UNITED
STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM
10-Q
(Mark
One)
☒
QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the quarterly period ended March 31, 2026
☐
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
For
the transition period from __________ to ____________
Commission
File No. 001-42388
Datacentrex,
Inc.
(Exact
name of registrant as specified in its charter)
Nevada
85-3651036
(State
or other jurisdiction of
(I.R.S.
Employer
incorporation
or organization)
Identification
No.)
470
W 200 N STE 18
Salt
Lake City , UT
84103
(Address
of principal executive offices)
(Zip
Code)
(800)
403-6150
(Registrant’s
telephone number, including area code)
N/A
(Former
name, former address and former fiscal year, if changed since last report)
Securities
registered pursuant to Section 12(b) of the Act:
Title
of each class
Trading
Symbol(s)
Name
of exchange on which registered
Common
Stock, par value $0.001 per share
DTCX
The
Nasdaq Stock Market LLC
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 Exchange Act). Yes ☐ No ☒
As
of May 14, 2026, there were 38,873,626 shares of the registrant’s common stock outstanding.
TABLE
OF CONTENTS
Page
PART I – FINANCIAL INFORMATION
4
Item
1.
Unaudited Financial Statements.
4
Condensed Balance Sheets as of March 31, 2026 (Unaudited) and December 31, 2025
4
Condensed Statements of Operations for the Three Months Ended March 31, 2026 and 2025 (unaudited)
5
Condensed Statements of Changes in Stockholders’ Equity for the Three Months Ended March 31, 2026 and 2025 (unaudited)
6
Condensed Statements of Cash Flows for the Three Months ended March 31, 2026 and 2025 (unaudited)
7
Notes to the Condensed Financial Statements (unaudited)
8
Item
2.
Management’s Discussion and Analysis of Financial Condition and Results of Operations.
20
Item
3.
Quantitative and Qualitative Disclosures about Market Risk.
31
Item
4.
Controls and Procedures.
31
PART II – OTHER INFORMATION
32
Item
1.
Legal Proceedings.
32
Item
1A.
Risk Factors.
32
Item
2.
Unregistered Sales of Equity Securities.
32
Item
3.
Defaults Upon Senior Securities.
32
Item
4.
Mine Safety Disclosures.
32
Item
5.
Other Information.
32
Item
6.
Exhibits.
32
SIGNATURES
33
2
CAUTIONARY
NOTE ON F orward-Looking Statements
This
Quarterly Report on Form 10-Q (this “Quarterly Report”) contains forward-looking statements within the meaning of the federal
securities laws. Statements that are not historical facts, including statements about our beliefs and expectations, are forward-looking
statements. Forward-looking statements include statements preceded by, followed by or that include the words “may”, “could”,
“would”, “should”, “believe”, “expect”, “anticipate”, “plan”,
“estimate”, “target”, “project”, “intend”, “foresee” and similar expressions.
These statements include, among others, statements regarding our expected business outlook, anticipated financial and operating results,
our business strategy and means to implement the strategy, our objectives, the amount and timing of capital expenditures, the likelihood
of our success in expanding our business, financing plans, budgets, working capital needs and sources of liquidity. By their nature,
forward-looking statements involve risks and uncertainties because they relate to events and depend on circumstances that may or may
not occur in the future.
Forward-looking
statements are only predictions and are not guarantees of performance. These statements are based on our management’s beliefs and
assumptions, which in turn are based on currently available information. Important assumptions relating to the forward-looking statements
include, among others, assumptions regarding demand for our products, the expansion of product offerings geographically or through new
marketing applications, the timing and cost of planned capital expenditures, competitive conditions and general economic conditions.
