UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
Form
10-Q
☒
QUARTERLY
REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended September 30, 2025
or
☐
TRANSITION
REPORT UNDER SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from ________________ to____________.
Commission
file number: 001-40792
BTCS
Inc.
(Exact
name of registrant as specified in its charter)
Nevada
90-1096644
(State
or other jurisdiction
of
incorporation or organization)
(I.R.S.
Employer
Identification
No.)
303
W. Lancaster Ave #336 , Wayne , PA
19087
(Address of principal executive
offices)
(Zip Code)
Registrant’s
telephone number, including area code (202) 430-6576
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of each exchange on which registered
Common Stock, par value
$0.001
BTCS
The Nasdaq Stock Market
(The Nasdaq Capital Market)
Indicate
by check mark whether the registrant (1) filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act
of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has
been subject to such filing requirements for the past 90 days. Yes ☒ No ☐
Indicate
by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule
405 of Regulation S-T (§ 232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant
was required to submit such files). Yes ☒ No ☐
Indicate
by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, smaller reporting company,
or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller
reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
Large accelerated filer ☐
Accelerated filer ☐
Non-accelerated filer ☒
Smaller reporting company ☒
Emerging growth company ☐
If
an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying
with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Indicate
by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒
As
of November 10, 2025, there were 46,838,532
shares of Common Stock, par value $ 0.001 ,
issued and outstanding.
BTCS
INC.
TABLE
OF CONTENTS
Page
PART
I - FINANCIAL INFORMATION
ITEM
1
Financial
Statements
4
Condensed
Balance Sheets as of September 30, 2025 (unaudited) and December 31, 2024
4
Condensed
Statements of Operations for the Three and Nine Months Ended September 30, 2025 and 2024 (unaudited)
5
Condensed
Statements of Changes in Stockholders’ Equity for the Three and Nine Months Ended September 30, 2025 and 2024 (unaudited)
6
Condensed
Statements of Cash Flows for the Nine Months Ended September 30, 2025 and 2024 (unaudited)
8
Notes
to the Unaudited Condensed Financial Statements
9-34
ITEM
2
Management’s
Discussion and Analysis of Financial Condition and Results of Operations
35
ITEM
3
Quantitative
and Qualitative Disclosures About Market Risk
48
ITEM
4
Controls
and Procedures
48
PART
II - OTHER INFORMATION
ITEM
1
Legal
Proceedings
49
ITEM
1A
Risk
Factors
49
ITEM
2
Unregistered
Sales of Equity Securities and Use of Proceeds
49
ITEM
3
Defaults
Upon Senior Securities
49
ITEM
4
Mine
Safety Disclosures
49
ITEM
5
Other
Information
49
ITEM
6
Exhibits
49
Signature
50
2
BTCS
INC.
As
used in this Quarterly Report on Form 10-Q, the terms “we,” “us,” “our,” the “Company,”
the “Registrant,” and “BTCS Inc.,” mean BTCS Inc., unless otherwise indicated.
3
PART
I - FINANCIAL INFORMATION
ITEM
1 Financial Statements
BTCS
Inc.
Condensed
Balance Sheets
September 30,
December 31,
2025
2024
(Unaudited)
Assets:
Current assets:
Cash and cash equivalents
$ 4,486,051
$ 1,977,778
Stablecoins
331,633
39,545
Crypto assets - treasury
2,304,873
646,539
Crypto assets - DeFi
161,703,903
-
Crypto assets - staked
129,171,906
35,410,144
Non-fungible tokens
191,256
-
Prepaid expenses
154,702
63,934
Total current assets
298,344,324
38,137,940
Other assets:
Investments, at value (Cost $ 500,000 )
500,000
100,000
Property and equipment, net
11,028
7,449
Total other assets
511,028
107,449
Total Assets
$ 298,855,352
$ 38,245,389
Liabilities and Stockholders’ Equity:
Current liabilities:
Accounts payable and accrued expenses
$ 86,835
$ 70,444
Accrued compensation
1,051,624
3,907,091
Accrued interest
681,173
-
Loans payable - DeFi protocol
56,500,000
-
Dividends payable
3,175,921
-
Warrant liabilities
855,713
267,900
Total current liabilities
62,351,266
4,245,435
Non-current liabilities:
Convertible notes payable, net
$ 11,099,589
$ -
Total non-current liabilities
11,099,589
-
Total liabilities
73,450,855
4,245,435
Stockholders’ equity:
Preferred Stock, $ 0.001 par value per share; 20,000,000 shares authorized, of which:
Series V Preferred Stock; 15,671,405 and 15,033,231 shares issued and
outstanding as of September 30, 2025 and December 31, 2024, respectively
$ 1,975,701
$ 2,646,314
Preferred
stock value
$ 1,975,701
$ 2,646,314
Common Stock, $ 0.001 par value per share; 975,000,000 shares authorized; 47,075,189 and 18,717,743
shares issued and outstanding as of September 30, 2025 and December 31, 2024, respectively
47,075
18,718
Additional paid-in capital
311,128,354
171,283,199
Accumulated deficit
( 87,746,633 )
( 139,948,277 )
Total stockholders’ equity
225,404,497
33,999,954
Total Liabilities and Stockholders’ Equity
$ 298,855,352
$ 38,245,389
The
accompanying notes are an integral part of these unaudited condensed financial statements.
4
BTCS
Inc.
Condensed
Statements of Operations
(Unaudited)
2025
2024
2025
2024
For the Three Months Ended
For the Nine Months Ended
September
30,
September
30,
2025
2024
2025
2024
Revenues
Blockchain infrastructure revenues
$ 4,215,224
$ 739,157
$ 8,676,357
$ 1,751,735
DeFi revenues
723,279
-
726,843
-
Total revenues
4,938,503
739,157
9,403,200
1,751,735
Cost of revenues
Blockchain infrastructure costs
3,843,634
543,308
8,265,426
872,781
DeFi costs
6,916
-
6,916
-
Total cost of revenues
3,850,550
543,308
8,272,342
872,781
Gross profit
1,087,953
195,849
1,130,858
878,954
Operating expenses:
Professional fees
887,200
70,434
1,461,026
486,708
General and administrative
610,568
516,492
1,254,770
1,126,773
Compensation and related expenses
763,804
942,860
2,245,406
2,274,130
Research and development
145,592
213,332
548,386
523,658
Marketing
256,165
55,611
524,198
141,690
Realized (gains) losses on crypto asset transactions
4,407,773
121,964
8,567,681
( 176,050 )
Loss on extinguishment of debt
8,731
-
8,731
-
Total operating expenses
7,079,833
1,920,693
14,610,198
4,376,909
Other income (expenses):
Interest income
-
-
-
-
Interest expense
( 1,496,529 )
-
( 1,718,423 )
-
Change in unrealized appreciation (depreciation) of
crypto assets
73,724,881
( 7,396,380 )
67,987,220
( 237,052 )
Change in fair value of warrant liabilities
( 647,663 )
53,437
( 587,813 )
195,937
Other income
-
28,000
-
28,000
Total other income (expenses)
71,580,689
( 7,314,943 )
65,680,984
( 13,115 )
Net income (loss)
$ 65,588,809
$ ( 9,039,787 )
$ 52,201,644
$ ( 3,511,070 )
Net income (loss) per share attributable to common stockholders
Basic
$ 1.48
$ ( 0.56 )
$ 1.83
$ ( 0.22 )
Diluted
$ 1.30
$ ( 0.56 )
$ 1.48
$ ( 0.22 )
Weighted-average shares of common stock used to compute net income per
share:
Basic
44,233,030
16,158,032
28,575,472
15,870,343
Diluted
50,298,201
16,158,032
35,223,608
15,870,343
The
accompanying notes are an integral part of these unaudited condensed financial statements.
5
BTCS
Inc.
Condensed
Statements of Changes in Stockholders’ Equity
(Unaudited)
For
the Nine Months Ended September 30, 2025
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Series V
Additional
Total
Preferred
Stock
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance at December 31, 2024
15,033,231 (1)
$ 2,646,314
18,717,743
$ 18,718
$ 171,283,199
$ ( 139,948,277 )
$ 33,999,954
Issuance of common stock, net of offering cost / At-the-market offering
-
-
26,394,414
26,395
135,134,447
-
135,160,842
Issuance of warrants in connection with convertible note
-
-
-
-
6,367,316
-
6,367,316
Issuance of common stock upon exercise of warrants
-
-
815,324
815
( 815 )
-
-
Issuance of common stock upon exercise of options
-
-
746,363
746
( 746 )
-
-
Stock-based compensation
1,020,834
180,688
1,516,025
1,516
4,480,357
-
4,662,561
Shares repurchased
( 652,020 )
( 652 )
( 2,999,348 )
( 3,000,000 )
Forfeiture of stock-based awards
( 382,660 )
( 67,731 )
( 462,660 )
( 463 )
( 743,705 )
-
( 811,899 )
Dividends declared
-
( 783,570 )
-
-
( 2,392,351 )
-
( 3,175,921 )
Net income (loss)
-
-
-
-
-
52,201,644
52,201,644
Balance at September 30, 2025
15,671,405 (1)
$ 1,975,701
47,075,189 (2)
$ 47,075
$ 311,128,354
$ ( 87,746,633
)
$ 225,404,497
(1)
Includes
322,580 restricted shares of Series V Preferred Stock held by employees that remain subject to forfeiture based on time-based and
market cap target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
(2)
Includes
565,080 restricted shares of Common Stock held by employees that remain subject to forfeiture based on time-based and market cap
target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
For
the Nine Months Ended September 30, 2024
Series V
Additional
Total
Preferred
Stock
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance December 31, 2023
14,567,829
$ 2,563,938
15,320,281
$ 15,322
$ 162,263,634
$ ( 138,677,103 )
$ 26,165,791
Issuance of common stock, net of offering cost / At-the-market offering
-
-
443,727
443
652,897
-
653,340
Stock-based compensation
-
-
791,213
790
1,887,010
-
1,887,800
Net income (loss)
-
-
-
-
-
( 3,511,070 )
( 3,511,070 )
Balance September 30, 2024
14,567,829
$ 2,563,938
16,555,221
$ 16,555
$ 164,803,541
$ ( 142,188,173 )
$ 25,195,861
6
For
the Three Months Ended September 30, 2025
Series V
Additional
Total
Preferred
Stock
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance at June 30, 2025
16,004,738 (1)
$ 2,818,271
21,968,566
$ 21,969
$ 181,565,367
$ ( 153,335,442 )
$ 31,070,165
Issuance of common stock, net of offering cost / At-the-market offering
-
-
24,522,525
24,522
131,057,234
-
131,081,756
Issuance of warrants in connection with convertible note
-
-
-
-
3,834,005
-
3,834,005
Issuance of common stock upon exercise of warrants
-
-
815,324
815
( 815 )
-
-
Issuance of common stock upon exercise of options
-
-
746,363
746
( 746 )
-
-
Stock-based compensation
-
-
7,764
8
555,515
-
555,523
Shares repurchased
-
-
( 652,020 )
( 652 )
( 2,999,348 )
-
( 3,000,000 )
Forfeiture of stock-based awards
( 333,333 )
( 59,000 )
( 333,333 )
( 333 )
( 490,507 )
-
( 549,840 )
Dividends declared
-
( 783,570 )
-
-
( 2,392,351 )
-
( 3,175,921 )
Net income (loss)
-
-
-
-
-
65,588,809
65,588,809
Balance at September 30, 2025
15,671,405 (1)
$ 1,975,701
47,075,189 (2)
$ 47,075
$ 311,128,354
$ ( 87,746,633
)
$ 225,404,497
(1)
Includes
322,580 restricted shares of Series V Preferred Stock held by employees that remain subject to forfeiture based on time-based and
market cap target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
(2)
Includes
565,080 restricted shares of Common Stock held by employees that remain subject to forfeiture based on time-based and market cap
target vesting conditions. See Note 6 – Stockholders’ Equity (Deficit) for further details.
For
the Three Months Ended September 30, 2024
Series V
Additional
Total
Preferred
Stock
Common
Stock
Paid-in
Accumulated
Stockholders’
Shares
Amount
Shares
Amount
Capital
Deficit
Equity
Balance June 30, 2024
14,567,829
$ 2,563,938
15,895,027
$ 15,895
$ 163,681,450
$ ( 133,148,386 )
$ 33,112,897
Balance
14,567,829
$ 2,563,938
15,895,027
$ 15,895
$ 163,681,450
$ ( 133,148,386 )
$ 33,112,897
Issuance of common stock, net of offering cost / At-the-market offering
-
-
279,896
280
412,756
-
413,036
Stock-based compensation
-
-
380,298
380
709,335
-
709,715
Net income (loss)
-
-
-
-
-
( 9,039,787 )
( 9,039,787 )
Balance September 30, 2024
14,567,829
$ 2,563,938
16,555,221
$ 16,555
$ 164,803,541
$ ( 142,188,173 )
$ 25,195,861
Balance
14,567,829
$ 2,563,938
16,555,221
$ 16,555
$ 164,803,541
$ ( 142,188,173 )
$ 25,195,861
The
accompanying notes are an integral part of these unaudited condensed financial statements.
7
BTCS
Inc.
Condensed
Statements of Cash Flows
(Unaudited)
2025
2024
For the Nine Months Ended
September
30,
2025
2024
Net cash flows used in operating activities:
Net income (loss)
$ 52,201,644
$ ( 3,511,070 )
Adjustments to reconcile net income to net cash used in operating activities:
-
Depreciation expense
2,693
4,475
Stock-based compensation
3,850,662
1,887,800
Blockchain infrastructure revenue
( 8,676,357 )
( 1,751,735 )
DeFi revenue
( 726,843 )
-
Builder payments (non-cash)
8,115,551
615,035
Blockchain network fees (non-cash)
10,050
-
Change in fair value of warrant liabilities
587,813
( 195,937 )
Purchase of non-productive crypto assets
( 191,256 )
-
Amortization on debt discount and issuance costs
754,394
-
Realized losses on crypto assets transactions
8,567,681
( 176,050 )
Change in unrealized (appreciation) depreciation of
crypto assets
( 67,987,220 )
237,052
Changes in operating assets and liabilities:
Stablecoins
( 292,088 )
( 19,353 )
Prepaid expenses and other current assets
( 90,768 )
( 322,287 )
Receivable for capital shares sold
-
291,440
Accounts payable and accrued expenses
16,391
211,769
Accrued compensation
( 2,855,467 )
340,555
Accrued interest
681,173
-
Net cash used in operating activities
( 6,031,947 )
( 2,388,306 )
Cash flows from investing activities:
Purchase of productive crypto assets for validating
( 199,858,288 )
( 31,300 )
Sale of productive crypto assets
3,431,427
562,405
Purchase of investments
( 400,000 )
-
Purchase of property and equipment
( 8,022 )
-
Sale of property and equipment
1,750
-
Net cash provided by (used in) investing activities
( 196,833,133 )
531,105
Cash flow from financing activities:
Net proceeds from issuance common stock/ At-the-market
offering
135,160,842
653,340
Payments for shares repurchased
( 3,000,000 )
-
Proceeds from issuance of convertible notes, net
16,843,500
-
Proceeds from Defi borrowing
57,947,000
-
Payments to Defi borrowing
( 1,447,000 )
-
Payments of debt issuance costs
( 130,989 )
-
Net cash provided by financing
activities
205,373,353
653,340
Net (decrease)/increase in cash
2,508,273
( 1,203,861 )
Cash, beginning of period
1,977,778
1,458,327
Cash, end of period
$ 4,486,051
$ 254,466
Supplemental disclosure of non-cash investing and financing
activities:
Series V Preferred Stock Distribution
$ 180,688
$ -
Cash paid for interest
$ 300,392
$ -
Non-cash discount on convertible notes
$ 1,017,026
$ -
Extinguishment of USDT-denominated debt via on-chain
protocol
$ 1,500,000
$ -
Issuance of GHO-denominated debt via on-chain protocol
$ ( 1,500,000 )
$ -
Issuance of common stock upon non-cash exercise of warrants and stock options
$ 8,134,516
$ -
The
accompanying notes are an integral part of these unaudited condensed financial statements.
8
BTCS
Inc.
Notes
to Unaudited Condensed Financial Statements
Note
1 - Business Organization and Nature of Operations
BTCS
Inc. (“BTCS” or the “Company”), short for Blockchain Technology Consensus Solutions, is a Nevada corporation
listed on Nasdaq and headquartered in the United States. The Company is an Ethereum-first blockchain technology business focused on scalable
revenue generation and ETH (the Ethereum network’s native token) accumulation through its blockchain-based infrastructure and decentralized
finance (“DeFi”) operations.
BTCS’s
operations comprise three primary business lines:
1.
Validator
Node Operations (“NodeOps”) – BTCS operates Ethereum validator nodes (“nodes”) and earns ETH-denominated
staking rewards for performing validation and consensus activities that secure the network.
2.
Block
Building (“Builder+”) – Through its Builder+ operations, the Company participates in the block-building supply
chain on the Ethereum and Binance Smart Chain (“BSC”) networks by operating block builders that construct and submit
optimized transaction blocks to validators. Revenues are derived by execution layer rewards, including transaction fees and maximal
extractable value (“MEV”) earned from successful block submissions.
3.
DeFi
Operations (“Imperium”) – Beginning in 2025, BTCS expanded its blockchain operations to include DeFi activities
under its Imperium business line. Through Imperium, the Company participates directly in DeFi ecosystems by deploying crypto assets,
including ETH and stablecoins, into smart contract-based protocols that facilitate decentralized lending, liquidity provision, and
other on-chain services. The Company earns variable crypto asset rewards based on its participation and the utilization of its deployed
assets within these protocols.
Together,
these business lines, which may be vertically integrated, represent complementary components of the Company’s broader blockchain
strategy, designed to generate recurring on-chain revenues, enhance operational scalability, and increase ETH holdings and long-term
treasury value.
While
each operation has distinct economic drivers and technology components, NodeOps and Builder+ collectively comprise the Company’s
blockchain infrastructure activities, whereas Imperium represents distinct DeFi operations within the Company’s overall blockchain
ecosystem. Revenues from NodeOps and Builder+ are aggregated and presented as Blockchain infrastructure revenues , while revenues
from Imperium are presented separately as DeFi revenues in the statements of operations. Segment results for these business lines,
and their reconciliation to the financial-statement line items presented on the face of the statements of operations, are disclosed in
Note 12 – Segment Reporting .
BTCS’s
operations are strategically supported by its DeFi/TradFi Flywheel, a capital formation and reinvestment framework that integrates decentralized
finance (e.g., on-chain borrowing) with traditional capital markets (e.g., at-the-market (“ATM”) equity offerings and structured
convertible notes). This framework is designed to scale blockchain infrastructure operations, accelerate revenue growth and increase
ETH accumulation while minimizing shareholder dilution.
During
the nine months ended September 30, 2025, the Company completed a strategic wind-down of its validator node operations on Avalanche (AVAX),
Cosmos (ATOM), Akash (AKT), and Kava (KAVA), and liquidated the majority of its non-Ethereum token holdings. These actions were undertaken
to align operations and capital allocation with the Company’s Ethereum-centric focus.
The
Company’s operations are subject to various risks, including technological complexity, regulatory uncertainty, market volatility,
and competition within the blockchain infrastructure space. BTCS’s future success depends on Ethereum’s continued adoption,
the evolution of decentralized infrastructure markets, and the Company’s ability to operate blockchain infrastructure efficiently
at scale.
Note
2 - Basis of Presentation
Basis
of Presentation
The
accompanying unaudited condensed financial statements have been prepared in accordance with accounting principles generally accepted
in the United States (“GAAP”) for interim financial information, the instructions to Form 10-Q and the rules and regulations
of the SEC. Accordingly, since they are interim statements, the accompanying unaudited condensed financial statements do not include
all of the information and notes required by GAAP for annual financial statements, but in the opinion of the Company’s management,
reflect all adjustments consisting of normal, recurring adjustments, that are necessary for a fair presentation of the financial position,
results of operations and cash flows for the interim periods presented. Interim results for the three months ended September 30, 2025
are not necessarily indicative of results for the full year ending December 31, 2025. The unaudited condensed financial statements and
notes should be read in conjunction with the financial statements and notes for the year ended December 31, 2024.
