothy 1B

 

Project Dorothy 1A

 

Project Sophie

 

Other

 

Soluna

Digital Subtotal

 

Project

Ada

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cryptocurrency mining revenue

 

$

2,811

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

2,811

 

 

$

-

 

 

$

2,811

 

Data hosting revenue

 

 

-

 

 

 

3,515

 

 

 

756

 

 

 

-

 

 

 

4,271

 

 

 

-

 

 

 

4,271

 

Demand response services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

443

 

 

 

443

 

 

 

-

 

 

 

443

 

High-performance computing services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total revenue

 

 

2,811

 

 

 

3,515

 

 

 

756

 

 

 

443

 

 

 

7,525

 

 

 

-

 

 

 

7,525

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of cryptocurrency mining, exclusive of depreciation

 

 

1,963

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,963

 

 

 

-

 

 

 

1,963

 

Cost of data hosting revenue, exclusive of depreciation

 

 

-

 

 

 

2,025

 

 

 

521

 

 

 

9

 

 

 

2,555

 

 

 

-

 

 

 

2,555

 

Cost of high-performance computing service revenue

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,859

 

 

 

2,859

 

Cost of cryptocurrency mining revenue- depreciation

 

 

1,068

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,068

 

 

 

-

 

 

 

1,068

 

Cost of data hosting revenue- depreciation

 

 

-

 

 

 

292

 

 

 

152

 

 

 

-

 

 

 

444

 

 

 

-

 

 

 

444

 

Total cost of revenue

 

 

3,031

 

 

 

2,317

 

 

 

673

 

 

 

9

 

 

 

6,030

 

 

 

2,859

 

 

 

8,889

 

Gross (loss) profit

 

$

(220

)

 

$

1,198

 

 

$

83

 

 

$

434

 

 

$

1,495

 

 

$

(2,859

)

 

$

(1,364

)

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the nine months ended September 30, 2025:

 

 

Soluna Digital

 

Soluna Cloud

 

 

 

(Dollars in thousands)

 

Project Dorothy 1B

 

Project Dorothy 1A

 

Project Dorothy 2

 

Project Sophie

 

Other

 

Soluna Digital Subtotal

 

Project

Ada

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cryptocurrency mining revenue

 

$

8,630

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

8,630

 

 

$

-

 

 

$

8,630

 

Data hosting revenue

 

 

-

 

 

 

4,674

 

 

 

2,412

 

 

 

3,709

 

 

 

-

 

 

 

10,795

 

 

 

-

 

 

 

10,795

 

Demand response services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,057

 

 

 

1,057

 

 

 

-

 

 

 

1,057

 

High-performance computing services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28

 

 

 

28

 

Total revenue

 

 

8,630

 

 

 

4,674

 

 

 

2,412

 

 

 

3,709

 

 

 

1,057

 

 

 

20,482

 

 

 

28

 

 

 

20,510

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of cryptocurrency mining, exclusive of depreciation

 

 

5,428

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,428

 

 

 

-

 

 

 

5,428

 

Cost of data hosting revenue, exclusive of depreciation

 

 

-

 

 

 

2,405

 

 

 

1,974

 

 

 

1,138

 

 

 

88

 

 

 

5,605

 

 

 

-

 

 

 

5,605

 

Cost of high-performance computing service revenue

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

7

 

 

 

7

 

Cost of cryptocurrency mining revenue- depreciation

 

 

3,200

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,200

 

 

 

-

 

 

 

3,200

 

Cost of data hosting revenue- depreciation

 

 

-

 

 

 

830

 

 

 

442

 

 

 

306

 

 

 

-

 

 

 

1,578

 

 

 

-

 

 

 

1,578

 

Total cost of revenue

 

 

8,628

 

 

 

3,235

 

 

 

2,416

 

 

 

1,444

 

 

 

88

 

 

 

15,811

 

 

 

7

 

 

 

15,818

 

Gross (loss) profit

 

$

2

 

 

$

1,439

 

 

$

(4

)

 

$

2,265

 

 

$

969

 

 

$

4,671

 

 

$

21

 

 

$

4,692

 

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the nine months ended September 30, 2024:

 

 

