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 March 31, 2026
OR
☐ TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from _____ to _____
Commission
file number 001-41236
Digi
Power X Inc.
(Exact
Name of Registrant as Specified in its Charter)
British
Columbia, Canada
Not Applicable
(State or other jurisdiction of (I.R.S. Employer
incorporation or organization) Identification No.)
110 Yonge Street , Suite 1601
Toronto , Ontario M5C 1T4
(Address of Principal Executive Offices) (Zip Code)
(818)
280-9758
Registrant’s telephone number, including area code
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading Symbol(s) Name of each exchange on which registered
Subordinate Voting Shares DGXX Nasdaq Capital Market
Indicate
by check mark whether the registrant (1) has 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, a 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 May 15, 2026, the registrant had 90,420,824 subordinate voting
shares issued and outstanding and 3,333 proportionate voting shares issued and outstanding.
Table
of Contents
Page
Part I - Financial Information
1
Unaudited Condensed Interim Consolidated Balance Sheets
2
Unaudited Condensed Interim Consolidated Statements of Operations and Comprehensive Loss
3
Unaudited Condensed Interim Consolidated Statements of Cash Flows
4
Unaudited Condensed Interim Consolidated States of Changes in Shareholder’s Equity
5
Notes to Unaudited Condensed Consolidated Financial Statements
6
Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
24
Item 3. Quantitative and Qualitative Disclosures About Market Risk
36
Item 4. Controls and Procedures
36
Part II - Other Information
36
Item 1. Legal Proceedings
36
Item 1A. Risk Factors
36
Item 2. Unregistered Sales of Equity Securities and Use of Proceeds
37
Item 3. Defaults Upon Senior Securities
37
Item 4. Mine Safety Disclosures
37
Item 5. Other Information
38
Item 6. Exhibits
38
SIGNATURES
39
i
CAUTIONARY
NOTE REGARDING FORWARD-LOOKING STATEMENTS
Certain statements contained in this Quarterly Report on Form 10-Q
(the “Quarterly Report”) that reflect Digi Power X Inc.’s (“we,” “us,” “our,” the
“Corporation,” or “Digi Power”) current views with respect to future events and financial performance, business
strategies, expectations for our business and any other statements of a future or forward-looking nature, constitute “forward-looking
statements” within the meaning of the Private Securities Litigation Reform Act of 1995, as amended, and “forward-looking information”
within the meaning of applicable Canadian securities laws, or collectively, forward-looking statements. We intend such forward-looking
statements to be covered by the safe harbor provisions for forward-looking statements contained in Section 27A of the Securities Act of
1933, as amended (the “Securities Act”), Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange
Act”), and forward-looking information within the meaning of Canadian securities laws. All statements other than statements of historical
facts contained in this Quarterly Report may be forward-looking statements. These forward-looking statements include statements about
our financial condition, results of operations, earnings outlook, prospects, and the treatment of the Corporation under government regulatory
and taxation regimes. Forward-looking statements appear in a number of places in this Quarterly Report including, without limitation,
in the section titled “ Management’s Discussion and Analysis of Financial Condition and Results of Operations. ”
In
addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including
any underlying assumptions, are forward-looking statements. Forward-looking statements can often be identified by forward-looking words,
such as “anticipate,” “believe,” “expect,” “plan,” “intend,” “estimate,”
“may,” “potential” and “will,” or similar words suggesting future outcomes or other expectations,
beliefs, plans, objectives, assumptions, intentions or statements about future events or performance. The forward-looking statements
contained in this Quarterly Report are based on our current expectations and beliefs concerning future developments and their potential
effects on us. You should not place undue reliance on these forward-looking statements. We cannot assure you that future developments
affecting the Corporation will be those that we have anticipated. These forward-looking statements involve a number of risks, uncertainties
(some of which are beyond our control) or other assumptions that may cause actual results or performance to be materially different from
those expressed or implied by these forward-looking statements. Should one or more of these risks or uncertainties materialize, or should
any of our assumptions prove incorrect, actual results may vary in material respects from those projected in these forward-looking statements.
Some factors that could cause actual results to differ include, but are not limited to, the following:
● The Corporation’s development
of a Tier III data center and other infrastructure projects involves significant risks, many of which are beyond the Corporation’s
control;
● The loss of our
existing customer and/or our inability to gain new customers may have an adverse effect on the Corporation’s business, financial
condition and results of operations;
● The Corporation’s business
may be adversely impacted if the Corporation is unable to fulfill its obligations pursuant to the Cerebras Agreement (as defined below).
For more information regarding the Cerebras Agreement, see Note 20 to the Corporation’s Condensed Interim Consolidated Financial
Statements for the three months ended March 31, 2026 and 2025 – “ Subsequent Events ”;
● The Corporation’s inability
to execute on our evolving business model and strategy, including our ability to diversify and expand into the market for high-performance
computing (“HPC”) and artificial intelligence (“AI”) solutions and data centers;
ii
● The Corporation’s inability
to respond to anticipated demand for large data centers may have an adverse impact on the Corporation’s business;
● Regulatory changes or actions
related to data centers and/or cryptocurrencies may alter the nature of an investment in the Corporation in a manner that adversely affects
the Corporation’s operations;
● The Corporation is subject to
risks associated with the Corporation’s need for significant electrical power. The Corporation’s data center and mining operations
require electrical power to be available at commercially feasible rates. Government regulators may potentially restrict the ability of
electricity suppliers to provide electricity to mining operations;
● The Corporation faces competition
from other data center and cryptocurrency companies;
● The Corporation’s data
centers and/or cryptocurrency inventory may be exposed to cybersecurity threats and hacks;
● The value of cryptocurrencies may be subject
to momentum pricing risk;
● Cryptocurrency exchanges and other trading venues
are relatively new and, in most cases, largely unregulated and may therefore be more exposed to fraud and failure;
● Acceptance and/or widespread use of cryptocurrency
is uncertain;
● If the Corporation is unable
to insure the remainder of its mined digital currency, its business and/or its financial condition may be adversely affected;
● The Corporation may be required
to sell its cryptocurrency portfolio to pay its expenses;
● Technological obsolescence and
difficulty obtaining hardware may adversely impact the Corporation’s operating results and financial condition;
● The Corporation does not currently
pay cash dividends, and, therefore, the Corporation’s shareholders will not be able to receive a return on their subordinate voting
shares (“SV Shares”) unless they sell them;
● The SV Shares are subject to
volatility risk, and there is no guarantee that an active or liquid market will be sustained for the SV Shares;
● The Corporation has a limited history of operations
and is in the early stage of development;
● Ineffective management of growth could result
in a failure to sustain the Corporation’s progress;
● There are significant legal, accounting, and
financial costs of being a publicly traded company, which may reduce the resources available for the Corporation to develop its data centers
and/or deploy on its cryptocurrency mining operations;
iii
● The Corporation may be unable to obtain additional
financing on acceptable terms or at all;
● The Corporation may be subject to tax consequences
that could reduce the Corporation’s profitability;
● The Corporation may be exposed to risks from
exchanging currencies, including currency exchange fees.
● The Corporation may be subject to litigation;
● Uninsured or uninsurable risks could result in significant financial liabilities;
● Exposure to environmental liabilities and hazards may result in the imposition
of fines, penalties and restrictions;
● The Corporation’s success is largely dependent on the performance of
the Corporation’s management and executive officers;
● The Corporation may be unable to attract, develop and retain its key personnel
and establish adequate succession planning;
● Certain directors and officers may have a conflict
of interest between their duties owed to the Corporation and their interest in other personal or business ventures;
● Recent changes in U.S. political leadership and
economic policies, as well as any future policy changes, may create uncertainty that materially affects the Corporation’s business
and financial performance; and
● Current or future geopolitical events may have an adverse impact on
the Corporation’s business.
The foregoing list of factors and other risks detailed from time to
time in our reports filed with the U.S. Securities and Exchange Commission (the “SEC”) is not exhaustive. See “Part
II, Item 1A – Risk Factors.” Those factors and the other risk factors described therein are not necessarily all of the important
factors that could cause actual results or developments to differ materially from those expressed in any of our forward-looking statements.
Other unknown or unpredictable factors also could harm our results. Consequently, our actual results could be materially different from
the results described or anticipated by our forward-looking statements due to the inherent uncertainty of estimates, forecasts and projections
and may be better or worse than anticipated. Given these uncertainties, you should not place undue reliance on the above forward-looking
statements. Forward-looking statements represent our estimates and assumptions only as of the date that they were made. We expressly disclaim
any duty to provide updates to forward-looking statements, and the estimates and assumptions associated with them, after the date of this
report, in order to reflect changes in circumstances or expectations or the occurrence of unanticipated events except to the extent required
by applicable securities laws.
iv
Part
I - Financial Information
DIGI
POWER X INC.
CONDENSED
INTERIM CONSOLIDATED FINANCIAL STATEMENTS
FOR
THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025
(EXPRESSED
IN UNITED STATES DOLLARS)
(UNAUDITED)
1
Digi Power X Inc.
Condensed Interim Consolidated Balance Sheets
(Expressed in United States Dollars, except number of shares)
As at
March 31,
2026
As at
December 31,
2025
(Unaudited)
ASSETS
Current assets
Cash and cash equivalents
$ 57,813,811
$ 78,478,759
Digital currencies
13,561,396
14,814,180
Current portion of amounts receivable and other assets
1,592,557
1,576,272
Other receivable
44,000
44,000
Total current assets
73,011,764
94,913,211
Property, plant and equipment, net
26,211,575
23,005,900
Intangible asset
894,032
926,339
Amounts receivable and other assets, net of current portion
24,273,884
13,724,798
Investments
2,543,331
1,543,331
Total assets
$ 126,934,586
$ 134,113,579
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities
Accounts payable and accrued liabilities
$ 3,716,253
$ 6,350,923
Warrant liabilities
2,076,760
2,297,930
Total current liabilities
5,793,013
8,648,853
Deposits payable
2,203,526
2,203,526
Total liabilities
7,996,539
10,852,379
Shareholders’ equity
Subordinate voting shares, no par value, unlimited shares authorized; 69,807,452 shares and 69,427,788 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively
-
-
Proportionate voting shares, no par value, unlimited shares authorized; 3,333 shares and 3,333 shares issued and outstanding at March 31, 2026 and December 31, 2025, respectively
-
-
Additional paid-in capital
218,733,180
216,409,130
Accumulated deficit
( 93,522,952 )
( 88,870,607 )
Accumulated other comprehensive income (loss), net
( 7,206,106 )
( 4,277,323 )
Total shareholders’ equity attributable to shareholders
118,004,122
123,261,200
Non-controlling interest
933,925
-
Total shareholders’ equity
118,938,047
123,261,200
Total liabilities and shareholders’ equity
$ 126,934,586
$ 134,113,579
The accompanying notes are an integral part of these unaudited condensed
interim consolidated financial statements
2
Digi Power X Inc.
Condensed Interim Consolidated Statements of Operations and Comprehensive Loss
(Expressed in United States Dollars) (Unaudited)
Three Months Ended March 31,
2026
2025
Revenue
Digital currency mining and staking
$ 47,727
$ 765,876
Colocation services
3,026,908
5,082,795
Sale of energy
3,716,711
3,427,916
Total revenue
6,791,346
9,276,587
Cost of revenue
Cost of revenue
( 6,142,878 )
( 8,622,310 )
Depreciation and amortization
( 1,450,104 )
( 2,172,791 )
Gross loss
( 801,636 )
( 1,518,514 )
Operating expenses
General and administrative expenses
( 4,333,962 )
( 2,714,302 )
Foreign exchange gain (loss)
2,959,327
( 62,875 )
Gain on sale of digital currencies
2,418
337,009
Loss on revaluation of digital currencies
( 3,764,103 )
( 446,975 )
Total operating expenses
( 5,136,320 )
( 2,887,143 )
Other income (expenses)
Other income
-
750
Net financial income
500,778
6,923
Gain from change in fair value of warrant liability
784,833
2,764,723
Total other income
1,285,611
2,772,396
Net loss for the period attributable to common shareholders
( 4,652,345 )
( 1,633,261 )
Foreign currency translation adjustment
( 2,928,783 )
27,294
Comprehensive loss for the period attributable to common shareholders
$ ( 7,581,128 )
$ ( 1,605,967 )
Net loss for the period attributable to:
Common shareholders of the Corporation
( 4,652,345 )
( 1,633,261 )
Non-controlling interests
-
-
Comprehensive loss for the period attributable to:
Common shareholders of the Corporation
( 7,581,128 )
( 1,605,967 )
Non-controlling interests
-
-
Net loss per common share:
Basic and diluted
$ ( 0.07 )
$ ( 0.05 )
Weighted average number of common shares outstanding:
Basic and diluted
69,636,328
34,966,831
The accompanying notes are an integral part of these unaudited condensed
interim consolidated financial statements
3
Digi Power X Inc.
Condensed Interim Consolidated Statements of Cash Flows
(Expressed in United States Dollars) (Unaudited)
Three Months Ended March 31,
2026
2025
Operating activities
Net loss for the period
$ ( 4,652,345 )
$ ( 1,633,261 )
Adjustments for:
Digital currencies items
1,252,784
( 4,469,226 )
Depreciation of right-of-use assets
-
25,549
Depreciation and amortization
1,450,104
2,159,800
Interest on lease liabilities
-
2,648
Share based compensation
1,352,975
828,763
Gain (loss) from change in fair value of warrant liability
( 784,833 )
( 2,764,723 )
Accretion on liability
-
566
Foreign exchange loss (gain)
( 2,964,157 )
21,168
Working capital items
( 2,051,916 )
( 4,276,284 )
Net cash used in operating activities
( 6,397,388 )
( 10,105,000 )
Investing activities
Purchases and deposits on property, plant and equipment
( 15,172,560 )
( 782,106 )
Acquisition of investment
( 1,000,000 )
-
Digital currencies traded for cash
-
4,598,203
Net cash (used in) provided by investing activities
( 16,172,560 )
3,816,097
Financing activities
Proceeds of shares issued for cash, net of issuance costs
-
6,482,509
Return of proceeds to non-controlling interest
-
( 1,000,000 )
Contributions from non-controlling interest
1,905,000
-
Repayment of loans payable
-
( 78,130 )
Lease payments
-
( 15,000 )
Net cash provided by financing activities
1,905,000
5,389,379
Net change in cash
( 20,664,948 )
( 899,524 )
Cash and cash equivalents, beginning of period
78,478,759
1,703,896
Cash and cash equivalents, end of period
$ 57,813,811
$ 804,372
The accompanying notes are an integral part of these unaudited condensed
interim consolidated financial statements
4
Digi Power X Inc.