These assumptions could prove inaccurate. Forward-looking statements also involve known and unknown risks and uncertainties, which could
cause actual results to differ materially from those contained in any forward-looking statement. In addition, even if our actual results
are consistent with the forward-looking statements contained in this Quarterly Report, those results may not be indicative of results
or developments in subsequent periods. Many of these factors are beyond our ability to control or predict. Such factors include, but
are not limited to, the following:
● our
ability to successfully achieve our strategic initiatives, including our expectation that
we will be able to secure additional miners;
● potential
adverse reactions or changes to business relationships resulting from the completion of the
merger (the “Merger”) with Dogehash Technologies Inc.;
● our
inability to successfully operate as a combined business from the Merger;
● possible
failure for us to realize certain anticipated benefits of the Merger, including with respect
to future financial operating results;
● competition
in our markets;
● our
anticipated financial and operating results, including anticipated sources of revenues;
● regulatory
investigations of, or actions commenced against, us or other companies in our industry;
● our
investment strategy, including digital asset market volatility, cybersecurity and custody
of assets, potential changes in laws or accounting standards relating to digital assets and
regulatory developments affecting digital assets;
● volatility
of our stock price;
● the
effect of any cybersecurity incident; and
● general
economic conditions.
Except
as required by applicable law, including the securities laws of the United States and the rules and regulations of the Securities and
Exchange Commission (“SEC”), we are under no obligation to publicly update or revise any forward-looking statements, whether
as a result of any new information, future events or otherwise. Investors, potential investors and other readers are urged to consider
the above-mentioned factors carefully in evaluating the forward-looking statements and are cautioned not to place undue reliance on such
forward-looking statements. Although we believe that the expectations reflected in the forward-looking statements are reasonable, we
cannot guarantee future results or performance.
3
PART
I- FINANCIAL INFORMATION
Item
1. Financial Statements.
DATACENTREX,
INC.
CONDENSED
CONSOLIDATED BALANCE SHEETS
March
31, 2026
(Unaudited)
December
31, 2025
ASSETS
Current
assets:
Cash
and cash equivalents
$ 42,474,352
$ 38,919,486
Digital
assets, at fair value
5,365,365
4,430,202
Other
receivable
11,179,913
-
Prepaid
expenses
715,443
468,817
Total
current assets
$ 59,735,073
$ 43,818,505
Equipment,
net
15,283,076
18,537,452
Capitalized
software costs, net
171,219
264,193
Deposits
for equipment
3,600,100
3,600,100
Other
assets
621,660
621,660
Total
assets
$ 79,411,128
$ 66,841,910
LIABILITIES
AND STOCKHOLDERS’ EQUITY
Current
liabilities:
Accounts
payable and accrued expenses
$ 259,817
$ 594,658
Total
current liabilities
259,817
594,658
Stockholders’
equity:
Preferred
stock - Series A, $ 0.001 par value, $ 45.00 stated value, 1,000,000 shares authorized; 164,638 and 158,420 shares issued and outstanding
as of March 31, 2026 and December 31, 2025, respectively
164
158
Preferred
stock - Series D, $ 0.001 par value, $ 4.34 stated value, 16,240 shares authorized; 16,239.812 shares issued and outstanding as of
March 31, 2026 and December 31, 2025, respectively
16
16
Preferred
stock value
16
16
Common
stock, $ 0.001 par value, 250,000,000 shares authorized; 34,885,530 and 30,375,530 shares issued and outstanding as of March 31, 2026
and December 31, 2025, respectively
34,885
30,375
Treasury
stock, at cost – 59,191 shares
( 274,231 )
( 274,231 )
Additional
paid in capital
94,045,069
74,993,819
Accumulated
deficit
( 14,654,592 )
( 8,502,885 )
Total
stockholders’ equity
79,151,311
66,247,252
Total
liabilities and stockholders’ equity
$ 79,411,128
$ 66,841,910
The
accompanying notes are an integral part of these condensed consolidated financial statements.
4
DATACENTREX,
INC.
CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS
(UNAUDITED)
March 31, 2026
March 31, 2025
Three Months Ended
March 31, 2026
March 31, 2025
Revenues
$ 2,179,208
$ 159,625
Cost of revenue
1,666,328
75,970
Gross profit
512,880
83,655
Operating Expenses:
General and administrative expenses
1,087,209
201,871
Depreciation and amortization
3,287,259
189,480
Stock based compensation
1,156,066
-
Total Operating Expenses
5,530,534
391,351
Loss From Operations
( 5,017,654 )
( 307,696 )
Other Income (Expense):
Net realized and unrealized losses, digital assets
( 1,212,173 )
( 899 )
Other income
6,467
-
Interest income, net
71,653
-
Total Other Income (Expense)
( 1,134,053 )
( 899 )
Net Loss Before Income Taxes
( 6,151,707 )
( 308,595 )
Provision for Income Taxes (Benefit)
-
-
Net Loss
( 6,151,707 )
( 308,595 )
Net Loss Per Common Share:
Basic
$ ( 0.20 )
$ -
Diluted
$ ( 0.20 )
$ -
Weighted Average Common Shares Outstanding:
Basic
30,425,641
-
Diluted
30,425,641
-
The
accompanying notes are an integral part of these condensed consolidated financial statements.
5
DATACENTREX
INC
CONDENSED
CONSOLIDATED STATEMENTS OF CHANGES IN STOCKHOLDERS’ EQUITY
FOR
THREE MONTHS ENDED MARCH 31, 2026
(UNAUDITED)
Shares
Shares Value
Shares
Shares Value
Units
Value
Units
Value
Shares
Shares Value
Treasury stock
Paid -In
Capital
Accumulated Deficit
Members’ Equity
Preferred stock
Class A-1
Class A-2
Series A
Series D
Units
Units
Common Stock
Additional
Total
Shares
Shares Value
Shares
Shares Value
Units
Value
Units
Value
Shares
Shares Value
Treasury stock
Paid -In
Capital
Accumulated Deficit
Members’ Equity
BALANCE — December 31, 2025
158,420
$ 158
16,240
$ 16
-
-
-
-
30,375,530
$ 30,375
( 274,231 )
$ 74,993,819
$ ( 8,502,885 )
$ 66,247,252
Stock based compensation
1,156,066
1,156,066
Preferred Series A issued for dividends
6,218
6
( 6 )
Issuance of common stock issued for public offering, net of issuance cost
4,510,000
4,510
6,745,190
6,749,700
Issuance of prefunded warrants
11,150,000
11,150,000
Net loss
-
-
-
-
-
-
-
-
-
-
( 6,151,707 )
( 6,151,707 )
BALANCE — March 31, 2026
164,638
164
16,240
16
-
-
-
-
34,885,530
$ 34,885
$ ( 274,231 )
$ 94,045,069
$ ( 14,654,592 )
$ 79,151,311
FOR
THREE MONTHS ENDED MARCH 31, 2025
(UNAUDITED)
Preferred stock
Class A-2
Series A
Series D
Class A-1 Units
Units
Common Stock
Additional
Total
Shares
Shares Value
Shares
Shares Value
Units
Value
Units
Value
Shares
Shares Value
Treasury stock
Paid -In Capital
Accumulated
Deficit
Members’ Equity
BALANCE — January 13, 2025
-
-
-
$ -
-
-
-
-
$ -
-
$ -
$ -
$ -
Balance
-
-
-
$ -
-
-
-
-
$ -
-
$ -
$ -
$ -
Issuance of Class A-1 Units
11,215,625
17,945,000
17,945,000
Net loss
-
-
-
-
-
-
-
-
-
( 308,595 )
( 308,595 )
BALANCE — March 31, 2025
-
-
-
11,215,625
17,945,000
-
-
-
$ -
$ -
$ ( 308,595 )
$ 17,636,405
Balance
-
-
-
11,215,625
17,945,000
-
-
-
$ -
$ -
$ ( 308,595 )
$ 17,636,405
The
accompanying notes are an integral part of these condensed consolidated financial statements.