Reclassifications
Certain
prior period amounts have been reclassified in order to conform with the current period presentation in the unaudited condensed financial
statements and accompanying notes. The reclassifications did not have a material impact on the Company’s unaudited condensed financial
statements and related disclosures. The impact on any prior period disclosures was immaterial.
BTCS
Labs
At
inception on December 24, 2024, the Company paid approximately $ 2,000 of formation costs on behalf of BTCS Labs Inc. (“BTCS Labs”)
in exchange for 100 shares of its common stock. In September 2025, BTCS Labs reimbursed the Company for the original payment of formation
costs, and the 100 shares originally issued were repurchased and retired. As a result, BTCS Labs is no longer presented as a subsidiary
in the accompanying financial statements.
9
Note
3 - Summary of Significant Accounting Policies
There
have been no material changes in the Company’s significant accounting policies to those previously disclosed in the 2024 Annual
Report on the Company’s Form 10-K filed with the Securities and Exchange Commission.
Cash
and Cash Equivalents
The
Company considers all highly liquid investments with original maturities of three months or less when purchased to be cash and cash equivalents.
The Company maintains cash and cash equivalent balances at financial institutions that are insured by the FDIC. As of September 30, 2025
and December 31, 2024, the Company had approximately $ 4,486,000 and $ 1,978,000 in cash. The Company has not experienced any losses in
such accounts and believes it is not exposed to any significant credit risk on cash.
Financial
instruments that potentially subject the Company to concentration of credit risk consist principally of cash deposits. Accounts at each
institution are insured by the Federal Deposit Insurance Corporation (“FDIC”) up to $ 250,000 . As of September 30, 2025 and
December 31, 2024, the Company had approximately $ 4,018,000 and $ 1,474,000 in excess of the FDIC insured limit, respectively.
Stablecoins
The
Company holds stablecoins, including, but not limited to, USDT (Tether), USDC (USD Coin) and GHO (Aave Protocol’s native stablecoin),
which are crypto assets that are pegged to the value of designed to maintain a value equivalent to one U.S. dollar. Our stablecoins are
typically held in secure digital wallets or on crypto asset exchanges. The Company acquires and holds stablecoins primarily to facilitate
crypto asset transactions, including, but not limited to, payments to third-party vendors. While not accounted for as cash or cash equivalents,
these stablecoins are considered a liquidity resource.
Crypto
Assets
The
Company’s crypto assets primarily consist of Ethereum and other crypto assets held in non-custodial wallets. These assets are maintained
under the Company’s control through secure private keys and are not held by any third-party custodian. The Company’s crypto
assets are used to support its blockchain infrastructure operations, including NodeOps, Builder+ and Imperium.
Fair
Value Measurement
The
Company accounts for its crypto assets under Accounting Standards Codification (“ASC”) 350-60, Intangibles—Goodwill
and Other—Crypto Assets , and measures such assets at fair value in accordance with ASC 820, Fair Value Measurement .
Fair value represents the price that would be received for an asset in a current sale, assuming an orderly transaction between market
participants on the measurement date. Market participants are considered to be independent, knowledgeable, and willing and able to transact.
It requires the Company to assume that its crypto assets are sold in their principal market or, in the absence of a principal market,
the most advantageous market to which it has access.
Kraken
serves as the principal market for the Company’s crypto assets, being the Company’s primary cryptocurrency exchange for both
purchases and sales. Coinbase is designated as the secondary principal market. This determination results from a comprehensive evaluation
considering various factors, including compliance, trading activity, and price stability.
The
fair value of crypto assets is primarily determined based on pricing data obtained from Kraken, the Company’s principal market.
In the absence of Kraken data, pricing from Coinbase serves as a secondary source.
While
Kraken is designated as the primary exchange, the Company retains flexibility to conduct cryptocurrency transactions on other exchanges
where it maintains accounts. This flexibility allows the Company to adapt to changing market conditions and explore alternative platforms
when necessary to ensure cost-effective execution and fair value measurement using the most advantageous market.
The
selection of Kraken as the principal market reflects the Company’s commitment to informed decision-making and achieving the most
accurate representation of fair value for its crypto assets. Regular reviews ensure alignment with the Company’s objectives and
cryptocurrency market dynamics.
10
Accounting
for Crypto Assets
Fair
Market Value
The
Company measures its crypto assets at fair value in accordance with ASC 820, Fair Value Measurement , using the last closing price
of the day in the UTC time zone at each reporting period end.
Crypto
assets are categorized based on their operational use as follows:
● Crypto
assets – treasury represent unencumbered holdings maintained for liquidity and
investment purposes.
● Crypto
assets – DeFi represent assets deployed in decentralized finance protocols for
lending and liquidity provision.
● Crypto
assets – staked represent assets actively staked to validator nodes and deployed
in blockchain validation activities to earn staking rewards.
All
crypto assets are measured at fair value under ASC 350-60 and are presented as current assets unless they are subject to protocol-imposed
restrictions exceeding twelve months. Staked crypto assets are classified as non-current if their lock-up periods extend beyond one year.
The
majority of the Company’s crypto assets are deployed either in staking arrangements with lock-up periods of less than seven days
or in DeFi liquidity pools that permit near-immediate redemption. Accordingly, these assets are classified as current under ASC 210-10-20,
Balance Sheet , due to the Company’s ability to sell them in a liquid marketplace, as we have a reasonable expectation that
they will be realized in cash or sold or consumed during the normal operating cycle of our business to support operations when needed.
Cost
Basis
Effective
January 1, 2025, the Company enhanced its accounting systems and processes related to the receipt and valuation of crypto assets. As
a result of these enhancements, the Company updated its accounting policy for determining the cost basis of crypto assets received. The
cost basis is now measured at fair value based on the hourly spot price at the time of receipt, consistent with the applicable guidance
under ASC 350-60.
Prior
to January 1, 2025, the cost basis of crypto assets was measured using the last close price of the day in the UTC (Coordinated Universal
Time) time zone on the date of receipt.
The
change has been applied prospectively and did not have a material impact on the Company’s financial statements.
Cost
Relief in Determining Realized Gains and Losses
In
conjunction with ongoing system and process enhancements, the Company updated its method for determining the cost basis of crypto assets
used in computing realized gains and losses. Effective January 1, 2025, the Company adopted the Last-In, First-Out (“LIFO”)
method for determining the cost basis of crypto assets disposed of. This method assumes that the most recently acquired assets are sold
or used first and replaces the Company’s previous use of the specific identification method, which tracked the actual cost of each
individual asset sold.
The
Company determined that the change in accounting principle is preferable as it better aligns with the Company’s operational systems
and financial reporting objectives. The change has been applied prospectively beginning January 1, 2025, as retrospective application
was deemed impracticable due to the nature of prior lot-level selection processes under the specific identification method.
Realized
gains (losses) on sale of crypto assets are included in operating expenses in the statements of operations. The Company recorded
realized gains (losses) on crypto assets of approximately ($ 4,408,000 ) and ($ 122,000 ) for the three months ended September 30, 2025 and
2024, respectively, and approximately ($ 8,568,000 ) and $ 176,000 for the nine months ended September 30, 2025 and 2024, respectively.
The
Company does not believe the change materially impacts comparability of results. While the realized loss for the three and nine months
ended September 30, 2025, reflects application of the new LIFO method, it is not practicable to quantify the exact impact of the change
as compared to the prior method, given the subjective lot selection involved in specific identification. Based on this assessment, the
Company does not believe the change has a material effect on the financial statements.
Presentation
of Crypto Assets in the Statements of Cash Flows
The
classification of purchases and sales in the statements of cash flows is determined based on the nature of the crypto assets, which can
be categorized as ‘productive’ (i.e. acquired for purposes of staking or liquidity provision) or ‘non-productive’
(e.g., NFTs). Acquisitions of non-productive crypto assets are treated as operating activities, while acquisitions of productive crypto
assets are classified as investing activities in accordance with ASC 230-10-20, Investing activities .
11
ETH
Deployed in DeFi Arrangements
In
DeFi arrangements, such as those transacted on the Aave protocol, the Company participates as a Liquidity Provider, depositing ETH into
Aave’s decentralized lending pools. When ETH is supplied, it becomes part of the protocol’s available liquidity that borrowers
may draw upon. The deposited ETH earns variable rewards based on market supply and demand for borrowing within the protocol.
The
ETH supplied by the Company is also eligible to serve as collateral supporting on-chain borrowing activities. The collateral value of
the deposited ETH contributes to the overall “health factor” of the Company’s Aave wallet. The health factor is a protocol
metric that measures the ratio of collateral value to outstanding borrowings and automatically updates with changes in ETH market prices.
The health factor determines the safety buffer against liquidation; maintaining a value greater than 1.0 ensures sufficient collateralization,
while a decline below 1.0 could trigger partial liquidation of the collateral by the protocol’s smart contracts.
Upon
deposit, ETH is automatically wrapped into Aave Wrapped ETH (“WAETH” or “aEthWETH”) to enable ERC-20 interoperability
and facilitate reward accrual within the lending pool. The Company has concluded that this conversion does not constitute a derecognition
event under ASC 610-20, Other Income—Gains and Losses from the Derecognition of Nonfinancial Assets , as no other counterparty
obtains control or economic benefits of the deposited ETH. Rather, WAETH serves as a receipt or claim token evidencing the Company’s
continuing interest in the underlying ETH.
Accordingly:
● ETH
deployed into DeFi protocols remains recognized at its fair value under ASC 350-60.
● WAETH
is not recognized as a separate intangible asset since it is economically equivalent to the
underlying ETH.
● ETH
deployed within DeFi protocols is disclosed as encumbered when serving as collateral for
borrowing arrangements or liquidity provision activities.
● No
gain or loss is recognized upon wrapping or unwrapping ETH within DeFi protocols.
Any
reward earned from such DeFi deployments is recognized as DeFi revenues on the statements of operations in accordance with ASC
606, as discussed in Note 3 - Revenue Recognition section.
As
of September 30, 2025, the Company had approximately 38,999 ETH deployed within DeFi protocols, which remains reflected as ETH within
Crypto assets - DeFi on the balance sheet and disclosed separately in Note 4 – Crypto Assets , including disclosure
of their restricted status. Deployed ETH is subject to protocol-specific risks, including smart-contract vulnerabilities, liquidity constraints,
collateral liquidation risk, and potential protocol governance changes.
Non-Fungible
Tokens (NFTs)
The
Company holds certain non-fungible tokens (“NFTs”), which are unique digital assets recorded on a blockchain. NFTs do not
represent ownership interests in an entity or contractual rights to cash flows, and therefore do not qualify as financial instruments
or equity securities under ASC 320 or ASC 321. Consistent with the accounting treatment applied to other crypto assets, the Company accounts
for NFTs as indefinite-lived intangible assets in accordance with ASC 350, Intangibles—Goodwill and Other .
NFTs
are initially recorded at cost and are not amortized. NFTs are assessed for impairment each reporting period to determine if any events
or changes in circumstances indicate that it is more likely than not that the asset is impaired. If the fair value of an NFT is less
than its carrying value, an impairment loss is recognized equal to the difference. Subsequent increases in fair value are not recorded.
Realized gains or losses on the sale of NFTs are included in other income (expense) in the statements of operations.
Fair
value used in impairment testing is determined in accordance with ASC 820, Fair Value Measurement . Unlike fungible crypto assets,
NFTs typically do not trade on centralized exchanges with quoted prices. Instead, the Company evaluates impairment by reference to observable
transactions, where available, on active NFT marketplaces.
During
the three and nine months ended September 30, 2025, the Company purchased multiple NFTs for aggregate consideration of approximately
$ 191,000 . These NFTs are included within Non-fungible tokens on the balance sheets. No impairment losses were recognized for the
three or nine months ended September 30, 2025.
Operating
Segments
The
Company’s blockchain operations include three revenue-generating business lines corresponding to its distinct sources of on-chain
revenues: validator node operations (“NodeOps”), block building (“Builder+”) and DeFi operations (“Imperium”).
The
Company’s Chief Operating Decision Makers (“CODMs”) are comprised of several members of its executive management team,
including the Chief Executive Officer (“CEO”) and Chief Financial Officer (“CFO”), who are responsible for evaluating
the Company’s financial performance, managing operations, and allocating capital and resources.
The
CODMs regularly review discrete financial information related to Builder+ NodeOps and Imperium, assessing financial performance based
on gross profit (loss), direct operating expenses, and key financial metrics. These financial reviews direct operational decisions and
shape capital deployment strategies for each activity.
While
the CODMs evaluates NodeOps, Builder+, and Imperium individually for internal management purposes, NodeOps and Builder+ share common
economic characteristics, technological infrastructure, and operational oversight and are therefore aggregated into a single operating
segment, Blockchain infrastructure operations , under ASC 280, Segment Reporting . Imperium, which generates revenue through
participation in DeFi protocols, is presented as a separate reportable segment, DeFi operations , due to its distinct economic
drivers and underlying market characteristics.
Consistent
with ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures , the Company discloses significant
segment expenses and other measures that are regularly provided to the CODMs for decision-making purposes. Refer to Note 12 – Segment
Information for more information.
12
Revenue
Recognition
The
Company recognizes revenue under ASC 606 , Revenue from Contracts with Customers , which requires an entity to recognize revenue
when control of the promised goods or services is transferred to the customer, in an amount that reflects the consideration the entity
expects to be entitled to in exchange for those goods or services.
Under
ASC 606, the Company applies the following five-step model to all revenue-generating arrangements:
●
Step
1: Identify the contract with the customer
●
Step
2: Identify the performance obligations in the contract
●
Step
3: Determine the transaction price
●
Step
4: Allocate the transaction price to the performance obligations in the contract
●
Step
5: Recognize revenue when the Company satisfies a performance obligation
The
Company’s revenues are generated from blockchain-based operations and comprise three primary sources: (i) staking rewards earned
from validator node operations (NodeOps); (ii) execution-layer transaction fees, priority fees, and maximal extractable value (“MEV”)
rewards earned from block-building activities (Builder+); and (iii) protocol-driven rewards earned from participation in DeFi protocols
(Imperium). Revenues from NodeOps and Builder+ are aggregated and presented as Blockchain infrastructure revenues , while revenues
from Imperium are presented separately as DeFi revenues in the statements of operations.
The
transaction consideration the Company receives in the form of native crypto assets, such as ETH or other network tokens, represents non-cash
consideration measured at fair value on the date the crypto assets are earned.
Collectively,
these activities represent the outputs of the Company’s ordinary blockchain infrastructure operations and are measured at the fair
value of the crypto assets earned at the time each performance obligation is satisfied.
NodeOps
The
Company engages in network-based smart contracts by running its own crypto asset validator nodes as well as by staking (or “delegating”)
crypto assets directly to both its own validator nodes and nodes run by third-party operators. Through these contracts, the Company provides
crypto assets to stake to a node for the purpose of validating transactions and adding blocks to a respective blockchain network. The
term of a smart contract can vary based on the rules of the respective blockchain and typically lasts from a few days to several weeks
after it is cancelled (or “un-staked”) by the delegator and requires that the crypto assets staked remain locked up during
the duration of the smart contract.
In
exchange for staking the crypto assets and validating transactions on blockchain networks, the Company is entitled to all of the fixed
crypto asset award earned from the network when delegating to the Company’s own node and is entitled to a fractional share of the
network-determined crypto asset award a third-party node operator receives (less crypto asset transaction fees payable to the node operator,
which are immaterial and are recorded as a deduction from revenue), for successfully validating or adding a block to the blockchain.
The Company’s fractional share of awards received from delegating to a third-party validator node is proportionate to the crypto
assets staked by the Company compared to the total crypto assets staked by all Delegators to that node at that time.
On
certain blockchain networks on which the Company operates a validator node, the Company earns a validator node fee (“Validator
Fee”), determined as a node operator’s published percentage of the crypto asset rewards earned on crypto assets delegated
to its node.
Token
rewards earned from staking, as well as tokens earned as Validator Fees, are calculated and distributed directly to BTCS digital wallets
by the blockchain networks as part of their consensus mechanisms.
The
provision of validating blockchain transactions is an output of the Company’s ordinary activities. Each separate block creation
or validation under a smart contract with a network represents a performance obligation. The satisfaction of the performance obligation
for processing and validating blockchain transactions occurs at a point in time when confirmation is received from the network indicating
that the validation is complete, and the awards are available for transfer. At that point, revenue is recognized.
Builder+
The
Company earns revenue by participating as a Builder on blockchain networks that have implemented a Proposer-Builder Separation (PBS)
framework, including Ethereum and Binance Smart Chain (“BSC”). In these roles, the Company bundles and proposes transaction
blocks for submission to network Validators (“block building”), and is compensated when its blocks are selected, proposed,
and successfully finalized on the applicable network.
Ethereum
Block Building
The
Company participates in the Ethereum blockchain network by engaging in the construction of blocks containing strategically bundled transactions
from the Ethereum mempool and from searchers who connect to the Company’s endpoint with the intent of the Company’s builder
proposing their transactions. Revenue recognition for these activities, conducted through Builder+, entails the recognition of execution
layer transaction fees (or “transaction fees”) and priority fees (or “tips”) earned in exchange for successfully
constructing blocks of bundled transactions and having these blocks selected and proposed by a validator to the Ethereum network for
validation and successfully finalized on the network.
13
These
transaction fees and tips are earned as a direct result of the Company’s fulfillment of its performance obligations, which include
the construction of blocks by bundling transactions to maximize the value of the included fees and the proposal of that block by a Validator.
Each constructed block under a smart contract with the Ethereum network signifies a distinct performance obligation.
As
part of the block construction and proposal process, the Company’s Builder purchases block space through a fixed non-negotiable
fee paid to a Validator (a “Validator Payment”) embedded in each proposed block. The Validator Payment, predetermined by
the Builder, is paid to Validators as compensation for selecting and proposing the Company’s block to the network for validation.
The Validator Payment is intrinsically linked to the Company’s performance obligations and is disbursed in the block constructed
by the Builder if our Builder’s block is both selected by a Validator and successfully proposed to, and finalized on, the Ethereum
network; otherwise, our Validator Payment may be included in a subsequent block. The Validator Payment represents a direct and fixed
pre-determined cost.
The
satisfaction of the performance obligation occurs at a point in time when the constructed block is both proposed by a Validator and successfully
finalized on the Ethereum network. At this juncture, the Company has fulfilled its obligations, and the transaction fees and tips associated
with the transactions included in the block become available and are transferred to the Company’s digital wallet.
The
Company recognizes revenue, reflecting the fair value of the total transaction fees and tips earned from the constructed block.
Binance
Smart Chain (BSC) Block Building
The
Company also operates as a Builder on Binance Smart Chain (BSC), which uses a Proof-of-Staked-Authority (“PoSA”) consensus
and a distinct block-building and reward structure. The native token of BSC is BNB, which is used for both transaction fees and transaction-based
payments.
Builders
on BSC construct block bids composed of transactions and optional searcher tips. Unlike Ethereum, transaction fees on BSC are paid directly
to the Validator’s coinbase and are not received by the Builder. Instead, the Builder earns revenue in the form of BNB-denominated
tips, which are voluntarily sent by searchers to a Builder-controlled smart contract as priority fees. These tips accumulate in the smart
contract and are periodically withdrawn to the Company’s Builder wallet.
The
Company recognizes revenue from BSC block building at the time the BNB tips are withdrawn from the tip smart contract to the Company’s
wallet, measured at the fair value of BNB at the time the withdrawal occurs. Because BSC validator payments are embedded in the transaction
fees of a self-transfer transaction appended by the Builder, the associated transaction cost is treated as cost of revenue.
Builder
performance obligations on BSC are satisfied when the constructed block is selected and proposed by a Validator and finalized on-chain.
Similar to Ethereum, each block is considered a separate performance obligation.