Condensed Interim Consolidated Statement of Changes in Shareholders’ Equity
(Expressed in United States Dollars) (Unaudited)
Number of shares (note 9)
Accumulated
Subordinate
Voting Shares
Proportionate
Voting Shares
Additional
paid-in
capital
Accumulated
Deficit
Other
Comprehensive
Income
Non-Controlling
Interest
Total
Balance as of December 31, 2024
33,011,600
3,333
$ 90,011,906
$ ( 60,514,384 )
$ ( 7,487,193 )
$ 279,430
$ 22,289,759
Restricted share units converted to common shares
792,669
-
-
-
-
-
-
Shares issued for cash
2,503,601
-
4,123,056
-
-
-
4,123,056
Cost of issue - cash
-
-
( 126,998 )
-
-
-
( 126,998 )
Share based compensation
-
-
828,763
-
-
-
828,763
Dissolution of non-controlling interest
-
-
( 721,270 )
-
-
( 279,430 )
( 1,000,700 )
Net loss for the period
-
-
-
( 1,633,261 )
-
-
( 1,633,261 )
Other comprehensive loss for the period
-
-
-
-
27,294
-
27,294
Balance as of March 31, 2025
36,307,870
3,333
$ 94,115,457
$ ( 62,147,645 )
$ ( 7,459,899 )
$ -
$ 24,507,913
Balance as of December 31, 2025
69,427,788
3,333
$ 216,409,130
$ ( 88,870,607 )
$ ( 4,277,323 )
$ -
$ 123,261,200
Restricted share units converted to common shares
379,664
-
-
-
-
-
-
Share based compensation
-
-
1,352,975
-
-
-
1,352,975
Changes to ownership of subsidiary
-
-
971,075
-
-
933,925
1,905,000
Net loss for the period
-
-
-
( 4,652,345 )
-
-
( 4,652,345 )
Other comprehensive loss for the period
-
-
-
-
( 2,928,783 )
-
( 2,928,783 )
Balance as of March 31, 2026
69,807,452
3,333
$ 218,733,180
$ ( 93,522,952 )
$ ( 7,206,106 )
$ 933,925
$ 118,938,047
The accompanying notes are an integral part of
these unaudited condensed interim consolidated financial statements
5
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
1. Nature
of operations
Digi
Power X Inc. (together with its subsidiaries, Digihost International, Inc., DGX Holding, LLC, World Generation X, LLC, and US Data Centers,
Inc., the “Corporation” or “Digi Power”) is an innovative energy infrastructure corporation that develops data
centers to drive the expansion of sustainable energy assets.
The Corporation was incorporated in British Columbia, Canada, on February
18, 2017 and operated under the name “Digihost Technology Inc.” until March 6, 2025. The Corporation’ subordinate voting
shares were listed on the TSX Venture Exchange, and the Corporation’s subordinate voting shares were uplisted to Cboe Canada on
February 27, 2026. The Corporation is listed on Cboe Canada and the NASDAQ trading under the trading symbols DGX and DGXX, respectively.
The head office of the Corporation is located at 218 NW 24 th Street, 2 nd Floor, Miami, Florida 33127.
These
unaudited condensed interim consolidated financial statements of the Corporation were reviewed, approved and authorized for issue by
the Board of Directors of the Corporation (the “Board”) on May 15, 2026.
2. Basis
of Presentation and Summary of Significant Accounting Policies
(a) Statement
of compliance
The accompanying unaudited condensed interim consolidated financial
statements included herein have been prepared in conformity with generally accepted accounting principles in the United States (“GAAP”)
and under the rules and regulations of the United States Securities and Exchange Commission (“SEC”) for interim reporting.
The accompanying unaudited condensed consolidated financial statements include all adjustments, consisting of normal recurring adjustments,
that are necessary to present fairly the Corporation’s financial position, results of operations, and cash flows. The condensed
consolidated results of operations are not necessarily indicative of the results that may occur for the full fiscal year. Certain information
and footnote disclosures of the Corporation normally included in the financial statements prepared in accordance with GAAP have been condensed
or omitted under the SEC’s rules and regulations. These unaudited condensed interim consolidated financial statements should be
read in conjunction with the audited financial statements and accompanying notes thereto for the year ended December 31, 2025, included
in the Corporation’s Annual Report on Form 10-K, as originally filed with the SEC on March 31, 2026 and as amended on April 27,
2026 (the “2025 Annual Report”).
Prior
to January 1, 2026, the Corporation was a foreign private issuer reporting its financial statements under IFRS Accounting Standards as
issued by the International Accounting Standards Boards. These unaudited condensed interim consolidated financial statements, for all
periods, are presented in accordance with U.S. GAAP. Any reference in these notes to applicable guidance is meant to refer to the authoritative
guidance found in the Accounting Standards Codification (“ASC”) and Accounting Standards Update (“ASU”).
These
unaudited condensed interim consolidated financial statements have been prepared on a going concern basis, meaning that the Corporation
will continue in operation for the foreseeable future and will be able to realize assets and discharge liabilities in the ordinary course
of operations.
6
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
(b) Basis
of consolidation
These
unaudited condensed interim consolidated financial statements include the accounts of Digi Power, its wholly owned subsidiaries, Digihost
International, Inc., DGX Holdings, LLC, and World Generation X, and its partially owned subsidiary, US Data Centers, Inc., with the Corporation
owning 51 % of such entity as of March 31, 2026. Subsidiaries are consolidated from the date of acquisition, being the date on which the
Corporation obtains control and continues to be consolidated until the date that such control ceases. Control is achieved when an investor
has power over an investee to direct its activities, exposure to variable returns from an investee, and the ability to use the power
to affect the investor’s returns. All intercompany transactions and balances have been eliminated upon consolidation. Foreign exchange
gains and losses on cross-currency intercompany loan balances that are not of a long-term investment nature are included in foreign exchange
gain (loss). Net earnings or loss and each component of other comprehensive income are attributed to the shareholders of the Corporation
and to the non-controlling interests. Total comprehensive income is attributed to the shareholders of the Corporation and to the non-controlling
interests even if this results in the non-controlling interests having a deficit balance on consolidation.
(c) Segment
reporting
The
reporting segments are identified on the basis of information that is reviewed by the chief executive officer of the Corporation (the
“CEO”) to make decisions about resources to be allocated and assess its performance. Accordingly, for management purposes,
the Corporation has four reporting segments namely, cryptocurrency mining, sales of energy, colocation services, and AI data centers.
Operating
segments are defined as components of an entity for which discrete financial information is available that is regularly reviewed by the
chief operating decision maker (“CODM”), which is comprised of the Corporation’s President and the CEO. The CODM uses
segment gross profit (loss), working capital, and EBITDA to assess the performance of, manage the operations of, and allocate capital
and operational resources to the Corporation’s four reportable segments. EBITDA is defined as earnings before interest expense,
taxes, depreciation and amortization.
(d) Critical
accounting judgements, estimates and assumptions
The
preparation of these financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgements and
assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of
expenses during the reporting period. Actual outcomes could differ from these estimates. These financial statements include estimates
that, by their nature, are uncertain. The impacts of such estimates are pervasive throughout the financial statements and may require
accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the year in which the estimate
is revised and future years if the revision affects both current and future years. These estimates are based on historical experience,
current and future economic conditions and other factors, including expectations of future events that are believed to be reasonable
under the circumstances.
7
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
Significant
assumptions about the future that management has made that could result in a material adjustment to the carrying amounts of assets and
liabilities, in the event that actual results differ from assumptions made, relate to, but are not limited to, the following:
Significant
judgements
(i) Income
from digital currency mining
The
Corporation recognizes income from digital currency mining from the provision of transaction verification services within digital currency
networks, commonly termed “cryptocurrency mining”. As consideration for these services, the Corporation receives digital
currency from each specific network in which it participates (“coins”). Income from digital currency mining is measured based
on the fair value of the coins received. The fair value is determined using the average price of the coin on the date of contract inception.
The coins are recorded on the unaudited condensed interim consolidated balance sheets, as digital currencies, at their fair value less
costs to sell and re- measured at each reporting date. Revaluation gains or losses, as well as gains or losses on the sale of coins for
traditional (fiat) currencies are included in profit or loss in accordance with the Corporation’s treatment of its digital currencies
as a traded commodity.
(ii) Income,
value added, withholding and other taxes
The
Corporation is subject to income, value added, withholding and other taxes. Significant judgement is required in determining the Corporation’s
provisions for taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary
course of business. The Corporation recognizes liabilities for anticipated tax audit issues based on estimates of whether additional
taxes will be due. The determination of the Corporation’s income, value added, withholding and other tax liabilities requires interpretation
of complex laws and regulations. The Corporation’s interpretation of taxation law as applied to transactions and activities may
not coincide with the interpretation of the tax authorities. A deferred tax asset is recognized only to the extent that it is probable
that future taxable income will be available against which the asset can be utilized. All tax related filings are subject to government
audit and potential reassessment subsequent to the financial statement reporting period.
Developments
in an audit, litigation, or the relevant laws, regulations, administrative practices, principles, and interpretations could have a material
effect on our operating results or cash flows in the period or periods for which that development occurs, as well as for prior and subsequent
periods. We recognize the tax benefit from an uncertain tax position in accordance with ASC 740, Income Taxes, only if it is more likely
than not that the tax position will be sustained on examination by the applicable taxing authority, including resolution of the appeals
or litigation processes, based on the technical merits of the position. The tax benefits recognized in the unaudited condensed interim
consolidated financial statements from such a position are measured based on the largest benefit for each such position that has a greater
than fifty percent likelihood of being realized upon ultimate resolution. Many factors are considered when evaluating and estimating
the tax positions and tax benefits. Such estimates involve interpretations of regulations, rulings, case law, etc. and are inherently
complex. Our estimates may require periodic adjustments and may not accurately anticipate actual outcomes as resolution of income tax
treatments in individual jurisdictions typically would not be known for several years after completion of any fiscal year. We believe
the judgements and estimates discussed above are reasonable. However, if actual results are not consistent with our estimates or assumptions,
we may be exposed to losses or gains that could be material.
(iii) Impairment
of property, plant and equipment
Management
applies judgement in assessing whether indicators of impairment exist for property, plant and equipment, including assets under construction.
The
Corporation reviews its property and equipment and intangible assets for impairment whenever events or changes in circumstances indicate
the carrying value of an asset may not be recoverable. Impairment exists when the carrying value of the Corporation’s asset exceeds
the related estimated undiscounted future cash flows expected to be derived from the asset. If impairment exists, the carrying value
of that asset is adjusted to its fair value. This assessment requires consideration of internal and external factors such as changes
in the expected use of assets, operating performance, market conditions, and strategic plans. As at March 31, 2026, management concluded
that no impairment indicators existed for the Corporation’s property, plant and equipment.
8
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
Significant
estimates
(i) Useful
lives of property, plant and equipment
Depreciation
of data miners and equipment are an estimate of its expected life. In order to determine the useful life of computing equipment, assumptions
are required about a range of computing industry market and economic factors, including required hashrates, technological changes, availability
of hardware and other inputs, and production costs.
(ii) Warrant
liability
The Corporation uses Black Scholes method or the Monte Carlo simulation
technique to determine the fair value of the warrant liability. The Black Scholes method requires significant judgement in determining
the fair value such as volatility and risk-free rate. A change in these inputs could lead to significant change in the fair value of the
warrant liability.
(e) Recently
announced accounting pronouncements not yet adopted
The
Corporation continually assesses any new accounting pronouncements to determine their applicability. When it is determined that a new
accounting pronouncement may affect the Corporation’s financial reporting, the Corporation undertakes an analysis to determine
any required changes to its unaudited condensed interim consolidated financial statements and assures that there are proper controls
in place to ascertain that the Corporation’s unaudited condensed interim consolidated financial statements properly reflect the
change.
In November 2024, the FASB issued ASU No. 2024-03, Income Statement
- Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.
ASU 2024-03 requires additional disclosures of certain expenses in the notes of the financial statements, to provide enhanced transparency
into the expense captions presented on the unaudited condensed interim Consolidated Statements of Operations. Additionally, in January
2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40),
to clarify the effective date of ASU 2024-03. The new standard is effective for the Corporation for its annual periods beginning after
December 15, 2026 and for interim periods beginning after December 15, 2027, with early adoption permitted. The Corporation is currently
evaluating the impact of adopting the standard.
There
were no other significant updates to the recently issued accounting standards which may be applicable to the Corporation. Although there
are several other new accounting pronouncements issued or proposed by the FASB, the Corporation does not believe any of those accounting
pronouncements have had or will have a material impact on its financial position or operating results.