6
DATACENTREX,
INC
CONDENSED
CONSOLIDATED STATEMENTS OF CASHFLOWS
(UNAUDITED)
March 31, 2026
March 31, 2025
Three Months Ended
March 31, 2026
March 31, 2025
Cash flows from operating activities:
Net loss
$ ( 6,151,707 )
$ ( 308,595 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization expense
3,287,259
189,480
Stock based compensation
1,156,066
-
Digital asset mining revenue
( 2,179,208 )
( 159,625 )
Net unrealized and realized loss on digital assets
1,212,173
899
Impairment of capitalized software
60,092
-
Changes in operating assets and liabilities:
Prepaid expense
( 246,627 )
( 311,551 )
Other assets
-
( 686,893 )
Other receivables
( 29,913 )
-
Accounts payable and accrued expenses
( 334,841 )
25,712
Net cash used in operating activities
( 3,226,706 )
( 1,250,573 )
Cash flows from investing activities:
Purchase of equipment
-
( 17,290,001 )
Payments for deposits on equipment
-
( 3,429,761 )
Proceeds from sale of digital assets
31,872
68,367
Net cash provided by (used in) investing activities
31,872
( 20,651,395 )
Cash flows from financing activities:
Proceeds from public offering, net of issuance cost
6,749,700
-
Proceeds long term debt, net of discount
-
4,150,000
Proceeds from issuance of Class A-1 Units
-
17,945,000
Net cash provided by financing activities
6,749,700
22,095,000
Net increase in cash
3,554,866
193,032
Cash, beginning of period
38,919,486
-
Cash, end of period
$ 42,474,352
$ 193,032
Supplemental disclosures of cash flow information:
Cash paid during period for interest
$ -
$ 25,712
Cash paid for taxes
$ -
$ -
Supplemental disclosures of non-cash financing activities:
Preferred Series A shares issued for dividends
$ 6
$ -
Issuance of prefunded warrants
$ 11,150,000
$ -
The
accompanying notes are an integral part of these condensed consolidated financial statements.
7
Datacentrex,
Inc.
Notes
to the Unaudited Condensed Consolidated Financial Statements
March
31, 2026
Note
1 - Business Organization and Nature of Operations
Datacentrex
(“DTCX” or the “Company”), formerly Thumzup Media Corporation (“Thumzup” or “TZUP”) was
incorporated on October 27, 2020, under the laws of the State of Nevada, and its headquarters is located Salt Lake City, Utah. In December
2025, The Company completed a merger with Dogehash Technologies Inc (“Dogehash”) which was accounted for a reverse recapitalization.
Thumzup’s primary business is software as a service provider dedicated to connecting businesses with consumers and allowing the
business to incentivize consumers to post about their experience on social media through a proprietary mobile app. Dogehash is a digital
asset mining company focused on mining Dogecoin (“DOGE”) and Litecoin (“LTC”). The Company was incorporated in
the state of Nevada in April 2025. The Company acquired, through an asset purchase agreement effective July 25, 2025, US Data and Energy,
LLC who commenced operations in January 2025 and is the historical operating entity included in these financial statements.
Note
2 – Summary of Significant Accounting Policies
Basis
of Presentation and Consolidation
These
interim Condensed Consolidated Financial Statements (“interim financial statements”) of Datacentrex, Inc. and its subsidiaries
(collectively, the “Company”) are unaudited and have been prepared in accordance with the rules of the Securities and
Exchange Commission for interim statements. Certain information and footnote disclosures required by United States Generally Accepted
Accounting Principles (“U.S. GAAP”) have been condensed or omitted as permitted by such rules, although the Company believes
that the disclosures included are adequate to make the information presented not misleading. The interim financial statements included
herein are expressed in United States dollars and in the opinion of management, include all adjustments (all of which are of a normal
recurring nature) and disclosures necessary for a fair presentation. The results reported in these interim financial statements are not
necessarily indicative of the results that may be reported for the entire year. These interim financial statements should be read
in conjunction with the audited consolidated financial statements for the year ended December 31, 2025, included in the Company’s
annual report Form 10-K. The year-end balance sheet data were derived from the audited financial statements. Unless otherwise noted,
there have been no material changes to the footnotes from the audited consolidated financial statements contained in the Company’s
annual report on Form 10-K. The Company’s financial statements have been prepared on a consolidated basis and as of March 31, 2026,
and December 31, 2025, and for the three months ended March 31, 2026 and 2025 include the consolidated accounts of the Company. All intercompany
accounts and transactions have been eliminated in consolidation.
