Item 1. Financial Statements
Item
1. Financial Statements
PROCAP
FINANCIAL, INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
(in
thousands, except for share and per share data)
June 30, 2026
(unaudited)
December
31, 2025
ASSETS
Current Assets:
Cash and cash
equivalents
$ 15,338
$ 44,976
Restricted cash
-
149,885
Prepaid
expenses and other current assets
1,698
2,166
Total current assets
17,036
197,027
Digital assets
313,378
441,791
Right-of-use asset
961
-
Fixed assets, net
304
52
Intangible assets, net
14,095
-
Goodwill
12,671
-
Other non-current assets
7
16
Total
Assets
$ 358,452
$ 638,886
Liabilities and Stockholders’
Equity
Current Liabilities
Accounts payable and accrued
expenses
$ 1,655
$ 1,831
Conversion feature liability - convertible notes
23
-
Convertible notes, net
92,256
-
Lease liability, current
298
-
Other current liabilities
112
1
Derivative securities liabilities
-
428
Total current liabilities
94,344
2,260
Conversion feature liability - convertible
notes
-
2,278
Convertible notes, net
-
214,172
Deferred tax liabilities
578
-
Lease liability, non-current
736
-
Total long term liabilities
1,314
216,450
Total
liabilities
$ 95,658
$ 218,710
Stockholders’ Equity
Preferred stock; 50,000,000 authorized shares; no shares issued and
outstanding as of June 30, 2026 and December 31, 2025
-
-
Common stock; $ 0.001 par value; 550,000,000 authorized shares; 94,651,912
shares issued and 88,574,486 shares outstanding as of June 30, 2026, 85,166,604 shares issued and 84,327,208 shares outstanding as
of December 31, 2025
94
85
Treasury stock, at cost; 6,077,426 shares and 839,396 shares as of June
30, 2026 and December 31, 2025, respectively
( 15,600 )
( 2,847 )
Additional paid-in capital
480,082
451,914
Accumulated deficit
( 201,782 )
( 28,976 )
Total stockholders’
equity
262,794
420,176
Total
liabilities and stockholders’ equity
$ 358,452
$ 638,886
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
1
PROCAP
FINANCIAL, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(in
thousands, except for share and per share data, unaudited)
Three
Months Ended
Six
Months Ended
Period
from June 10, 2025 (Inception) through
June
30, 2026
June
30, 2026
June
30, 2025
Revenue
$ 37
$ 38
$ -
Operating Expenses
General and administrative
11,304
15,556
8
Stock-based compensation
3,723
7,263
-
Total
Operating Expenses
15,027
22,819
8
Operating Loss
( 14,990 )
( 22,781 )
( 8 )
Other Income (expense)
Unrealized (loss)
gain on digital assets
( 49,362 )
( 154,829 )
14,296
Realized loss on
digital assets
( 2,676 )
( 2,676 )
-
Change in fair value of
convertible notes conversion feature
109
946
-
Realized loss on put option
liability
-
( 914 )
-
Gain on extinguishment
of debt
-
5,933
-
Interest and dividend income
128
871
-
Interest expense
( 760 )
( 1,860 )
-
Change
in fair value of derivative liability
-
-
10,330
Other
(expenses) income, net
( 52,561 )
( 152,529 )
24,626
Net
(Loss) Income Before Taxes
$ ( 67,551 )
$ ( 175,310 )
$ 24,618
Income tax benefit
( 2,504 )
( 2,504 )
-
Net
(Loss) Income
$ ( 65,047 )
$ ( 172,806 )
$ 24,618
Weighted average number of shares of common stock outstanding, basic
89,394,753
86,164,488
3,809,524
Net (loss) income per common stock,
basic
$ ( 0.73 )
$ ( 2.01 )
$ 6.46
Weighted average number of shares of common stock outstanding diluted
89,394,753
86,164,488
28,404,762
Net (loss) income per
common stock, diluted
$ ( 0.73 )
$ ( 2.01 )
$ 0.50
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
2
PROCAP
FINANCIAL, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
(in
thousands, except for share and per share data, unaudited)
Three Months Ended June 30, 2026
Preferred Stock
Common Stock
Treasury Stock
Additional Paid In
Accumulated
Total
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance as of March 31, 2026
-
$ -
85,563,025
$ 85
( 3,506,452 )
$ ( 10,845 )
454,443
$ ( 136,735 )
$ 306,948
Stock-based compensation
-
-
-
-
-
-
3,723
-
3,723
Issuance of common stock upon settlement of RSU
-
-
671,936
1
-
-
( 1 )
-
-
Purchase of treasury stock
-
-
-
-
( 2,570,974 )
( 4,755 )
-
-
( 4,755 )
Shares issued on acquisition of Silvia
-
-
8,416,951
8
21,917
21,925
Net loss
-
-
-
-
-
-
-
( 65,047 )
( 65,047 )
Balance as of June 30, 2026
-
$ -
94,651,912
$ 94
( 6,077,426 )
$ ( 15,600 )
$ 480,082
$ ( 201,782 )
$ 262,794
Six
Months Ended June 30, 2026
Preferred Stock
Common Stock
Treasury Stock
Additional Paid In
Accumulated
Total
Stockholders’
Shares
Amount
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance as of December 31, 2025
-
$ -
85,166,604
$ 85
( 839,396 )
$ ( 2,847 )
451,914
$ ( 28,976 )
$ 420,176
Stock-based compensation
-
-
-
-
-
-
7,263
-
7,263
Issuance of common stock upon settlement of RSU, net of tax
-
-
1,068,357
1
-
-
( 1,012 )
-
( 1,011 )
Purchase of treasury stock
-
-
-
-
( 5,238,030 )
( 12,753 )
-
-
( 12,753 )
Shares issued on acquisition of Silvia
-
-
8,416,951
8
21,917
-
21,925
Net loss
-
-
-
-
-
-
-
( 172,806 )
( 172,806 )
Balance as of June 30, 2026
-
$ -
94,651,912
$ 94
( 6,077,426 )
$ ( 15,600 )
480,082
$ ( 201,782 )
$ 262,794
For
the period from June 10, 2025 (inception) to June 30, 2025
Preferred Stock
Common Stock
Treasury Stock
Retained
Total Stockholders’
Units
Amount
Units
Amount
Shares
Amount
Earnings
Equity
Balance, June 10, 2025 (inception)
-
$ -
-
$ -
-
$ -
$ -
$ -
Issuance of common units pursuant to the Investment Consulting and Marketing Services Agreement
-
-
10,000,000
-
-
-
-
-
Issuance of preferred units
50,800,000
451,702
-
-
-
-
-
451,702
Issuance of preferred units, related party
850,000
8,500
-
-
-
-
-
8,500
Net Profit
-
-
-
-
-
-
24,618
24,618
Net profit
(loss)
-
-
-
-
-
-
24,618
24,618
Balance as of June 30, 2025
51,650,000
$ 460,202
10,000,000
$ -
-
$ -
$ 24,618
$ 484,820
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
3
PROCAP
FINANCIAL, INC.