9
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
3. Digital
currencies
The
Corporation’s holdings of digital currencies consist of the following:
As at
March 31,
2026
As at
December 31,
2025
Bitcoin
$ 11,430,207
$ 11,812,321
Ethereum
2,131,189
3,001,859
$ 13,561,396
$ 14,814,180
The
continuity of digital currencies was as follows:
Number of
Ethereum
Amount
Number of
Bitcoin
Amount
Total
Balance, December 31, 2024
-
$ -
48
$ 4,525,416
$ 4,525,416
Digital currencies mined and staked
7
27,128
34
3,496,250
3,523,378
Digital currencies received from colocation services
-
-
156
15,649,009
15,649,009
Acquisition of digital currencies
1,002
4,245,883
16
1,911,631
6,157,514
Digital currencies traded for cash
-
-
( 111 )
( 10,972,014 )
( 10,972,014 )
Digital currencies paid for services
-
-
( 9 )
( 843,665 )
( 843,665 )
Digital currencies remitted as per Miner Agreement
-
-
( 1 )
( 145,199 )
( 145,199 )
Gain on sale of digital currencies
-
-
-
1,029,017
1,029,017
Revaluation adjustment
-
( 1,271,152 )
-
( 2,838,124 )
( 4,109,276 )
Balance, March 31, 2025
Balance, December 31, 2025
1,009
3,001,859
133
11,812,321
14,814,180
Digital currencies mined and staked (1)
4
10,405
-
37,322
47,727
Digital currencies received from colocation services
-
-
34
2,576,804
2,576,804
Digital currencies paid for services
-
-
( 1 )
( 115,630 )
( 115,630 )
Gain on sale of digital currencies
-
-
-
2,418
2,418
Revaluation adjustment
-
( 881,075 )
-
( 2,883,028 )
( 3,764,103 )
Balance, March 31, 2026
1,013
$ 2,131,189
166
$ 11,430,207
$ 13,561,396
(1) During
the three months ended March 31, 2026, the Corporation staked 4 Ethereum.
The
cost bases of the Corporation’s holdings of digital currencies consist of:
As at
March 31,
2026
As at
December 31,
2025
Bitcoin
$ 14,313,234
$ 14,301,245
Ethereum
3,012,264
4,273,011
$ 17,325,498
$ 18,574,256
10
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
4. Amounts
receivable and other assets
As at
March 31,
2026
As at
December 31,
2025
Utility deposits
$ 3,370,975
$ 5,228,270
Equipment deposit
20,902,909
8,496,528
Prepaid expenses
63,451
56,585
Accounts receivable
-
1,136,972
Other receivable
1,529,106
382,715
25,866,441
15,301,070
Long-term deposits and prepaid expenses
( 24,337,335 )
( 13,724,798 )
$ 1,529,106
$ 1,576,272
The
Corporation uses the single expected credit loss impairment model, which is based on changes in credit quality since initial application.
The
Corporation assumes that the credit risk on a financial asset has increased significantly if it is more than 30 days past due. The Corporation
considers a financial asset to be in default when the borrower is unlikely to pay its credit obligations to the Corporation in full or
when the financial asset is more than 90 days past due.
The
carrying amount of a financial asset is written off (either partially or in full) to the extent that there is no realistic prospect of
recovery. This is generally the case when the Corporation determines that the debtor does not have assets or sources of income that could
generate sufficient cash flows to repay the amounts subject to the write-off.
5. Property,
plant and equipment
Land and
buildings (1)
Data miners
Equipment (1)
Leasehold
improvement
Power plant
in use (2)
Total
Cost
December 31, 2024
$ 7,094,339
$ 31,895,779
$ 24,592,207
$ 1,079,542
$ 5,234,577
$ 69,896,444
Additions
1,718,524
1,100,550
1,962,022
-
1,405,657
6,186,753
Disposal
-
( 14,041,665 )
-
-
-
( 14,041,665 )
December 31, 2025
8,812,863
18,954,664
26,554,229
1,079,542
6,640,234
62,041,532
Additions
1,429,804
-
2,903,093
-
290,577
4,623,474
March 31, 2026
$ 10,242,667
$ 18,954,664
$ 29,457,322
$ 1,079,542
$ 6,930,811
$ 66,665,006
Accumulated depreciation
December 31, 2024
$ 491,218
$ 31,496,438
$ 13,061,778
$ 506,900
$ 696,367
$ 46,252,701
Depreciation
403,233
399,341
5,469,650
105,318
447,054
6,824,596
Impairment
-
( 14,041,665 )
-
-
-
( 14,041,665 )
December 31, 2025
894,451
17,854,114
18,531,428
612,218
1,143,421
39,035,632
Depreciation
123,957
91,713
1,048,935
26,330
126,864
1,417,799
March 31, 2026
$ 1,018,408
$ 17,945,827
$ 19,580,363
$ 638,548
$ 1,270,285
$ 40,453,431
Net carrying value
As at December 31, 2025
$ 7,918,412
$ 1,100,550
$ 8,022,801
$ 467,324
$ 5,496,813
$ 23,005,900
As at March 31, 2026
$ 9,224,259
$ 1,008,837
$ 9,876,959
$ 440,994
$ 5,660,526
$ 26,211,575
(1) As
at March 31, 2026, the Corporation made capital investments related to the development of its Tier III AI data centers segment ( see
Note 17 to the Condensed Interim Consolidated Financial Statements) and are included within property, plant and equipment. Depreciation
is not recognized on the AI data center assets that are not yet available for their intended use. The carrying amount of these assets
is $ 5,013,601 .
11
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
6. Intangible
asset
Intangible asset relates to the right-of-use of an electric power facility
for a period of 156 months. As at March 31, 2026, there were 81 months remaining of the amortization period.
As at
March 31,
2026
As at
December 31,
2025
Cost
$ 1,680,000
$ 1,680,000
Accumulated amortization
( 785,968 )
( 753,661 )
Intangible assets, net
$ 894,032
$ 926,339
During
the three months ended March 31, 2026, the Corporation recognized amortization expense of $ 32,307 (as compared to $ 32,308 for the three
months ended March 31, 2025), related to intangible assets.
7. Investment
As at
March 31,
2026
As at
December 31,
2025
Balance, beginning of period
$ 1,543,331
$ 900,844
Additional investment (ii)
1,000,000
-
Change in fair value of investment
-
642,487
Balance, end of period
$ 2,543,331
$ 1,543,331
(i) In December 2021, the Corporation entered
into an agreement for a Secured Convertible Promissory Note (the “Note”) with principal of $ 800,000 . The Note accrued interest
at a rate of 6 % per annum, with 3 % payable in cash every calendar quarter and 3 % payable in notes. The Note was converted into Series
C Preferred Stock (the “Shares”) of the issuer effective October 1, 2023, with 8,000 warrants issued to the Corporation. The
Shares are secured by the assets of the issuer. As at March 31, 2026, the fair value of the Shares and warrants was estimated to be $ 1,543,331 .
(ii) On February 11, 2026, the Corporation invested
$ 1,000,000 in Alpha Square Fund, LP, a Delaware limited partnership managed by Alpha Square Management, LLC, through the purchase of limited
partnership interests in the fund.
8. Warrant
liabilities
The Corporation has warrants classified as financial liabilities as
they are not considered to be indexed to the common shares of the Corporation, due to the exercise price of the warrants denominated in
a currency other than the Corporation’s functional currency. In addition, during the three months ended March 31, 2026, the Corporation
issued a warrant in respect of 269,231 SV Shares that do not meet the criteria for equity classification because they include provisions
that could require the Corporation to redeem the warrants for cash upon expiration if specified market conditions are not met, resulting
in a potential obligation to transfer cash that is outside the Corporation’s control. Therefore the Corporation records these warrants
as financial liabilities measured at fair value upon initial recognition. At each subsequent reporting date, the warrants are re-measured
at fair value and the change in fair value is recognized through profit or loss. Upon warrant exercise, the fair value previously recognized
in warrant liabilities is transferred from warrant liabilities to additional paid-in capital.
12
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
The following table summarizes the changes in the warrant liabilities
for the Corporation’s warrants for the periods ended March 31, 2026 and December 31, 2025:
Number of
warrants
Amount
Balance, December 31, 2024
3,636,363
$ 3,040,494
Warrants issued
1,492,190
3,215,255
Warrants exercised
( 3,653,410 )
( 7,324,588 )
Revaluation of warrant liabilities
-
3,110,015
Foreign currency translation
-
256,754
Balance, March 31, 2025
Balance, December 31, 2025
1,475,143
2,297,930
Warrants issued
269,231
599,039
Revaluation of warrant liabilities
-
( 784,833 )
Foreign currency translation
-
( 35,376 )
Balance, March 31, 2026
1,744,374
$ 2,076,760
The fair value of the Corporation’s warrants issued during the
three months ended March 31, 2026 were determined using the Monte Carlo simulation model with the following assumptions: expected life
of 5 years; risk-free rate of 3.65 %; expected volatility of 120.57 %; and dividend yield of 0 %. As at March 31, 2026, the warrants were
remeasured with the following assumptions: expected life of 4.9 years; risk free rate of 3.92 %; expected volatility of 113.16 %; and dividend
yield of 0 %. The Corporation determined the fair value of the warrant liability based on based on Geometric Brownian Motion, which reflected
our estimates regarding the probability and timing of events that could result in payments to the warrant holder or the exercise of the
warrants.
The
fair value of the Corporation’s warrants determined using the Black-Scholes pricing model was determined with the following weighted
average assumptions:
As at
March 31,
2026
As at
December 31,
2025
Spot price (in CAD$)
$ 2.63
$ 3.50
Risk-free interest rate
2.86 %
2.64 %
Expected annual volatility
122 %
121 %
Expected life (years)
2.26
2.48
Dividend
nil
nil
The
following table reflects the Corporation’s warrants classified as liabilities outstanding and exercisable as at March 31, 2026.
Expiry
date
SV Shares underlying
Warrants
outstanding
and
exercisable Exercise price
August 15, 2027 522,727 US$ 2.00
February 7, 2028 712,031 US$ 3.66
July 21, 2030 240,385 US$ 3.59
February 20, 2031 269,231 US$ 2.85
1,744,374
13
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
9. Share
capital
a) Authorized
share capital
Unlimited
subordinate voting shares without par value and conferring 1 vote per share.
Unlimited
proportionate voting shares without par value, conferring 200 votes per share, convertible at the holder’s option into subordinate
voting shares on a basis of 200 subordinate voting shares for 1 proportionate voting shares.
b) Subordinate
voting shares and proportionate voting shares issued
(i)
On February 7, 2025, the Corporation completed a private placement consisting of 2,503,601 units of the Corporation at a purchase price
of $ 2.64 per unit for gross proceeds of $ 6,609,500 . Each unit is comprised of one subordinate voting share of the Corporation and one
half warrant, with each warrant entitling the holder to purchase one additional share. The warrants have an exercise price of $ 3.66 per
share and exercise period of three years from the issuance date.
10. Warrants
Classified as Equity
Number of
Warrants
Weighted Average
Exercise Price
(CAD$)
Balance, December 31, 2024 and March 31, 2025
5,696,427
6.67
Balance, December 31, 2025 and March 31, 2026
-
-
As
of March 31, 2026, no equity-classified warrants are outstanding.
11. Stock
options and restricted share units
The
following table presents share-based compensation expense by instrument type:
Three
Months Ended March 31,
2026
2025
Stock options
$ 654,108
$ 417,843
Restricted share units
698,867
410,920
$ 1,352,975
$ 828,763
(a) Stock
options
The
Corporation has a stock option plan whereby the maximum number of shares subject to the plan, in the aggregate, shall not exceed 10 %
of the Corporation’s issued and outstanding shares. The exercise price shall be no less than the discount market price as determined
in accordance with relevant exchange policies. These option awards generally vest immediately or up to 1 year of continuous service.
14
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
The
following table reflects the continuity of stock options for the periods presented below:
Number of
Stock Options
Weighted Average
Exercise Price
(CAD$)
Balance, December 31, 2024
482,954
4.60
Granted
362,500
1.85
Expired / cancelled
( 158,333 )
2.88
Balance, March 31, 2025
687,121
3.55
Balance, December 31, 2025
2,943,793
3.74
Granted
250,000
5.32
Expired / cancelled
( 143,663 )
6.18
Balance, March 31, 2026
3,050,130
3.75
The
fair value of options granted for the three months ended March 31, 2026 and 2025 was $ 562,396 and $ 415,588 , respectively.
The
fair value of the Corporation’s options has been determined using the Black-Scholes pricing model and the following weighted average
assumptions:
Granted
in 2026
Spot price (in CAD$) $ 3.48
Risk-free interest rate 2.98 %
Expected annual volatility 143 %
Expected life (years) 5.00
Dividend nil
Fair value of option $ 3.06
The
aggregate intrinsic value of stock options outstanding and exercisable as at March 31, 2026 is $ 699,064 . As of March 31, 2026, there
was $ 29,384 of total unrecognized compensation cost related to nonvested options granted to be recognized over the next 0.4 years.
The
following table reflects the stock options issued and outstanding as of March 31, 2026:
Expiry
Date
Exercise Price
(CAD$) Weighted Average
Remaining
Contractual
Life (years) Number of
Options
Outstanding Number of
Options
Vested
(exercisable) Number of
Options
Unvested
May 17, 2026 7.35 0.13 35,131 35,131 -
June 22, 2026 4.20 0.23 19,999 19,999 -
March 5, 2030 US$ 1.25 3.93 200,000 200,000 -
June 6, 2030 2.09 4.19 1,040,000 1,040,000 -
August 18, 2030 3.23 4.39 25,000 12,500 12,500
August 27, 2030 US$ 2.25 4.41 50,000 25,000 25,000
November 19, 2030 4.90 4.64 1,430,000 1,430,000 -
January 30, 2031 US$ 2.60 4.84 100,000 100,000 -
January 30, 2031 US$ 6.00 4.84 100,000 100,000 -
March 23, 2031 US$ 2.39 4.98 50,000 50,000 -
3.75 4.37 3,050,130 3,012,630 37,500
15
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
(b) Restricted
share units
The
Corporation has an RSU plan whereby there is a fixed cap of shares that can be granted under the plan. The exercise price shall be no
less than the discount market price as determined in accordance with relevant exchange policies.