Imperium
Beginning
in 2025, the Company expanded its blockchain infrastructure operations to include DeFi activities under its Imperium business line. Through
Imperium, the Company participates directly in DeFi ecosystems by deploying crypto assets, including ETH and stablecoins, into smart
contract-based protocols that facilitate decentralized lending, liquidity provision, and other on-chain financial services.
When
the Company deposits ETH into a DeFi protocol, such as Aave, the ETH is converted into a tokenized representation (for example, Aave
Wrapped ETH, “WETH” or “aEthWETH”) that represents the Company’s on-chain deposit position and entitles
it to earn variable crypto asset rewards (e.g., ETH). These rewards accrue continuously based on protocol activity, supply-and-demand
dynamics, and utilization of the Company’s deployed assets within the lending pool.
The
Company’s participation in DeFi protocols represents a distinct performance obligation that is satisfied over time, as the protocol’s
users simultaneously receive and consume the benefits of the Company’s contributed liquidity or other deployed assets. Revenue
is recognized over time in proportion to the variable rewards accrued to the Company’s position, measured at the fair value of
the native token at the time the consideration is earned. Variable consideration is constrained to amounts not subject to significant
reversal, consistent with ASC 606-10-32-11.
Revenues
earned through Imperium are classified as DeFi revenues in the statements of operations. The Company is considered the principal
in these transactions because it controls the deployed crypto assets, bears protocol and market risks (including smart-contract, liquidity,
and liquidation risk), and earns consideration directly from the protocol rather than through an intermediary.
14
The
following table summarizes the revenues earned from the Company’s operations for the three and nine months ended September 30,
2025 and 2024.
Schedule of Revenues Earned from Company’s Operations
For the
Three Months Ended September 30,
For the
Nine Months Ended September 30,
2025
2024
2025
2024
Blockchain infrastructure revenues
NodeOps
$ 858,867
$ 334,654
$ 1,461,130
$ 1,238,347
Builder+
3,356,357
404,503
7,215,227
513,388
Total blockchain infrastructure revenues
4,215,224
739,157
8,676,357
1,751,735
DeFi revenues (Imperium)
723,279
-
726,843
-
Total revenues
$ 4,938,503
$ 739,157
$ 9,403,200
$ 1,751,735
The
following tables detail the native token rewards and their respective fair market value recognized as revenue for the three and nine
months ended September 30, 2025 and 2024. Revenues earned from blockchain infrastructure staking activities through NodeOps include token
rewards earned from the delegation of cryptocurrency assets to third-party validator nodes as well as token rewards derived from BTCS-operated
validator nodes, which include staking of the Company’s crypto assets to BTCS nodes and Validator Fees earned from third-parties
asset delegations to our nodes. Revenues earned from block-building through Builder+ includes block rewards generated by BTCS Builders.
Crypto
assets earned from blockchain infrastructure staking activities through NodeOps
Schedule
of Crypto Assets Earned from Blockchain Infrastructure Staking Activities
For
the Three Months Ended September 30,
For
the Nine Months Ended September 30,
2025
2024
2025
2024
Asset
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Ethereum (ETH)
206
$ 838,962
65
$ 180,487
345
$ 1,173,508
202
$ 610,153
Cosmos (ATOM)
-
$ -
13,603
$ 69,534
33,303
$ 159,486
37,334
$ 295,188
Solana (SOL)*
108
$ 19,870
97
$ 14,414
317
$ 54,657
355
$ 51,139
Axie Infinity (AXS)*
-
$ -
5,796
$ 29,236
10,887
$ 30,476
16,949
$ 113,937
Akash (AKT)
-
$ -
6,151
$ 17,763
8,229
$ 15,202
16,971
$ 63,249
NEAR Protocol (NEAR)*
-
$ -
1,881
$ 8,802
3,482
$ 11,298
4,481
$ 25,724
Avalanche (AVAX)*
-
$ -
-
$ -
543
$ 11,322
668
$ 18,491
Kava (KAVA)
-
$ -
7,046
$ 2,508
11,031
$ 4,983
19,970
$ 12,065
Stader (SD)*
-
$ -
-
$ -
126
$ 89
-
$ -
Polkadot (DOT)*
-
$ -
398
$ 1,980
9
$ 40
1,134
$ 7,556
Rocket Pool (RPL)*
8
$ 35
-
$ -
18
$ 69
-
$ -
Kusama (KSM)
-
$ -
288
$ 5,782
-
$ -
576
$ 14,365
Polygon (POL)*
-
$ -
6,851
$ 2,716
-
$ -
19,395
$ 12,205
Tezos (XTZ)*
-
$ -
594
$ 419
-
$ -
1,266
$ 1,124
Mina (MINA)
-
$ -
720
$ 319
-
$ -
6,480
$ 6,404
Oasis Network (ROSE)
-
$ -
-
$ -
-
$ -
26,567
$ 3,254
Cardano (ADA)*
-
$ -
1,683
$ 628
-
$ -
5,010
$ 2,218
Evmos (EVMOS)*
-
$ -
3,321
$ 66
-
$ -
21,581
$ 1,275
Total earned from blockchain infrastructure staking
activities through NodeOps
$ 858,867
$ 334,654
$ 1,461,130
$ 1,238,347
*
All
or a portion of revenue earned from staking to third-party validator nodes
Crypto
assets earned from block-building through Builder+
Schedule of Crypto Assets Earned From
Ethereum
For
the Three Months Ended September 30,
For
the Nine Months Ended September 30,
2025
2024
2025
2024
Asset
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Ethereum (ETH)
770
$ 2,952,033
152
$ 404,503
2,176
$ 6,403,386
186
$ 513,388
BNB Chain (BNB)
446
$ 404,324
-
$ -
1,084
$ 811,841
-
$ -
Total earned from block-building
through Builder+
$ 3,356,357
$ 404,503
$ 7,215,227
$ 513,388
Crypto
assets earned from DeFi activities through Imperium
For
the Three Months Ended September 30,
For
the Nine Months Ended September 30,
2025
2024
2025
2024
Asset
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Token
Rewards
Revenue
($USD)
Ethereum (ETH)
178
$ 723,279
-
$ -
181
$ 726,843
-
$ -
Total earned from DeFi activities through Imperium
$ 723,279
$ -
$ 726,843
$ -
15
Cost
of Revenues
The
Company’s cost of revenues primarily consists of direct expenses incurred in connection with its blockchain operations, including
NodeOps, Builder+ and Imperium activities.
Blockchain
Infrastructure Operations (NodeOps and Builder+)
The
Company’s cost of revenues related to its blockchain infrastructure operations primarily includes direct production costs associated
with transaction validation and block construction on blockchain networks. These costs include cloud-based server hosting expenses related
to our validator nodes and Builders and allocated employee compensation related to the monitoring, maintenance and support of these operations.
Additionally,
for Ethereum block building, cost of revenues includes Validator Payments made by the Company’s Builder to Validators as compensation
for proposing constructed blocks. These are fixed amounts embedded within the proposed blocks and are paid only when the block is successfully
finalized on-chain.
For
Binance Smart Chain (BSC) block building, although the Builder does not receive the transaction fees attached to the bundled
transactions included in a finalized block, it must still compete for inclusion by proposing an additional bid, structured as a self-transaction,
that specifies extra fees intended to incentivize the Validator to select its block. This self-transaction results in a direct payment
to the Validator’s coinbase address. These Builder-specified bids are separate from the transaction fees attached to user transactions
and represent incremental value added by the Builder intended to increase the likelihood of block inclusion. The Company records these
Builder-specified bid payments as cost of revenues, as they are a direct cost of fulfilling the block-building performance obligations
under the BSC block-building arrangement in accordance with ASC 606.
The
Company also includes in cost of revenues any third-party fees for hosting, infrastructure support, or software maintenance related to
validator or builder operations.
These
expenses are collectively presented as Cost of blockchain infrastructure revenues in the statements of operations.
Imperium
Beginning
in 2025, the Company’s DeFi operations under its Imperium business line generated revenues from participation in decentralized
finance protocols. Related costs of revenues primarily consist of allocated employee compensation and related expenses associated with
establishing, monitoring, and maintaining DeFi activities, as well as any third-party services that support these operations and other
direct on-chain expenses incurred in connection with deploying or interacting with DeFi protocols. These costs are presented as Cost
of DeFi revenues in the statements of operations.
The
following table further details the costs of revenues for the three and nine months ended September 30, 2025 and 2024.
Schedule of Costs of Revenues
For
the Three Months Ended
September
30,
For
the Nine Months Ended
September
30,
2025
2024
2025
2024
Cost of blockchain infrastructure revenues
Cost of staking revenues (NodeOps)
$ 8,265
$ 42,813
$ 68,287
$ 142,180
Cost of block-building revenues
(Builder+)
3,835,369
500,495
8,197,139
730,601
Total cost of blockchain infrastructure revenues
3,843,634
543,308
8,265,426
872,781
Cost of DeFi revenues (Imperium)
6,916
-
6,916
-
Total cost of revenues
$ 3,850,550
$ 543,308
$ 8,272,342
$ 872,781
16
Internally
Developed Software
Internally
developed software consists of the core technology of the Company’s ChainQ platform. For internally developed software, the Company
uses both its own employees as well as the services of external vendors and independent contractors. The Company accounts for computer
software used in the business in accordance with ASC 985-20 and ASC 350.
ASC
985-20, Software-Costs of Computer Software to Be Sold, Leased, or Otherwise Marketed, requires that software development costs
incurred in conjunction with product development be charged to research and development expense until technological feasibility is established.
Thereafter, until the product is released for sale, software development costs must be capitalized and reported at the lower of unamortized
cost or net realizable value of the related product. Some companies use a “tested working model” approach to establishing
technological feasibility (i.e., beta version). Under this approach, software under development will pass the technological feasibility
milestone when the Company has completed a version that contains essentially all the functionality and features of the final version
and has tested the version to ensure that it works as expected.
ASC
350, Intangibles-Goodwill and Other , requires computer software costs associated with internal use software to be charged to operations
as incurred until certain capitalization criteria are met. Costs incurred during the preliminary project stage and the post-implementation
stages are expensed as incurred. Certain qualifying costs incurred during the application development stage are capitalized as property,
equipment and software. These costs generally consist of internal labor during configuration, coding, and testing activities. Capitalization
begins when (i) the preliminary project stage is complete, (ii) management with the relevant authority authorizes and commits to the
funding of the software project, and (iii) it is probable both that the project will be completed and that the software will be used
to perform the function intended.
Property
and Equipment
Property
and equipment consists of computers, equipment and office furniture and fixtures, all of which are recorded at cost. Depreciation and
amortization are recorded using the straight-line method over the respective useful lives of the assets ranging from three 3 to five years .
Long-lived assets are reviewed for impairment whenever events or circumstances indicate that the carrying amount of these assets may
not be recoverable.
Use
of Estimates
The
accompanying condensed financial statements have been prepared in conformity with U.S. GAAP, which requires management to make estimates
and assumptions that affect certain reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at
the date of the financial statements, and the reported amounts of revenue and expenses during the period.
The
Company’s significant estimates and assumptions include, but are not limited to, the recoverability and useful lives of indefinite
life intangible assets, stock-based compensation, valuation allowances related to deferred tax assets, allocations of compensation and
other shared costs among functional expense categories, accruals for employee bonuses and incentives, and the fair value of certain financial
instruments, when applicable.
Actual
results could differ from those estimates due to changes in external conditions or other factors, and such differences may be material
to the financial statements.
Income
Taxes
The
Company recognizes income taxes on an accrual basis based on tax positions taken or expected to be taken in its tax returns. A tax position
is defined as a position in a previously filed tax return or a position expected to be taken in a future tax filing that is reflected
in measuring current or deferred income tax assets and liabilities. Tax positions are recognized only when it is more likely than not
(i.e., likelihood of greater than 50%), based on technical merits, that the position would be sustained upon examination by taxing authorities.
Tax positions that meet the more likely than not threshold are measured using a probability-weighted approach as the largest amount of
tax benefit that is greater than 50% likely of being realized upon settlement . Income taxes are accounted for using an asset and liability
approach that requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that
have been recognized in the Company’s financial statements or tax returns. A valuation allowance is established to reduce deferred
tax assets if all, or some portion, of such assets will more likely than not be realized. Should they occur, the Company’s policy
is to classify interest and penalties related to tax positions as income tax expense. Since the Company’s inception, no such interest
or penalties have been incurred.
17
Accounting
for Warrants
The
Company accounts for the issuance of Common Stock purchase warrants issued in accordance with ASC 815, Derivatives and Hedging .
Warrants are evaluated for liability or equity classification at the time of issuance based on the specific terms of the arrangement
and settlement features.
Liability-Classified
Warrants
Warrants
are classified as liabilities when they: (i) require net cash settlement (including upon occurrence of an event outside the Company’s
control), or (ii) provide the counterparty with a choice of cash or share settlement, or (iii) require the issuance of registered shares
and do not explicitly preclude a right to cash settlement.
In
accordance with ASC 815-40, these instruments are measured at fair value upon issuance and at each subsequent reporting period, with
changes in fair value recognized in the statements of operations as “Change in fair value of warrant liabilities.” These
warrants are classified as Level 3 liabilities within the fair value hierarchy due to the use of unobservable inputs in the valuation
model (see Note 5 - Fair Value of Financial Assets and Liabilities ).
The
Company estimates the fair value of these warrants using a Black-Scholes option pricing model, with key inputs including the Company’s
stock price, the warrant exercise price, expected term, expected stock price volatility, risk-free interest rate, and expected dividend
yield. The warrant liability is presented as a current liability on the Company’s balance sheet.
Equity-Classified
Warrants
The
Company also issues warrants that qualify for equity classification under ASC 815-40. Warrants are classified in equity when they: (i)
require physical or net-share settlement, and (ii) do not include terms that could require cash settlement outside the control of the
Company, and (iii) do not include contingent provisions or other features that would cause the instruments to be classified as liabilities.
For
equity-classified warrants, the Company estimates the grant-date fair value using a Black-Scholes option pricing model. The fair value
is recognized in additional paid-in capital (APIC) at the time of issuance and is not subsequently remeasured. If the warrants are issued
in connection with a financing transaction (e.g., convertible notes), the fair value is allocated to APIC and, when applicable, also
recorded as a debt discount in accordance with ASC 470-20, Debt with Conversion and Other Option, and amortized over the term
of the related debt instrument using the effective interest method.
Once
classified in equity, these warrants remain in equity unless modified in a way that results in liability classification. These instruments
are not included in the fair value measurements disclosure under ASC 820, as they are not remeasured on a recurring basis.
Stock-based
compensation
The
Company accounts for stock-based compensation in accordance with ASC 718, Compensation - Stock Compensation . ASC 718 addresses
all forms of share-based payment awards including shares issued under employee stock purchase plans and stock incentive shares. Under
ASC 718, awards result in a cost that is measured at fair value on the awards’ grant date, based on the estimated number of awards
that are expected to vest and will result in a charge to operations.
Share-based
payment awards exchanged for services are accounted for at the fair value of the award on the estimated grant date.
18
Options
Stock
options issued under the Company’s long-term incentive plans are granted with an exercise price equal to no less than the fair
market value of the Company’s stock at the date of grant and expire up to ten years from the date of grant. These options generally
vest over a one-year period.
The
Company estimates the fair value of stock option grants using the Black-Scholes option pricing model and the assumptions used in calculating
the fair value of stock-based awards represent management’s best estimates and involve inherent uncertainties and the application
of management’s judgment.
Expected
Volatility – The Company uses historical volatility as it provides a reasonable estimate of the expected volatility. For options
granted prior to January 1, 2025, historical volatility was based on the most recent volatility of the stock price over a period equivalent
to the expected term of the option. For options granted on or after January 1, 2025, historical volatility is determined using a two-year
lookback period. Management selected this approach to better reflect the Company’s current market conditions and exclude periods
of non-representative volatility associated with significant changes in the Company’s business, market conditions, and capital
structure. The two-year lookback period balances capturing industry and market cycles with avoiding outdated and non-representative data.
Risk-Free
Interest Rate – The risk-free interest rate is based on the U.S. treasury zero-coupon yield curve in effect at the time of
grant for the expected term of the option.
Expected
Term – The Company’s expected term represents the weighted-average period that the Company’s stock options are
expected to be outstanding. The expected term is based on the expected time to post-vesting exercise of options by employees. The Company
uses historical exercise patterns of previously granted options to derive employee behavioral patterns used to forecast expected exercise
patterns.
Expected
Dividend – The Company has not historically declared or paid any cash dividends on its common shares and does not plan to pay
any recurring cash dividends in the foreseeable future, and, therefore, uses an expected dividend yield of zero in its valuation models.
Restricted
Stock Units (RSUs)
For
awards vesting upon the achievement of a service condition, compensation cost measured on the grant date will be recognized on a straight-line
basis over the vesting period. Stock-based compensation expense for the market-based restricted stock units with explicit service conditions
is recognized on a straight-line basis over the longer of the derived service period or the explicit service period, regardless of whether
the market condition is satisfied. However, in the event that the explicit service period is not met, previously recognized compensation
cost would be reversed. Market-based restricted stock units subject to market-based performance targets require achievement of the performance
target as well as a service condition in order for these RSUs to vest.
The
Company estimates the fair value of market-based RSUs as of the grant date and expected derived term using a Monte Carlo simulation that
incorporates pricing inputs covering the period from the grant date through the end of the derived service period.
Expected
Volatility – The Company uses historical volatility as it provides a reasonable estimate of the expected volatility. Historical
volatility is based on the most recent volatility of the stock price over a period of time equivalent to the expected term of the RSUs.
Risk-Free
Interest Rate – The risk-free interest rate is based on the U.S. treasury zero-coupon yield curve in effect at the time of
grant for the expected term of the RSUs.
Expected
Term – The Company’s expected term represents the weighted-average period that the Company’s RSUs are expected
to be outstanding. The expected term is based on the stipulated 5-year period from the grant date until the market-based criteria are
achieved. If the market-based criteria are not achieved within the five-year period from the grant date, the RSUs will not vest and shall
expire.
Vesting
Hurdle Price – The vesting hurdle prices are determined by taking the vesting Market Cap criteria divided by the shares outstanding
as of the valuation dates
19
Convertible
Notes Payable
Convertible
notes are accounted for in accordance with ASC 470-20, Debt with Conversion and Other Options . Upon issuance, the Company evaluates
embedded features and freestanding instruments for separate accounting. If applicable, proceeds are allocated between the debt host and
any freestanding equity-classified instruments, such as warrants, using a relative fair value method. Issuance costs and any original
issue discount are recorded as a reduction to the carrying amount of the debt and amortized over the term of the notes using the effective
interest method. Interest expense includes both cash interest and amortization of debt discounts.
Defi
Lending Arrangements
The
Company accounts for DeFi lending and borrowing arrangements, such as those executed through the Aave protocol, in accordance with ASC
470, Debt .
Borrowings
When
the Company borrows crypto assets under a DeFi protocol, the arrangement is recognized as a financial liability measured at the principal
amount of the borrowed tokens, net of repayments, in accordance with ASC 470. Such borrowings are presented on the balance sheet as Loans
payable – DeFi protocol .
Borrowings
are collateralized by the Company’s crypto assets, such as ETH, which are deposited into protocol-specific smart contracts as collateral.
The deposited collateral remains recorded on the balance sheet within Crypto Assets , as the Company retains both custody and beneficial
ownership. Collateralized assets are considered restricted while serving as security for DeFi borrowings and are disclosed as such in
the notes to the financial statements.
Fair
value measurement of the collateralized ETH follows the guidance in ASC 820 , Fair Value Measurement . Although the ETH is restricted
and subject to liquidation risk, the Company continues to account for the underlying asset at fair value under ASC 350-60 , Intangibles
– Crypto Assets .
Debt
modifications and extinguishments
The
Company accounts for debt modifications and extinguishments in accordance with ASC 470-50 , Debt – Modifications and Extinguishments .
When existing DeFi debt is repaid or substantially modified, the previous liability is derecognized and replaced with a new liability
at fair value. Any resulting gain or loss is recognized in the statement of operations under Loss on extinguishment of debt .