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in
thousands, unaudited)
Six
Months Ended
Period from
June 10, 2025
(Inception) through
June
30, 2026
June
30, 2025
Cash flows from operating
activities:
Net (loss) income
$ ( 172,806 )
$ 24,618
Adjustments to reconcile
net (loss) income to net cash used in operating activities:
Unrealized loss (gain)
on digital assets
154,829
( 14,296 )
Gain on extinguishment
of debt
( 5,933 )
-
Stock based compensation
7,263
-
Depreciation and amortization
expenses
1,249
-
Amortization of discount
and debt issuance costs on Convertible Notes
1,860
-
Realized loss on digital
assets
2,676
-
Change in fair value of
derivative liability
-
( 10,330 )
Realized loss on put option
liability
914
-
Change in fair value of
convertible notes conversion feature
( 946 )
-
Amortization of right-of-use
asset
128
-
Changes in operating assets
and liabilities:
Accounts payable and other
current liabilities
( 1,717 )
6
Deferred tax liabilities
( 2,504
)
-
Escrow account
-
( 1,000 )
Due to investors
-
1,000
Prepaid expenses and other
current assets
483
( 10 )
Other non-current assets
18
-
Due to related party
-
12
Lease
liability
( 55 )
-
Net
cash used in operating activities
( 14,541 )
-
Cash flows from investing
activities:
Purchases of digital assets
( 35,953 )
( 476,000 )
Sales of digital assets
6,861
-
Acquisition of CFO Silvia,
net of cash acquired
( 1,326 )
-
Purchases
of fixed assets
( 306 )
-
Net
cash used in investing activities
( 30,724 )
( 476,000 )
Cash flows from financing
activities:
Payments of Convertible
Notes
( 119,152 )
-
Purchase of treasury stock
( 12,753 )
-
Purchase of derivative
securities
( 1,653 )
-
Taxes paid on RSU vesting
( 1,011 )
-
Settlement of derivative
securities
( 578 )
-
Proceeds from derivative
securities
889
-
Proceeds
from issuance of preferred units
-
476,000
Net
cash (used in) provided by financing activities
( 134,258 )
476,000
Net decrease in cash and
cash equivalents
( 179,523 )
-
Cash, cash equivalents,
and restricted cash, beginning of period
194,861
-
Cash and cash equivalents,
end of period
$ 15,338
-
Non-cash investing and financing
activities:
Common stock issued as
consideration for CFO Silvia Acquisition
$ ( 15,992 )
$ -
Share-settled earnout consideration
for CFO Silvia Acquisition
( 5,933 )
Contribution of digital
assets for preferred units
-
32,000
Contribution of digital
assets for preferred units, related party
-
8,500
Initial recognition of
conversion feature liability
-
56,299
Conversion of due to related
party to a promissory note, related party
-
12
The
accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
PROCAP
FINANCIAL, INC.
NOTES
TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
(unaudited)
Note
1. Organization
ProCap
Financial, Inc. (the “Company” or “ProCap”) was founded in June 2025 and, together with its subsidiaries, is
a U.S.-based modern finance company focused on developing technology-enabled products and services that leverage artificial intelligence
(“AI”), data analytics, and automation to support financial analysis, investment research, and investor decision support.
The Company’s mission is to help independent investors make money. Historically, the Company’s operations included investor-focused
media, educational content, and strategic investments designed to support independent investors through digital platforms and other content
offerings.
On December 5, 2025, the Company
completed a business combination with Columbus Circle Capital Corp I (“CCCM”) (the “Transaction”), which was
accounted for as a reverse recapitalization in accordance with U.S. generally accepted accounting principles (“GAAP”).
ProCap BTC, LLC (“ProCap BTC”) was determined to be the accounting acquirer and CCCM was treated as the acquired company
for financial reporting purposes. The Company was deemed to be the accounting acquirer based on Accounting Standard Update No.
2025-03. Business Combinations (Topic 805) and Consolidation (Topic 810): Determining the Accounting Acquirer in the Acquisition
of a Variable Interest Entity, which we early adopted. Following the Transaction, ProCap became the publicly traded parent
company, and ProCap BTC became its operating subsidiary. As a result, the historical financial statements of ProCap BTC became the
historical financial statements of the Company. Accordingly, the comparative financial information presented for periods prior to
the Transaction, including the period from June 10, 2025 (inception) through June 30, 2025, reflects the historical results of
ProCap BTC.
In April 2026, the Company expanded its strategic
focus through investments in AI-enabled financial technology solutions designed to enhance portfolio analysis, financial planning, and
investor decision support. As part of this initiative, the Company launched ProCap Insights, an agentic financial research offering,
and acquired CFO Silvia, Inc. (“CFO Silvia”), an AI agent lab focused on finance. The acquisition was completed on April
6, 2026, (the “Acquisition Date”), and CFO Silvia became a wholly owned subsidiary of the Company, see Footnote 3 – CFO Silvia
Acquisition for additional information.
The
Company’s results of operations for the three and six months ended June 30, 2026 reflect continued investment in the development
of its AI-enabled financial technology platform, strategic investments, Bitcoin holdings and the acquisition and
integration of CFO Silvia.
Note
2. Summary of Significant Accounting Policies
Basis
of Presentation
The
accompanying condensed unaudited consolidated financial statements have been prepared in accordance with GAAP for interim financial information and pursuant to the rules and regulations of the U.S. Securities and Exchange Commission. Accordingly,
they do not include all information and disclosures required by GAAP for complete annual financial statements. In the opinion of management,
all adjustments considered necessary for a fair presentation of the interim periods presented have been included.
The
results of operations for the interim periods presented are not necessarily indicative of the results that may be expected for the full
year. These condensed unaudited consolidated financial statements should be read in conjunction with the audited consolidated financial
statements and related notes included in the Company’s Annual Report on Form 10-K for the year ended December 31, 2025.
5
Principles
of Consolidation
The
accompanying unaudited condensed consolidated financial statements include the accounts of ProCap Financial, Inc. and the Company’s
wholly-owned subsidiaries. All intercompany transactions have been eliminated upon consolidation of these entities.
Use of Estimates
The preparation of the accompanying unaudited condensed consolidated financial
statements in conformity with GAAP requires management to make certain estimates and assumptions that affect the reported amounts and
disclosure of assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during
the reporting period.