The
following table reflects the continuity of RSUs for the periods presented below:
Number of
RSUs
Balance, December 31, 2024
2,828,336
Granted (i)
45,000
Converted
( 792,669 )
Cancelled
( 6,500 )
Balance, March 31, 2025
2,074,167
Balance, December 31, 2025
2,283,943
Granted (ii)
1,050,000
Converted
( 379,664 )
Balance, March 31, 2026
2,954,279
(i) During
the three months ended March 31, 2025, the Corporation granted 45,000 RSUs to consultants. These RSUs vest one-third on each of the first,
second and third anniversaries of the date of grant. The grant date fair value of the RSUs was $ 67,297 , which was measured based on the
quoted price of the Corporation’s shares on the date of grant.
(ii) During
the three months ended March 31, 2026, the Corporation granted an aggregate of 1,050,000 RSUs to one officer of the Corporation and one
consultant of the Corporation. These RSUs vest one-third on each of the first, second and third anniversaries of the date of grant. The
grant date fair value of the RSUs was $ 2,897,380 , which was measured based on the quoted price of the Corporation’s shares on the
date of grant.
The aggregate intrinsic value of RSUs outstanding as at March 31, 2026
is $ 5,997,186 . As of March 31, 2026, there was $ 6,874,380 of total unrecognized compensation cost related to nonvested RSUs granted to
be recognized over the next 2.25 years. The fair value of RSUs is generally measured as the grant date price of the Corporation’s
share.
For
the three months ended March 31, 2026, the Corporation recorded share-based compensation of $ 698,867 related to vesting of RSUs (three
months ended March 31, 2025 - $ 410,920 ).
12. General
and administrative expenses
General
and administrative expenses are comprised of:
Three
Months Ended March 31,
2026
2025
Office and administrative expenses
$ 1,843,171
$ 1,275,169
Professional fees
1,009,986
505,429
Regulatory fees
127,830
104,941
Share based compensation
1,352,975
828,763
$ 4,333,962
$ 2,714,302
16
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
13. Loss
per share
Basic
earnings (loss) per share is computed by dividing net income (loss) by the weighted-average number of shares of common stock outstanding
for the period. Diluted earnings per share is computed by dividing net income (loss) by the weighted average number of shares of common
stock during the period, plus common stock equivalents, outstanding during the period. If the Corporation reports a net loss, the computation
of diluted loss per share excludes the effect of dilutive common stock equivalents, as their effect would be anti-dilutive.
The
following table sets forth the computation of basic and diluted loss per share attributable to common stockholders:
Three Months Ended March 31,
2026
2025
Numerator
Net loss for the period
$ ( 4,652,345 )
$ ( 1,633,261 )
Less: Net loss attributable to non-controlling interest
-
-
Net loss attributable to common shareholders - basic and diluted
$ ( 4,652,345 )
$ ( 1,633,261 )
Denominator
Weighted average shares used in computing net loss per share attributable to common shareholders - basic and diluted
69,636,328
34,966,831
Net loss per share attributable to common shareholders - basic and diluted
$ ( 0.07 )
( 0.05 )
In
periods with a reported net loss, the effect of stock options, warrants, unvested restricted stock units, are excluded and diluted loss
per share is equal to basic loss per share. The following is a summary of the common stock equivalents for the securities outstanding
during the respective periods that have been excluded from the computation of diluted net loss per common share:
Three Months Ended March 31,
2026
2025
Liability-classified warrants outstanding
1,744,374
4,888,168
Equity-classified warrants outstanding
-
5,696,427
Stock options outstanding
3,050,130
687,121
Unvested restricted share units
2,954,279
2,074,167
7,748,783
13,345,883
14. Non-controlling
interest
The Corporation incorporated US Data Centers Inc., as a subsidiary
on September 20, 2024. Subsequent to December 31, 2024, the Corporation dissolved this subsidiary and incorporated an entity of the same
name. During the year ended December 31, 2025, $ 1,000,000 were distributed back to the original shareholders upon on dissolution. During
the three months ended March 31, 2026, the Corporation divested 49 % of its ownership upon contribution of $ 1,905,000 from third-party
investors. As of March 31, 2026, the Corporation retains a 51 % equity interest in US Data Centers, Inc.
17
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
15. Related
party transactions
Parties
are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant
influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject
to common control. Related parties include key management personnel and may be individuals or corporate entities. A transaction is considered
to be a related party transaction when there is a transfer of resources or obligations between related parties. Related party transactions
are recorded at the exchange amount, being the amount agreed to between the related parties.
Key
management personnel are those persons having authority and responsibility for planning, directing and controlling the activities of
the Corporation, directly or indirectly. Key management personnel include the Corporation’s executive officers and members of the
Board.
Remuneration
of key management personnel of the Corporation was as follows:
Three
Months Ended March 31,
2026
2025
Professional fees (1)
$ 99,899
$ 34,713
Salaries (1)
993,130
689,545
Directors fees
250,000
-
Share based compensation (2)
1,074,956
186,267
$ 2,417,985
$ 910,525
(1) Represents
the professional fees and salaries paid to officers and directors in cash and BTC. During the three months ended March 31, 2026 the Corporation
paid 1 BTC (three months ended March 31, 2025 - 5 BTC) as compensation for the services provided in by officers and directors with a
fair value of $ 115,630 (three months ended March 31, 2025 - $ 491,095 ).
(2) Represents
the share-based compensation for officers and directors.
16. Cash
flow supplemental information
Three
Months Ended March 31,
2026
2025
Digital currencies items
Digital currencies mined and staked
$ ( 47,727 )
$ ( 765,876 )
Bitcoin received from colocation services
( 2,576,804 )
( 4,304,411 )
Services paid in digital currencies
115,630
491,095
Gain on sale of digital currencies
( 2,418 )
( 337,009 )
Gain on revaluation of digital currencies
3,764,103
446,975
$ 1,252,784
$ ( 4,469,226 )
Working capital items
Amounts receivable and prepaid expenses
$ ( 16,285 )
$ ( 1,130,745 )
Accounts payable and accrued liabilities
( 2,035,631 )
( 3,145,539 )
$ ( 2,051,916 )
$ ( 4,276,284 )
Other supplemental information
Interest paid
$ -
$ -
Taxes paid
$ -
$ -
18
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
17. Segmented
reporting
The
Corporation has four operating segments being cryptocurrency mining, sales of energy and electricity, colocation services, and Tier III
AI data centers located in the United States.
During
the year ended December 31, 2025, the Corporation added a new operating segment related to Tier III AI data center operations. The AI
data center segment is in the development phase and has not yet commenced commercial operations as of March 31, 2026. As a result, this
segment did not generate revenue during the three months ended March 31, 2026.
The
Corporation’s CODM evaluates segment performance and allocates resources based on segment revenue, net loss, and total assets.
Accordingly, the Tier III AI data center segment has been included as a reportable segment.
Three Months Ended
March 31, 2026
Cryptocurrency
mining
Sales of
energy and
electricity
Colocation
Services
Tier III
AI Project
Total
Revenue
$ 47,727
$ 3,716,711
$ 3,026,908
$ -
$ 6,791,346
Cost of revenue
( 11,640 )
( 5,393,005 )
( 738,233 )
-
( 6,142,878 )
Depreciation and amortization
( 1,323,240 )
( 126,864 )
-
-
( 1,450,104 )
Net loss
( 1,389,237 )
( 1,803,158 )
( 1,459,950 )
-
( 4,652,345 )
EBITDA
65,997
( 1,676,294 )
( 1,459,950 )
-
( 3,202,241 )
Three Months Ended
March 31, 2025
Cryptocurrency
mining
Sales of
energy and
electricity
Colocation
Services
Tier III
AI Project
Total
Revenue
$ 765,876
$ 3,427,916
$ 5,082,795
$ -
$ 9,276,587
Cost of revenue
( 722,105 )
( 3,707,148 )
( 4,193,057 )
-
( 8,622,310 )
Depreciation and amortization
( 2,064,886 )
( 107,905 )
-
-
( 2,172,791 )
Net loss
( 2,135,862 )
( 387,137 )
889,738
-
( 1,633,261 )
EBITDA
( 70,976 )
( 279,232 )
889,738
-
539,530
As at March 31, 2026
Cryptocurrency
mining
Sales of
energy and
electricity
Colocation
Services
Tier III
AI Project
Total
Total assets
$ 93,221,049
$ 8,142,026
$ -
$ 25,571,511
$ 126,934,586
As at December 31, 2025
Cryptocurrency
mining
Sales of
energy and
electricity
Colocation
Services
Tier III
AI Project
Total
Total assets
$ 50,707,889
$ 10,387,735
$ 61,994,641
$ 11,023,314
$ 134,113,579
19
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
18. Financial
instruments and risk management
Risks
Credit
risk
Credit
risk is the risk that one party to a financial instrument will fail to discharge an obligation and cause the other party to incur a financial
loss. The Corporation’s primary exposure to credit risk is its cash and amounts receivable. The cash is held in multiple accounts
that are FDIC insured up to $ 3 million each. Although the Corporation’s cash balances may at times exceed insured limits, management
monitors the financial condition of the institutions where cash is held and believes the Corporation’s exposure to credit risk
is not significant. The Corporation believes no impairment is necessary in respect of amounts receivable, deposits and promissory note
receivable as balances are monitored on a regular basis with the result that exposure to bad debt is insignificant.
Liquidity
risk
Liquidity
risk is the risk that the Corporation will not be able to meet its financial obligations as they fall due. The Corporation manages liquidity
risk by maintaining cash balances to ensure that it is able to meet its short-term and long-term obligations as and when they fall due.
The Corporation manages cash projections and regularly updates projections for changes in business and fluctuations caused in digital
currency prices and exchange rates.
The
following table summarizes the expected maturity of the Corporation’s significant financial liabilities and other liabilities based
on the remaining period from the balance sheet date to the contractual maturity date:
Payments by period
As
at March 31, 2026
Less than
1 year
1- 3 years
4 - 5 years
More than
5 years
Total
Carrying
Value
Accounts payable and accrued liabilities
$ 3,716,253
$ -
$ -
$ -
$ 3,716,253
$ 3,716,253
Deposit payable
-
2,203,526
-
-
2,203,526
2,203,526
$ 3,716,253
$ 2,203,526
$ -
$ -
$ 5,919,779
$ 5,919,779
Payments by period
As at December 31,
2025
Less than
1 year
1- 3 years
4 - 5 years
More than
5 years
Total
Carrying
Value
Accounts payable and accrued liabilities
$ 6,350,923
$ -
$ -
$ -
$ 6,350,923
$ 6,350,923
Deposit payable
-
2,203,526
-
-
2,203,526
2,203,526
$ 6,350,923
$ 2,203,526
$ -
$ -
$ 8,554,449
$ 8,554,449
20
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
Foreign
currency risk
Currency
risk relates to the risk that the fair values or future cash flows of the Corporation’s financial instruments will fluctuate because
of changes in foreign exchange rates. Exchange rate fluctuations affect the costs that the Corporation incurs in its operations.
As
the Corporation operates in an international environment, some of the Corporation’s financial instruments and transactions are
denominated in currencies other than an entity’s functional currency. The fluctuation of the Canadian dollar in relation to the
US dollar will consequently impact the profitability of the Corporation and may also affect the value of the Corporation’s assets
and liabilities and the amount of shareholders’ equity. As at March 31, 2026 and December 31, 2025, the foreign currency risk was
considered minimal.
Digital
currency risk
Digital
currency prices are affected by various forces including global supply and demand, interest rates, exchange rates, inflation or deflation
and the global political and economic conditions. The profitability of the Corporation is directly related to the current and future
market price of digital currencies; in addition, the Corporation may not be able liquidate its holdings of digital currencies at its
desired price if required. A decline in the market prices for digital currencies could negatively impact the Corporation’s future
operations. The Corporation has not hedged the conversion of any of its sales of digital currencies.
Digital
currencies have a limited history and the fair value historically has been very volatile. Historical performance of digital currencies
is not indicative of their future price performance. The Corporation’s digital currencies currently consist of Bitcoin and Ethereum.
At
March 31, 2026, had the market price of the Corporation’s holdings of Bitcoin increased or decreased by 10 % with all other variables
held constant, the corresponding asset value increase or decrease respectively would amount to $ 1,143,021 (compared to $ 1,181,232 as
of December 31, 2025).
At
March 31, 2026, had the market price of the Corporation’s holdings of Ethereum increased or decreased by 10 % with all other variables
held constant, the corresponding asset value increase or decrease respectively would amount to $ 213,119 (compared to $ 300,186 as of December
31, 2025 -).
Financial
Instrument
The
Corporation measures certain financial and non-financial assets and liabilities at fair value on a recurring or non-recurring basis.
The fair values of investments were measured using the cost, market or income approaches.
The fair value of the Corporation’s financial instruments, including
cash, current portion of amounts receivable, investment, and accounts payable and accrued liabilities approximates their carrying value
due to their short-term nature. Deposit payable is due to arm’s length third parties, with the fair values of this payable measured
using relevant market input (Level 3). The fair value of deposit payable was calculated using actualized cash flows using market rates
in effect at the balance sheet date. Reasonable changes to key assumptions would not have a significant impact. Investment is measured
using a market-based valuation approach, utilizing relevant Level 3 market inputs. Digital currencies are measured at fair value using
the quoted price on Gemini Exchange (Level 1). Warrant liabilities are measured at fair value using the Black-Scholes pricing model (Level
2) or the Monte Carlo simulation technique (Level 3).