Use
of Estimates
The
Company prepares its financial statements in accordance with U.S. GAAP, which requires management to use its judgment to make estimates
and assumptions that affect the reported amounts of assets and liabilities and related disclosures at the date of the financial statements
and the reported amounts of expenses during the reported period. These assumptions and estimates could have a material effect on the
financial statements. Actual results may differ materially from those estimates. The Company’s management periodically reviews
estimates on an ongoing basis based on information currently available, and changes in facts and circumstances may cause the Company
to revise these estimates. Significant estimates include estimates used in the accounting for digital assets, revenue recognition, useful
lives of equipment and the evaluation allowance related to deferred tax assets. Actual results may differ from these estimates.
Fair
Value Measurement
As
defined in GAAP, fair value represents the amount that would be received to sell an asset or paid to transfer a liability in an orderly
transaction between market participants. As a result, fair value is a market-based approach that should be determined based on assumptions
that market participants would use in pricing an asset or a liability. As a basis for considering these assumptions, GAAP defines a three-tier
value hierarchy that prioritizes the inputs used in the valuation methodologies in measuring fair value.
Level
1 - Quoted prices in active markets for identical assets or liabilities.
Level
2 - Inputs other than Level 1 that are observable, either directly or indirectly, such as quoted prices for similar assets or liabilities,
quoted prices in markets that are not active, or other inputs that are observable or can be corroborated by observable market data for
substantially the full term of the assets or liabilities.
Level
3 - Unobservable inputs that are supported by little or no market activity and that are significant to the fair value of the assets or
liabilities.
The
fair value hierarchy also requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when
measuring fair value.
8
Cash
and Cash Equivalents
Cash
and cash equivalents include all cash on hand, demand deposits and short-term investments with original maturities of three months or
less when purchased.
As
of March 31, 2026, and December 31, 2025, the Company’s cash and cash equivalents consisted of $ 42,474,352 and $ 38,919,486 , respectively.
The Company maintains its cash in banks insured by the Federal Deposit Insurance Corporation (“FDIC”) in accounts that at
times may be in excess of the federally insured limit of $ 250,000 per bank. The Company minimizes this risk by placing its cash deposits
with major financial institutions. At March 31, 2026, and December 31, 2025, the uninsured balances amounted to $ 42,224,048 and $ 37,914,117 ,
respectively. There is a risk the Company may lose uninsured balances over the FDIC insurance limit. The Company has not experienced
any such losses.
Digital
Assets
The
Company holds digital assets classified as indefinite-lived intangible assets in accordance with Accounting Standard Update (“ASU”)
2023-08, “Accounting for and Disclosure of Crypto Assets.” These crypto assets are measured at fair value on a recurring
basis. As part of its scope assessment, the Company evaluated all digital assets held during the three months ended March 31, 2026, and
the year ended December 31, 2025, respectively, to determine whether they meet the criteria for recognition under ASU 2023-08. Based
on this assessment, the Company concluded that its holdings of Bitcoin, Dogecoin and other Litecoins are in-scope digital assets. These
assets are actively traded, held in custodial arrangements with enforceable rights, and used in operations or treasury activities. Further,
the Company noted there are no digital assets that are not actively used, lack enforceable ownership rights, or are immaterial in value
as of March 31, 2026 and December 31, 2025, respectively.