Making estimates requires management to exercise significant judgment.
It is at least reasonably possible that the estimate is the effect of a condition, situation or set of circumstances that existed at the
date of the financial statements, which could change in the near term due to one or more future confirming events. Significant accounting
estimates include the fair values of the assets acquired and liabilities assumed in the CFO Silvia acquisition, including acquired identifiable
intangible assets and their estimated useful lives, the fair value of the contingent consideration issuable under the share-settled earnout
arrangement, valuations of the conversion feature liability associated with the Convertible Note, and the valuations of share-based awards.
Accordingly, the actual results could differ significantly from those estimates.
Liquidity
and Capital Resources
As
of June 30, 2026, we had cash and cash equivalents of approximately $ 15.3 million
and working capital of approximately ($ 77.3 million).
The negative working capital resulted primarily from the Convertible Notes that can, at the option of the holders, be repurchased
for cash in June 2027 (see further in Note 7). The Company believes it has sufficient resources to meet this potential obligation,
primarily through its holding of Bitcoin.
Business
Combinations
The
Company applies the provisions of the Accounting Standards Codification (“ASC”) 805, Business Combinations, in
accounting for its acquisitions. The assets acquired and liabilities assumed are recognized at their acquisition date fair values,
and goodwill is measured as the excess of consideration transferred over the acquisition date fair values of the assets acquired and
the liabilities assumed. While the Company uses its best estimates and assumptions to accurately value assets acquired and
liabilities assumed at the acquisition date, estimates are inherently uncertain and subject to refinement. As a result, during the
measurement period, which shall not exceed one year from the acquisition date, the Company records adjustments to the assets
acquired and liabilities assumed with a corresponding offset to goodwill. Upon the conclusion of the measurement period or final
determination of the values of assets acquired or liabilities assumed, whichever comes first, any subsequent adjustments are
recorded in the Company’s unaudited condensed consolidated statements of operations.
The
Company uses all available information to estimate fair values, including quoted market prices, the carrying value of acquired assets
and assumed liabilities and valuation techniques. The judgments made in determining the estimated fair value assigned to each class of
assets acquired and liabilities assumed, as well as the useful lives of the assets acquired, can materially impact the Company’s
financial condition or results of operations. Other estimates associated with the accounting for acquisitions may change as additional
information becomes available regarding the assets acquired and liabilities assumed.
Intangible
Assets, net
Intangible
assets are initially recorded at their estimated fair values as of the acquisition date and are amortized on a straight-line basis over
their estimated useful lives. The Company reviews finite-lived intangible assets for impairment whenever events or changes in circumstances
indicate that the carrying amount may not be recoverable. Intangible asset amortization expense of $ 1.2 million for the six months
ended June 30, 2026 is recorded within general and administrative expenses in the Company’s unaudited condensed consolidated statements
of operations.
Based
on the carrying value of intangible assets at June 30, 2026, estimated amortization expense for the subsequent five years is as
follows (in thousands):
Schedule
of Carrying Value of Intangible Assets
Amount
2026 (excluding the six months ended June 30, 2026)
$ 2,369
2027
4,739
2028
4,739
2029
1,299
2030
152
2031
152
Thereafter
645
Intangible
assets, net
$ 14,095
Goodwill
Goodwill
represents the excess of the purchase price over the fair value of the identifiable net assets acquired in a business combination. Goodwill
is not amortized but is tested for impairment at least annually and more frequently if events or changes in circumstances indicate that
impairment may exist. The Company may perform a qualitative assessment to determine whether it is more likely than not that the fair
value of a reporting unit is less than its carrying amount. If necessary, the Company performs a quantitative impairment test and recognizes
an impairment loss for the amount by which the carrying amount of the reporting unit exceeds its fair value, limited to the amount of
goodwill allocated to the reporting unit.
Leases
The
Company accounts for leases in accordance with ASC 842, Leases . At contract inception, the Company determines whether an arrangement
contains a lease based on whether it conveys the right to control the use of an identified asset for a period of time in exchange for
consideration. The Company has elected the practical expedient under ASC 842 to account
for lease and non-lease components as a single lease component for its studio lease. Variable payments associated with cleaning services,
utilities, building amenities, and other operating costs are recognized as lease expense in the period incurred and are not included in
the measurement of the lease liability.
6
Right-of-use
(“ROU”) assets represent the Company’s right to use an underlying asset over the lease term, and lease liabilities
represent the Company’s obligation to make lease payments arising from the lease. ROU assets and lease liabilities are recognized
at the lease commencement date based on the present value of lease payments over the lease term.
Lease
liabilities are measured using the present value of fixed lease payments. The Company uses its incremental borrowing rate at the commencement
date to discount the lease payments, as the rate implicit in the lease is generally not readily determinable.
ROU
assets are measured as the initial amount of the lease liability, adjusted for lease prepayments, initial direct costs, and lease incentives
received. Lease expense for operating leases is recognized on a straight-line basis over the lease term.
The
Company has elected the short-term lease exemption for leases with an initial term of 12 months or less; such leases are not recognized
on the balance sheet and lease payments are recognized as expense on a straight-line basis over the lease term.
Leases
are presented on the Company’s unaudited condensed consolidated balance sheet as ROU assets, lease liability, current, and
lease liability, non-current. Cash payments for operating leases are included in operating activities.
Recent
Accounting Pronouncements, recently adopted :
In
December 2024, the FASB issued ASU No. 2024-04, Debt—Debt with Conversion and Other Options (Subtopic 470-20): Induced Conversions
of Convertible Debt Instruments. This ASU provides guidance on the accounting for induced conversions of convertible debt instruments
and eliminates the current requirement to recognize an expense equal to the fair value of all securities and other consideration transferred
in an induced conversion that is in excess of the fair value of securities issuable pursuant to the original conversion terms. The amendments
are effective for fiscal years beginning after December 15, 2025, with early adoption permitted. The adoption of this ASU did not have
a material impact on the Company’s unaudited condensed consolidated financial statements.
In
July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326): Simplifications to the Current Expected
Credit Losses Model for Certain Financial Assets. This ASU introduces a practical expedient that permits entities to estimate expected
credit losses for certain short-term financial assets, including trade receivables and contract assets, based on current conditions without
requiring reasonable and supportable forecasts. The new guidance is effective for fiscal years beginning after December 15, 2025, including
interim periods within those fiscal years, with early adoption permitted. The adoption of this ASU did not have a material impact on
the Company’s unaudited condensed consolidated financial statements.