21
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
The
following tables present information about the Corporation’s assets and liabilities measured at fair value on a recurring basis
and the Corporation’s estimated level within the fair value hierarchy for each of those assets and liabilities as of March 31,
2026 and December 31, 2025, respectively:
As at March 31, 2026
As at December 31, 2025
Level 1
Level 2
Level 3
Level 1
Level 2
Level 3
Assets
Cash
$ 57,813,811
$ -
$ -
$ 78,478,759
$ -
$ -
Digital currencies
$ 13,561,396
$ -
$ -
$ 14,814,180
$ -
$ -
Investments
$ -
$ -
$ 2,543,331
$ -
$ -
$ 1,543,331
Liabilities
Warrant liability
$ -
$ 1,546,156
$ 530,604
$ -
$ 2,297,930
$ -
Obligation to issue warrants
$ -
$ -
$ -
$ -
$ 599,603
$ -
There
were no transfers among Levels 1, 2 or 3 during the years ended March 31, 2026 and December 31, 2025.
19. Commitment
During the year ended December 31, 2025, the Corporation entered into
a contract with a supplier for the purchase of various high-performance computers in connection with the Tier III AI project. Under the
terms of the agreement, payments are due upon shipment of the equipment.
The Corporation has made a payment of $ 14,584,582 under this agreement.
As of March 31, 2026, no liability has been recorded related to this commitment, as the goods had not yet been received and the payment
was not yet due. The Corporation has a commitment to pay the remaining amount of $ 1,145,000 .
20. Subsequent
events
(i) On April 18, 2026, the Corporation entered into a bare metal GPU rental agreement with SubQ AI for a term of 24 months, effective
May 15, 2026, relating to the Tier III AI project.
22
Digi Power X Inc.
Notes to Condensed Interim Consolidated Financial Statements
Three Months Ended March 31, 2026
(Expressed in United States Dollars) (Unaudited)
(ii) On May 4, the Corporation entered into a Data Center Colocation
and Master Services Agreement (the “Cerebras Agreement”) with Cerebras Systems Inc. (“Cerebras”) to deploy at
total of approximately 40 megawatts (“MW”) for AI computing at the Corporation’s AI data center campus in Columbiana,
Alabama (the “Facility”). Pursuant to the Cerebras Agreement, Cerebras will hold an exclusive license to access the data center
for the duration of the Cerebras Agreement. The Cerebras Agreement has an initial term of ten (10) years (the “Initial Term”)
from the later of the two phase commencement dates (as described below). Additionally, the Cerebras Agreement grants Cerebras the right
to extend the Initial Term for one or more additional periods of one (1), three (3), five (5), or seven (7) years (each, an “Extension”).
Pursuant to the Cerebras Agreement, the total contract value to the Corporation is approximately $ 1.1 billion in the initial term of the
contract, with a total potential contract value to the Corporation of approximately $ 2.5 billion, assuming one seven (7)-year Extension,
in each case subject to the Corporation meeting its obligations under the agreement. The Cerebras Agreement provides for certain one-time
payments by Cerebras in connection with Phase 1 and Phase 2 construction, as well as a monthly colocation fee to paid by Cerebras for
Phase 1 and Phase 2 (a portion of which is to be prepaid), based upon the number of kilowatts delivered. The Cerebras Agreement requires
the Corporation to construct, equip, and commission two phases of the colocation space at the Facility, with Phase 1 (15 MW) ready-for-service
date targeted at December 15, 2026 and with full deployment in Phase 2 (40 MW) targeted by the end of the first fiscal quarter of 2027.
The additional 25 MW of load capacity in Phase 2 is conditioned on the Corporation securing adequate financing for Phase 2 operations.
The Cerebras Agreement also contains various other customary terms and conditions, including representations and warranties, service and
service credit, penalty, termination, indemnification, confidentiality, and limitation of liability provisions. For more information,
see the Corporation’s Current Report on Form 8-K, filed with the SEC on May 8, 2026.
(iii)
On May 8, 2026, the Corporation filed with SEC a prospectus supplement to the base prospectus and the accompanying preliminary prospectus
supplement included in the Corporation’s registration statement on Form S-3 (File No. 333-294953), filed with the SEC on April
9, 2026, covering the offer and sale from time to time of up to an aggregate of $ 175,000,000 of shares of the Corporation’s common
stock, no par value per share (“Shares”), which includes the $ 75,000,000 of Shares covered by the prior prospectus supplement.
Pursuant to this at-the-market equity program,
the Corporation issued 19,950,000 subordinate voting shares for a total aggregate of $ 102,862,650 subsequent to March 31, 2026.
(iv) Subsequent to March 31, 2026, the Corporation
issued 654,408 subordinate voting shares from the exercise of warrants and options for gross proceeds of $ 2,002,438 . In addition, the
Corporation issued 8,967 subordinate voting shares from the exercise of RSUs.
23
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations
The following discussion
and analysis should be read together with our audited financial statements and the related notes included elsewhere in this Quarterly
Report and with our interim financial statements incorporated by reference. This MD&A is intended to provide investors with an understanding
of our results of operations, financial condition, liquidity and capital resources, and critical accounting estimates through the eyes
of management. It includes “forward-looking statements” within the means of the U.S. Private Securities Litigation Reform
Act of 1995, as amended, and “forward-looking information” within the meaning of U.S. and Canadian securities laws, or collectively,
forward-looking statements, that involve risks and uncertainties. Actual results could differ materially from those anticipated in these
forward-looking statements due to a number of factors, including those discussed under the headers “Cautionary Note Regarding Forward-Looking
Statements” and “Risk Factors” and elsewhere in this Quarterly Report. The numbers below are presented in thousands
except for percentages as well as share and per share amounts.
For
the purposes of preparing the discussion and analysis contained in this section, management, in conjunction with the Board, considered
the materiality of information. Information is considered material if: (i) such information results in, or would reasonably be expected
to result in, a significant change in the market price or value of Corporation’s subordinate voting shares; (ii) there is a substantial
likelihood that a reasonable investor would consider it important in making an investment decision; or (iii) it would significantly alter
the total mix of information available to investors. Management, in conjunction with the Board, evaluated materiality with reference
to all relevant circumstances, including potential market sensitivity.
The
consolidated financial statements have been prepared in accordance with generally accepted accounting principles in the United States
of America (“U.S. GAAP”) and include the results of the Corporation and its wholly-owned subsidiaries. Any reference in these
notes to applicable guidance is meant to refer to the authoritative guidance found in the Accounting Standards Codification (“ASC”)
and Accounting Standards Update (“ASU”). The Corporation’s consolidated financial statements filed with this Quarterly
Report and this discussion and analysis are reported in thousands of US dollars and US dollars, respectively, except where otherwise
noted. The Corporation’s management team is responsible for the preparation and integrity of the financial statements, including
the maintenance of appropriate information systems, procedures and internal controls. Management is also responsible for ensuring that
information disclosed externally, including the financial statements and this related discussion and analysis, is complete and reliable.
Description
of Business
Digi
Power, through its U.S. operating subsidiaries, is an innovative energy infrastructure company that develops data centers to drive the
expansion of sustainable energy assets. With multiple sites, including its combined cycle and high-capacity substations, the Corporation
taps into and enhances the energy grid, supporting both industrial clients and broader energy markets.
Digi
Power’s mission is to create efficient, reliable, and cost-effective energy solutions by maximizing the potential of our power
facilities and building advanced infrastructure to meet the demands of high-performance computing, Bitcoin mining, and other energy-intensive
industries.
The
head office of the Corporation is located at 218 NW 24th Street, 2 nd Floor, Miami, Florida 33127.
Mining
operation and network overview
Revenue
from the Corporation’s Bitcoin mining operation is recognized based upon the average Bitcoin price in effect on the day the Bitcoins
are mined. Bitcoins are received within a 24-hour period from the actual time they are mined. The Bitcoin price is volatile and can change
markedly from day to day. This volatility in price can result in material changes in revenue recorded from period to period.
24
Network
mining difficulty is one of the most significant competitive conditions the Corporation faces in its Bitcoin mining operation. Network
difficulty is a unitless measure of how difficult it is to find a hash below a given target. Network difficulty is impacted directly
by the price of Bitcoin. As the price of Bitcoin increases network mining difficulty may increase if more competitors begin to mine Bitcoin,
which would result in a decrease in the number of Bitcoins mined by the Corporation based upon its existing computing power. As network
difficulty rises the costs to the Corporation to mine Bitcoin also rises.
The
Bitcoin network protocol automatically adjusts network difficulty by changing the target every 2,016 blocks hashed based on the time
it took for the total computing power used in Bitcoin mining to solve the previous 2,016 blocks such that the average time to solve each
block is maintained as close to ten minutes as possible. Price and network difficulty are positively correlated such that as the price
of Bitcoin rises, there is an added incentive for miners to enter the market, and such increase in miners typically has a proportional
increase in network difficulty.
With
respect to the conversion of the Corporation’s Bitcoin to cash, the Corporation relies on a third-party service provider to broker
sales of its mined Bitcoin. In 2022, the Corporation began to monetize a portion of Bitcoin mined to fund the Corporation’s operating
costs and SG&A expenses, mitigating the need to access equity markets to fund those costs and expenses when appropriate. When necessary,
this strategy has continued to be utilized during the entirety of 2025 and to the date of this MD&A.
A
“mining pool” is a service operated by a mining pool operator that pools the resources of individual miners to share their
processing power over a network. Mining pools emerged in response to the growing difficulty and network hash rate competing for Bitcoin
rewards on the Bitcoin blockchain as a way of lowering costs and reducing the risk of an individual miner’s mining activities.
The mining pool operator provides a service that coordinates the computing power of the independent mining enterprises participating
in the mining pool. Mining pools are subject to various risks such as disruption and down time. In the event that a pool we utilize experiences
down time or is not yielding returns, our results may be impacted.
The
Corporation uses a mining pool that pays Bitcoin rewards utilizing a “Full-Pay-Per-Share” payout of Bitcoin based on a contractual
formula, which calculates payout primarily based on the hash rate provided by us to the mining pool as a percentage of total network
hash rate, along with other inputs. We are entitled to consideration even if a block is not successfully placed by the mining pool operator.
The Corporation transitioned completely to this type of mining pool in 2022 and utilized it for the period ended March 31, 2026.
Mining
and Staking Operations
Bitcoin
As of March 31, 2026, the Corporation held a total of approximately
166 Bitcoins with an inventory value of $11,430,207 based on the Bitcoin price as of that date per the Gemini exchange. For the three-month
period ended March 31, 2026, Digi Power did not mine any Bitcoins as compared to a total of approximately 9 Bitcoins for the three-month
period ended March 31, 2025, representing a decrease of 100%.
The
number of Bitcoins mined decreased compared to the same period in 2025 due to the continued expansion of the Corporation’s hosting
and colocation operations agreements, entered into to diversify its operations, and the Corporation’s transition from Bitcoin mining
to a focus on AI infrastructure, with such transition beginning in 2025.
Ethereum
As
of March 31, 2026, the Corporation held a total of 1,013 Ethereum with an inventory value of $2,131,189 based on the Ethereum price as
of that date per the Gemini exchange, as compared to a value of $0 as of March 31, 2025, as the Corporation diversified its cryptocurrency
holdings with the acquisition of Ethereum during 2025.
25
Updates
and Expansion
On
February 7, 2025, the Corporation closed a private placement for gross proceeds of $6,609,500 and consisted of the sale of 2,503,601
subordinate voting shares of the Corporation and 1,251,801 warrants at a price of $2.64. Each warrant is exercisable at a price of $3.66
and expires three years from the issuance date.
The
Corporation incorporated US Data Centers Inc. as a subsidiary on September 20, 2024. In Q1 2025, the Corporation dissolved this subsidiary
and incorporated an entity of the same name. Funds of approximately $1,000,000 were distributed back to the original shareholders upon
dissolution.
On February 7, 2025, Digi Power formed US Data Centers, Inc. (“US
Data Centers” or “USDC”), a wholly owned subsidiary of the Corporation, which will be dedicated to the development of
high-performance computing (“HPC”) and artificial intelligence (“AI”)-focused data centers. The new US Data Centers
website can be found at www.usdatacenters.ai.
With
the launch of US Data Centers, Digi Power is creating a dedicated platform focused entirely on delivering AI and HPC solutions, ensuring
purpose-built infrastructure for the next generation of computing. As its first major initiative, US Data Centers plans to lead the transformation
of the Corporation’s existing site in Columbiana, Alabama into a state-of-the-art Tier 3 data center designed to support next-generation
AI and HPC workloads.
The
Corporation commenced assembly of its first ARMS 200 Tier III AI data center pod during the fourth quarter of 2025, with full activation
expected in the second quarter of 2026. This milestone, when achieved, will represent Digi Power X’s first modular AI infrastructure
deployment under its ARMS (AI-Ready Modular Solution) platform.
The
Corporation has received approval for a load study providing an additional 60 MW of available power capacity in one its New York locations,
further strengthening Digi Power X’s energy infrastructure to support future AI expansion across its U.S. sites.
In
partnership with Super Micro Computers, Inc. (“SMCI”), the Corporation remains on schedule to have its first NVIDIA B200
GPU cluster fully operational by the second quarter of 2026, which will mark a major milestone in its AI infrastructure roadmap.
The
Corporation continues to develop its retail compute platform, NeoCloudz, which launched in January 2026. Built on an SMCI enterprise-grade
backbone, NeoCloudz is designed to provide developers, startups, and enterprises with on-demand access to GPU compute through a modern,
consumer-grade interface. The platform will leverage Digi Power X’s Tier III infrastructure, high-efficiency liquid cooling and
low-latency networking architecture to deliver scalable, high-performance AI and HPC capabilities to users worldwide.