The
Company determines the fair value of its in-scope digital assets using the market approach, primarily based on observable market prices
in active exchanges. The valuation process considers relevant inputs such as exchange prices of similar digital assets, liquidity, and
market depth. The fair value measurements are classified within Level 1 of the fair value hierarchy, as the inputs are quoted prices
in active markets for identical assets. As of March 31, 2026 and December 31, 2025, the Company’s digital assets are recorded at
a fair value of $ 5,365,365 and $ 4,430,202 . During the three months ended March 31, 2026 and 2025, the Company recognized a net unrealized
and realized loss of $ 1,212,173 and $ 899 , respectively, in the condensed consolidated statements of operations and related to changes
in fair value of digital assets. The Company continuously evaluates the fair value of its digital assets, considering market conditions
and other factors that may impact valuation. There were no significant changes in the valuation techniques or inputs used during the
reporting period.
Impairment
of long-lived assets
Management
reviews long-lived assets for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset may
not be recoverable. Recoverability of assets to be held and used is measured by a comparison of the carrying amount of an asset to undiscounted
future cash flows expected to be generated by the asset. If such assets are considered to be impaired, the impairment to be recognized
is measured by the amount by which the carrying amount of the assets exceeds the fair value of the assets. During the three months ended
March 31, 2026 the Company recognized $ 60,092 of impairment associated with its capitalized software.
Prepaid
Expenses and Other Assets
As
of March 31, 2026 and December 31, 2025, the Company had $ 715,443
and $ 468,817 ,
respectively, of prepaid expenses which primarily consisted of premiums on insurance policies and prepaid power charges associated
with its locations. As of March 31, 2026 and December 31, 2025, the Company had $ 621,660
of other assets which primarily consisted of hosting deposits for its colocation locations. See Note 7 for further details on the
Company’s colocation arrangements.
9
Equipment
Equipment,
which consists of mining and computer equipment, is recorded at cost and depreciated using the straight-line method over the estimated
useful lives. Ordinary repair and maintenance costs are included in general and administrative expenses on our statement of operations.
However, expenditures for additions or improvements that significantly extend the useful life of the asset are capitalized in the period
incurred. At the time assets are sold or disposed of, the cost and accumulated depreciation are removed from their respective accounts
and the related gains or losses are reflected in the condensed consolidated statements of operations in gains from sales of property
and equipment, net. The estimated useful life for mining equipment and computer equipment is 2 two and three years , respectively. The
Company evaluates the appropriateness of remaining depreciable lives assigned to computer equipment at the end of each fiscal year.
Capitalized
Software Costs
The
Company capitalizes certain costs related to the development and enhancement of the Thumzup platform. In accordance with authoritative
guidance, including ASC 350-40, we began to capitalize these costs when the technological feasibility was established and preliminary
development efforts were successfully completed, management has authorized and committed project funding, and it was probable that the
project would be completed and the software would be used as intended. Such costs are amortized when placed in service, on a straight-line
basis over the estimated useful life of the related asset, generally estimated to be three years. Costs incurred prior to meeting these
criteria together with costs incurred for training and maintenance are expensed as incurred and recorded in product development expenses
on our condensed consolidated statements of operations. Costs incurred for enhancements that were expected to result in additional features
or functionality that would generate additional revenue are capitalized and expensed over the estimated useful life of the enhancements,
generally three years. The Company does not capitalize any testing or maintenance costs. The accounting for these capitalized software
costs requires the Company to make significant judgments, assumptions and estimates related to the timing and amount of recognized capitalized
software development costs. As of March 31, 2026, the Company determined impairment totaling $ 60,092 of its capitalized software costs
was warranted.
Revenue
Recognition
The
Company engages in digital asset mining utilizing the Scrypt hashing algorithm which falls outside of ASC 606, Revenue from Contracts
with Customers.