Recent
Accounting Pronouncements, not yet adopted :
In December 2024, the FASB issued ASU No. 2024-03,
Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). The update improves
financial reporting by requiring that public business entities disclose additional information about certain costs and expenses categories:
(a) purchases of inventory, (b) employee compensation, (c) depreciation, (d) intangible asset amortization, and (e) depreciation, depletion,
and amortization in the notes to financial statements at interim and annual reporting periods. This update is effective for fiscal years
beginning after December 15, 2026, and early adoption is permitted. Additionally, in January 2025, the FASB issued ASU No. 2025-01, Income
Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40). ASU No. 2025-01 amends
the effective date of ASU No. 2024-03 to clarify the initial effective date for entities that do not have an annual reporting period that
ends on December 31, referred to as non-calendar year end entities. All public business entities are required to adopt the guidance in
annual reporting periods beginning after December 15, 2026, and interim periods within annual reporting periods beginning after December
15, 2027, and early adoption is permitted. The amendments should be applied prospectively with retrospective applications also permitted.
The Company is currently evaluating the impact the standard will have on its consolidated financial statements and related disclosures,
however, the Company does not expect the adoption of this guidance to have a material impact on the Company’s unaudited condensed
consolidated financial statements.
7
Note
3. CFO Silvia Acquisition
On
the Acquisition Date, the Company acquired 100 %
of the outstanding equity interests of CFO Silvia (the “CFO Silvia Acquisition”)
pursuant to the Agreement and Plan of Merger (the “Merger Agreement”) by and among the Company, Silvia Merger Sub, Inc., CFO
Silvia, Inflection Points Inc., Shain Noor, and Shain Noor as Stockholder Representative.
CFO Silvia is a financial technology company that has developed a consumer-facing
platform that organizes data and delivers financial summaries to users through an interactive interface. The Company acquired CFO Silvia
largely to obtain access to the user platform, which management expects to leverage to broaden the Company’s product offerings.
Immediately
prior to the closing of the CFO Silvia Acquisition, all outstanding options and other equity-linked interests of CFO Silvia were accelerated and
converted into equity interests in accordance with the terms of the Merger Agreement.
The
fair value of consideration transferred in connection with the CFO Silvia Acquisition was $ 23.3
million, consisting of the following:
a)
Common stock consideration of $ 16.0
million, consisting of 8,416,951
shares of the Company’s common stock based on the Company’s closing stock price on the Acquisition Date of $ 1.90 , including 900,000
shares deposited into an escrow account to secure certain indemnification obligations for a period of twelve months following the
Acquisition date. The former equity holders of CFO Silvia remain the beneficial owners of the escrowed shares and retain voting and
dividend rights during the escrow period.
b)
Contingent consideration of $ 5.9 million related to fair value of 4,643,250 potential earnout shares issuable upon the achievement of
specified market-based conditions. Pursuant to the Merger Agreement, the earnout shares will be issued if the Company’s common
stock price equals or exceeds $ 9.00 per share during the contractual measurement period. The fair value of the contingent consideration
was estimated using a Monte Carlo simulation model that incorporated assumptions regarding expected stock price volatility, risk-free
interest rates and the probability of achieving the market condition. The undiscounted range of outcomes associated with the arrangement
is either (i) no shares issued or (ii) issuance of 4,643,250 shares upon achievement of the specified market condition.
c)
Cash consideration of $ 1.4 million related to the repayment of CFO Silvia’s indebtedness at closing.
In
connection with the CFO Silvia Acquisition, the Company also agreed to pay a $ 5.0 million signing bonus to Shain Noor. This arrangement
was determined to be separate from the transaction and is accounted for as compensation expense. In addition, certain earnout
share arrangements granted to Shain Noor were determined to be compensation arrangements and were accounted for as share-based compensation.
See Note 11, Share-Based Compensation, for additional information.
The following table summarizes the preliminary fair value of assets acquired
and liabilities assumed as of the Acquisition Date (In thousands).
Schedule of Assets Acquired And Liabilities Assumed
Reported
Cash and cash equivalents
$ 58
Prepaid expenses and other current assets
16
Other non-current assets
20
Intangibles
15,280
Goodwill
12,671
Accounts payable and
other current liabilities
( 1,654 )
Deferred tax liabilities
( 3,082 )
Total net assets
acquired
$ 23,309
The preliminary purchase price allocation resulted in the recognition of
identifiable intangible assets consisting of a trademark, non-compete agreement and user platform with estimated fair values of approximately $ 1.5 million, $ 2.3 million and $ 11.4 million, respectively. The
trademark was assigned an estimated useful life of 10 years, while the non-compete agreement and user platform were each assigned estimated
useful lives of 3 years.
The purchase price allocation is preliminary and remains subject to measurement
period adjustments related to the finalization of certain income tax matters and the valuation of acquired assets and liabilities assumed.
Accordingly, the provisional amounts recognized at the Acquisition Date may be adjusted during the measurement period, which will not
exceed one year from the Acquisition Date.
The preliminary CFO Silvia Acquisition accounting resulted in the recognition
of goodwill of $ 12.7 million. Goodwill is attributable primarily to expected synergies from integrating CFO Silvia’s proprietary
technology platform and related capabilities into the Company’s existing operations, as well as future growth opportunities and
the value of the assembled workforce that does not meet the criteria for separate recognition as an identifiable intangible asset. The
goodwill recognized is not expected to be deductible for income tax purposes.
The Company incurred approximately
$ 1.4
million of expenses directly related to the CFO Silvia Acquisition, which were included in “general and administrative
expenses” in the unaudited condensed consolidated statements of operations during the six months ended June 30, 2026.
Revenue and net loss attributable to
CFO Silvia included in the Company’s unaudited condensed consolidated statements of operations from April 6, 2026 through June
30, 2026 were $ 12
thousand and $ 8.4
million, respectively.
Unaudited
Pro Forma Operating Results
The
following unaudited pro forma consolidated financial information presents the results of operations of the Company for the three and
six months ended June 30, 2026, as if the CFO Silvia Acquisition had occurred on January 1, 2026. Because CFO Silvia was incorporated on September 19, 2025, supplemental pro forma revenue and earnings information
for the three and six months ended June 30, 2025 has not been presented.
This
information gives effect to certain purchase accounting adjustments related to the CFO Silvia Acquisition and is based on the
historical financial statements of ProCap. It is presented for illustrative purposes only and is not necessarily indicative of the
Company’s actual operating results had the CFO Silvia Acquisition occurred on January 1, 2026, nor is it indicative of future
results (In thousands).
8
Schedule of Proforma Information of Operations
Proforma
For
the three months ended
June 30, 2026
Revenue
$ 37
Net loss
( 67,549 )
Proforma
For
the six months ended
June 30, 2026
Revenue
$ 38
Net loss
( 178,713 )
Pro forma adjustments to net loss for the three months and six months ended
June 30, 2026 include adjustments for amortization of acquired identifiable intangible assets related to the CFO Silvia Acquisition.