Interest
expense
Interest
or borrowing costs accrued under DeFi lending arrangements are recognized over the borrowing term and presented as Interest Expense
in the statements of operations. Any rewards earned from the Company’s separate participation as a liquidity provider or protocol
participant (e.g., Imperium) is recognized as revenue under DeFi revenues rather than interest income.
Advertising
Expense
Advertisement
costs are expensed as incurred and included in Marketing expenses in the statements of operations.
Net
Income (Loss) per Share
Basic
income (loss) per share is computed by dividing the net income or loss attributable to common shares by the weighted average number of
common shares outstanding during the period. Diluted earnings per share is computed using the weighted average number of common shares
and, if dilutive, potential common shares outstanding during the period. Diluted earnings per share reflects the potential dilution that
could occur if securities or other contracts to issue common stock were exercised or converted into common stock. Potential common shares
consist of the Company’s restricted stock units, restricted common stock, stock options, warrants and shares issuable upon conversion
of outstanding convertible notes.
20
For
periods when the Company reports a net loss, diluted net loss per share is the same as basic net loss per share because the inclusion
of potentially dilutive securities would be anti-dilutive. For periods in which the Company reports net income, diluted net income per
share includes the effect of dilutive potential common shares, if any.
The
Company reported net income for the three and nine months ended September 30, 2025 and net losses for the three and nine months ended
September 30, 2024. The following potentially dilutive securities were excluded from the computation of diluted loss per share during
the 2024 periods of net loss, as their effect would have been anti-dilutive:
Schedule
of Earnings Per Share Anti-diluted
As of
September 30, 2024
Warrants to purchase common stock
712,500
Options
1,302,500
Non-vested restricted stock unit awards
1,806,373
Total
3,821,373
Anti-dilutive securities
3,821,373
Recent
Accounting Pronouncements
The
Company continually assesses new accounting pronouncements issued by the Financial Accounting Standards Board (“FASB”) and
other standard-setting bodies to determine their applicability. When it is determined that a new accounting pronouncement affects the
Company’s financial reporting, the Company undertakes a study to determine the consequences of such change to its Financial Statements
and assures that there are proper controls in place to ascertain that the Company’s Financial Statements properly reflect the change.
In
November 2023, the FASB issued ASU 2023-07, Segment Reporting (Topic 280): Improvements to Reportable Segment Disclosures (“ASU
2023-07”). ASU 2023-07 is intended to enhance reportable segment disclosures by requiring disclosures of significant segment expenses
regularly provided to the CODMs, requiring disclosure of the title and position of the CODMs and explanation of how the reported measures
of segment profit and loss are used by the CODMs in assessing segment performance and a location of resources. ASU 2023-07 is effective
for the Company for annual periods beginning after December 31, 2023. The Company adopted ASU 2023-07 for the year ended December 31,
2024. As a result of the adoption, the Company expanded its disclosures in Note 12 - Segment Information , to present significant
expenses that are included within cost of revenue, by reportable segment, which are presented to the CODMs.
In
December 2023, FASB issued ASU 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures , to enhance the transparency
and decision usefulness of income tax disclosures. The amendments in ASU 2023-09 provide improvements primarily related to the rate reconciliation
and income taxes paid information included in income tax disclosures. The Company is required to disclose additional information regarding
reconciling items equal to or greater than five percent of the amount computed by multiplying pretax income (loss) by the applicable
statutory tax rate. Similarly, the Company is required to disclose income taxes paid (net of refunds received) equal to or greater than
five percent of total income taxes paid (net of refunds received). The amendments in ASU 2023-09 are effective January 1, 2025. Early
adoption is permitted for annual financial statements that have not yet been issued or made available for issuance. The Company is currently
evaluating the impacts of ASU 2023-09 on its financial statements.
In
December 2024, the FASB issued ASU 2024-03, Income Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures
(Subtopic 220-40) (“ASU 2024-03”). ASU 2024-03 requires, in the notes to the financial statements, disclosures of specified
information about certain costs and expenses specified in the updated guidance. ASU 2024-03 is effective for annual reporting periods
beginning after December 15, 2026, and interim reporting periods beginning after December 15, 2027. Early adoption is permitted. The
Company is evaluating the impact the updated guidance will have on its disclosures.
Other
recent accounting pronouncements issued by the FASB, including its Emerging Issues Task Force, the American Institute of Certified Public
Accountants, and the Securities and Exchange Commission did not or are not believed by management to have a material impact on the Company’s
present or future financial statements.
21
Note
4 – Crypto Assets
The
following table presents the Company’s crypto assets held as of September 30, 2025, which are measured at fair value in accordance
with ASC 350-60, Intangibles – Crypto Assets . Measurement is based on quoted prices in active markets (Level 1 inputs under
ASC 820, Fair Value Measurement ).
Schedule of Crypto Assets Held
Asset
Tokens
Cost
Fair Market Value
Ethereum (ETH) (1)(2)
70,322
$ 213,513,938
$ 291,581,923
Solana (SOL)
7,355
541,505
1,526,883
BNB Chain (BNB)
68
48,246
69,015
Rocket Pool (RPL)
610
6,751
2,861
Total
$ 214,110,440
$ 293,180,682
(1)
As
of September 30, 2025, the Company’s ETH holdings included:
(a)
Approximately
30,784 ETH staked to validator nodes with an approximate fair market value of $ 127,642,000 , presented in Crypto assets –
staked ; and
(b)
Approximately
38,999 Aave aEthWETH tokens representing wrapped ETH deployed in DeFi protocols and serving as collateral for outstanding DeFi borrowings,
with a fair market value of approximately $ 161,704,000 . The underlying ETH remains recognized within Crypto assets - DeFi
at fair value on the balance sheet. Although the associated aEthWETH tokens reside in the Company’s wallets, they are subject
to protocol-enforced restrictions while the related borrowing is outstanding.
These
assets remain recorded as ETH within Crypto Assets – DeFi at fair value on the balance sheet and are subject to protocol
restrictions and smart-contract risk while serving as staking or collateralized assets.
As
described in Note 3, the Company classifies its crypto assets by operational use into three categories:
Schedule
of Crypto Assets by Operational Use
Category
September
30, 2025
December
31, 2024
Crypto assets – treasury
2,304,873
646,539
Crypto assets – DeFi
161,703,903
-
Crypto assets – staked
129,171,906
35,410,144
Total crypto assets
293,180,682
36,056,683
Category
Descriptions
● Crypto
assets – treasury represent unencumbered crypto assets maintained for liquidity
and general corporate purposes.
● Crypto
assets – DeFi represent crypto assets deployed in DeFi protocols, primarily Aave,
for lending and liquidity provision. When ETH is deposited into Aave, the protocol issues
an equivalent amount of Wrapped Aave ETH (“WAETH”) to the Company’s wallet.
Management concluded under ASC 610-20 that these transactions do not constitute exchanges
and that the underlying ETH remains recognized at fair value.
● Crypto
assets – staked represent crypto assets actively deployed in validator operations
to earn staking rewards. These assets are subject to protocol lock-ups and governance risks.
Fair
Value Measurement
All
categories of crypto assets are valued using quoted prices in active markets for identical assets and are therefore classified as Level
1 within the fair-value hierarchy (see Note 5 – Fair Value of Financial Assets and Liabilities ). Encumbrances arising from
staking or DeFi deployments do not affect fair-value classification because such restrictions are entity-specific and do not influence
observable market pricing.
Activity
Rollforward
The
following table summarizes the activity in the Company’s crypto assets for the nine months ended September 30, 2025:
Schedule
of Crypto Assets Rollforward Activity
December 31, 2024 - Fair Market Value
$ 36,056,683
Additions and purchases of crypto assets
199,858,288
Rewards earned from blockchain infrastructure
and DeFi operations
9,403,200
Sales of crypto assets
( 3,431,427 )
Crypto payments
( 8,115,551 )
Crypto fees
( 10,050 )
Realized gains on sale of crypto assets
203,352
Realized losses on sale of crypto assets
( 8,771,033 )
Change in unrealized appreciation (depreciation)
of crypto assets
67,987,220
September 30, 2025 - Fair Market Value
$ 293,180,682
22
Note
5 – Fair Value of Financial Assets and Liabilities
The
Company measures certain assets and liabilities at fair value. The Company defines fair value as the price that would be received from
selling an asset or paid to transfer a liability (i.e., an ‘exit price’) in the principal or most advantageous market in
an orderly transaction between market participants at the measurement date.
Fair
value is estimated by applying the following hierarchy, which prioritizes the inputs used to measure fair value into three levels and
bases the categorization within the hierarchy upon the lowest level of input that is available and significant to the fair value measurement:
Level
1 – Valuations based on unadjusted quoted prices in active markets for identical, unrestricted assets or liabilities that are accessible
at the measurement date. Since valuations are based on quoted prices that are readily and regularly available in an active market, these
valuations do not entail a significant degree of judgment.
Level
2 – Valuations based on observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted
prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be corroborated
by observable market data for substantially the full term of the assets or liabilities.
Level
3 – Valuations based on inputs that are generally unobservable and typically reflect management’s estimate of assumptions
that market participants would use in pricing the asset or liability.
The
Company’s crypto assets (treasury, DeFi, and staked) are measured at fair value in accordance with ASC 350-60 using quoted prices
in active markets for the underlying tokens, primarily on major digital-asset exchanges. These quoted prices represent Level 1 inputs
within the fair-value hierarchy.
Encumbrances
resulting from staking lock-ups or DeFi collateralization do not affect classification within the fair-value hierarchy because such restrictions
are entity-specific and do not impact the market prices of the respective tokens available to other market participants. Accordingly,
all of the Company’s crypto assets are classified as Level 1.
Other
financial instruments, including cash and cash equivalents, stablecoins, accounts and other receivables, accounts payable and accrued
liabilities are carried at cost, which management believes approximates fair value due to the short-term nature of these instruments.
The
following tables present the Company’s assets and liabilities that are 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 September 30, 2025 and December 31, 2024:
Schedule of Fair Value of Assets and Liabilities Valued on Recurring Basis
Fair
Value Measured at September 30, 2025
Balance
at
September
30,
Quoted
prices
in
active
markets
Significant
other
observable
inputs
Significant
unobservable
inputs
2025
(Level
1)
(Level
2)
(Level
3)
Assets
Crypto Assets
$ 293,180,682
$ 293,180,682
$ -
$ -
Investments
500,000
-
-
500,000
Total Assets
$ 293,680,682
$ 293,180,682
$ -
$ 500,000
Liabilities
Warrant Liabilities
$ 855,713
$ -
$ -
$ 855,713
Fair
Value Measured at December 31, 2024
Balance
at
December
31,
Quoted
prices
in
active
markets
Significant
other
observable
inputs
Significant
unobservable
inputs
2024
(Level
1)
(Level
2)
(Level
3)
Assets
Crypto Assets
$ 36,056,683
$ 36,056,683
$ -
$ -
Investments
100,000
-
-
100,000
Total Assets
$ 36,156,683
$ 36,056,683
$ -
$ 100,000
Liabilities
Warrant Liabilities
$ 267,900
$ -
$ -
$ 267,900
The
Company did not make any transfers between the levels of the fair value hierarchy during the nine months ended September 30, 2025 and
2024.
23
Level
3 Valuation Techniques
Level
3 financial assets consist of private equity investments for which there is no current public market for these securities such that the
determination of fair value requires significant judgment or estimation. As of September 30, 2025 and December 31, 2024, the Company’s
Level 3 investments were carried at the original cost of the investments, with a value of $ 500,000 and $ 100,000 , respectively. The Company
has elected to apply the measurement alternative under ASC 321, Investments—Equity Securities , for these investments.
Level
3 financial liabilities consist of the warrant liabilities for which there is no current market for these securities such that the determination
of fair value requires significant judgment or estimation.
Changes
in fair value measurements categorized within Level 3 of the fair value hierarchy are analyzed each period based on changes in estimates
or assumptions and recorded as appropriate.
A
significant decrease in volatility or a significant decrease in the Company’s stock price, in isolation, would result in a significantly
lower fair value measurement. Changes in the values of the warrant liabilities are recorded in “change in fair value of warrant
liabilities” in the Company’s statements of operations.
On
March 2, 2021, the Company entered into a securities purchase agreement with certain purchasers which closed on March 4, 2021 pursuant
to which the Company sold an aggregate of (i) 950,000 shares of Common Stock, and (ii) Common Stock warrants (the “Warrants”)
to purchase up to 712,500 shares of Common Stock for gross proceeds of $ 9.5 million in a private placement offering.
The
Warrants require, at the option of the holder, a net-cash settlement following certain fundamental transactions (as defined in the Warrants).
At the time of issuance, the Company maintained control of certain fundamental transactions and as such the Warrants were initially classified
in equity. As of September 30, 2025, the Company no longer maintained control of certain fundamental transactions because it did not
hold a majority of shareholder voting power. As such, the Company may be required to cash settle the Warrants if a fundamental transaction
occurs which is outside the Company’s control. Accordingly, the Warrants are classified as liabilities. The Warrants have been
recorded at their fair value using the Black-Scholes valuation model, and will be recorded at their respective fair value at each subsequent
balance sheet date. This model incorporates transaction details such as the Company’s stock price, contractual terms, maturity,
risk-free rates, as well as volatility.
The
Warrants require the issuance of registered shares upon exercise, and do not expressly preclude an implied right to cash settlement and
are therefore accounted for as derivative liabilities. The Company classifies these derivative warrant liabilities on the balance sheet
as a current liability.
A
summary of quantitative information with respect to the valuation methodology and significant unobservable inputs used for the Company’s
warrant liabilities that are categorized within Level 3 of the fair value hierarchy at the date of issuance and, as of September 30,
2025 and December 31, 2024, is as follows:
Summary of Valuation Methodology and Significant Unobservable Inputs Warrant Liabilities
September
30,
2025
December
31,
2024
Risk-free rate of interest
3.83 %
4.16 %
Expected volatility
189.64 %
120.67 %
Expected life (in years)
0.42
1.17
Expected dividend yield
-
-
The
risk-free interest rate was based on rates established by the Federal Reserve Bank. For the Warrants, the Company estimates expected
volatility, giving primary consideration to the historical volatility of its Common Stock. The expected volatility is calculated using
the standard deviation of the Company’s underlying stock price’s daily logarithmic returns. The expected life of the warrants
was determined by the expiration date of the warrants. The expected dividend yield was based on the fact that the Company has not historically
paid dividends on its Common Stock and does not expect to pay recurring dividends on its Common Stock in the future.
The
following table sets forth a summary of the changes in the fair value of the Company’s Level 3 financial assets and liabilities
for the nine months ended September 30, 2025 that are measured at fair value on a recurring basis:
Schedule of Changes in Fair Value and Other Adjustments of Warrants
Fair
Value of
Level
3 Financial
Assets
September 30,
2025
Beginning balance
$ 100,000
Purchases
400,000
Unrealized appreciation (depreciation)
-
Ending balance
$ 500,000
Fair
Value of
Level
3
Financial
Liabilities
September 30,
2025
Beginning balance
$ 267,900
Fair value adjustment of warrant
liabilities
587,813
Ending balance
$ 855,713
24
Note
6 – Stockholders’ Equity
Common
Stock
As
of September 30, 2025, the Company had 975,000,000 shares of Common Stock, $ 0.001 par value, authorized, of which 47,075,189 shares were
issued and outstanding.
At-The-Market
Offering Agreement
On
September 14, 2021, the Company entered into an At-The-Market Offering Agreement (the “ATM Agreement”) with H.C. Wainwright
& Co., LLC, as agent (“H.C. Wainwright”), pursuant to which the Company may offer and sell, from time-to-time, shares
of the Company’s Common Stock through H.C. Wainwright, as agent. Initially, the aggregate offering price of shares issuable under
the ATM Agreement was $ 98,767,500 , registered pursuant to the Company’s Form S-3 registration statement that became effective in
September 2021.
On
October 4, 2024, a new Form S-3 registration statement became effective, increasing the total amount of securities that may be offered
and sold under the base prospectus to $ 250,000,000 .
On
July 22, 2025, the Company entered into an amendment to its engagement with H.C. Wainwright in connection with a new Form S-3 registration
statement filed on July 23, 2025, to register up to $ 2,000,000,000 of securities for future issuance (the “New Registration Statement”).
The New Registration Statement was approved by the Securities and Exchange Commission (“SEC”) and declared effective on August
1, 2025.
Pursuant
to the July 2025 amendment, H.C. Wainwright will continue to act as the Company’s exclusive sales agent for any at-the-market offerings
through November 12, 2027. Under the amended terms, the Company shall pay H.C. Wainwright a commission of up to 3.0 %.
All
other terms and conditions of the original ATM Agreement and prior engagement letters remain in full force and effect.
During
the nine months ended September 30, 2025, the Company sold a total of 26,394,414 shares of Common Stock under the ATM Agreement for aggregate
total gross proceeds of approximately $ 139,437,000 at an average selling price of $ 5.28 per share, resulting in net proceeds of approximately
$ 135,161,000 after deducting commissions and other transaction costs.
Share
Repurchase Program
On
September 4, 2025, the Company’s Board of Directors (the “Board”) approved a share repurchase program authorizing the
Company to repurchase up to $ 50 million of its common stock over a three-year period. Repurchases may be made from time to time in the
open market, in privately negotiated transactions, or otherwise, in such quantities, at such prices, and in such manner as determined
by the Company’s Chief Executive Officer consistent with the Board’s authorization. Repurchases will be conducted in compliance
with Rule 10b-18 under the Securities Exchange Act of 1934 and applicable state law. The Company has engaged H.C. Wainwright & Co.,
LLC as the sole broker to implement the program. In addition: (i) no repurchases may occur at a price per share greater than the current
fair market value of the Company’s crypto assets and cash divided by its outstanding common shares, as determined in good faith
by the CEO; and (ii) repurchases may not occur if the purchase price is less than a 25% discount to any limit orders in any 10b5-1 plan
of a named executive officer, or within 20 calendar days of any market-based order under any such plan. The program does not obligate
the Company to repurchase any specific number of shares and may be modified, suspended, or discontinued at any time.
The
Company accounts for share repurchases under the retirement method of accounting. Accordingly, shares repurchased are immediately retired
and deemed cancelled, reducing both issued and outstanding shares. In connection with these retirements, the Company reduces Common Stock
and Additional Paid-in Capital (“APIC”) based on a pro rata (average per-share) APIC allocation method, with any differences
between the repurchase price and the book value of equity retired recorded to APIC – Share Repurchase. If necessary, amounts are
recorded to Retained Earnings once APIC – Share Repurchase is exhausted.
During
the nine months ended September 30, 2025, the Company repurchased and retired 652,020 shares of its common stock for an average purchase
price of $ 4.60 . As of September 30, 2025, approximately $ 47,000,000 remained available for repurchases under the authorization.
25
The
following table sets forth information regarding purchases of the Company’s common stock during the three months ended September
30, 2025:
Schedule
of Purchases of Common Stock
Period
Total
Number of Shares Purchased
Average
Price Paid per Share
Total
Number of Shares Purchased as Part of Publicly Announced Program
Maximum
Dollar Value of Shares that May Yet Be Purchased Under the Program
July 1 – July 31, 2025 (1)
0
N/A
0
$ 50,000,000
August 1 – August 31, 2025 (1)
0
N/A
0
$ 50,000,000
September 1 – September
30, 2025 (1)
652,020
$ 4.60
652,020
$ 47,000,000
Total for Quarter Ended September
30, 2025
652,020
$ 4.60
652,020
$ 47,000,000
(1) The
Company’s share repurchase program commenced on September 4, 2025. No shares were repurchased
prior to that date.
Share
Based Payments
Board
Compensation
The
Company issues $ 12,500 of Common Stock to each independent director at the end of each calendar quarter, subject to continued service.
The number of shares is determined based on the closing price of the Company’s Common Stock on the last trading day of the applicable
quarter. For the nine months ended September 30, 2025, the Company issued 49,812 shares of Common Stock with a grant date fair value
of approximately $ 113,000 to independent directors.