The
Company engages in the mining of digital assets, primarily utilizing the Scrypt hashing algorithm, such as Litecoin (LTC)
and Dogecoin (DOGE). Scrypt is a cryptographic proof-of-work algorithm designed to be computationally and memory intensive, offering
an alternative to the SHA-256 algorithm used in traditional Bitcoin mining.
Scrypt
mining involves solving complex mathematical problems that require both processing power and memory bandwidth. This algorithm
supports the security and integrity of blockchain networks by making it economically impractical to manipulate transaction data. The
Company utilizes specialized mining equipment optimized for the Scrypt algorithm to maximize efficiency and output. The Company
participates in merged mining of Litecoin and Dogecoin, leveraging the Scrypt algorithm to simultaneously validate blocks on both
blockchain networks.
Under
Scrypt mining, there is no contract with a customer as the mining rewards are granted by the decentralized blockchain protocol and not
a party entering into a contractual agreement. Therefore, Revenue is recognized when control of the mined digital assets is obtained
and transferred to a digital wallet, measured at the fair market value of the assets at the time of receipt. Fair value is based on a
principal or most advantageous market, using observable market prices from reputable exchanges.
Cost
of Revenue
The
Company’s cost of revenue consists primarily of direct production costs related to mining operations, including electricity costs,
and other relevant costs paid to our hosting facilities in accordance with the colocation agreement.
10
Sales
and Marketing
Sales
and marketing expenses primarily include costs related to advertising and marketing programs. Sales and marketing costs are expensed
as incurred and totaled $ 2,157 and $ 1,424 for three months ended March 31, 2026, and 2025, respectively, and are included in general
and administrative expenses on the condensed consolidated statement of operations.
Income
Taxes
The
Company accounts for income taxes under the asset and liability method, which requires that deferred income taxes be provided for
temporary differences between the tax basis of the Company’s assets and liabilities and their financial statement carrying
amount. In addition, deferred tax assets are recorded for the future benefit of utilizing net operating losses and research and
development tax credit carry forwards. A valuation allowance is provided against deferred tax assets unless it is more likely than
not that they will be realized. Significant judgment is required in determining any valuation allowance recorded against deferred
tax assets. In assessing the need for a valuation allowance, the Company considers all available evidence, including past operating
results, estimates of future taxable income and the feasibility of tax planning strategies.
In
the event that the Company changes its determination as to the amount of deferred tax assets that is more likely than not to be realized,
the Company will adjust its valuation allowance with a corresponding impact to the provision for income taxes in the period in which
such determination is made. The Company follows the authoritative guidance regarding uncertain tax positions. This guidance requires
that realization of an uncertain income tax position must be more likely than not (i.e., greater than 50% likelihood of receiving a benefit)
before it can be recognized in the financial statements. The guidance further prescribes the benefit to be realized assumes a review
by tax authorities having all relevant information and applying current conventions.
Segment
Reporting
Operating
segments are defined as components of an entity for which separate financial information is available and that is regularly reviewed
by the Chief Operating Decision Maker (the “CODM”) in deciding how to allocate resources to an individual segment and in
assessing performance. The Company’s Chief Executive Officer is the Company’s CODM. The CODM reviews financial information
for purposes of making operating decisions, allocating resources, and evaluating financial performance. While the Company does have revenue
from multiple products, no measures of profitability by product are available, so discrete financial information is not available for
each such component. As such, the Company has determined that it operates as one operating segment and one reportable segment.
Share-based
Compensation
The
Company maintains its 2024 Equity Incentive Plan 2025 Equity Incentive Plan and 2025 Omnibus Equity Incentive plan (collectively, the
“Equity Plans”), under which, the Company’s employees, officers, directors, and other eligible participants may be
and have been awarded various types of share-based compensation, including options to purchase shares of the Company’s common stock,
restricted stock units (“RSUs”), and other stock-based awards. Additionally, under the Equity Plans, awards may be and have
been granted that are subject to the achievement of one or more performance measures established by the Company’s board of directors
or a duly authorized committee thereof.