Note
4. Digital Assets
The
following table sets forth the units held, cost basis and fair value of crypto assets held, as shown on the balance sheet as of June
30, 2026 and December 31, 2025, respectively (In thousands, except for crypto asset quantities):
Schedule
of Significant Digital Assets Holdings
As
of June 30, 2026
Quantity
Cost
Basis
Fair
Value
Bitcoin
5,355
$ 493,260
$ 313,378
Total
$ 493,260
$ 313,378
As
of December 31, 2025
Quantity
Cost
Basis
Fair
Value
Bitcoin
5,000
$ 466,797
$ 441,791
Total
$ 466,797
$ 441,791
The
following table presents a reconciliation of the fair values of the Company’s digital assets for the six months ended June 30,
2026 (In thousands):
Schedule
of Reconciliation of Digital Assets
Fair
value
Digital assets
fair value as of December 31, 2025
$ 441,791
Purchase of digital assets
35,953
Sales of digital assets
( 6,861 )
Net unrealized loss on digital assets
( 154,829 )
Realized loss on digital
assets
( 2,676 )
Digital
assets fair value as of June 30, 2026
$ 313,378
Note
5. Prepaid Expenses and Other Current Assets
Prepaid
expenses and other current assets consisted of the following (In thousands):
Schedule
of Prepaid Expenses and Other Current Assets
June
30, 2026
December
31, 2025
Prepaid insurance
$ 1,352
$ 1,813
Prepaid other
279
50
Other current assets
47
303
Total prepaid expenses
and other current assets
$ 1,698
$ 2,166
9
Note
6. Fixed Assets, net
Fixed
assets consist of the following (In thousands):
Schedule
of Fixed Assets
June
30, 2026
December
31, 2025
Furniture and equipment
$ 34
$ 9
Leasehold improvements
367
75
Total
401
84
Less: accumulated depreciation
( 97 )
( 32 )
Total fixed assets,
net
$ 304
$ 52
Depreciation
expense, calculated using the straight-line method, was approximately $ 26 thousand
and $ 65 thousand
for the three and six months ended June 30, 2026, respectively. Depreciation expense for the period from June 10, 2025 (Inception)
through June 30, 2025 was $ 0 .
Note
7. Convertible Note
The
net carrying value of the Company’s outstanding debt consisted of the following, as of (In thousands):
Schedule
of Outstanding Debt
June
30, 2026
December
31, 2025
Convertible Notes due 2028
$ 99,600
$ 235,000
Discount, net (1)
( 4,015 )
( 11,387 )
Debt issuance costs,
net (2)
( 3,329 )
( 9,441 )
Convertible
Notes, net
$ 92,256
$ 214,172
(1)
Discount
as of June 30,2026 consisted of $ 7.1
million of original issue discount
and $ 4.6
million for the initial fair value
of the embedded derivative, less accumulated amortization of $ 1.3
million, gain on debt extinguishment
of $ 6.4
million.
(2)
Debt
issuance costs as of June 30, 2026 consisted of $ 9.7 million in debt issuance costs, less accumulated amortization of $ 1.1 million
and gain on debt extinguishment of $ 5.3 million.
Management
determined the fair value of the Convertible Notes due 2028 as of June 30, 2026 and December 31, 2025 were $ 92.1 million and $ 225.7 million,
respectively, based on an implied yield of 8.72 % (Level 3 inputs). A change in those inputs to a different amount might
result in a significantly higher or lower fair value measurement.
The
table below presents the disaggregation of interest expense for the period June 30, 2026 (In thousands):
Schedule
of Disaggregation of Interest Expense
For
the six-months ended
June
30,2026
Debt discount amortization
$ 1,017
Debt issuance cost
amortization
843
Interest expense, net
$ 1,860
10
The
Convertible Notes have a conversion rate of 76.9 shares per $ 1,000 equal to an approximately $ 13.00 conversion price, zero interest rate,
maturity of up to 36 months, and are collateralized by certain Bitcoin assets. Under the indenture associated with the Convertible Notes,
the Company must maintain at all times a 1.0:2.0 (loan-to-collateral ratio compliance level) times collateralization of the Convertible
Notes using a mix of Bitcoin (with Bitcoin being valued at 50% for collateral calculation purposes), and cash and cash equivalents (with
cash and cash equivalents being valued at 100% for collateral calculation purposes). As of June 30, 2026, the Company had 3,515 Bitcoin
on deposit, of which only 3,404 Bitcoin were required to be used as collateral, at Anchorage Digital Bank, N.A as collateral for the
Convertible Notes. The Company retains sole discretion and control over Bitcoin held as collateral. Lenders have no rights to sell, pledge
and re-hypothecate this asset.
On
February 9, 2026, the Company entered into privately negotiated note repurchase agreements with certain holders of its outstanding Convertible
Notes and repurchased $ 135.4 million in aggregate principal amount for an aggregate cash purchase price of $ 119.2 million. Following
the transaction, $ 99.6 million aggregate principal amount of Convertible Notes remained outstanding. The Company accounted for the transaction
as a debt extinguishment and recognized a gain on extinguishment of debt of $ 5.9 million during the six months ended June
30, 2026.
The
following table summarizes the net gain on the extinguishment of debt (In thousands):
Schedule
of Gain on Extinguishment of Debt
Gain
on
extinguishment
of
debt
Excess of the net carrying amount
of the repurchased Convertible Notes
$ 16,248
Derecognition of debt discount
( 6,355 )
Derecognition of debt issuance costs
( 5,269 )
Derecognition of conversion
feature derivative liability
1,309
Total
$ 5,933
The
Company accounted for the cash payment as a financing activity in its unaudited condensed consolidated statement of cash flows.
The table below reflects the principal amount of loan
maturities due over the next five years as of June 30, 2026 (In thousands):
Schedule
of Loan Maturities
5-Year Loan Maturities Fiscal Year
2026
2027
2028
2029
2030
Total
2028 Convertible Notes
$
-
$
99,600
$
-
$
-
$
-
$
99,600
Although the Convertible Notes mature in
December 2028, the holders have the right to require the Company to repurchase all or a portion of Convertible Notes for cash at a
price equal to 100% of outstanding principal amount anytime on June 5, 2027 (“Repurchase Date”). Because the Repurchase
Date occurs within twelve months of June 30, 2026, the carrying amount of the Convertible Notes is presented as current in the
unaudited condensed consolidated balance sheet. As of June 30, 2026, the Company held cash and cash equivalents
of approximately $ 15.3
million and 5,355
Bitcoin with an aggregate fair value of approximately $ 313.4
million. The principal payments reflected in
the contractual maturities table above assume that holders exercise their repurchase right on the Repurchase Date.