Performance
Bonus Payments
For
the nine months ended September 30, 2025, the Company issued 329,110 shares of Common Stock to officers and employees as part of the
payment of accrued bonus compensation for the year ended December 31, 2024. The total fair value of the shares issued was approximately
$ 813,000 based on the Company’s closing stock price on the issuance date. Of the shares issued, 33,731 were returned to net settle
the issuance and pay related taxes, resulting in a net share issuance of 295,379 shares of Common Stock.
Preferred
Stock
Series
V Preferred Stock
The
Company previously designated and issued 14,542,803 shares of Series V Preferred Stock (“Series V”) on June 2, 2023 to shareholders
of record as of May 12, 2023. The Series V: (i) is non-convertible (subject to potential conversion rights, as described below), (ii)
has a 20% liquidation preference over the shares of Common Stock, (iii) is non-voting, and (iv) has certain rights to dividends and distributions
(at the discretion of the Board).
At
the Company’s 2024 Annual Meeting on September 6, 2024, stockholders approved an amendment to the Series V Certificate of Designation
granting the Board the discretion to convert each share of Series V into one share of Common Stock. As of September 30, 2025, the Board
has not filed the amendment or elected to convert any Series V shares.
Restricted
Series V Issuances and Activity
On
January 13, 2025, the Company issued 1,020,834 restricted shares of Series V Preferred Stock concurrently with the acceleration and settlement
of previously outstanding long-term incentive (“LTI”) restricted stock units (“RSUs”). These restricted Series
V shares were issued in the same proportion as restricted Common shares to preserve dividend equivalency under the LTI plan and remain
subject to the original market capitalization-based performance conditions and time-based vesting schedules ranging from one to three
years.
On
August 7 and August 15, 2025, the Company determined that the market capitalization vesting thresholds of $100 million and $150 million,
respectively, had been achieved and sustained for 30 consecutive days. In connection with these milestones—consistent with the
vesting of related restricted Common shares— 413,888 restricted Series V shares became fully vested and were reclassified from restricted
to outstanding Series V Preferred Stock.
On
February 3, 2025, following the resignation of the Company’s Chief Technology Officer, 49,327 restricted Series V shares were forfeited
in tandem with the forfeiture of related restricted Common shares. On August 18, 2025, 333,333 restricted Series V shares were similarly
forfeited upon the transition of the Company’s Chief Operating Officer to Operations Specialist. All forfeited shares were returned
to the Company and are no longer outstanding.
As
of September 30, 2025, a total of 322,580 restricted shares of Series V Preferred Stock were issued and outstanding, of which 93,413
shares remain subject solely to time-based vesting conditions, which extend over a one- to three-year period, with full vesting expected
by December 31, 2027.
26
2021 Equity Incentive
Plan
The
Company’s 2021 Equity Incentive Plan (the “2021 Plan”) was effective on January 1, 2021 and approved by shareholders
on September 30, 2021 and amended on June 13, 2022. The Company received shareholder approval on July 11, 2023 to increase the authorized
amount under the 2021 Plan from 7,000,000 shares to 12,000,000 shares.
Options
Performance
Incentive Plan Milestone Achievement
On
August 7, 2025, upon the recommendation of the Compensation Committee, the Board determined that it had exceeded the highest level tier
for the liquidity milestone under its 2025 Annual Performance Incentive Plan.
Specifically,
the Company maintained a cash and crypto balance in excess of $75 million for twenty consecutive days, thereby satisfying the highest
tier (cutoff level being $75 million) of the liquidity milestone. This liquidity milestone accounts for 25% of each executive officer’s
target incentive compensation and is designed to reward financial strength and liquidity.
In
accordance with the plan and consistent with the Company’s pay-for-performance philosophy, the Board approved the payment of this
performance-based award to all eligible employees in the form of non-qualified stock options under the 2021 Plan., resulting in the grant
of 330,985 options. These options: (i) have a term of seven years, (ii) have an exercise price equal to $4.20 per share, (iii) vest in
full on December 31, 2026, and (iv) are subject to the terms and conditions set forth in the applicable award agreements.
Option
Exercises
During
the nine months ended September 30, 2025, option holders exercised 1,100,000 stock options on a cashless basis, surrendering 353,637
options to cover the exercise price and receiving 746,363 net shares. No cash proceeds were received in connection with these exercises.
Options
Activity Summary
A
summary of stock option activity under the Company’s 2021 Equity Incentive Plan for the nine months ended September 30, 2025 and
2024 is presented below:
Summary of Option Activity
Number
of
Shares
Weighted
Average Exercise Price
Total
Intrinsic Value
Weighted
Average Remaining Contractual Life (in years)
Options outstanding as of December 31, 2024
1,302,500
$ 1.96
$ 804,300
1.7
Employee options granted
1,808,053
2.75
208,521
6.4
Employee options exercised
( 1,100,000 )
1.90
-
-
Employee options expired
( 68,158 )
2.47
-
-
Employee options forfeited
( 50,000 )
1.40
-
-
Options outstanding as of September 30, 2025
1,892,395
$ 2.75
$ 475,750
3.8
Options vested and exercisable as of September 30, 2025
1,325,160
$ 2.53
$ 372,913
3.8
Number
of
Shares
Weighted
Average Exercise Price
Total
Intrinsic Value
Weighted
Average Remaining Contractual Life (in years)
Options outstanding as of December 31, 2023
1,200,000
$ 2.12
$ 8,700
2.4
Employee options granted
120,000
1.52
-
4.6
Employee options expired
( 17,500 )
10.30
-
-
Options outstanding as of September 30, 2024
1,302,500
$ 1.96
$ 1,650
1.9
Options vested and exercisable as of September 30, 2024
1,127,500
$ 2.03
$ -
1.5
The
following weighted-average assumptions were used to estimate the fair value of options granted during the nine months ended September
30, 2025 and 2024, using the Black-Scholes option pricing model:
Schedule of
Weighted-Average Assumptions Used to Estimate Fair Value
For the
Nine Months Ended September 30,
2025
2024
Exercise price
$ 2.70
$ 1.55
Term (years)
6.75
5.00
Expected stock price volatility
116.94 %
144.57 %
Risk-free rate of interest
4.10 %
4.31 %
These
assumptions are consistent with the methods described in Note 3 – Summary of Significant Accounting Policies .
27
Restricted Stock
Units (RSUs)
Long-Term
Incentive Plan (LTI) RSUs
On
January 1, 2025, the Board approved the grant of 150,000 RSUs under the Company’s Long-Term Incentive Plan (“LTI”)
to a non-officer employee. These RSUs are subject to both market capitalization and time-based vesting conditions.
The
RSUs vest in three equal tranches of 50,000 RSUs each, based on the Company achieving and sustaining specific market capitalization thresholds
for 30 consecutive days on or before December 31, 2026, as follows:
Schedule
of Restricted Stock Units
Market
Cap Vesting Thresholds
$
100
million
$
150
million
$
300
million
50,000
50,000
50,000
Any
RSUs for which the market capitalization condition is not met by December 31, 2026, will be forfeited and automatically terminate without
consideration.
For
any tranche in which the market capitalization condition is achieved, the RSUs remain subject to a time-based vesting schedule, with
20 % of the eligible RSUs in such tranche vesting annually over five years, with the first vesting date occurring on December 31, 2025
and subsequent vesting dates occurring on December 31 of each year through 2029, provided that the grantee remains in continuous service
with the Company through each applicable vesting date.
The
fair value of these market-based RSUs was determined using a Monte Carlo simulation and totaled approximately $ 181,000 as of the grant
date. The following assumptions were used to determine fair value as of the grant date, January 1, 2025:
Schedule of Weighted-Average Assumptions Used to Estimate Fair Value
January
1, 2025
Vesting Hurdle Price
$
5.26 - $ 15.79
Term (years)
2.00
Expected stock price volatility
92.70 %
Risk-free rate of interest
4.25 %
The
Company will recognize compensation expense for these RSUs over the requisite service period, subject to acceleration upon meeting the
market capitalization criteria.
Accelerated
Vesting of RSUs and Conversion to Restricted Common Stock
On
January 13, 2025, the Company accelerated the vesting of all previously outstanding long-term incentive (“LTI”) restricted
stock units (“RSUs”), totaling 1,170,834 RSUs granted to executive officers and employees. These RSUs were settled through
the issuance of restricted shares of Common Stock. Because a portion of these RSUs were entitled to the previously declared Series V
preferred stock dividend, 1,020,834 restricted shares of Series V were concurrently issued, in the same proportion as the related restricted
Common shares, to maintain dividend equivalency under the original RSU terms.
The
restricted shares of Common Stock and Series V preferred stock issued upon acceleration remain subject to the original market capitalization-based
performance conditions and applicable time-based vesting schedules, which range from one 1 to five years .
Vesting
of Certain Long-Term Incentives
On
August 7, 2025, the Company determined that the market capitalization vesting condition for certain previously granted Long-Term Incentive
(“LTI”) awards had been satisfied. Under the applicable award agreements, vesting required the Company to maintain a market
capitalization in excess of $100 million for 30 consecutive days .
Additionally,
on August 15, 2025, the Company determined that the market capitalization vesting condition for certain previously granted Long-Term
Incentive (“LTI”) awards had been satisfied. Under the applicable award agreements, vesting required the Company to maintain
a market capitalization in excess of $150 million for 30 consecutive days .
As
a result, 413,888 shares of Common Stock and 413,888 shares of Series V Preferred Stock, originally issued on January 13, 2025, upon
conversion of vested RSUs into restricted equity, became fully vested in accordance with their terms. These shares, previously classified
as restricted Common Stock and restricted Series V Preferred Stock, were reclassified to outstanding Common Stock and Series V Preferred
Stock, respectively.
Forfeitures
of LTI RSUs and Restricted Shares of Common Stock
On
February 3, 2025, upon the voluntary resignation of the Company’s Chief Technology Officer, 120,137 unvested LTI RSUs and 129,327
restricted shares of Common Stock were forfeited in accordance with the terms of the applicable award agreements.
On
August 18, 2025, upon the transition of the Company’s Chief Operating Officer to the role of Operations Specialist, 333,333 restricted
shares of Common Stock were forfeited in accordance with the terms of the applicable award agreements.
In
accordance with ASC 718, Compensation—Stock Compensation , the Company reversed approximately $ 812,000 of previously recognized
stock-based compensation expense during the nine months ended September 30, 2025. No further expense will be recognized for these forfeited
awards.
28
RSU
Activity Summary
The
following table summarizes RSU activity under the 2021 Plan for the nine months ended September 30, 2025:
Summary of Restricted Stock
Number
of
Restricted
Stock Units
Weighted
Average Grant
Date Fair Value
Nonvested as of December 31, 2024
1,140,971
$ 3.27
Granted
150,000
2.47
Vested
-
-
Vested and converted to restricted
common shares
( 1,170,834 )
3.05
Forfeited
( 120,137 )
4.37
Nonvested as of September 30, 2025
-
$ -
Restricted
Shares of Common Stock Activity Summary
The
following table summarizes restricted Common Stock activity under the 2021 Plan for the nine months ended September 30, 2025:
Summary
of Restricted Stock
Number
of
Restricted
Shares
of
Common Stock
Outstanding and nonvested as of December 31, 2024
270,794
Converted from restricted stock units
1,170,834
Vested
( 413,888 )
Forfeited
( 462,660 )
Outstanding and nonvested as of September 30, 2025
565,080
As
of September 30, 2025, a total of 565,080 restricted shares of Common Stock were issued and outstanding, of which 285,913 shares remain
subject solely to time-based vesting conditions, which extend over a one- to three-year period, with full vesting expected by December
31, 2027.
Stock-based Compensation
Stock-based
compensation expenses are allocated among general and administrative expenses, compensation expenses and cost of revenues. Stock-based
compensation expense for the nine months ended September 30, 2025 and 2024 was as follows:
Schedule of Stock-based Compensation Expense
2025
2024
2025
2024
For
the Three Months Ended September 30,
For
the Nine Months Ended September 30,
2025
2024
2025
2024
Employee stock option awards
$ 180,697
$ 34,601
$ 291,432
$ 66,594
Employee restricted stock awards
337,326
244,409
642,930
725,307
Forfeiture of employee restricted stock unit and share
awards
( 549,840 )
-
( 811,898 )
-
Employee share-based salary payments
-
75,468
-
75,468
Non-employee restricted stock awards
37,500
66,929
112,504
127,509
Total stock-based compensation
$ 5,683
$ 421,407
$ 234,968
$ 994,878
Stock Purchase Warrants
Warrant
Exercises
During
the nine months ended September 30, 2025, holders exercised 1,369,725 warrants on a cashless basis, surrendering 554,401 warrants and
receiving 815,324 net shares. No cash proceeds were received in connection with these exercises.
Warrant
Activity Summary
The
following is a summary of warrant activity for the three months ended September 30, 2025:
Summary of Warrant Activity
Number
of
Warrants
Outstanding as of December 31, 2024
712,500
Issuance of warrants in connection with convertible note
2,781,291
Exercised
( 1,369,725 )
Outstanding as of September 30, 2025
2,124,066
As
of September 30, 2025, 712,500 warrants were classified as derivative liabilities, and 1,411,566 warrants issued in connection with the
convertible notes were classified as equity.
29
Note 7 – Dividends and Capital
Distributions
Dividends Payable
On
August 1, 2025, the Board approved, and on August 18, 2025 the Company announced, a special dividend of $ 0.05 per share (the “Bividend”),
payable to stockholders of record as of the close of business on September 26, 2025. Holders of the Company’s common stock may
elect to receive the Bividend in either cash or Ethereum (ETH), while holders of the Company’s Series V Preferred Stock are entitled
to receive the Bividend solely in cash. The total dividend payable as of September 30, 2025 was approximately $ 3,176,000 , which is recorded
as dividends payable within stockholders’ equity. The Bividend was subsequently settled in early October 2025 through aggregate
cash payments of approximately $ 2,680,000 and distributions of approximately 123 ETH to stockholders who elected ETH.
Convertible Notes Eligible for Capital
Distributions – Contingent Liability
As
of September 30, 2025, the Company had outstanding convertible notes that provide holders the right, upon any subsequent conversion of
such notes, to participate in dividends or other distributions on the Company’s common stock declared during the period the notes
are outstanding, to the same extent as if the notes had been converted immediately prior to the record date of such distribution. As
of September 30, 2025, there were 2,107,757 shares of common stock underlying the outstanding convertible notes that would be entitled
to the dividend payments if converted in accordance with the note terms, representing a potential contingent distribution totaling approximately
$ 105,000 . Because the obligation to deliver such distributions is contingent upon future conversions, no liability has been recorded
as of September 30, 2025, in accordance with ASC 450-20, Contingencies .
Loyalty Payment – Contingent Liability
In
addition, the Board authorized a one-time loyalty payment of $ 0.35 per share (the “Loyalty Payment”), payable solely in ETH.
The Loyalty Payment is available only to holders of common stock of record on September 26, 2025 who (i) completed the required ETH Opt-In
and (ii) maintained their shares at the Company’s transfer agent through January 26, 2026. Holders of Series V Preferred Stock
are not eligible for the Loyalty Payment.
The
Loyalty Payment is contingent on stockholder actions through January 26, 2026, and accordingly, no liability has been recorded as of
September 30, 2025. For both the Bividend and the Loyalty Payment, the number of ETH units per share is fixed based on the ETH/USD exchange
rate on the September 26, 2025 record date.
As
of September 30, 2025, approximately 3,858,000 common shares had completed the Opt-In process and were held at the transfer agent. If
all such shares were to remain eligible through January 26, 2026, the hypothetical maximum Loyalty Payment would be approximately $ 1,350,000
(shares × $ 0.35 ). Using an ETH/USD rate of $ 4,036 as of the September 26, 2025 record date, this would correspond to approximately
335 ETH. The actual payout, if any, will depend on the final number of qualifying shares and the program’s ETH settlement terms
at the time of eligibility.
Note 8 – Debt
Loans Payable –
Defi Protocol
The
Company participates in decentralized finance (DeFi) borrowing activity through Aave, a smart contract–based protocol that facilitates
overcollateralized loans backed by crypto assets. Borrowings have no fixed maturity date and remain outstanding until repaid or liquidated
in accordance with Aave’s protocol terms. Loans are subject to full or partial liquidation if the loan’s “health factor”
falls below a protocol-defined minimum threshold, generally 1.0x. The health factor is calculated based on the value of the collateral
relative to the loan balance and Aave’s liquidation threshold, which is generally 80 % for Ethereum (ETH) collateral.
During
the nine months ended September 30, 2025, the Company borrowed an aggregate of approximately $ 59,447,000 , which includes borrowings issued
in connection with an on-chain debt refinancing transaction executed during the third quarter. In that transaction, the Company utilized
Aave’s flash loan functionality to extinguish approximately $ 1,500,000 in outstanding USDT-denominated debt and simultaneously
issue an equivalent amount of new borrowings denominated in GHO, Aave’s native overcollateralized stablecoin token, at a lower
variable interest rate. Due to substantive differences in the borrowing terms, including a change in the underlying asset and revised
rate structure, the transaction was accounted for as a debt extinguishment under ASC 470-50, and the Company recognized a loss on extinguishment
of debt of approximately $ 9,000 during the period. The Company also repaid approximately $ 1,447,000 in principal during the period.
30
The
following table summarizes the Company’s Defi borrowing activity during the nine months ended September 30, 2025:
Summary of Defi Protocol Lending Activity
For
the Nine Months Ended
September 30, 2025
Beginning balance – January 1, 2025
$ -
Proceeds from DeFi borrowings
57,947,000
Addition of debt (via swap)
1,500,000
Extinguishment of debt (via swap)
( 1,500,000 )
Repayments of principal
( 1,447,000 )
Ending balance – September 30, 2025
$ 56,500,000
As
of September 30, 2025, the Company’s outstanding borrowings consisted primarily of USD-pegged stablecoins, including USDT and GHO,
obtained through the Aave protocol. The use of USD-pegged tokens does not materially impact the economic characteristics or risk profile
of the borrowings.
As
of September 30, 2025, the Company had approximately 38,999 Aave aEthWETH tokens representing wrapped ETH deployed within DeFi protocols
and serving as collateral for outstanding borrowings, with a fair value of approximately $ 161,704,000 . These assets remain recorded as
ETH within Crypto assets - DeFi on the balance sheet in accordance with ASC 350-60 and are measured at fair value using quoted
prices in active markets (Level 1 inputs under ASC 820). See Note 3 – Summary of Significant Accounting Policies and Note
4 – Crypto Assets for further detail regarding the accounting treatment and classification of these assets.
The
loans accrue interest at variable rates determined by Aave’s on-chain interest-rate model, which automatically adjusts based on
market utilization and liquidity conditions. These rates are published and updated in real-time on the Aave protocol’s website
.
For
the three and nine months ended September 30, 2025, the Company recognized approximately $ 665,000 in interest expense, of which approximately
$ 664,000 remained unpaid and is included in Accrued interest payable on the balance sheet at period end.
The
Board has approved the use of Aave for borrowing activities, subject to a maximum loan-to-value (LTV) ratio and debt-to-asset (DTA) coverage
limitation of 40 % at the time of borrowing. The Board also approved temporary exceedances of these limitations for operational purposes,
provided such exceedances do not exceed two days.
Convertible Notes Payable
On
May 13, 2025 and July 21, 2025, the Company entered into separate Securities Purchase Agreements with accredited investors, pursuant
to which it issued 5% Original Issue Discount Senior Secured Convertible Notes (the “May Notes” and “July Notes”,
respectively, and together, the “Notes”) in the aggregate principal amounts of $ 7,810,526 and $ 10,050,000 for gross cash
proceeds of $ 7,420,000 and $ 9,537,500 , respectively. In connection with the issuance of the Notes, the Company also issued warrants to
purchase an aggregate of 2,781,291 shares of the Company’s common stock, with 1,901,916 warrants issued under the May Notes exercisable
at $ 2.75 per share, and 879,375 warrants issued under the July Notes exercisable at $ 8.00 per share. The warrants issued in connection
with both offerings have a five-year term from the respective issuance dates.