As
part of its ongoing transition from cryptocurrency mining to AI-driven infrastructure, Digi Power X has established a phased deployment
plan across its existing power assets. This strategic roadmap reflects the Corporation’s disciplined approach to scaling Tier III
AI data center capacity while optimizing energy efficiency and returns. The following is an anticipated roadmap of the Corporation’s
power asset allocation towards AI-driven projects:
● Q1
2026: 5 MW
● Q2
2026: 15 MW
● Q3
2026: 30 MW
● Q4
2026: Total of 55 MW, with 40 MW critical load capacity
The
Corporation currently has the following power available through its dedicated infrastructure:
● Alabama
site: 55 MW
● New
York sites: 141.7 MW
● Total
available power today: 196.7 MW
● North
Carolina (anticipated availability by 2028): 200 MW
26
In
March 2026, the Corporation introduced the formation of USDC as an independent subsidiary. USDC will commercialize the ARMS modular data
center system, a turnkey modular AI data center system that can convert a powered site into an operational AI data center in a fraction
of the time required by conventional construction. USDC will manufacture and sell the ARMS system, while its customers will own and operate
their own sites. As of March 31, 2026, Digi Power X currently holds an approximately 51% majority equity stake in USDC.
On
April 18, 2026, the Corporation entered into a bare metal GPU rental agreement with SubQ AI, a next generation AI Corporation. The 24-month
contract carries an expected total contract value of approximately $19.6 million and becomes effective May 15, 2026. Under the term of
the Agreement, Digi Power X will deliver exclusive, dedicated access to a fleet of the latest generation of NVIDIA Blackwell GPUs. These
systems will be operated on a bare metal basis through NeoCloudz, Digi Power X’s GPU-as-a-Service platform, at the Corporation’s AI data
center. The deployment follows NVIDIA reference architecture, and the facility is engineered to Rated 3 standards, with redundant utility
feeds, N+1 UPS, and a CDU and chiller based two loop cooling architecture.
On May 4, the Corporation entered
into a Data Center Colocation and Master Services Agreement (the “Cerebras Agreement”) with Cerebras Systems Inc. (“Cerebras”)
to deploy at total of approximately 40 megawatts (“MW”) for AI computing at the Corporation’s AI data center campus
in Columbiana, Alabama (the “Facility”). Pursuant to the Cerebras Agreement, Cerebras will hold an exclusive license to access
the data center for the duration of the Cerebras Agreement. The Cerebras Agreement has an initial term of ten (10) years (the “Initial
Term”) from the later of the two phase commencement dates (as described below). Additionally, the Cerebras Agreement grants Cerebras
the right to extend the Initial Term for one or more additional periods of one (1), three (3), five (5), or seven (7) years (each, an
“Extension”). Pursuant to the Cerebras Agreement, the total contract value to the Corporation is approximately $1.1 billion
in the initial term of the contract, with a total potential contract value to the Corporation of approximately $2.5 billion, assuming
one seven (7)-year Extension, in each case subject to the Corporation meeting its obligations under the agreement. The Cerebras Agreement
provides for certain one-time payments by Cerebras in connection with Phase 1 and Phase 2 construction, as well as a monthly colocation
fee to paid by Cerebras for Phase 1 and Phase 2 (a portion of which is to be prepaid), based upon the number of kilowatts delivered.
The Cerebras Agreement requires the Corporation to construct, equip, and commission two phases of the colocation space at the Facility,
with Phase 1 (15 MW) ready-for-service date targeted at December 15, 2026 and with full deployment in Phase 2 (40 MW) targeted by the
end of the first fiscal quarter of 2027. The additional 25 MW of load capacity in Phase 2 is conditioned on the Corporation securing
adequate financing for Phase 2 operations. The Cerebras Agreement also contains various other customary terms and conditions, including
representations and warranties, service and service credit, penalty, termination, indemnification, confidentiality, and limitation of
liability provisions. For more information, see the Corporation’s Current Report on Form 8-K, filed with the SEC on May 8, 2026.
Custodial
services for digital currencies
The
Corporation has a digital custody account with Gemini Trust Corporation, LLC (“Gemini”). Gemini is a digital currency exchange
and custodian that allows customers to buy, sell, and store its digital assets. Gemini holds 100% of the Corporation’s cryptocurrency
assets in hot storage. Gemini is not a related party of the Corporation. The Corporation is not aware of anything with regards to Gemini’s
operations that would adversely affect the Corporation’s ability to obtain an unqualified audit opinion on its audited financial
statements.
The
Corporation has chosen to hold its full inventory of Corporation’s cryptocurrency assets with Gemini due to its track record in
the industry. Gemini is a New York trust company regulated by the New York State Department of Financial Services and is the foreign
equivalent of a Canadian financial institution (as that term is defined in National Instrument 45-106 – Prospectus Exemption).
Gemini is a qualified custodian under New York Banking Law and is licensed by the State of New York to custody digital assets. Gemini
has not appointed a sub-custodian to hold any of the Corporation’s cryptocurrencies. Gemini has US$125M split between US$25M of
commercial crime insurance for digital assets held in online hot wallet and US$100M for offline, cold storage insurance coverage. Although
the Corporation has historically utilized both cold and hot storage for its digital crypto assets with Gemini, the Corporation currently
holds all its cryptocurrencies custodied with Gemini in hot storage.
27
The
Corporation has conducted due diligence on Gemini and has not identified any material concerns. It routinely reviews and verifies its
asset balances on public blockchain explorers. Management of the Corporation is not aware of any security breaches or other similar incidents
involving Gemini that resulted in lost or stolen cryptocurrency assets. In the event of an insolvency or bankruptcy of Gemini, the Corporation
would write off as losses any unrecoverable cryptocurrency assets.
In
order to monitor Gemini, the Corporation relies on system and organization controls provided by a SOC 2 Type II report, which was undertaken
by Deloitte & Touche LLP, an independent audit firm. A SOC 2 Type II certification and report are viewed as instrumental in providing
verification to third parties that appropriate controls have been put in place to safeguard the Corporation’s cryptocurrency assets,
specifically as it relates to having strict security and data protection processes and protocols.
In
general, a SOC 2 Type II certification is issued by an outside auditor that evaluates the extent to which a vendor complies with five
trust principles based on the systems and processes in place. These five principles include the following:
● “Security,”
which addresses the safeguarding of system resources and assets against unauthorized access;
● “Availability,”
which addresses the accessibility of the system as stipulated by the applicable service agreement
between vendor and customer;
● “Processing
Integrity,” which addresses whether or not a system achieves its purpose;
● “Confidentiality,”
which addresses whether access and disclosure of data is restricted to a specified set of
persons or organizations; and
● “Privacy,”
which addresses the system’s collection, use, retention, disclosure and disposal of
personal information in conformity with an organization’s privacy notice.
The
Corporation has elected to use Gemini as its sole custodian as Gemini compiles documented controls that can be provided to the Corporation,
such as the SOC 2 Type II certification. The Corporation reviews the SOC 2 Type II report to ensure it maintains a secure technology
infrastructure and the security systems designed to safeguard cryptocurrency assets are operating effectively. To date, the Corporation
has not identified any material concerns based on its review of the SOC 2 Type II report.
Gemini
maintains insurance coverage for the cryptocurrency held on behalf of the Corporation in its online hot wallet. The Corporation is in
the process of looking to insure the remainder of its mined digital currency. Given the novelty of digital currency mining and associated
businesses, insurance of this nature is generally not available, or is uneconomical for the Corporation to obtain, which leads to the
risk of inadequate insurance coverage.
On
occasion, to mitigate third-party risk, the Corporation will hold a portion of its digital currencies in cold storage solutions that
are not connected to the internet. The Corporation’s digital assets that are held in cold storage are stored in safety deposit
boxes at a bank branch. The wallets in which the Corporation stores its cryptocurrency assets are not multi-signature wallets; however,
the Corporation secures the 24-word seed phrase, which facilitates recovery of the wallets should the wallets become lost, stolen or
damaged, by partitioning the seed phrase in multiple parts and securing each part in a separate location. Each part of the seed phrase
is stored in either a safe or safety deposit box. The Corporation replicates this security protocol by taking the same 24-word seed phrase,
partitioning this into several parts and storing each part in a secure location in a separate safe or safety deposit box than was used
for the first copy of the seed-phrase. This duplication ensures that the digital currencies held via cold storage solutions will be recoverable
by the Corporation should the Corporation’s cold-wallets become lost, stolen or damaged. During the period-ended March 31, 2026,
and as of the date of this MD&A, all of the Corporation’s cryptocurrency assets are currently held in its Gemini wallets.
28
Selected
Financial Information
Period
ended
March 31,
2026
($)
Year
ended
December 31,
2025
($)
Revenue
6,791,346
34,188,226
Net (loss)
(4,652,345
)
(28,356,223
)
Net income (loss) per share
– basic and diluted
(0.07
)
(0.64
)
Period
ended
March 31,
2026
($)
Year
ended
December 31,
2025
($)
Total assets
126,934,586
134,113,579
Total long-term liabilities
2,203,526
2,203,526
Selected
Quarterly Information
A
summary of selected information for each of the eight most recent quarters prepared in accordance with U.S. GAAP is as follows:
Net
Income or (Loss)
Three
Months Ended
Revenues
($)
Total
($)
Per
Share – Basic
($)
Per
Share – Diluted
($)
2026-March 31
6,791,346
(4,652,345 )
(0.07 )
(0.07 )
2025-December 31
8,654,879
(16,584,733 )
(0.31 )
(0.31 )
2025-September 30
8,145,309
302,791
0.01
0.01
2025-June 30
8,111,451
(10,385,750 )
(0.29 )
(0.29 )
2025-March 31
9,276,587
(1,633,261 )
(0.05 )
(0.05 )
2024-December 31
5,637,540
(6,057,655 )
(0.28 )
(0.28 )
2024-September 30
9,175,740
(6,412,344 )
(0.13 )
(0.13 )
2024-June 30
9,230,664
(4,765,447 )
(0.16 )
(0.16 )
The
Corporation is generally not subject to seasonality. Factors that may impact revenues and profitability include Bitcoin price, network
difficulty, the price of power, foreign currency fluctuations and the Corporation’s hashrate.
Results
of Operations
For
the three months ended March 31, 2026, compared to the three months ended March 31, 2025:
For the three months ended March 31, 2026, the Corporation’s
net loss was $4,652,345 compared to net income of $1,633,261 for the three months ended March 31, 2025. Highlights of the quarter include:
29
Revenue
The
Corporation recognized revenue from colocation service agreements of $3,026,908 for the quarter ended March 31, 2026 (as compared to
$5,082,795 as of March 31, 2025). The decline in colocation revenue in Q1 2026 versus Q1 2025 is attributed to the Corporation’s
transition to building out AI-driven infrastructure during the quarter in one of its previous hosting locations.
The
Corporation also recognized revenue from the sale of energy of $3,716,711 for the three-month period ended March 31, 2026, compared to
$3,424,916 for the three-month period ended March 31, 2025. Revenue from this acquisition of a business is recognized each month through
the operations of the plant through its available capacity that can be sold, and actual generation of power sold. The slight increase
in revenue on a year-over-year basis was due to the plant selling its power to the grid during the current year instead of using the
plant power to run its mining operations (higher power pricing drove the decision to curtail).
Revenue from Bitcoin mining was $47,727 for the
three months ended March 31, 2026, compared to $765,876 for the period ended March 31, 2025.
For the three-month period ended March 31, 2026,
the Corporation did not mine any Bitcoins compared to the three-month period ended March 31, 2025, in which the Corporation mined approximately
9 Bitcoins at an average price of Bitcoin of US$93,391.
The primary reason for the minimal amount in
the Corporation’s mining revenues in both years was the continued diversification of the Corporation’s revenue streams by
entering into the colocation agreements mentioned above in this MD&A. By entering into these contracts, the Corporation was able
to utilize its existing infrastructure and power supply and receive consistent payment for consumption.
Cost
of Revenue
The Corporation’s cost of revenues was $7,592,982 for the three-month
period ended March 31, 2026, compared to $10,795,101 for the three-month period ended March 31, 2025.
Cost of revenue decreased by $2,479,432 year over year as the Corporation
scaled back its mining operations and associated power costs as it continues to build out its AI dedicated infrastructure.
Depreciation and amortization expense decreased by $722,687 year over
year as the expense associated with the $3.2 million of assets related to the Corporation’s infrastructure and mining equipment
that were put into use during the first half of 2024 was offset by the reduction of expense associated with fully depreciated assets.
Operating
Expenses
The
Corporation’s operating expenses were $5,136,320 for the three-month period ended March 31, 2026, compared to $2,887,143 in the
same period of 2025.
The
primary drivers in the current period versus the quarter ended March 31, 2025, were due to:
● Increase in office and administrative spend of $568,002 associated
to expenses incurred related to a performance bonus paid to an officer of the Corporation, and an increase in marketing, legal and consulting
fees.
● Loss
on revaluation of digital currencies in the current period of $3,764,103 (as compared to
loss of $446,975 for the three-months ended March 31, 2025).
● Foreign
exchange gain of $2,959,327 (as compared to loss of $62,875 for three-months ended March 31, 2025) related to currency exchange fluctuations
on the intercompany balances.
Other
income (expenses)
Other
income/expense items of note in the current year include the revaluation of the warrant liabilities which resulted in a gain of $784,833
(as compared to a gain of approximately $2.76 million for the three-months ended March 31, 2025).
Liquidity
and Capital Resources
As
of March 31, 2026, the Corporation had a positive working capital balance of $67,218,751, including digital currencies of $13,561,396.
The Corporation commenced earning revenue from digital currency mining in mid-February 2020; however, it has limited operating history,
and there can be no assurance that the Corporation’s historical performance will be indicative of its future performance.