Note
8. Fair Value Measurements
The
following table presents information about the Company’s assets and liabilities measured at fair value on a recurring basis and
the Company’s estimated level within the fair value hierarchy of those assets and liabilities as of June 30, 2026 and December
31, 2025 (In thousands):
Schedule of Assets and Liabilities Measured at Fair Value
Fair
value measured at June 30, 2026
Total
fair value at
June 30, 2026
Quoted
prices in active markets
(Level 1)
Significant
other observable inputs
(Level 2)
Significant
unobservable
inputs
(Level 3)
Assets:
Digital assets
$ 313,378
$ 313,378
$ -
$ -
Liabilities:
Conversion feature
liability - Convertible Notes
23
-
-
23
Total
$ 313,401
$ 313,378
$ -
$ 23
Fair
value measured at December 31, 2025
Total
fair value at
December 31, 2025
Quoted
prices in active markets
(Level 1)
Significant other
observable inputs
(Level 2)
Significant
unobservable
inputs
(Level 3)
Assets:
Digital assets
$ 441,791
$ 441,791
$ -
$ -
Liabilities:
Derivative securities liabilities
428
-
-
428
Conversion feature
liability - Convertible Notes
2,278
-
-
2,278
Total
$ 444,497
$ 441,791
$ -
$ 2,706
11
Conversion
Feature Liability - Convertible Notes
The
conversion feature liability associated with the Company’s Convertible Notes is measured at fair value using a Black-Scholes option
pricing model and is classified within Level 3 of the fair value hierarchy due to the use of significant unobservable inputs.
The
key inputs used in determining the fair value of the conversion feature liability are presented in the table below:
Schedule of Key Input Measurement For
Fair Value
As
of
June 30, 2026
As
of
December 31, 2025
Strike price
$ 13.00
$ 13.00
Stock price
1.54
3.53
Volatility (as a percentage)
43.0
45.0
Remaining term (in years)
0.92
3.00
Risk-free rate (as a percentage)
3.89
3.49
The
following table presents a roll-forward of the Convertible Note Conversion Feature Liability as of June 30, 2026 (In thousands):
Schedule of Roll Forward Convertible Notes
Conversion feature
derivative liability
Balance at
December 31, 2025
$ 2,278
Gain on debt extinguishment
( 1,309 )
Change in fair value
( 946 )
Balance
at June 30, 2026
$ 23
Derivative
Securities Liabilities
As
of December 31, 2025, the Company had outstanding Bitcoin put option contracts with a fair value liability of $ 0.4 million. During the
six months ended June 30, 2026, all outstanding Bitcoin put option contracts were exercised, expired, or otherwise settled, and the Company
recognized a realized loss of $ 0.9 million related to these contracts. As of June 30, 2026, the Company had no outstanding derivative
securities liabilities.
12
Note
9. Stockholders’ Equity
On
December 9, 2025, the board of directors of the Company (the “Board of Directors”) authorized a share repurchase program
providing for the repurchase of up to $ 100.0 million
of the Company’s Common Stock. During the three months and six months ended June 30, 2026, the Company repurchased 2,570,974
and 5,238,030 shares of Common Stock for $ 4.8
million and $ 12.8 million respectively, including commissions. During the three months ended June 30, 2026, the Company repurchased shares at an average price of $ 1.85
per share. As of June 30, 2026, approximately $ 84.4
million remained available under the repurchase program.
In connection with the CFO Silvia Acquisition, the Company recognized an
equity-classified contingent consideration with a fair value of $ 5.9 million,
which was recorded within additional paid-in capital as part of the purchase
consideration. The arrangement provides for the issuance of a fixed number of the Company’s common shares upon the achievement of specified
market-based conditions. See Note 3, CFO Silvia Acquisition, for additional information.
Note
10. EPS
The
computation of basic and diluted net loss per share for the three and six months ended June 30, 2026 is as follows (In thousands, except
for share and per share data):
Schedule
of Computation of Basic and Diluted Net Loss per Share
For
the three months ended
June
30, 2026
Numerator:
Net loss
$ ( 65,047 )
Denominator:
Weighted average number
of shares of common stock outstanding, basic and diluted
89,394,753
Net loss per common
stock, basic and diluted
$ ( 0.73 )
For
the six months ended
June
30, 2026
Numerator:
Net loss
$ ( 172,806 )
Denominator:
Weighted average number
of shares of common stock outstanding, basic and diluted
86,164,488
Net loss per common
stock, basic and diluted
$ ( 2.01 )
As
of June 30, 2026, the following potentially dilutive securities were excluded from the computation of diluted net loss per share because
their inclusion would have been anti-dilutive:
Schedule
of Computation of Net Loss Per Common Stock
For
the three months ended
June
30, 2026
Warrants
12,852,500
RSUs (See Note 11)
14,342,256
Convertible Notes
7,659,240
Total
34,853,996
13
The
computation of basic and dilutive net income per common unit for the period from June 10, 2025 (inception) through June 30, 2025 is
as follows (In thousands, except for share):
For the Period
from June 10,2025
through
June
30, 202 5
Basic
EPS
Numerator:
Net Income
$ 24,618
Denominator:
Weighted average number of shares of common
stock outstanding-basic
3,809,524
Net income per common stock, basic
$ 6.46
Diluted
EPS
Numerator:
Net Income
$ 24,618
Less: change in fair value
of conversion feature
$ ( 10,330 )
Net Income, diluted
$ 14,288
Denominator:
Weighted average number of shares of common
stock outstanding-basic
3,809,524
Add: Preferred Units
24,595,238
Weighted average number
of shares of common stock outstanding-diluted
28,404,762
Net income per common
stock, diluted
$ 0.50
Note
11. Share-Based Compensation
The Company’s 2025 Equity Incentive Plan (the “2025 Equity Plan”)
is described in Note 13 to the consolidated financial statements included in the Company’s Annual Report on Form 10-K for the year
ended December 31, 2025. The Company has elected to account for forfeitures as they occur.
Time-based restricted stock units
During the six months ended June 30, 2026, the Company granted 3,353,832
time-based restricted stock units (“RSUs”) under the 2025 Equity Plan to certain employees and service providers with aggregate
grant-date fair value of $ 7.7 million. The awards generally vest over a service period ranging from 1 to 4 years.
For RSUs subject solely to time-based vesting conditions, grant-date fair
value is determined based on the closing market price of the Company’s common stock on the grant date. During the six months ended
June 30, 2026, grant-date stock prices used to value such awards had a weighted average grant date
fair value of $ 2.27 per share.