The
Notes are convertible into shares of the Company’s common stock at conversion prices of $ 5.85 and $ 13.00 per share for the May
Notes and July Notes, respectively, mature twenty-four months from their issuance dates, accrue interest at an annual rate of 6 % payable
quarterly in either cash or freely tradable shares at the Company’s election, contain a 4.99 % beneficial ownership conversion limitation
(subject to increase to 9.99 % upon notice), and are secured by substantially all of the Company’s assets, excluding Ethereum deposited
as collateral for USDT borrowings on Aave and certain other customary exclusions. In connection with the July Offering, the Company agreed
not to amend the conversion terms of its Series V Preferred Stock for a period of 18 months while the July Notes remain outstanding.
The
May Offering included participation by the Company’s Chairman and Chief Executive Officer, who invested $ 95,000 , as well as a trust
for which he is a beneficiary, which invested an additional $ 200,000 . The July Offering included an investment of $ 47,500 by the same
trust. The participation by the Chairman and CEO and the related trust were approved by an independent committee of the Board.
H.C.
Wainwright & Co., LLC acted as the Company’s exclusive placement agent in connection with both offerings. The Company incurred
total transaction-related costs of approximately $ 254,000 , which included legal, placement agent, and other issuance expenses. These
costs, together with the original issue discount and the allocated fair value of the warrants, were recorded as a debt discount in accordance
with ASC 470-20 and are being amortized over the term of the Notes using the effective interest method. The warrants were determined
to be freestanding equity-classified instruments and were valued using the Black-Scholes option pricing model.
For
the three and nine months ended September 30, 2025, the Company recognized total interest expense of approximately $ 1,053,000 , which
includes both contractual interest and the amortization of debt discounts and issuance costs using the effective interest method.
Of
this amount, approximately $ 299,000 related to contractual interest on the Company’s convertible notes, $ 754,000 represented non-cash
amortization of debt discount and issuance costs, and approximately $ 665,000 related to interest incurred on decentralized finance (DeFi)
borrowings. The Company paid approximately $ 300,000 of interest in cash during the period, with the remainder representing non-cash or
accrued amounts.
31
Note 9 – Accrued
Expenses
Accrued
expenses consist of the following:
Schedule
of Accrued Expenses
September
30, 2025
December
31, 2024
Accrued compensation
$ 1,051,624
$ 3,907,091
Accrued interest
681,173
-
Accounts payable and accrued expenses
86,835
70,444
Total accrued expenses
$ 1,819,632
$ 3,977,535
Accrued
compensation includes performance bonus accruals of approximately $ 1,050,000 and $ 3,907,000 as of September 30, 2025 and December 31,
2024, respectively. The significant decrease in bonus accruals reflects bonus payments made during the first quarter of 2025.
Note 10 –
Employee Benefit Plans
The
Company maintains defined contribution benefit plans under Section 401(k) of the Internal Revenue Code covering substantially all qualified
employees of the Company (the “401(k) Plan”). Under the 401(k) Plan, the Company may make discretionary contributions of
up to 100 % of employee contributions. For the nine months ended September 30, 2025 and 2024, the Company made contributions to the 401(k)
Plan of $ 122,000 and $ 109,000 , respectively.
Note 11 –
Liquidity
The
Company follows “ Presentation of Financial Statements—Going Concern (Subtopic 205-40): Disclosure of Uncertainties about
an Entity’s Ability to Continue as a Going Concern ”. The Company’s financial statements have been prepared assuming
that it will continue as a going concern, which contemplates continuity of operations, realization of assets, and liquidation of liabilities
in the normal course of business.
As
reflected in the financial statements, the Company has historically incurred a net loss and has an accumulated deficit of approximately
$ 87,747,000 at September 30, 2025, and net cash used in operating activities of approximately $ 6,032,000 for the reporting period then
ended. The Company is actively implementing its business plan, generating revenue, and executing a deliberate financing strategy that
includes DeFi protocol borrowing and convertible note issuances to accelerate the accumulation of Ethereum (ETH) and scale its blockchain
infrastructure and DeFi operations. Based on the Company’s cash position and liquid crypto assets as of November 10, 2025, management
has determined that these resources are sufficient to support its daily operations over the next twelve months.
Note 12 –
Segment Information
The
Company operates within a single 1 reportable segment under ASC 280, Segment Reporting , focused on blockchain-based revenue generation
through its blockchain infrastructure and DeFi operations.
Within
this reportable segment, the Company’s operations are organized around three primary business lines that represent distinct revenue-generating
activities:
1.
Validator Node Operations (“NodeOps”) – earns
ETH-denominated staking rewards and validator fees from operating validator nodes that secure proof-of-stake blockchain networks.
2.
Block Building (“Builder+”) – generates execution-layer
transaction fees and maximal extractable value (“MEV”) from the construction and submission of optimized transaction
blocks to validators on Ethereum and Binance Smart Chain (BSC).
3.
DeFi Operations (“Imperium”) – represents
the Company’s decentralized finance activities, including liquidity provision and other on-chain DeFi operations, through which
the Company earns protocol-denominated rewards for supplying crypto-asset liquidity to decentralized markets.
Revenues
from NodeOps and Builder+ are aggregated and presented as Blockchain infrastructure revenues , while revenues from Imperium are
presented separately as DeFi revenues in the statements of operations. Although these business lines have distinct economic drivers
and operational processes, management evaluates them together as part of the Company’s single reportable segment due to shared
infrastructure, integrated management oversight, and the common objective of ETH accumulation and on-chain revenue generation.
Gross
profit (loss) is the primary measure of segment performance reviewed by the Company’s Chief Operating Decision Maker (“CODM”),
which comprises members of executive management including the CEO and CFO. In evaluating performance and allocating resources, the CODM
reviews segment revenues, direct production costs, validator payments, hosting expenses, and allocated employee compensation.
Consistent
with ASU 2023-07 , the Company discloses the significant segment expenses regularly provided to the CODM for decision-making purposes,
including validator payments, infrastructure hosting costs, and allocated employee compensation.
32
The
following tables present segment revenue and gross profit (loss), including the significant expense items reviewed by the CODM, for the
three and nine months ended September 30, 2025 and 2024:
Schedule
of Segment Revenue and Gross Profit (loss)
NodeOps
Builder+
Imperium
Total
NodeOps
Builder+
Imperium
Total
For
the Three Months Ended September 30, 2025
For
the Nine Months Ended September 30, 2025
NodeOps
Builder+
Imperium
Total
NodeOps
Builder+
Imperium
Total
Revenues
$ 858,867
$ 3,356,357
$ 723,279
$ 4,938,503
$ 1,461,130
$ 7,215,227
$ 726,843
$ 9,403,200
Less: Cost of Revenues
Validator Payments
-
3,803,608
-
3,803,608
-
8,096,988
-
8,096,988
Cloud and server hosting costs
1,449
1,476
-
2,925
41,487
46,973
-
88,460
Compensation costs
6,816
15,767
6,916
29,499
24,152
38,660
6,916
69,728
Third-party support costs
-
14,518
-
14,518
2,648
14,518
-
17,166
Gross profit (loss)
$ 850,602
$ ( 479,012 )
$ 716,363
$ 1,087,953
$ 1,392,843
$ ( 981,912 )
$ 719,927
$ 1,130,858
NodeOps
Builder+
Imperium
Total
NodeOps
Builder+
Imperium
Total
For
the Three Months Ended September 30, 2024
For
the Nine Months Ended September 30, 2024
NodeOps
Builder+
Imperium
Total
NodeOps
Builder+
Imperium
Total
Revenues
$ 334,654
$ 404,503
$ -
$ 739,157
$ 1,238,347
$ 513,388
$ -
$ 1,751,735
Less: Cost of Revenues
Validator Payments
-
456,928
-
456,928
-
615,040
-
615,040
Cloud and server hosting costs
33,445
28,046
-
61,491
106,748
74,301
-
181,049
Compensation costs
6,825
15,521
-
22,346
20,475
40,074
-
60,549
Third-party support costs
2,543
-
-
2,543
14,957
1,186
-
16,143
Gross profit (loss)
$ 291,841
$ ( 95,992 )
$ -
$ 195,849
$ 1,096,167
$ ( 217,213 )
$ -
$ 878,954
The
following table reconciles total segment gross profit to net income (loss):
2025
2024
2025
2024
For
the Three Months Ended
September
30,
For
the Nine Months Ended
September
30,
2025
2024
2025
2024
Gross profit
1,087,953
195,849
1,130,858
878,954
Total operating expenses
( 7,079,833 )
( 1,920,693 )
( 14,610,198 )
( 4,376,909 )
Other income (expense)
71,580,689
( 7,314,943 )
65,680,984
( 13,115 )
Net income (loss)
$ 65,588,809
$ ( 9,039,787 )
$ 52,201,644
$ ( 3,511,070 )
33
Note 13 –
Subsequent Events
The
Company evaluates events that have occurred after the balance sheet date but before the financial statements are issued. Based upon the
evaluation, the Company did not identify any recognized or non-recognized subsequent events that would have required adjustment or disclosure
in the financial statements other than disclosed.
Share Repurchases
During
the period from October 1, 2025 to November 10, 2025, the Company repurchased and retired 236,657 shares of its common stock for an average
purchase price of $ 4.23 . As of November 10, 2025, approximately $ 46,000,000
remained available for repurchases under the authorization.
DeFi Borrowing
During
the period from July 1, 2025 to November 10, 2025 the Company borrowed an additional $ 3,500,000 in stablecoins through Aave, a decentralized
finance protocol, using Ethereum (ETH) as collateral. As of November 10, 2025, the Company had approximately $ 61,052,000 in outstanding
borrowings, inclusive of accrued interest, collateralized by approximately 39,077 ETH with a fair market value of approximately $ 138,988,000 ,
based on the ETH closing price of $ 3,557 on that date.
Borrowings
accrue interest at variable rates determined by Aave’s on-chain smart contracts, which adjust dynamically based on protocol liquidity
and market demand. ETH collateral posted also accrues variable interest. These rates are published and updated in real-time on the Aave
protocol’s website, and the net cost of capital may fluctuate based on protocol-level market conditions.
34
ITEM
2 Management’s Discussion and Analysis of Financial Condition and Results of Operations.
The
following discussion and analysis of financial condition and results of operations should be read in conjunction with our historical
financial statements and the notes to those statements that appear elsewhere in this report. Certain statements in the discussion contain
forward-looking statements based upon current expectations that involve risks and uncertainties, such as plans, objectives, expectations
and intentions. Actual results and the timing of events could differ materially from those anticipated in these forward-looking statements
as a result of a number of factors, including those discussed in the Risk Factors section contained in our Annual Report on Form 10-K
for the year ended December 31, 2024. When we refer to the “2025 Quarter” and the “2024 Quarter” we are referring
to the three months ended September 30, 2025 and September 30, 2024, respectively. When we refer to the “2025 Period” and
the “2024 Period” we are referring to the nine months ended September 30, 2025 and September 30, 2024, respectively.
Company Overview
BTCS
Inc. (“BTCS” or the “Company”), short for Blockchain Technology Consensus Solutions , is a publicly traded,
Ethereum-first blockchain technology and digital asset company focused on scalable revenue generation and ETH accumulation through its
integrated blockchain infrastructure and decentralized finance (DeFi) operations. The Company’s operations are built around its
DeFi/TradFi Flywheel strategy, a capital-formation and reinvestment framework that seeks to connect decentralized on-chain finance (DeFi)
and traditional capital markets (“TradFi”) to create a self-reinforcing cycle of growth, ETH accumulation, and shareholder
value creation.
Under
this model, BTCS combines revenue generation from its blockchain operations, NodeOps (staking), Builder+ (block building), and Imperium
(DeFi), with complementary capital-formation activities, including At-The-Market (“ATM”) equity offerings, structured convertible
debt, and on-chain borrowings through DeFi protocols. This integrated approach is designed to allow BTCS to reinvest capital efficiently
across its operating infrastructure with a goal of accelerating ETH-based revenue growth, enhancing ETH-per-share metrics, and minimizing
shareholder dilution. Through this strategy, BTCS provides leveraged exposure to Ethereum (ETH) by combining scalable revenue generation
with a structured ETH accumulation model.
DeFi/TradFi Flywheel
Funding Strategy
The
DeFi/TradFi Flywheel represents a transformative extension of BTCS’s Ethereum-first strategy, combining innovative financing mechanisms
from both decentralized and traditional markets to optimize capital efficiency and grow its ETH treasury. The Company’s planned
capital formation approach includes At-The-Market (“ATM”) equity offerings, above market convertible debt issuance, and on-chain
borrowing through DeFi protocols. These capital sources are strategically aligned with BTCS’s operating infrastructure, staking
rewards from NodeOps, and ETH transaction fees captured through Builder+, creating a self-reinforcing flywheel designed to increase ETH
per share while minimizing shareholder dilution. This approach reflects BTCS’s commitment to revenue scalability, ETH accumulation,
and capital stewardship.
Blockchain Operations:
NodeOps (staking), Builder+ (block building), and Imperium (DeFi)
NodeOps
BTCS
operates Ethereum validator nodes through its NodeOps initiative, earning ETH-denominated staking rewards for performing validation and
consensus activities that secure the network. These activities form a core component of BTCS’s blockchain infrastructure operations,
providing a recurring stream of on-chain ETH rewards that scale with the amount of staked assets, network transaction volume, and validator
performance uptime.
Builder+
BTCS’s
proprietary block builder, Builder+, constructs and submits optimized blocks to blockchain networks that have implemented a Proposer-Builder
Separation (“PBS”) framework, including Ethereum and Binance Smart Chain (“BSC”). On these networks, Builder+
leverages algorithmic transaction-bundling, pricing, and block-optimization strategies to compete in decentralized block-space marketplaces
and capture native-token-denominated execution-layer fees and maximal extractable value (“MEV”) rewards.
On
Ethereum, Builder+ engages in the competitive block-building process by constructing bundles of transactions drawn from both the public
mempool and private order flow. Revenues are generated primarily from transaction fees, priority tips, and MEV opportunities embedded
within successfully proposed and finalized blocks.
On
BSC, Builder+ participates in a similar block-construction process, earning BNB-denominated transaction and searcher-tip rewards when
its proposed blocks are selected and finalized by validators. The BSC deployment leverages the same underlying Builder+ technology stack,
enabling efficient cross-network scalability and diversification of transaction-fee revenue beyond the Ethereum ecosystem.
Builder+
represents a core driver of BTCS’s growth strategy and demonstrates the scalability of its infrastructure technology across multiple
EVM-compatible blockchains. Its ability to operate across both Ethereum’s and BSC’s block markets underscores BTCS’s
focus on expanding its on-chain presence while maintaining an ETH-centric treasury strategy.
Imperium:
Launched
in 2025, Imperium extends BTCS’s on-chain operations into DeFi. Through Imperium, the Company participates as a liquidity provider
in decentralized lending markets, primarily Aave, where it supplies ETH and other digital assets to earn token-denominated protocol rewards
directly from smart contracts. This DeFi participation model is designed to allow BTCS to deploy its ETH treasury productively, compounding
revenue generation through decentralized lending while maintaining full on-chain transparency and control over assets. Imperium complements
NodeOps and Builder+ by integrating DeFi reward generation into BTCS’s broader Ethereum-focused operating ecosystem.
Streamlined Focus
BTCS
has paused further development of its consumer-facing platform ChainQ to allocate resources toward core on-chain operations and the execution
of its DeFi/TradFi Flywheel strategy. Additionally, during the nine months ended September 30, 2025, BTCS completed the wind-down of
staking-as-a-service and validator operations on non-Ethereum networks including Avalanche (AVAX), Cosmos (ATOM), Akash (AKT), and Kava
(KAVA), and liquidated the majority of its non-Ethereum crypto asset holdings. These actions reflect the Company’s strategic commitment
to focus its resources on scalable Ethereum-based operations that directly contribute to ETH accumulation and overall shareholder value.
35
Crypto Assets
The
tables below detail BTCS’s quarterly crypto asset holdings for each quarter from Q1 2024 through Q1 2025.