Soluna Digital

 

Soluna Cloud

 

 

 

(Dollars in thousands)

 

Project Dorothy 1B

 

Project Dorothy 1A

 

Project Sophie

 

Other

 

Soluna

Digital

Subtotal

 

Project

Ada

 

Total

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cryptocurrency mining revenue

 

$

13,691

 

 

$

-

 

 

$

-

 

 

$

-

 

 

$

13,691

 

 

$

-

 

 

$

13,691

 

Data hosting revenue

 

 

-

 

 

 

10,623

 

 

 

3,823

 

 

 

-

 

 

 

14,446

 

 

 

-

 

 

 

14,446

 

Demand response services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,612

 

 

 

1,612

 

 

 

-

 

 

 

1,612

 

High-performance computing services

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

Total revenue

 

 

13,691

 

 

 

10,623

 

 

 

3,823

 

 

 

1,612

 

 

 

29,749

 

 

 

-

 

 

 

29,749

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of cryptocurrency mining, exclusive of depreciation

 

$

5,687

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

5,687

 

 

 

-

 

 

 

5,687

 

Cost of data hosting revenue, exclusive of depreciation

 

 

-

 

 

 

5,520

 

 

 

1,452

 

 

 

10

 

 

 

6,982

 

 

 

-

 

 

 

6,982

 

Cost of high-performance computing service revenue

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

2,859

 

 

 

2,859

 

Cost of cryptocurrency mining revenue- depreciation

 

 

3,220

 

 

 

-

 

 

 

-

 

 

 

-

 

 

 

3,220

 

 

 

-

 

 

 

3,220

 

Cost of data hosting revenue- depreciation

 

 

-

 

 

 

867

 

 

 

453

 

 

 

-

 

 

 

1,320

 

 

 

-

 

 

 

1,320

 

Total cost of revenue

 

 

8,907

 

 

 

6,387

 

 

 

1,905

 

 

 

10

 

 

 

17,209

 

 

 

2,859

 

 

 

20,068

 

Gross profit

 

$

4,784

 

 

$

4,236

 

 

$

1,918

 

 

$

1,602

 

 

$

12,540

 

 

$

(2,859)

 

 

$

9,681

 

EBITDA and Adjusted EBITDA Tables:

Reconciliations of EBITDA and Adjusted EBITDA to net loss, the most comparable GAAP financial metric, for historical periods are presented in the table below:

(Dollars in thousands)

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

2024

 

2025

 

2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(25,787

)

 

$

(8,093

)

 

$

(40,921

)

 

$

(19,782

)

Interest expense

 

 

1,212

 

 

 

821

 

 

 

3,246

 

 

 

1,694

 

Income tax benefit

 

 

(666

)

 

 

(547

)

 

 

(1,697

)

 

 

(1,743

)

Depreciation and amortization

 

 

4,119

 

 

 

3,916

 

 

 

11,985

 

 

 

11,749

 

EBITDA

 

 

(21,122

)

 

 

(3,903

)

 

 

(27,387

)

 

 

(8,082

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments: Non-cash items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation costs

 

 

1,882

 

 

 

1,257

 

 

 

5,671

 

 

 

3,286

 

Loss on sale of fixed assets and credit on equipment deposit

 

 

780

 

 

 

-

 

 

 

802

 

 

 

21

 

Provision for credit losses

 

 

-

 

 

 

367

 

 

 

-

 

 

 

611

 

Impairment on fixed assets

 

 

-

 

 

 

-

 

 

 

12

 

 

 

130

 

Fair value adjustment loss (gain)

 

 

22,047

 

 

 

(328

)

 

 

22,165

 

 

 

5,607

 

Fair value on placement agent warrants financing fee

 

 

146

 

 

 

-

 

 

 

146

 

 

 

-

 

(Gain) loss on debt extinguishment and revaluation, net

 

 

(10,107

)

 

 

(875

)

 

 

(10,658

)

 

 

1,888

 

Adjusted EBITDA

 

$

(6,374

)

 

$

(3,482

)

 

$

(9,249

)

 

$

3,461

 

The following table represents the Adjusted EBITDA activity between each three-month period from January 1, 2025 through September 30, 2025.