The following schedule summarizes activity related to time-based RSUs for
the six months ended June 30, 2026:
Schedule
Of Time Based RSU
Number of time-based
Restricted Stock Units
Weighted Average
Grant Date Fair Value
Unvested as of December 31, 2025
18,414
$ 2.13
Granted
3,353,832
2.27
Forfeited
-
-
Vested
( 1,454,365 )
2.51
Unvested as of June
30, 2026
1,917,980
$ 2.09
For the three and six months ended June 30, 2026, the Company recognized approximately $ 2.0 million and $ 4.2 million, respectively,
in share-based compensation expense from time-based RSUs. As of June 30, 2026, unrecognized compensation cost related to unvested time-based
RSUs was $ 3.5 million, which is expected to be recognized over a weighted average remaining period of 1.2 years.
14
Market-based
restricted stock units
In connection with the CFO Silvia Acquisition, the
Company granted Shain Noor the right to receive up to 4,356,450 shares of the Company’s common stock. The award is subject to both
continued service and market condition requiring the Company’s common stock to achieve a trading price of $ 9.00 per share. Because
the award is contingent upon future employment and achievement of the market condition, it is accounted for as a share-based payment award
under ASC 718 and is excluded from the purchase consideration transferred in the transaction.
The award had a grant-date fair value of $ 5.1 million, which was determined
using a Monte Carlo valuation model. The valuation incorporated assumptions regarding the Company’s stock price, expected volatility,
risk-free interest rate, expected term, and expected dividend yield. Expected volatility was based on the historical volatility of the
Company’s common stock, and the risk-free interest rate was based on the U.S. Treasury yield curve in effect on the grant date for
a term corresponding to the expected term of the award.
The following table summarizes the key assumptions used in the Monte Carlo
valuation of market-based awards granted during the six months ended June 30, 2026:
Schedule of Key Assumptions Used in the Valuation of Such Awards Granted
Assumption
Input
Stock price
$ 1.90
Expected volatility
70.0 %
Risk-free interest rate
3.94 %
Expected term
5.00
Expected dividend yield
0.00 %
The following table summarizes activity related to market-based RSUs for
the six months ended June 30, 2026:
Schedule
Of Market-based RSU
Number of market-based
Stock Units
Weighted Average
Grant Date Fair Value
Unvested as of December 31, 2025
8,000,000
$ 2.13
Granted
4,356,450
1.17
Forfeited
-
-
Vested
-
-
Unvested as of June
30, 2026
12,356,450
$ 1.75
As of June 30, 2026, the market
condition associated with the award had not been satisfied and, accordingly, no shares subject to the award had vested.
For the three and six months ended June 30, 2026,
the Company recognized approximately $ 1.7 million and $ 3.1 million, respectively, in share-based compensation expense from market-based
RSUs. As of June 30, 2026, unrecognized compensation cost related to unvested market-based RSUs was $ 18.1 million. The remaining compensation
cost is expected to be recognized over the weighted average remaining period of 3.0 years.
Note
12. Income Taxes
The
Company’s effective tax rate for the six months ended June 30, 2026 and for the period from June 10, 2025 through June 30,
2025 was approximately 1.43 %
and ( 0 ) %,
respectively. During the second quarter ended June 30, 2026, the Company recognized a discrete income tax benefit of approximately
$ 2.5
million related to the partial release of its valuation allowance on deferred tax assets. The valuation allowance release was
supported by additional objectively verifiable positive evidence resulting from the scheduled reversal of acquisition-related
taxable temporary differences generated by the CFO Silvia Acquisition completed during the second quarter of 2026. The discrete
income tax benefit was the primary driver of the Company’s effective tax rates for the three and six months ended June 30,
2026.
The Company evaluates the realizability of deferred tax assets on a quarterly basis and records a valuation allowance when it
is more-likely-than-not that some portion or all of its deferred tax assets will not be realized. As of June 30, 2026, the Company continued to maintain a valuation allowance against deferred
tax assets that management has concluded are not more-likely-than-not to be realized.
As of June 30, 2026 and December 31, 2025, the Company had no unrecognized
tax benefits and had not accrued any interest or penalties related to uncertain tax positions.
Note
13. Commitments and Contingencies
Services
Agreement
In
June 2025, the Company and Inflection Points, an entity under common control, entered into an Investment Consulting and Marketing Services
Agreement (the “Services Agreement”). Pursuant to the Services Agreement, Inflection Points agreed to provide certain services
to the Company. The services shall be provided pursuant to statements of work. The Services Agreement has a term of four (4) years and
will automatically renew for a subsequent one (1) year term, unless either party gives the other party at least sixty (60) days’
prior written notice of non-renewal or otherwise terminates the Services Agreement or any statement of work as set forth therein. In
consideration, Inflection Points received an aggregate of 10,000,000 shares of the Company’s stock on December 5, 2025. As of June
30, 2026, these shares have been issued and are outstanding.
15
Sponsor
and Seller Earnout Agreements
Pursuant
to the Sponsor Earnout Agreement and Seller Earnout Agreement (the “Agreements”) entered into on December 3, 2025, 8,333,333
shares and 9,500,000
shares of the Company’s Common Stock, respectively, remain subject to vesting and transfer restrictions. The terms of the
Agreements are described in Note 14 to the consolidated financial statements included in the Company’s Annual Report on Form
10-K for the year ended December 31, 2025. As of June 30, 2026, no vesting events had occurred under either arrangement and the
related shares remained subject to the applicable transfer restrictions.
Note
14. Segment Information
The
Company’s Chief Executive Officer has been identified as the chief operating decision maker (“CODM”). The CODM reviews
financial information on a consolidated basis for purposes of assessing performance, allocating resources, and making operating decisions.
Accordingly, management has determined that the Company operates as one reportable segment.
The
CODM primarily evaluates performance using consolidated net loss, cash flows, and liquidity measures. The CODM also reviews
significant segment expenses that are regularly provided to the CODM, as presented in the table below to manage liquidity and assess
progress against the Company’s operating plan. Total segment assets are consistent with total assets reported in the unaudited
condensed consolidated balance sheets. The CODM also monitors the fair market value of the Company’s Bitcoin holdings in
evaluating capital allocation and treasury management strategy.
Because
the Company is focused on executing its growth strategy and is not currently generating significant revenue, resource allocation decisions
are primarily based on liquidity management, operating expenditure, and capital allocation priorities.