Crypto Assets Held
as of the End of the Following Calendar Quarters:
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
7,978
9,060
9,063
14,659
70,322
Solana (SOL)
6,936
7,038
7,155
7,247
7,355
BNB Chain (BNB)
-
-
69
68
68
Rocket Pool (RPL)
584
599
609
609
610
Cosmos (ATOM)
307,489
322,547
338,838
355,813
-
Avalanche (AVAX)
18,510
19,085
19,375
19,628
-
Axie Infinity (AXS)
77,500
83,546
89,864
-
-
NEAR Protocol (NEAR)
84,748
86,650
88,682
-
-
Akash (AKT)
136,042
142,090
148,045
-
-
Kava (KAVA)
365,364
372,126
379,137
-
-
Kusama (KSM)
8,362
8,440
-
-
-
Polkadot (DOT)
9,784
9,904
-
-
-
Polygon (POL)
525,405
-
-
-
-
Cardano (ADA)
270,264
-
-
-
-
Mina (MINA)
96,497
-
-
-
-
Tezos (XTZ)
27,440
-
-
-
-
Evmos (EVMOS)
367,358
-
-
-
-
Band Protocol (BAND)
992
-
-
-
-
36
Fair Market Value of Crypto Assets as
of the End of the Following Calendar Quarters:
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
$ 20,767,299
$ 30,198,638
$ 16,529,501
36,444,451
291,581,923
Solana (SOL)
1,058,786
1,329,855
891,270
1,122,321
1,526,883
BNB Chain (BNB)
-
-
41,493
44,864
69,015
Rocket Pool (RPL)
6,702
6,779
2,673
3,057
2,861
Cosmos (ATOM)
1,452,240
1,995,181
1,482,550
1,458,228
-
Avalanche (AVAX)
513,465
678,454
363,863
352,714
-
Axie Infinity (AXS)
390,911
517,820
262,942
-
-
NEAR Protocol (NEAR)
448,572
424,934
222,326
-
-
Akash (AKT)
376,836
396,659
172,546
-
-
Kava (KAVA)
131,275
164,889
164,408
-
-
Kusama (KSM)
167,245
277,773
-
-
-
Polkadot (DOT)
43,406
65,701
-
-
-
Polygon (POL)
208,271
-
-
-
-
Cardano (ADA)
100,930
-
-
-
-
Mina (MINA)
53,749
-
-
-
-
Tezos (XTZ)
19,309
-
-
-
-
Evmos (EVMOS)
7,310
-
-
-
-
Band Protocol (BAND)
1,216
-
-
-
-
Total
$ 25,747,522
$ 36,056,683
$ 20,133,572
$ 39,425,635
293,180,682
QoQ Change
-22 %
40 %
-44 %
96 %
644 %
YoY Change
56 %
43 %
-48 %
20 %
1039 %
Prices of Crypto
Assets as of the End of the Following Calendar Quarters:*
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
$ 2,603
$ 3,333
$ 1,824
$ 2,486
$ 4,146
Solana (SOL)
153
189
125
155
208
BNB Chain (BNB)
-
-
605
658
1,013
Rocket Pool (RPL)
11.47
11.32
4.39
5.02
4.69
Cosmos (ATOM)
4.72
6.19
4.38
4.10
-
Avalanche (AVAX)
27.74
35.55
18.78
17.97
-
Axie Infinity (AXS)
5.04
6.20
2.93
-
-
NEAR Protocol (NEAR)
5.29
4.90
2.51
-
-
Akash (AKT)
2.77
2.79
1.17
-
-
Kava (KAVA)
0.36
0.44
0.43
-
-
Kusama (KSM)
20.00
32.91
-
-
-
Polkadot (DOT)
4.44
6.63
-
-
-
Polygon (POL)
0.40
-
-
-
-
Cardano (ADA)
0.37
-
-
-
-
Mina (MINA)
0.56
-
-
-
-
Tezos (XTZ)
0.70
-
-
-
-
Evmos (EVMOS)
0.02
-
-
-
-
Band Protocol (BAND)
1.23
-
-
-
-
* The prices have been rounded to the nearest
whole dollar for prices above $100
37
Crypto Asset Rewards
The
tables below detail BTCS’s quarterly crypto assets earned during each of the following quarters:
Crypto assets earned
from blockchain infrastructure staking activities through NodeOps
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
65
59
70
69
206
Solana (SOL) *
97
64
117
92
108
Rocket Pool (RPL) *
-
14
10
-
8
Cosmos (ATOM)
13,603
15,175
16,313
16,990
-
Axie Infinity (AXS) *
5,796
6,048
6,318
4,569
-
Akash (AKT)
6,151
5,771
5,957
2,272
-
NEAR Protocol (NEAR)
1,881
1,960
2,032
1,450
-
Avalanche (AVAX) *
-
569
290
253
-
Kava (KAVA)
7,046
7,174
7,011
4,020
-
Stader (SD) *
-
-
126
-
-
Polkadot (DOT) *
398
110
9
-
-
Kusama (KSM) *
288
75
-
-
-
Polygon (POL) *
6,851
1,575
-
-
-
Tezos (XTZ) *
594
88
-
-
-
Cardano (ADA) *
1,683
-
-
-
-
Mina (MINA)
720
-
-
-
-
Evmos (EVMOS) *
3,321
-
-
-
-
Oasis Network (ROSE) *
-
-
-
-
-
* All or a portion
of revenue earned from staking to third-party validator nodes
Crypto assets earned
from block building through Builder+
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
152
700
494
912
770
BNB Chain (BNB)
-
-
-
638
446
Crypto assets earned
from DeFi activities through Imperium
Asset
2024
Q2
2024
Q3
2024
Q4
2025
Q1
2025
Q2
Ethereum (ETH)
-
-
-
2
178
38
Fair Market Value
of Crypto Asset Rewards Earned and Recognized as Revenue
The
following table summarizes the revenues earned from the Company’s operations by revenue segment during the following calendar quarters:
Revenue by Segment
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Blockchain infrastructure revenues
Total revenue from blockchain
infrastructure staking activities through NodeOps
$ 334,654
$ 381,958
$ 339,291
$ 262,972
$ 858,867
Total revenue from block-building
through Builder+
404,503
1,939,825
1,349,644
2,509,226
3,356,357
Total blockchain infrastructure revenues
739,157
2,321,783
1,688,935
2,772,198
4,215,224
Total revenue from Defi activities through Imperium
-
-
-
3,564
723,279
Total revenue
$ 739,157
$ 2,321,783
$ 1,688,935
$ 2,775,762
$ 4,938,503
The
tables below detail the fair market value of BTCS’s quarterly crypto assets earned as revenue in each respective segment during
the following calendar quarters:
Revenue from blockchain
infrastructure staking activities through NodeOps
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
$ 180,487
$ 182,289
$ 186,195
$ 148,351
$ 838,962
Solana (SOL) *
14,414
11,071
20,603
14,184
19,870
Rocket Pool (RPL) *
-
170
34
-
35
Cosmos (ATOM)
69,534
95,552
84,850
74,636
-
Axie Infinity (AXS) *
29,236
37,711
18,523
11,953
-
Akash (AKT)
17,763
18,043
11,835
3,367
-
NEAR Protocol (NEAR)
8,802
10,733
7,472
3,826
-
Avalanche (AVAX) *
-
20,764
6,405
4,917
-
Kava (KAVA)
2,508
3,198
3,245
1,738
-
Stader (SD) *
-
-
89
-
-
Polkadot (DOT) *
1,980
465
40
-
-
Kusama (KSM) *
5,782
1,382
-
-
-
Polygon (POL) *
2,716
523
-
-
-
Tezos (XTZ) *
419
57
-
-
-
Cardano (ADA) *
628
-
-
-
-
Mina (MINA)
319
-
-
-
-
Evmos (EVMOS) *
66
-
-
-
-
Oasis Network (ROSE)
-
-
-
-
-
Total revenue from blockchain infrastructure staking
activities through NodeOps
$ 334,654
$ 381,958
$ 339,291
$ 262,972
$ 858,867
* All or a portion
of revenue earned from staking to third-party validator nodes
Revenue from block building through Builder+
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
$ 404,503
$ 1,939,825
$ 1,349,644
$ 2,101,709
$ 2,952,033
BNB Chain (BNB)
-
-
-
407,517
404,324
Total revenue from block-building through Builder+
$ 404,503
$ 1,939,825
$ 1,349,644
$ 2,509,226
$ 3,356,357
Revenue from DeFi
activities through Imperium
Asset
2024
Q3
2024
Q4
2025
Q1
2025
Q2
2025
Q3
Ethereum (ETH)
$ -
$ -
$ -
$ 3,564
$ 723,279
Total revenue from DeFi activities through Imperium
$ -
$ -
$ -
$ 3,564
$ 723,279
39
Results of Operations
for the Three and Nine Months Ended September 30, 2025 and 2024
The
following tables reflect our operating results for the three and nine months ended September 30, 2025 and 2024:
For
the Three Months Ended
September
30,
$
Change
%
Change
2025
2024
2025
2025
Revenues
Blockchain
infrastructure revenues
$
4,215,224
$
739,157
$
3,476,067
470
%
DeFi
revenues
723,279
-
723,279
100
%
Total
revenues
4,938,503
739,157
4,199,346
568
%
Cost
of revenues
Blockchain
infrastructure costs
3,843,634
543,308
3,300,326
607
%
DeFi
costs
6,916
-
6,916
100
%
Total cost of revenues
3,850,550
543,308
3,307,242
609
%
Gross
profit
1,087,953
195,849
892,104
456
%
Operating
expenses:
Professional
fees
887,200
70,434
$
816,766
1,160
%
General
and administrative
610,568
516,492
94,076
18
%
Research
and development
145,592
213,332
(67,740
)
(32
)%
Compensation
and related expenses
763,804
942,860
(179,056
)
(19
)%
Marketing
256,165
55,611
200,554
361
%
Realized
(gains) losses on crypto asset transactions
4,407,773
121,964
4,285,809
3,514
%
Loss
on extinguishment of debt
8,731
-
8,731
100
%
Total
operating expenses
7,079,833
1,920,693
5,159,140
269
%
Other
income (expenses):
Interest
expense
(1,496,529
)
-
(1,496,529
)
100
%
Change
in unrealized appreciation (depreciation) of crypto assets
73,724,881
(7,396,380
)
81,121,261
(1,097
)%
Change
in fair value of warrant liabilities
(647,663
)
53,437
(701,100
)
(1,312
)%
Other
income
-
28,000
(28,000
)
(100
)%
Total
other income (expenses)
71,580,689
(7,314,943
)
78,895,632
(1,079
)%
Net
income (loss)
$
65,588,809
$
(9,039,787
)
$
74,628,596
(826
)%
For
the Nine Months Ended
September
30,
$
Change
%
Change
2025
2024
2025
2025
Revenues
Blockchain
infrastructure revenues
$
8,676,357
$
1,751,735
$
6,924,622
395
%
DeFi
revenues
726,843
-
726,843
100
%
Total
revenues
9,403,200
1,751,735
7,651,465
437
%
Cost
of revenues
Blockchain
infrastructure costs
8,265,426
872,781
7,392,645
847
%
DeFi
costs
6,916
-
6,916
100
%
Total cost of revenues
8,272,342
872,781
7,399,561
848
%
Gross
profit
1,130,858
878,954
251,904
29
%
Operating
expenses:
Professional
fees
1,461,026
486,708
974,318
200
%
General
and administrative
1,254,770
1,126,773
127,997
11
%
Research
and development
548,386
523,658
24,728
5
%
Compensation
and related expenses
2,245,406
2,274,130
(28,724
)
(1
)%
Marketing
524,198
141,690
382,508
270
%
Realized
(gains) losses on crypto asset transactions
8,567,681
(176,050
)
8,743,731
(4,967
)%
Loss
on extinguishment of debt
8,731
-
8,731
100
%
Total
operating expenses
14,610,198
4,376,909
10,233,289
234
%
Other
income (expenses):
Interest
expense
(1,718,423
)
-
(1,718,423
)
100
%
Change
in unrealized appreciation (depreciation) of crypto assets
67,987,220
(237,052
)
68,224,272
(28,780
)%
Change
in fair value of warrant liabilities
(587,813
)
195,937
(783,750
)
(400
)%
Other
income
-
28,000
(28,000
)
(100
)%
Total
other income (expenses)
65,680,984
(13,115
)
65,694,099
(500,908
)%
Net
income (loss)
$
52,201,644
$
(3,511,070
)
$
55,712,714
(1,587
)%
40
Revenues
Revenue
for the 2025 Quarter and 2025 Period increased significantly compared to the corresponding 2024 periods, primarily due to the continued
expansion of our Builder+ operations, which focus on block-building activities across the Ethereum and Binance Smart Chain (BSC) networks,
and the addition of Imperium DeFi activities during the period.
During
the 2025 Quarter, Builder+ operations accounted for approximately 77% of total revenue, NodeOps contributed approximately 15%, and Imperium
DeFi revenue represented the remaining 8%. The year-over-year increase reflects the scaling of Builder+ operations and the commencement
of block building on BSC, which together resulted in a substantial increase in block rewards earned during the period. Increases in NodeOps
and Imperium revenues were supported by the deployment of additional crypto assets acquired through capital-raising activities during
the 2025 Quarter.
While
we anticipate continued growth across Builder+, NodeOps, and Imperium as we expand block-building, staking, and DeFi activities, the
fair value of rewards may fluctuate due to the inherent volatility of crypto asset markets. Accordingly, revenue recognized in future
periods may be materially affected by changes in the market prices of the underlying crypto assets at the time of reward receipt or recognition.
Cost of Revenues
Cost
of revenues increased for both the 2025 Quarter and 2025 Period compared to the corresponding 2024 periods, primarily due to higher Validator
Payments made to external parties to secure block space as part of our Builder+ block-building activities. The increase also reflects
higher blockchain infrastructure and network operation costs associated with the expansion of block-building and DeFi activities.
These
higher costs were partially offset by efficiencies realized within our validating infrastructure, including lower hosting fees and reduced
reliance on third-party service providers. Gross profit improved year-over-year as higher revenue from NodeOps and Imperium activities,
combined with the scaling of Builder+, outpaced the growth in related costs.
We
expect cost of revenues to continue to rise in line with the scaling of Builder+ and DeFi operations. Gross margins may fluctuate depending
on the level of Validator Payments required to secure block inclusion and on broader crypto market conditions that influence block reward
values.
Operating Expenses
Professional
fees
Professional
fees increased for both the 2025 Quarter and 2025 Period compared to the corresponding 2024 periods, primarily due to higher legal and
accounting costs associated with the Company’s new Form S-3 registration statement and the expansion of its at-the-market (“ATM”)
program during the 2025 Quarter. The increase also reflects higher investor relations expenses, including campaign initiatives and related
consulting services.
We
expect professional fees to decrease in future quarters, as the corporate activities related to the S-3 filing and ATM program are non-recurring.
Investor relations expenses may continue to fluctuate based on timing, opportunities, and the scope of shareholder engagement initiatives.
General
and Administrative Expenses
General
and administrative expenses increased during the 2025 Quarter and 2025 Period compared to the corresponding 2024 periods, primarily due
to higher payments for order flow incurred in connection with supporting the Company’s expanding Builder+ block-building activities,
as well as SEC filing fees associated with the filing of the new Form S-3 registration statement. These increases were partially offset
by continued discipline in overall administrative spending.
We
expect general and administrative expenses to fluctuate based on operational growth, regulatory filing activity, and the level of block-building
and order flow support required as operations continue to scale.
Research
and Development Expenses
Research
and development expenses decreased for the 2025 Quarter compared to the 2024 Quarter, primarily due to lower third-party development
costs, but increased slightly on a year-to-date basis as investment continued in Builder+ and Imperium system enhancements. R&D efforts
remained focused on improving block-building efficiency, expanding multi-chain capabilities, and advancing smart-contract automation
within Builder+. We expect R&D spending to increase as technical improvements to block-building strategies and DeFi integrations
continue.
41
Compensation and
Related Expenses
Compensation
and related expenses decreased during the 2025 Quarter and 2025 Period compared to the corresponding 2024 periods, primarily due to the
timing of performance-based bonus accruals and a reduction in stock-based compensation expense resulting from the forfeiture of unvested
restricted stock following certain executive transitions earlier in the year. On a year-to-date basis, compensation expenses remained
relatively consistent, reflecting continued salary and benefits costs associated with core personnel and estimated accruals for performance-based
incentives.
The
Company continues to utilize equity-based compensation as a key component of its total rewards strategy to align employee incentives
with long-term shareholder value. We expect total compensation costs to fluctuate based on headcount changes, the timing of performance-based
accruals, and the issuance or forfeiture of equity awards.
Marketing
Expenses
Marketing
expenses increased during the 2025 Quarter and 2025 Period compared to the corresponding 2024 periods, reflecting expanded advertising
campaigns and promotional activities aimed at enhancing brand visibility and supporting business development initiatives. Marketing spend
is expected to remain at or above current levels as the Company continues to pursue strategic growth and community engagement efforts.
Realized
Losses on Crypto Asset Transactions
Realized
losses on crypto asset transactions increased substantially compared to the prior-year periods, primarily due to the sale of non-core,
non-ETH crypto assets that had previously carried unrealized losses. These transactions were executed as part of a broader effort to
simplify the Company’s asset portfolio and reallocate resources toward core staking and block-building operations. Future realized
gains or losses will depend on the timing and market conditions of any additional crypto asset sales.
Loss
on Extinguishment of Debt
The
Company recorded a loss on extinguishment of debt during the 2025 Quarter related to on-chain debt swaps executed through decentralized
finance (DeFi) lending protocols. Future gains or losses from such transactions may vary depending on the timing and structure of debt
refinancings or restructurings undertaken within DeFi platforms.
Overall
Expense Trend
Total
operating expenses increased year-over-year, reflecting ongoing investment in infrastructure, personnel, and public company operations
to support the scaling of Builder+, Imperium, and NodeOps. The Company remains focused on maintaining disciplined expense management
while continuing to allocate resources toward strategic growth and technology development initiatives.
Other Income (Expenses)
Interest
Expense
Interest
expense increased during the 2025 Quarter and 2025 Period, primarily due to interest accrued on decentralized borrowings through Aave
and other DeFi lending protocols, as well as interest and amortization expense related to the Company’s May and July 2025 convertible
notes. This includes both cash interest paid and the amortization of debt discount over the term of the convertible notes.
We
expect interest expense to rise in future periods as a result of ongoing utilization of DeFi borrowings and the full-term amortization
of outstanding convertible notes.
42
Change
in unrealized appreciation (depreciation) of crypto assets
The
Company recognized significant unrealized appreciation in the fair value of its crypto asset holdings during the 2025 Quarter and 2025
Period, compared to unrealized depreciation in the corresponding 2024 periods. The change was primarily driven by the overall recovery
in crypto market valuations, particularly for Ethereum and other assets held by the Company at period-end. These fluctuations reflect
the inherent volatility of crypto asset prices, which may continue to materially affect the reported fair value of digital assets in
future periods.
Change
in fair value of warrant liabilities
The
Company recognized a non-cash loss resulting from the change in the fair value of warrant liabilities during the 2025 Quarter and 2025
Period, compared to a gain in the corresponding 2024 periods. The change was primarily attributable to movements in the Company’s
stock price and related volatility during the period. Because these warrant liabilities are remeasured at fair value each reporting date,
future gains or losses will depend on changes in the Company’s share price and other valuation inputs.
Overall
Impact
Total
other income (net) increased substantially compared to the prior-year periods, driven primarily by unrealized gains on crypto assets,
which offset higher interest expense and non-cash losses related to warrant remeasurement. These items contributed significantly to the
Company’s profitability for the 2025 Quarter and 2025 Period.
Net income (loss)
The Company reported net income of approximately $65,589,000 for the 2025 Quarter,
compared to a net loss of approximately $9,040,000 in the 2024 Quarter, representing a year-over-year improvement of approximately $74,629,000.
The increase was primarily driven by unrealized appreciation in the fair value of the Company’s crypto asset holdings, reflecting
the broader recovery in digital asset markets during the quarter.
For the 2025 Period, the Company reported net income of approximately $52,202,000,
compared to a net loss of approximately $3,511,000 in the 2024 Period. The year-to-date improvement was similarly driven by unrealized
gains on crypto assets, partially offset by higher realized losses on crypto asset sales, increased professional and administrative costs,
and interest expense associated with convertible note issuances and decentralized borrowing activities.
While
the Company benefited from market-wide appreciation in digital asset valuations during the 2025 Quarter, net income may continue to fluctuate
significantly in future periods due to volatility in crypto asset prices and related fair value adjustments. Additionally, continued
investment in operations and financing activities may contribute to further variability in quarterly results.
43
Liquidity and
Capital Resources
ATM Financing
On
September 14, 2021, the Company entered into an At-The-Market Offering Agreement (the “ATM Agreement”) with H.C. Wainwright
& Co., LLC, as agent (“H.C. Wainwright”), pursuant to which the Company may offer and sell, from time to time, shares
of its common stock through H.C. Wainwright, subject to the availability of an effective registration statement on Form S-3. The initial
ATM sales were conducted under a $100,000,000 shelf registration statement that became effective in September 2021.
On
October 4, 2024, a new Form S-3 registration statement became effective, increasing the total amount of securities that may be offered
and sold under the Company’s shelf registration to $250,000,000. As of the date of this report, there was approximately $103,380,000
available for sale under this Form S-3 registration statement.
On
July 22, 2025, the Company entered into an amendment to its engagement with H.C. Wainwright in connection with a new Form S-3 registration
statement filed on July 23, 2025, to register up to $2,000,000,000 of securities for future issuance (the “New Registration Statement”).
The New Registration Statement was approved by the SEC and declared effective on August 1, 2025. As of the date of this report, the Company
had not sold any securities under the New Registration Statement.
From
September 14, 2021 through November 10, 2025, the Company sold a total of 32,762,523 shares of common stock under the ATM Agreement
for aggregate total gross proceeds of approximately $163,597,000 at an average selling price of $4.99 per share, resulting in net
proceeds of approximately $158,539,000 after deducting commissions and other transaction costs.
Share Repurchase
Program
On
September 4, 2025, the Board authorized a share repurchase program permitting the Company to repurchase up to $50 million of its common
stock over a three-year period. Repurchases may be made from time to time in the open market, in privately negotiated transactions, or
otherwise, in compliance with Rule 10b-18 under the Securities Exchange Act of 1934 and applicable state law. We have engaged H.C. Wainwright
& Co., LLC as the sole broker to implement the program. The program does not obligate the Company to repurchase any specific number
of shares and may be modified, suspended, or discontinued at any time.
From
September 14, 2021 through November 10, 2025, the Company repurchased and retired 888,677 shares of our common stock for an
aggregate purchase price of approximately $4,000,000. The repurchases were funded from available cash on hand and are presented as a
financing cash outflow in our statement of cash flows. All repurchased shares were immediately retired and are no longer considered
issued or outstanding. As of November 10, 2025, approximately $46,000,000 remained available for repurchases under the
authorization.
The
Company expect that any future repurchases will be subject to our liquidity position, prevailing market conditions, and other capital
allocation priorities, including funding of operations and strategic initiatives.
DeFi Borrowing
From
April 2025 through November 10, 2025, the Company borrowed an aggregate of approximately $61,447,000 in stablecoins through Aave, a
DeFi lending protocol, using Ethereum (ETH) as collateral, and repaid approximately $1,447,000 during the same period. These borrowings
included transactions executed in connection with on-chain debt refinancing activities. As of November 10, 2025, the Company had approximately
$61,052,000 in outstanding borrowings, inclusive of accrued interest, collateralized by approximately 39,077 ETH with an aggregate
fair market value of $138,988,000, based on the closing price of $3,557 per ETH on that date.