30
The Corporation’s ability to continue as a going concern is dependent
on the Corporation’s ability to efficiently execute on its Tier III initiatives, continue its existing colocation arrangements and
develop new customers, obtain and maintain significant financial funding for its colocation agreements, manage operational expenses, and
raise additional funds through debt or equity financing.
The
Corporation’s capital management objective is to provide the financial resources that will enable Digi Power to maximize the return
to its shareholders while also optimizing its cost of capital. In order to achieve this goal, the Corporation monitors its capital structure
and adjusts as required in response to an ever-changing economic environment and the various risks to which the Corporation is exposed.
The Corporation’s approach to attaining this objective is to preserve a flexible capital structure that optimizes the cost of capital
at a satisfactory level of risk, to maintain its ability to meet financial obligations as they come due, and to ensure the Corporation
has appropriate financial resources to fund its organic and acquisitive growth.
In
order to achieve its future business objectives, the Corporation may need to liquidate or borrow against Bitcoin that has been accumulated
as of the date hereof as well as Bitcoin generated from ongoing operations, which may or may not be possible on commercially attractive
terms or at all. The Corporation presently anticipates that additional financing may be required to fund its initiative of developing
high-performance computing and artificial intelligence focused data centers. The Corporation also anticipates that additional financing
could be required as part of its ongoing transition from cryptocurrency mining to AI-driven infrastructure.
The
Corporation may manage its capital structure through a variety of methods, including, without limitation, by issuing equity, seeking
financing through loan products, adjusting capital spending, entering into beneficial hosting or colocation agreements, or disposing
of assets.
At the Market Offering
On May 30, 2025, the Corporation entered into
an at-the-market sales agreement with A.G.P./Alliance Global Partners as agent (the “Agent”), pursuant to which the Corporation
established an at-the-market equity program (the “ATM Program”). From the commencement of the ATM Program through March 31,
2026, the Corporation issued 24,078,450 subordinate voting shares in exchange for gross proceeds of $91,549,033, at an average share price
of $3.80, and received net proceeds of $88,808,661 after paying commissions of $2,740,372 to the Agent and incurring $100,000 of other
fees.
On May 8, 2026, the Corporation filed with the
SEC a prospectus supplement to the base prospectus and the accompanying preliminary prospectus supplement included in the Corporation’s
registration statement on Form S-3 (File No. 333-294953), filed with the SEC on April 9, 2026 (the “Registration Statement”),
covering the offer and sale from time to time of up to an aggregate of $175,000,000 of shares of the Corporation’s common stock,
no par value per share (“Shares”), which includes the $75,000,000 of Shares covered by the prior prospectus supplement.
Cash
flows
Operating
Activities
Cash
used by operating activities for the quarter year ended March 31, 2026, was $6,397,388 as compared to cash used of $10,105,100 for the
quarter ended March 31, 2025. The difference is primarily attributed to the change in digital currency items ($1,252,784 versus -$4,469,226,
respectively), change in warrant liability (-$784,833 versus -$2,764,723, respectively) and the increase in amounts owed for working
capital items in the current quarter (-$2,051,916 versus -$4,276,284, respectively).
Investing
Activities
Cash
used in investing activities for the quarter year ended March 31, 2026, was $16,172,560 as compared to cash provided in investing activities
of $3,816,097 for the quarter ended March 31, 2025. In the current period, cash of $15,172,560 was used for the purchase of equipment
and $1,000,000 was used for an investment opportunity. In the prior year, cash of $782,106 was used for the purchase of equipment and
digital currencies traded for cash of $4,598,203.
Financing
Activities
Cash
provided by financing activities for the quarter year ended March 31, 2026, was $1,905,000, as compared to $5,389,379 for the quarter
ended March 31, 2025. In the current year, the Corporation received contributions from an NCI of $1,905,000. The drivers of the balance
in the prior year were proceeds of shares issued for cash of $6,482,509 and the return of proceeds from an NCI of $1,000,000, partly
offset by repayment of loans of $78,130 and lease payments of $15,000.
Notes
Receivable and Related Party Transactions
Investment
In
December 2021, the Corporation entered into an agreement for a Secured Convertible Promissory Note (“Note”) with principal
of $800,000. The Note accrued interest at a rate of 6% per annum, with 3% payable in cash every calendar quarter and 3% payable in notes.
The Note was converted into Series C Preferred Stock (“Shares”) of the issuer effective October 1, 2023, with 8,000 warrants
issued to the Corporation. The Shares are secured by the assets of the issuer. As at March 31, 2026, the fair value of the Shares and
warrants was estimated to be $1,543,331.
On
February 11, 2026, the Corporation invested $1,000,000 in Alpha Square Fund, LP, a Delaware limited partnership managed by Alpha Square
Management, LLC, through the purchase of limited partnership interests in the fund.
31
Related
Party Transactions
Parties
are considered to be related if one party has the ability, directly or indirectly, to control the other party or exercise significant
influence over the other party in making financial and operating decisions. Parties are also considered to be related if they are subject
to common control. Related parties include key management personnel and may be individuals or corporate entities. A transaction is considered
to be a related party transaction when there is a transfer of resources or obligations between related parties. Related party transactions
are recorded at the exchange amount, being the amount agreed to between the related parties.
Key
management personnel are those persons having authority and responsibility for planning, directing, and controlling the activities of
the Corporation, directly or indirectly. Key management personnel include the Corporation’s executive officers and members of the
Board.
Remuneration
of key management personnel of the Corporation was as follows:
Period
ended
March 31,
2026
Period
ended
March 31,
2025
Professional
fees (1)
99,899
34,713
Salaries (1)
993,130
689,545
Directors’
fees
250,000
-
Share based compensation
(2)
1,074,956
186,267
Total
$
2,417,985
$
910,525
(1) Represents
the professional fees and salaries paid to officers and directors in cash and BTC. During the three months ended March 31, 2026, the
Corporation paid 1 BTC (as compared to 5 BTC for the three months ended March 31, 2025) as compensation for the services provided in
by officers and directors with a fair value of $115,630 (as compared to $491,095 for the three months ended March 31, 2025).
(2) Represents
the share-based compensation for officers and directors.
Share
Capital
As of May 15, 2026, the Corporation has 90,420,824 subordinate voting
shares outstanding.
As of May 15, 2026, the Corporation has 2,920,635 Stock options, 2,945,312
restricted share units and 1,219,461 warrants issued and outstanding, including 240,385 broker warrants.
Subsequent
Events
On April 18, 2026, the Corporation entered into a bare metal GPU rental
agreement with SubQ AI for a term of 24 months, effective on May 15, 2026, relating to the Tier III AI project.
On May 4, the Corporation entered into a Data Center Colocation and
Master Services Agreement (the “Cerebras Agreement”) with Cerebras Systems Inc. (“Cerebras”) to deploy at total
of approximately 40 megawatts (“MW”) for AI computing at the Corporation’s AI data center campus in Columbiana, Alabama
(the “Facility”). Pursuant to the Cerebras Agreement, Cerebras will hold an exclusive license to access the data center for
the duration of the Cerebras Agreement. The Cerebras Agreement has an initial term of ten (10) years (the “Initial Term”)
from the later of the two phase commencement dates (as described below). Additionally, the Cerebras Agreement grants Cerebras the right
to extend the Initial Term for one or more additional periods of one (1), three (3), five (5), or seven (7) years (each, an “Extension”).
Pursuant to the Cerebras Agreement, the total contract value to the Corporation is approximately $1.1 billion in the initial term of the
contract, with a total potential contract value to the Corporation of approximately $2.5 billion, assuming one seven (7)-year Extension,
in each case subject to the Corporation meeting its obligations under the agreement. The Cerebras Agreement provides for certain one-time
payments by Cerebras in connection with Phase 1 and Phase 2 construction, as well as a monthly colocation fee to paid by Cerebras for
Phase 1 and Phase 2 (a portion of which is to be prepaid), based upon the number of kilowatts delivered. The Cerebras Agreement requires
the Corporation to construct, equip, and commission two phases of the colocation space at the Facility, with Phase 1 (15 MW) ready-for-service
date targeted at December 15, 2026 and with full deployment in Phase 2 (40 MW) targeted by the end of the first fiscal quarter of 2027.
The additional 25 MW of load capacity in Phase 2 is conditioned on the Corporation securing adequate financing for Phase 2 operations.
The Cerebras Agreement also contains various other customary terms and conditions, including representations and warranties, service and
service credit, penalty, termination, indemnification, confidentiality, and limitation of liability provisions. For more information,
see the Corporation’s Current Report on Form 8-K, filed with the SEC on May 8, 2026.
On May 8, 2026, the Corporation filed with SEC
a prospectus supplement to the base prospectus and the accompanying preliminary prospectus supplement included in the Corporation’s
registration statement on Form S-3 (File No. 333-294953), filed with the SEC on April 9, 2026, covering the offer and sale from time
to time of up to an aggregate of $175,000,000 of shares of the Corporation’s common stock, no par value per share (“Shares”),
which includes the $75,000,000 of Shares covered by the prior prospectus supplement.
32
Pursuant to this at-the-market equity program,
the Corporation issued 19,950,000 subordinate voting shares for a total aggregate of $102,862,650 subsequent to March 31, 2026.
Subsequent to March 31, 2026, the Corporation
issued 654,408 subordinate voting shares from the exercise of warrants and options for gross proceeds of $2,002,438. In addition, the
Corporation issued 8,967 subordinate voting shares from the exercise of RSUs.
Off
Balance Sheet Arrangements
As
at the date of this Quarterly Report, the Corporation did not have any off-balance sheet arrangements.
Adoption
of new accounting policies
The
Corporation continually assesses any new accounting pronouncements to determine their applicability. When it is determined that a new
accounting pronouncement may affect the Corporation’s financial reporting, the Corporation undertakes an analysis to determine
any required changes to its Consolidated Financial Statements and assures that there are proper controls in place to ascertain that the
Corporation’s Consolidated Financial Statements properly reflect the change.
Accounting
standards issued but not yet effective
In November 2024, the FASB issued ASU No. 2024-03, Income Statement
- Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40): Disaggregation of Income Statement Expenses.
ASU 2024-03 requires additional disclosures of certain expenses in the notes of the financial statements, to provide enhanced transparency
into the expense captions presented on the unaudited condensed interim Consolidated Statements of Operations. Additionally, in January
2025, the FASB issued ASU 2025-01, Income Statement - Reporting Comprehensive Income – Expense Disaggregation Disclosures (Subtopic
220-40), to clarify the effective date of ASU 2024-03. The new standard is effective for the Corporation for its annual periods beginning
December 15, 2026, and for interim periods beginning after December 15, 2027, with early adoption permitted. The Corporation is currently
evaluating the impact of adopting the standard.
There
were no other significant updates to the recently issued accounting standards which may be applicable to the Corporation. Although there
are several other new accounting pronouncements issued or proposed by the FASB, the Corporation does not believe any of those accounting
pronouncements have had or will have a material impact on its financial position or operating results.
Critical
accounting judgements, estimates and assumption
The
preparation of these financial statements in conformity with U.S. GAAP requires management to make certain estimates, judgements and
assumptions that affect the reported amounts of assets and liabilities at the date of the financial statements and reported amounts of
expenses during the reporting period. Actual outcomes could differ from these estimates. These financial statements include estimates
that, by their nature, are uncertain. The impacts of such estimates are pervasive throughout the financial statements and may require
accounting adjustments based on future occurrences. Revisions to accounting estimates are recognized in the year in which the estimate
is revised and future years if the revision affects both current and future years. These estimates are based on historical experience,
current and future economic conditions and other factors, including expectations of future events that are believed to be reasonable
under the circumstances.
Significant
assumptions about the future that management has made could result in a material adjustment to the carrying amounts of assets and liabilities,
in the event that actual results differ from assumptions made, relate to, but are not limited to, the following:
33
Significant
judgements
(i)
Income from digital currency mining
The
Corporation recognizes income from digital currency mining from the provision of transaction verification services within digital currency
networks, commonly termed “cryptocurrency mining”. As consideration for these services, the Corporation receives digital
currency from each specific network in which it participates (“coins”). Income from digital currency mining is measured based
on the fair value of the coins received. The fair value is determined using the spot price of the coin on the date of receipt. The coins
are recorded on the statement of financial position, as digital currencies, at their fair value less costs to sell and re- measured at
each reporting date. Revaluation gains or losses, as well as gains or losses on the sale of coins for traditional (fiat) currencies are
included in profit or loss in accordance with the Corporation’s treatment of its digital currencies as a traded commodity.
(ii)
Income, value added, withholding and other taxes
The
Corporation is subject to income, value added, withholding and other taxes. Significant judgement is required in determining the Corporation’s
provisions for taxes. There are many transactions and calculations for which the ultimate tax determination is uncertain during the ordinary
course of business. The Corporation recognizes liabilities for anticipated tax audit issues based on estimates of whether additional
taxes will be due. The determination of the Corporation’s income, value added, withholding and other tax liabilities requires interpretation
of complex laws and regulations. The Corporation’s interpretation of taxation law as applied to transactions and activities may not coincide
with the interpretation of the tax authorities. A deferred tax asset is recognized only to the extent that it is probable that future
taxable income will be available against which the asset can be utilized. All tax related filings are subject to government audit and
potential reassessment subsequent to the financial statement reporting period.
Developments
in an audit, litigation, or the relevant laws, regulations, administrative practices, principles, and interpretations could have a material
effect on our operating results or cash flows in the period or periods for which that development occurs, as well as for prior and subsequent
periods. We recognize the tax benefit from an uncertain tax position in accordance with ASC 740, Income Taxes, only if it is more likely
than not that the tax position will be sustained on examination by the applicable taxing authority, including resolution of the appeals
or litigation processes, based on the technical merits of the position. The tax benefits recognized in the consolidated financial statements
from such a position are measured based on the largest benefit for each such position that has a greater than fifty percent likelihood
of being realized upon ultimate resolution. Many factors are considered when evaluating and estimating the tax positions and tax benefits.