The following table sets forth the Company’s
significant segment expenses (in thousands):
Schedule
of Significant Segment Expenses
Three Months Ended
Six Months Ended
Period from June 10, 2025 (Inception) through
June 30, 2026
June 30, 2026
June 30, 2025
Revenue
$ 37
$ 38
$ -
Operating Expenses
Payroll expenses
1,674
2,683
-
One-time bonus
5,000
5,000
-
Depreciation and amortization
1,210
1,249
Other operating expenses (1)
3,420
6,624
8
Stock-based compensation
3,723
7,263
-
Total Operating Expenses
15,027
22,819
8
Operating Loss
( 14,990 )
( 22,781 )
( 8 )
Other Income (expense)
Unrealized (loss) gain on digital assets
( 49,362 )
( 154,829 )
14,296
Realized loss on digital assets
( 2,676 )
( 2,676 )
-
Change in fair value of convertible notes conversion feature
109
946
-
Realized loss on put option liability
-
( 914 )
-
Gain on extinguishment of debt
-
5,933
-
Interest and dividend income
128
871
-
Interest expense
( 760 )
( 1,860 )
-
Change in fair value of derivative liability
-
-
10,330
Other (expenses) income, net
( 52,561 )
( 152,529 )
24,626
Net (Loss) Income Before Taxes
( 67,551 )
( 175,310 )
24,618
Income tax benefit
( 2,504 )
( 2,504 )
-
Net (Loss) Income
( 65,047 )
( 172,806 )
24,618
(1) Includes
other operating expenses such as professional fees, insurance, rent, and utility expenses.
Note
15. Leases
Office
Lease
The
Company leases its office facility under a month-to-month operating lease arrangement. The Company has elected the short-term lease practical
expedient under ASC 842 for this lease and therefore does not recognize a right-of-use asset or lease liability on the unaudited condensed
consolidated balance sheet for this arrangement.
Lease
expense for this month-to-month lease is recognized on a straight-line basis and was $ 20 per month for the period from January 2026 through
June 2026. Because the lease is cancellable at any time with no significant penalty, the Company is not committed to future minimum lease
payments beyond the monthly term.
Studio
Lease
In
February 2026, the Company entered into a new operating lease agreement for studio space. The lease has an initial term of 45 months,
commencing February 1, 2026 and expiring October 31, 2029. The lease requires monthly base rent payments of $ 27 with a three-month rent
abatement of $ 82 . The Company does not have an option to extend the lease term or to purchase the leased property. The lease contains
fees for cleaning services, utilities, building amenities, and other operating items that are non-lease components. These variable lease
payments are recognized in the period incurred rather than included in the lease liability, with the Company recording an operating expense
when such amounts arise. The Company has recognized a right-of-use asset and lease liability on the unaudited condensed consolidated
balance sheet for this arrangement.
16
Lease
Costs
The
components of lease cost for the three months and six months ended June 30, 2026 and 2025 were as follows (In thousands):
Schedule of Lease Cost
Three Months Ended
June 2026
Six Months Ended
June 2026
Lease Cost
Amount
Amount
Operating lease cost
$ 78
128
Short-term lease cost
60
119
Total
lease cost
$ 138
247
Operating
lease cost and short-term lease cost are recognized on a straight-line basis over the lease term and are included in general and administrative
expenses in the unaudited condensed consolidated statement of operations.
Supplemental
Balance Sheet Information
Supplemental
balance sheet information related to the Company’s operating lease as of June 30, 2026, is as follows (In thousands):
Schedule of Supplemental Cash Flows Information Related
to Operating Lease
As
of
June
30, 2026
Operating lease right-of-use
asset
$ 961
Operating lease liability, current portion
298
Operating lease liability,
non-current portion
736
Total operating lease
liability
$ 1,034
Maturities
of Lease Liability
Future
minimum lease payments under the operating lease as of June 30, 2026, are as follows (In thousands):
Schedule of Future Minimum Lease Payments Under the
Operating Lease
Operating
Leases
2026 (remaining six months)
$ 163
2027
328
2028
328
2029
274
Total future minimum lease payments
1,093
Less: present value discount
( 59 )
Present value of lease
liability
$ 1,034
Supplemental
Cash Flow and Other Information
Supplemental
cash flow and other information related to the Company’s operating lease for the six months ended June 30, 2026, are as follows
(In thousands):
Schedule of Cash Flow Information Related to Operating Lease
Amount
Amortization of right-of-use
asset
$ 128
Cash paid for amounts included in the measurement
of lease liability
55
Right-of-use asset obtained in exchange
for new operating lease liability
1,074
Remaining lease term (in years)
3.5
Discount rate (as a percentage)
3.45 %
Note
16. Related Party
Prior
to the CFO Silvia Acquisition, Inflection Points Inc., an entity controlled by Anthony Pompliano, the Company’s CEO, was the
majority owner of CFO Silvia. Accordingly, Inflection Points Inc. was also a selling shareholder in the CFO Silvia Acquisition and
received $ 14.0
million of the total acquisition consideration, consisting of $ 8.1
million of closing equity consideration and $ 5.9
million of contingent earnout consideration. The contingent earnout shares underlying the contingent consideration are issuable upon
the achievement of specified market-based conditions, including the Company’s common stock reaching trading price at or above
$ 9.00
per share.
In addition, CFO Silvia was party to two promissory notes payable to Inflection Points Inc.,
an entity controlled by the Company’s Chief Executive Officer. The outstanding principal balance of the notes were $ 2.4
million as of the Acquisition Date. In connection with the CFO Silvia Acquisition, cash consideration of $ 1.4
million was used to repay one of the notes, and the remaining $ 1.0
million note was assumed by the Company and repaid following the acquisition. No amounts remained outstanding as of June 30, 2026.
Note
17. Subsequent Events
The
Company evaluated subsequent events through the date the unaudited condensed consolidated financial statements were
issued.
Appointment
of Independent Director and Nasdaq Compliance
On
July 15, 2026, the Company appointed Benjamin Buchanan as an independent director and member of the audit committee of the Board of Directors. As a result of this
appointment, the Company regained compliance with Nasdaq corporate governance requirements relating to board and audit committee independence.
On July 21, 2026, the Company received notice from Nasdaq confirming that the compliance matter had been resolved and closed.
Proposed Exchange-Traded Funds
On August 13, 2026, Tidal Trust IV, a Delaware statutory
trust that is not affiliated with the Company, filed a registration statement on Form N-1A with the SEC with respect to five
proposed actively managed exchange-traded funds. ProCap Investment Advisers, LLC, a wholly-owned subsidiary of the Company, is
proposed to serve as investment sub-adviser to each fund. The registration statement is subject to SEC review and may be amended,
delayed or withdrawn, and no fund may commence operations until its registration statement has become effective, its shares have
been approved for listing on a national securities exchange and applicable distribution and operational arrangements are in place.
As of the date these unaudited condensed consolidated financial statements were issued, no sub-advisory fees had been earned and no
seed capital had been committed or funded by the Company or its subsidiaries. Costs incurred in connection with the proposed funds
through the date of issuance were not material.
17
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.