Borrowings
through Aave accrue interest at variable rates determined by Aave’s on-chain smart contracts, which adjust dynamically based
on protocol liquidity and market utilization. ETH collateral posted to Aave simultaneously accrues variable interest at rates that
fluctuate based on the same market factors. These rates are publicly available and updated in real time on the Aave protocol’s
website. As a result, the Company’s net cost of capital may vary depending on prevailing protocol-level conditions. The
Company has no control over these rate adjustments and is subject to the risk of significant rate increases. As of November 10,
2025, the USDT borrowing rate was approximately 6.07% per annum.
Convertible Notes
Payable
In
May 2025, the Company completed a private placement of Senior Secured Convertible Notes in the aggregate principal amount of approximately
$7,811,000, for net cash proceeds of approximately $7,306,000. In connection with the offering, the Company also issued approximately
1.9 million five-year warrants, exercisable at $2.75 per share. The notes mature in May 2027, bear interest at a rate of 6% per annum,
and are convertible into shares of common stock at a conversion price of $5.85 per share.
44
In
July 2025, the Company completed an additional private placement of Senior Secured Convertible Notes in the aggregate principal amount
of approximately $10,050,000, for net cash proceeds of approximately $9,538,000. In connection with the offering, the Company agreed
to issue approximately 879,000 five-year warrants, exercisable at $8.00 per share. The notes mature in July 2027, bear interest at 6%
per annum, and are convertible into shares of common stock at a conversion price of $13.00 per share.
The
Company used or intends to use the proceeds from both offerings primarily to accelerate the accumulation of Ethereum (ETH), expand operational
capacity, and support the continued expansion of its blockchain infrastructure operations. The notes from the May and July 2025 offerings
are secured by all of the Company’s assets as collateral, except for Ethereum deposited as collateral for USDT borrowings on Aave
and certain other exclusions.
Dividends and Capital Distributions
On
August 1, 2025, the Board approved a special dividend of $0.05 per share (the “Bividend”), payable to stockholders of record
on September 26, 2025. Holders of our common stock could elect to receive the dividend in either cash or Ethereum (ETH), while holders
of our Series V Preferred Stock were entitled to receive the dividend solely in cash. As of September 30, 2025, dividends payable totaled
approximately $3,176,000, which was recorded as dividends payable within stockholders’ equity. The Bividend was subsequently settled
in early October 2025 through aggregate cash payments of approximately $2,680,000 and distributions of approximately 123 ETH to stockholders
who elected to receive ETH.
As
of September 30, 2025, the Company’s outstanding convertible notes entitle the holders, upon any conversion, to participate in
dividends or other distributions on the Company’s common stock declared while the notes are outstanding, to the same extent as
if the notes had been converted prior to the record date of such distribution. At September 30, 2025, there were 2,107,757 shares of
common stock underlying the outstanding convertible notes that would be entitled to the dividend payments if converted in accordance
with the note terms, representing a potential contingent distribution totaling approximately $105,000. Because this obligation is contingent
on future conversions, no liability has been recorded.
In
addition to the Bividend, the Board also authorized a one-time loyalty payment of $0.35 per share (the “Loyalty Payment”),
payable solely in ETH. The Loyalty Payment is available only to holders of our common stock who were record holders on September 26,
2025, who completed the required ETH Opt-In, and who continue to hold their shares through January 26, 2026. Holders of Series V Preferred
Stock are not eligible for the Loyalty Payment.
The
Loyalty Payment is contingent on continued share ownership through January 26, 2026 and therefore did not give rise to a liability as
of September 30, 2025. The number of ETH units per share for both the Bividend and Loyalty Payment was fixed on the record date based
on the ETH/USD exchange rate of $4,035.89. As of September 30, 2025, shareholders owning approximately 3.9 million shares had completed
the Opt-In process and were held at our transfer agent. If all such shares remain eligible through January 26, 2026, the hypothetical
maximum Loyalty Payment would be approximately $1,350,000, or about 335 ETH. The actual payout, if any, will depend on the final number
of qualifying shares and ETH settlement terms at the time of eligibility.
Liquidit y
The
Company’s financial statements have been prepared assuming that it will continue as a going concern, which contemplates continuity
of operations, realization of assets, and liquidation of liabilities in the normal course of business.
Liquidity is the ability of a company to generate sufficient funds to support its
current and future operations, satisfy its obligations as they come due, and otherwise operate on an ongoing basis. As of September 30,
2025, the Company had approximately $4,486,000 of cash and cash equivalents and working capital of approximately $235,993,000.
As
of November 10, 2025, the Company had approximately $2,787,000 of cash and stablecoins,
and the fair market value of the Company’s crypto assets was approximately $252,777,000.
As
of November 10, 2025, the Company had total debt obligations of approximately $78,891,000, consisting of approximately $61,030,000
under its lending arrangement with Aave Protocol and approximately $17,861,000 convertible notes payable.
The
Company believes that its existing cash and crypto assets, together with the proceeds from the convertible note financing and the ability
to raise additional funds through its ATM Agreement, provide sufficient liquidity to meet working capital requirements, anticipated capital
expenditures, strategic funding needs, and contractual obligations for at least the next twelve months from the filing date of this report.
This assessment is based on current market conditions, regulatory environment, and the Company’s operational plans, all of which
are subject to change.
Certain
of our staked crypto assets may be locked up for varying durations, depending on the specific blockchain protocol, and we may be unable
to unstake them in a timely manner or liquidate them to the extent desired, which could materially and adversely impact our liquidity
position. Additionally, technical issues, network congestion, or regulatory changes could further restrict our ability to access or liquidate
these assets. As of November 10, 2025, lock-up periods for our staked crypto assets range from several hours to seven days, though these
periods may change based on protocol upgrades or network conditions. During times of instability in the cryptocurrency markets, the Company
may not be able to sell its crypto assets at prices reflecting their perceived value or at all, which could result in substantial losses
given the historical volatility of cryptocurrency prices. As a result, our crypto assets may not be able to serve as a source of liquidity
for us to the same extent as cash and cash equivalents.
45
Cash Flows
Cash Used in Operating
Activities
Cash used in operating activities was approximately $6,032,000 during the 2025
Period, compared to approximately $2,388,000 for the 2024 Period. The increase primarily reflects the impact of non-cash items and changes
in working capital arising from the Company’s expanding operations.
Significant
non-cash adjustments impacting operating cash flows included:
●
Stock-based compensation expense of approximately $3,851,000, primarily
reflecting issuance and ongoing amortization of equity-based awards to employees, including performance-based grants.
●
Non-cash Validator Payments of approximately $8,116,000 made in native
crypto tokens to external validators as part of block-building activities.
●
Realized losses on crypto asset transactions of approximately $8,568,000,
primarily from the sale of non-Ethereum crypto asset holdings.
●
Amortization of debt discount and issuance costs of approximately $754,000
related to the outstanding convertible notes.
●
A non-cash adjustment of approximately $67,987,000 from the unrealized
appreciation in the fair value of crypto assets, particularly Ethereum.
Operating
cash flows were further affected by a $2,855,000 reduction in accrued compensation resulting from the payment of previously accrued performance-based
bonuses.
As
Builder+ and Imperium operations continue to scale, we expect non-cash adjustments such as crypto-denominated revenues, validator payments,
and fair value changes in digital assets to continue to have a significant effect on reported operating cash flows. The magnitude and
direction of these effects will depend on market conditions and the timing of crypto asset-related transactions.
Cash Used in Investing
Activities
Net
cash used in investing activities was approximately $196,833,000 during the 2025 Period, compared to net cash provided by investing activities
of approximately $531,000 in the 2024 Period. The 2025 activity primarily reflects the purchase of approximately $199,858,000 of crypto
assets, primarily Ethereum (ETH), to support validator (NodeOps) and DeFi (Imperium) operations and to advance the Company’s long-term
ETH accumulation strategy.
Investing
cash outflows also included $400,000 of investments in two private blockchain-based technology companies during the 2025 Period, partially
offset by proceeds of approximately $3,431,000 from sales of non-core productive crypto assets as we continue to streamline operations.
We
expect purchases of ETH and other productive crypto assets to continue in future periods as the Company executes on its ETH treasury
accumulation and operational scaling strategies.
Cash Provided by
Financing Activities
Cash
provided by financing activities was approximately $205,373,000 during the 2025 Period, compared to approximately $653,000 in the 2024
Period. Financing inflows during the 2025 Period were primarily driven by:
●
Net proceeds of approximately $135,161,000 from common stock sales
under the Company’s At-the-Market (“ATM”) equity program.
●
Net proceeds of approximately $16,844,000 from the May and July 2025
issuances of senior secured convertible notes and related five-year warrants
●
Net borrowings of approximately $56,500,000 in stablecoins via Aave,
a decentralized finance (DeFi) lending protocol.
The
Company also paid approximately $3,000,000 for share repurchases of the Company’s common stock and debt issuance costs of approximately
$131,000 during the 2025 Period.
We
anticipate future financing activity may include additional DeFi borrowings and capital raised through the ATM program or through other
financing instruments, as we continue to scale blockchain infrastructure and DeFi operations, enhance liquidity, and accumulate ETH in
support of long-term growth.
Off Balance Sheet
Transactions
As
of September 30, 2025, there were no off-balance sheet arrangements and we were not a party to any off-balance sheet transactions. We
have no guarantees or obligations other than those which arise out of normal business operations.
Critical
Accounting Policies and Estimates
We
discussed the material accounting policies that are critical in making the estimates and judgments in our Annual Report on Form 10-K
for the fiscal year ended December 31, 2024, under the caption “Management’s Discussion and Analysis—Critical Accounting
Policies and Estimates”. There has been no material change in critical accounting policies or estimates during the period covered
by this report.
RECENT ACCOUNTING
PRONOUNCEMENTS
For
information on recent accounting pronouncements, see Note 3 - Summary of Significant Accounting Policies to the Unaudited Condensed
Financial Statements.
46
CAUTIONARY NOTE REGARDING
FORWARD-LOOKING STATEMENTS
This
report contains forward-looking statements, including statements regarding our liquidity, our growth strategy, our ability to generate
scalable and efficient revenue, anticipated increases in our revenues and gross margins, and our future business plans. Forward-looking
statements can be identified by words such as “anticipates,” “intends,” “may,” “potential,”
“continues,” “plans,” “seeks,” “believes,” “estimates,” “expects”
and similar references to future periods.
Forward-looking
statements are based on our current expectations and assumptions regarding our business, the economy and other future conditions. Because
forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that
are difficult to predict. Our actual results may differ materially from those contemplated by the forward-looking statements. We caution
you therefore against relying on any of these forward-looking statements. They are neither statements of historical fact nor guarantees
or assurances of future performance. The results anticipated by any or all of these forward-looking statements might not occur. Important
factors that could cause actual results to differ materially from those in the forward-looking statements include: (i) the rewards and
costs associated with staking or validating transactions on blockchains and successfully building blocks on Ethereum’s blockchain;
(ii) regulatory issues related to our business model, including potential classification of crypto assets as securities and changing
regulatory frameworks; (iii) fluctuations in the price of our crypto assets; (iv) potential decreases in the value of our crypto assets
and rewards; (v) competition, (vi) risks related to the loss or theft of private withdrawal keys resulting in the complete loss of crypto
assets and rewards; (vii) risks associated with DeFi lending protocols including smart contract vulnerabilities, liquidation risks, and
lack of regulatory protections; (viii) counterparty risks in decentralized finance transactions; and (ix) other risks and uncertainties
described in our filings with the SEC, including our Form 10-K for the year ended December 31, 2024. Any forward-looking statement made
by us speaks only as of the date on which it is made. Factors or events that could cause our actual results to differ may emerge from
time to time, and it is not possible for us to predict all of them. We undertake no obligation to publicly update any forward-looking
statement, whether as a result of new information, future developments or otherwise, except as may be required by law.
47
ITEM
3 Quantitative and Qualitative Disclosures About Market Risk
Not
applicable.
ITEM
4 Controls and Procedures
Evaluation of Disclosure
Controls and Procedures
Our
management, with the participation of our Chief Executive Officer and our Chief Financial Officer, have evaluated the effectiveness of
the Company’s disclosure controls and procedures (as defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of September
30, 2025. Our disclosure controls and procedures are designed to provide reasonable assurance that information required to be disclosed
by us in the reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported, within the time periods
specified in the rules and forms of the SEC. Disclosure controls and procedures include, without limitation, controls and procedures
designed to ensure that information required to be disclosed by a company in the reports that it files or submits under the Exchange
Act is accumulated and communicated to the company’s management, including its principal executive and principal financial officers,
as appropriate to allow timely decisions regarding required disclosure. Based on this evaluation, management concluded that our disclosure
controls and procedures were effective as of September 30, 2025.
Changes in Internal
Control over Financial Reporting
There
were no changes in our internal control over financial reporting, as defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act
that occurred during the period covered by this report that have materially affected, or are reasonably likely to materially affect,
our internal control over financial reporting.
48
PART
II - OTHER INFORMATION
ITEM
1 Legal Proceedings
None.
ITEM
1A Risk Factors
Not
applicable to smaller reporting companies.
ITEM
2 Unregistered Sales of Equity Securities and Use of Proceeds
None.
ITEM
3 Defaults Upon Senior Securities
None.
ITEM
4 Mine Safety Disclosures
Not
applicable.
ITEM
5 Other Information
Transition of Roles
for the Company’s Chief Operating Officer
On
August 13, 2025, Michal Handerhan, the Company’s Chief Operating Officer and a member of the Board, transitioned from his
position as Chief Operating Officer to the role of Operations Specialist. Mr. Handerhan and the Company have
mutually agreed to terminate his employment agreement and RSU agreement. Mr. Handerhan’s annual cash compensation will remain
at $300,000 through September 30, 2026. The transition is part of the Company’s realignment in light of recent growth
and was not the result of any disagreement with the Company on any matter relating to its operations, policies, or practices.
On
November 13, 2025, Michal Handerhan resigned from the Board of Directors (Board), effective immediately. Mr. Handerhan will continue
to be employed as the Company’s Operations Specialist and has been appointed by the Board to serve as a board observer. Mr. Handerhan’s
resignation did not result from any disagreement with the Company on any matter relating to the Company’s operations, policies,
or practices.
10b5-1
Plans
On
August 20, 2025, Michal Handerhan, our former Chief Operating Officer (who transitioned to Operations Specialist on August 13, 2025),
terminated a trading plan previously adopted on October 22, 2024 pursuant to Rule 10b5-1 under the Exchange Act. Mr. Handerhan elected to terminate the plan after determining that his shares in the Company may qualify as “Qualified
Small Business Stock” under Section 1202 of the Internal Revenue Code, which provides for an exclusion from federal capital gains
tax for eligible shares held for more than five years. The plan, which became
effective on March 5, 2025, had provided for the potential sale of up to 750,000 shares of the Company’s common stock, subject
to its terms and conditions.
On
August 27, 2025, Charles Allen, our Chief Executive Officer, terminated a trading plan previously adopted on November 17, 2024
pursuant to Rule 10b5-1 under the Exchange Act (a “Rule 10b5-1 trading plan”), in accordance with the Company’s
insider trading policies and procedures. Mr. Allen elected to terminate the plan after determining that his shares in the Company
may qualify as “Qualified Small Business Stock” under Section 1202 of the Internal Revenue Code, which provides for an
exclusion from federal capital gains tax for eligible shares held for more than five years. The plan, which became effective on
February 18, 2025, had provided for the potential sale of up to 1.75 million shares of the Company’s common stock, subject to
its terms and conditions.
No
other officers, as defined in Rule 16a-1(f), or directors adopted or terminated a “Rule 10b5-1 trading arrangement” or a
“non-Rule 10b5-1 trading arrangement,” as defined in Regulation S-K Item 408, during the last fiscal quarter.
Investor
Communications via X (formerly Twitter)
The
Company uses the following X (formerly Twitter) accounts, @Charles_BTCS and @NasdaqBTCS, as supplemental channels for communicating with
the public about the Company. These social media channels will not be used to announce material information that has not been previously
disclosed through official SEC filings or press releases. Investors should rely on our official SEC filings and press releases for material
information. The Company encourages investors, the media, and others interested in the Company to follow these accounts in addition to
monitoring the Company’s filings with the SEC, press releases, and its website at www.btcs.com for information about the Company.
The content on our website and social media accounts is not incorporated by reference herein.
ITEM
6 Exhibits
The
exhibits listed in the accompanying “Exhibit Index” are filed or incorporated by reference as part of this Form 10-Q.
49
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its
behalf by the undersigned thereunto duly authorized.
BTCS Inc.
November 13, 2025
By:
/s/ Charles Allen
Charles W. Allen
Chief Executive Officer
(Principal Executive Officer)
50
EXHIBIT INDEX
Incorporated by Reference
Filed or Furnished
Exhibit #
Exhibit Description
Form
Date
Number
Herewith
2.1
Articles
of Merger
8-K/A
7/31/15
3.1
2.2
Agreement
and Plan of Merger
8-K/A
7/31/15
3.2
3.1
Amended
and Restated Articles of Incorporation, as of May 2010
10-K
3/31/11
3.1
3.1(a)
Certificate
of Amendment to Articles of Incorporation - Increase Authorized Capital
8-K
3/25/13
3.1
3.1(b)
Certificate
of Amendment to Articles of Incorporation – Name Change and Reverse Stock Split
8-K
2/5/14
3.1
3.1(c)
Certificate
of Amendment to Articles of Incorporation - Increase Authorized Capital
8-K
2/5/14
3.1
3.1(d)
Certificate
of Amendment to Articles of Incorporation - Reverse Stock Split
8-K
2/16/17
3.1
3.1(e)
Certificate
of Amendment to Articles of Incorporation - Reverse Stock Split
8-K
4/9/19
3.1
3.1(f)
Certificate
of Change – Reverse Stock Split
8-K
8/17/21
3.1
3.1(g)
Certificate
of Designation – Series V
8-K
1/31/23
3.1
3.1(h)
Certificate
of Amendment to the Series V Certificate of Designation
8-K
4/19/23
3.1
3.1(i)
Certificate
of Amendment to Articles of Incorporation – Increase Authorized Capital
8-K
7/13/23
3.1
3.2
Amended
and Restated Bylaws of BTCS Inc.
8-K
7/5/24
3.1
4.1
BTCS
Inc. 2021 Equity Incentive Plan, as amended
10-Q
8/11/23
4.1
10.1
Form
of Securities Purchase Agreement – May 2025 ATW
8-K
5/14/25
10.1
10.2
Form
of 5% OID Secured Convertible Note – May 2025 ATW
8-K
5/14/25
10.2
10.3
Form
of Warrant – May 2025 ATW
8-K
5/14/25
10.3
10.4
Form
of Securities Purchase Agreement – July 2025 ATW
8-K
7/21/25
10.4
10.5
Form
of 5% OID Secured Convertible Note – July 2025 ATW
8-K
7/21/25
10.5
10.6
Form
of Warrant – July 2025 ATW
8-K
7/21/25
10.6
31.1
Certification of Principal
Executive Officer (302)
Filed
31.2
Certification of Principal
Financial Officer (302)
Filed
32.1
Certification of Principal
Executive and Principal Financial Officer (906)
Furnished**
101.INS
Inline XBRL Instance Document
101.SCH
Inline XBRL Taxonomy Extension Schema Document
101.CAL
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF
Inline XBRL Taxonomy Extension Definition Linkbase
Document
101.LAB
Inline XBRL Taxonomy Extension Label Linkbase
Document
101.PRE
Inline XBRL Taxonomy Extension Presentation
Linkbase Document
104
Cover Page Interactive Data File (formatted
as inline XBRL and contained in Exhibit 101).
**
This exhibit is being furnished rather than filed and shall not be
deemed incorporated by reference into any filing, in accordance with Item 601 of Regulation S-K.
Copies of this report
(including the financial statements) and any of the exhibits referred to above will be furnished at no cost to our shareholders who make
a written request to BTCS Inc., 303 W. Lancaster Ave #336, Wayne PA 19341, Attention: Corporate Secretary.
51
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.