Such estimates involve interpretations of regulations, rulings, case law, etc. and are inherently complex. Our estimates may require
periodic adjustments and may not accurately anticipate actual outcomes as resolution of income tax treatments in individual jurisdictions
typically would not be known for several years after completion of any fiscal year. We believe the judgements and estimates discussed
above are reasonable. However, if actual results are not consistent with our estimates or assumptions, we may be exposed to losses or
gains that could be material.
Significant
estimates
(i)
Useful lives of property, plant, and equipment
Depreciation
of data miners and equipment are an estimate of its expected life. In order to determine the useful life of computing equipment, assumptions
are required about a range of computing industry market and economic factors, including required hashrates, technological changes, availability
of hardware and other inputs, and production costs.
(ii)
Warrant liability
The
Corporation uses Black Scholes method to determine the fair value of the warrant liability. The Black Scholes method requires significant
judgement in determining the fair value such as volatility and risk-free rate. A change in these inputs could lead to significant change
in the fair value of the warrant liability.
34
Factors
Impacting Profitability
Cost of electricity :
A key factor in the Corporation’s profitability of its mining and colocation operations is the cost of electricity in the regions
where the Corporation has mining operations. Energy costs generally are subject to government regulation, natural occurrences (including
weather) and local supply and demand for energy. The availability and pricing of energy may be negatively affected by governmental or
regulatory changes in energy policies in the states where we operate. In addition, the Corporation is exposed to negative impacts of
changes in tax policy, such as, but not limited to, being precluded from claiming back input taxes or other specific taxes imposed on
cryptocurrency.
Market Price of Bitcoin : The Corporation’s
business is heavily dependent on the average price of Bitcoin. The prices of cryptocurrencies, including Bitcoin, have experienced substantial
volatility, meaning that high or low prices may be based on speculation and incomplete information, subject to rapidly changing investor
sentiment, and influenced by factors such as technology, regulatory void or changes, fraudulent actors, manipulation, and media reporting.
Bitcoin (as well as other cryptocurrencies) may have value based on various factors, including, but not limited to, their acceptance
as a means of exchange by consumers and producers, scarcity, and market demand, all of which are beyond the Corporation’s control.
Halving :
Further affecting the industry, particularly for the Bitcoin blockchain, the Bitcoin reward for solving a block is subject to periodic
incremental halving. Halving is a process designed to control the overall supply and reduce the risk of inflation in Bitcoin, which uses
a proof-of-work consensus algorithm. At a predetermined block, the mining reward is cut in half, hence the term “halving.”
For Bitcoin, the reward was initially set at 50 Bitcoin currency rewards per block. The Bitcoin blockchain has undergone halvings three
times since its inception as follows: (1) on November 28, 2012, at block height 210,000; (2) on July 9, 2016, at block height 420,000;
(3) on May 11, 2020, at block height 630,000, when the reward was reduced to its current level of 6.25 Bitcoin per block; and (4) on
April 20, 2024 at block height of 840,000. The next halving for the Bitcoin blockchain is currently anticipated to occur in April 2028
at block height 1,050,000. Halvings will continue to occur until the total amount of Bitcoin currency rewards issued reaches approximately
21 million and the theoretical supply of new Bitcoin is exhausted, which is expected to occur around the year 2140. Many factors influence
the price of Bitcoin, and potential increases or decreases in prices in advance of or following a future halving is unknown.
Network
Hash Rate and Difficulty : Generally, a Bitcoin miner’s chance of solving a block on the Bitcoin blockchain and earning a Bitcoin
reward is a function of the miner’s hash rate, relative to the global network hash rate (i.e., the aggregate amount of computing
power devoted to supporting the Bitcoin blockchain at a given time). As demand for Bitcoin has increased, the global network hash rate
has increased rapidly, and as greater adoption of Bitcoin occurs, we expect the demand for new Bitcoin will likewise increase as more
mining companies are drawn into the industry by this increased demand. Further, as a greater number of increasingly powerful miners have
been deployed, the network difficulty for Bitcoin has consequently also increased. Network difficulty is a measure of how difficult it
is to solve a block on the Bitcoin blockchain, which is adjusted every 2,016 blocks (approximately every 2 weeks) so that the average
time between each block validation remains approximately ten minutes. A high difficulty means that more computing power will be required
in order to solve a block and earn a new Bitcoin reward, which, in turn, makes the Bitcoin network more secure by limiting the possibility
of one miner or mining pool gaining control of the network. Therefore, as new and existing miners deploy additional hash rate, the global
network hash rate will continue to increase, meaning a miner’s share of the global network hash rate (and therefore its chance
of earning Bitcoin rewards) will decline if it fails to deploy additional hash rate at pace with the industry.
35
Item
3. Quantitative and Qualitative Disclosures About Market Risk
This
item is not applicable as the Corporation is a smaller reporting company.
Item
4. Controls and Procedures
Evaluation
of Disclosure Controls and Procedures
As
of the end of the period covered by this Quarterly Report, the Corporation carried out an evaluation, under the supervision of the Corporation’s
Chief Executive Officer and Chief Financial Officer, of the effectiveness of the Corporation’s disclosure controls and procedures
(as defined in Rules 13a-15(e) and 15d-15(e) of the Exchange Act). Based upon that evaluation, the Corporation’s Chief Executive
Officer and Chief Financial Officer concluded that, as of the end of the period covered by this Quarterly Report, our disclosure controls
and procedures were effective 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 accurately and within the time frames specified
in the SEC’s rules and forms and accumulated and communicated to our management, including our Chief Executive Officer and Chief
Financial Officer, as appropriate to allow timely decisions regarding required disclosure.
Changes
in Internal Control over Financial Reporting
Management
has not identified any change in the Corporation’s internal control over financial reporting that occurred during the quarter ended
March 31, 2026 that has materially affected, or is reasonably likely to materially affect, the Corporation’s internal control over
financial reporting.
Part
II - Other Information
Item
1. Legal Proceedings
The
Corporation is not currently a party to any actual or pending legal proceedings or regulatory actions that would materially affect the
Corporation nor is the Corporation currently contemplating any legal proceedings that are material to its business or of which any of
its assets are likely to be subject. Furthermore, the Corporation is not aware of any such proceeding known to be contemplated or threatened
which would materially affect the Corporation.
Item
1A. Risk Factors
In
addition to the other information set forth in this Quarterly Report, including the cautionary statement under the caption “ Cautionary
Note Regarding Forward-Looking Statements, ” Management’s Discussion and Analysis of Financial Condition and Results of
Operations, the condensed consolidated financial statements and related notes, and the following additional risk factors, you should
carefully consider the risks discussed in “Part I, Item 1A - Risk Factors” in the 2025 Annual Report. There have been no
material changes with respect to the risk factors disclosed in our 2025 Annual Report. However, we note that the risks described in this
report and in our 2025 Annual Report are not the only risks facing the Corporation, and such additional risks and uncertainties that
we currently deem to be immaterial or are unknown to us could negatively impact our business, operations and/or financial results.
36
Our future contracts with HPC data center
customers could subject us to significant liability.
In the ordinary course of business, we have entered
into, and aim to continue to enter into, agreements with customers pursuant to which we provide data center space, power, environmental
controls, physical security, and connectivity products to our HPC hosting and colocation customers. These contracts typically contain
indemnification and liability provisions, in addition to service level commitments, which could potentially impose a significant cost
on us in the event of losses arising out of certain breaches of such agreements, services to be provided by us or our subcontractors,
or from third-party claims. HPC data center customers increasingly are looking to pass through their regulatory obligations and other
liabilities to their outsourced data center providers, and we may not be able to limit our liability or damages in an event of loss suffered
by such customers whether as a result of our breach of an agreement or otherwise. If such an event of loss occurred, we could be liable
for material monetary damages and could incur significant legal fees in defending against such an action, which could adversely affect
our financial condition and results of operations.
We may also develop space specifically for HPC
data center customers pursuant to agreements signed prior to beginning or early in the development process. In those cases, if we fail
to meet our development obligations under those agreements, these customers may be able to terminate their agreements, and we will be
required to find a new customer for this space. In addition, in certain circumstances, we may lease HPC data center facilities prior to
their completion. If we fail to complete the facilities in a timely manner, the customer may be entitled to terminate its agreement, seek
damages or penalties against us or pursue other remedies and we may be required to find a new customer for the space. If we are not able
to complete an HPC data center in a timely manner, if development costs are higher than we currently estimate, our financial condition,
results of operations and cash flow could be materially adversely affected.
Additionally, a customer’s decision to lease
space and power at our facilities typically involves a significant commitment of resources and due diligence on the part of our customers
regarding the adequacy of our facilities. As a result, we may expend significant time and resources in pursuing a particular transaction
that may not result in revenue. Economic conditions, including market downturns and the implementation of new tariffs and more restrictive
trade regulations, may impact customers’ ability to plan future business activities, which could cause customers to slow spending
or delay decision making. Our inability to adequately manage the risks associated with these developments may adversely affect our business,
financial condition and results of operations.
Certain
of our agreements with HPC data center customers may include restrictions on providing HPC data center services to certain third parties,
which could have a material adverse effect on our business, financial condition, and/or results of operations.
Certain
of the customer agreements that we may enter into may prohibit us from providing HPC data center services to certain third parties, including
competitors of existing HPC data center customers. The existence of such restrictions could hinder our ability to enter into agreements
with additional HPC data center customers, which could have a material, adverse effect on our business, financial condition and/or results
of operations.
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.
37
Item
5. Other Information
During
the fiscal quarter ended March 31, 2026, none of our directors or executive officers entered into, modified or terminated , contracts,
instructions or written plans for the sale or purchase of our securities that were intended to satisfy the affirmative defense conditions
of Rule 10b5-1 or that constituted non-Rule 10b5-1 trading arrangements (as defined in Item 408 of Regulation S-K).
Item
6. Exhibits
3.1
Articles
of Incorporation of Chortle Capital Corp. (incorporated by reference to Exhibit 1.1 to the Corporation’s Annual Report on Form
20-F, filed with the SEC on July 14, 2023)
3.2
Certificate
of Change of Name to Hashchain Technology Inc. (incorporated by reference to Exhibit 1.2 to the Corporation’s Annual Report
on Form 20-F, filed with the SEC on July 14, 2023)
3.3
Notice
of Articles (incorporated by reference to Exhibit 1.3 to the Corporation’s Annual Report on Form 20-F, filed with the SEC on
July 14, 2023)
3.4
Certificate
of Change of Name to Digihost Technology Inc. (incorporated by reference to Exhibit 1.4 to the Corporation’s Annual Report
on Form 20-F, filed with the SEC on July 14, 2023)
3.5
Notice
of Articles (incorporated by reference to Exhibit 1.5 to the Corporation’s Annual Report on Form 20-F, filed with the SEC on
July 14, 2023)
3.6
Notice
of Articles (incorporated by reference to Exhibit 1.6 to the Corporation’s Annual Report on Form 20-F, filed with the SEC on
July 14, 2023)
3.7
Certificate
of Change of Name to Digi Power X Inc. (incorporated by reference to Exhibit 1.7 to the Corporation’s Annual Report on Form
20-F, filed with the SEC on March 31, 2025)
10.1
Amended
and Restated Sales Agreement, dated April 9, 2026 (incorporated by reference to Exhibit 1.2 to the Corporation’s Registration
Statement on Form S-3, filed with the SEC on April 9, 2026)
10.2**
#
Data
Center Colocation and Master Services Agreement, by and between the Corporation and Cerebras Systems, Inc., dated May 4, 2026 (incorporated
by referenced to Exhibit 10.1 to the Corporation’s Current Report on Form 8-K, filed with the SEC on May 8, 2026)
31.1*
Certification
of Chief Executive Officer Pursuant to Section 302 of the Sarbanes- Oxley Act of 2002
31.2*
Certification
of Chief Financial Officer Pursuant to Section 302 of the Sarbanes- Oxley Act of 2002
32.1*
Certification
of Chief Executive Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
32.2*
Certification
by Chief Financial Officer Pursuant to 18 U.S.C. Section 1350, as Adopted Pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101*
The
following financial information from the Corporation’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026,
formatted in iXBRL (Inline eXtensible Business Reporting Language): (i) Condensed Consolidated Balance Sheets as of March 31, 2026
and December 31, 2025, (ii) Condensed Consolidated Statements of Operational and Comprehensive Loss for the three-months ended March
31, 2026 and 2025, (iii) Condensed Consolidated Statements of Cash Flows for the three-months ended March 31, 2026 and 2025, (iv)
Condensed Consolidated Statement of Changes in Shareholders’ Equity for the three-months ended March 31, 2026 and 2025, and
(v) the Notes to Condensed Consolidated Financial Statements.
104*
The
cover page from Digi Power X Inc.’s Quarterly Report on Form 10-Q for the quarter ended March 31, 2026, formatted in iXBRL
(Inline eXtensible Business Reporting Language) and contained in Exhibit 101.
* Filed
herewith.
** Portions
of this exhibit have been redacted in accordance with Regulation S-K Item 601(b)(10)(iv).
The Corporation agrees to furnish supplementally an unredacted copy of the exhibit to the
SEC upon its request.
# Schedules
and exhibits have been omitted pursuant to Regulation S-K Item 601(b)(2). The Corporation
agrees to furnish supplementally the omitted schedules and exhibits to the SEC upon its request.
38
SIGNATURES
Pursuant
to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by
the undersigned; thereunto duly authorized.
Date: May 15, 2026
By:
/s/ Michel
Amar
Name:
Michel Amar
Title:
Chief Executive Officer
Date: May 15, 2026
By:
/s/
Paul Ciullo
Name:
Paul Ciullo
Title:
Chief Financial Officer
39
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.