(Dollars in thousands)

 

Three months ended

March 31, 2025

 

Three months ended

June 30, 2025

 

Three months ended

September 30, 2025

 

 

 

 

 

 

 

 

 

 

Net loss

 

$

(7,354

)

 

$

(7,780

)

 

$

(25,787

)

Interest expense, net

 

 

838

 

 

 

1,196

 

 

 

1,212

 

Income tax (benefit) expense

 

 

(425

)

 

 

(608

)

 

 

(666

)

Depreciation and amortization

 

 

3,879

 

 

 

3,989

 

 

 

4,119

 

EBITDA

 

 

(3,062

)

 

 

(3,203

)

 

 

(21,122

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments: Non-cash items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation costs

 

 

1,847

 

 

 

1,942

 

 

 

1,882

 

Loss (gain) on sale of fixed assets and credit on equipment deposit

 

 

-

 

 

 

22

 

 

 

780

 

Impairment on fixed assets

 

 

-

 

 

 

12

 

 

 

-

 

Fair value adjustment loss

 

 

118

 

 

 

-

 

 

 

22,047

 

Fair value on placement agent warrant financing fees

 

 

-

 

 

 

-

 

 

 

146

 

(Gain) loss on debt extinguishment and revaluation, net

 

 

(551

)

 

 

-

 

 

 

(10,107

)

Adjusted EBITDA

 

$

(1,648

)

 

$

(1,227

)

 

$

(6,374

)

The following table represents the Adjusted EBITDA activity between each three-month period from January 1, 2024 through December 31, 2024.

(Dollars in thousands)

 

Three months

ended

March 31, 2024

 

Three months

ended

June 30, 2024

 

Three months

ended

September 30, 2024

 

Three months

ended

December 31, 2024

 

 

 

 

 

 

 

 

 

 

 

 

 

Net loss from continuing operations

 

$

(2,544

)

 

$

(9,145

)

 

$

(8,093

)

 

$

(38,518

)

Interest expense, net

 

 

424

 

 

 

449

 

 

 

821

 

 

 

833

 

Income tax benefit from continuing operations

 

 

(548

)

 

 

(649

)

 

 

(547

)

 

 

(743

)

Depreciation and amortization

 

 

3,926

 

 

 

3,909

 

 

 

3,916

 

 

 

3,889

 

EBITDA

 

 

1,258

 

 

 

(5,436

)

 

 

(3,903

)

 

 

(34,539

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjustments: Non-cash items

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Stock-based compensation costs

 

 

661

 

 

 

1,368

 

 

 

1,257

 

 

 

2,025

 

Loss on sale of fixed assets

 

 

1

 

 

 

21

 

 

 

-

 

 

 

9

 

Provision for credit losses

 

 

-

 

 

 

244

 

 

 

367

 

 

 

149

 

Convertible note inducement expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

388

 

Placement agent release expense

 

 

-

 

 

 

-

 

 

 

-

 

 

 

1,000

 

Loss on contract

 

 

-

 

 

 

-

 

 

 

-

 

 

 

28,593

 

Impairment on fixed assets

 

 

130

 

 

 

-

 

 

 

-

 

 

 

-

 

Fair value loss (gain) adjustment

 

 

4,333

 

 

 

1,600

 

 

 

(328

)

 

 

100

 

(Gain) loss) on debt extinguishment and revaluation, net

 

 

(1,236

)

 

 

4,000

 

 

 

(875

)

 

 

(245

)

Adjusted EBITDA

 

$

5,147

 

 

$

1,797

 

 

$

(3,482

)

 

$

(2,520

)

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  230.28
-4.41 (-1.88%)
AAPL  269.56
-2.85 (-1.05%)
AMD  247.32
+0.51 (0.21%)
BAC  52.51
-0.10 (-0.19%)
GOOG  290.37
+13.39 (4.83%)
META  606.96
-2.50 (-0.41%)
MSFT  508.24
-1.94 (-0.38%)
NVDA  187.18
-2.99 (-1.57%)
ORCL  218.61
-4.24 (-1.90%)
TSLA  413.69
+9.34 (2.31%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.