For
options and other stock-based awards, the share-based compensation expense is based on the fair value of the awards on the date of grant,
as estimated using the Black-Scholes valuation model. For restricted stock units, the share-based compensation expense is based on the
fair value of the Company’s common stock on the date of grant. The fair value of liability-classified awards (e.g., the other stock-based
awards and cash-settled restricted stock units) is remeasured at each reporting date.
The
Company recognizes share-based compensation expense for service-conditioned awards granted under the Equity Plans on a straight-line
basis over the requisite service period (generally, the vesting period for service-conditioned awards under the Equity Plans).
See
Note 8, Stock Options, to the financial statements for further information regarding the Equity Plans, related share-based compensation
expense, and assumptions used in determining fair value.
11
Treasury
Stock
On
February 26, 2025, the Thumzup board of directors approved a share repurchase program authorizing the Company to purchase up to an aggregate
of $ 1 million of common stock. Subject to applicable rules and regulations, the shares may be purchased from time to time in the open
market or in privately negotiated transactions. Such purchases will be at times and in amounts as deemed appropriate, based on factors
such as market conditions, legal requirements and other business considerations.
On
September 23, 2025, the Thumzup board of directors approved a share repurchase program authorizing the Company to purchase up to an aggregate
of $ 10 million of common stock. Subject to applicable rules and regulations, the shares may be purchased from time to time in the open
market. Such purchases will be at times and in amounts as deemed appropriate, based on factors such as market conditions, cash reserves,
cash flows and other business considerations.
As
of March 31, 2026 and December 31, 2025, the Company had $ 274,231 in treasury stock, respectively.
Preferred
Stock
The
Company is authorized to issue 25,000,000 shares of preferred stock, par value $ 0.001 per share. At March 31, 2026 and December 31, 2025,
180,878 and 174,630 shares were issued and outstanding, respectively.
Common
Stock
The
Company is authorized to issue 250,000,000 shares of common stock, par value $ 0.001 per share. At March 31, 2026 and December 31, 2025,
34,885,530 and 30,375,530 shares were issued and outstanding, respectively.
Member
Units
During
the three months ending March 31, 2025, the Company issued 11,215,625 Class A -1 units for cash proceeds of $ 17,945,000 . There were no
Member units outstanding as of March 31, 2026.
Net
Loss Per Common Share
The
Company computes loss per share under ASC subtopic 260-10, Earnings Per Share. Net loss per common share is computed by dividing net
loss by the weighted average number of shares of common stock outstanding during the year. Diluted earnings per share, if presented,
would include the dilution that would occur upon the exercise or conversion of all potentially dilutive securities into common stock
using the “treasury stock” and/or “if converted” methods, as applicable.
The
computation of basic and diluted loss per share, for the three months ended March 31, 2026 and 2025, excludes potentially dilutive securities
when their inclusion would be anti-dilutive, or if their exercise prices were greater than the average market price of the common stock
during the period.
Potentially
dilutive securities excluded from the computation of basic and diluted net loss per share are as follows:
Schedule
of Potentially Dilutive Securities Excluded From Computation of Basic and Diluted Net Loss Per Share
March 31,
March 31,
2026
2025
Common shares issuable upon exercise of options
1,213,458
-
Common shares issuable upon exercise of warrants
455,888
-
Common shares issuable upon conversion of preferred stock
20,024,975
-
Total potentially dilutive shares
21,694,321
-
12
Recent
Accounting Pronouncements Not Yet Adopted
Disaggregation
of Income Statement Expenses
In
November 2024, the FASB issued Accounting Standards Update No. 2024-03, Income Statement - Reporting Comprehensive Income - Expense
Disaggregation Disclosures (Subtopic 220-40) (“ASU 2024-03”). ASU 2024-03 requires specified information about certain
costs and expenses be disclosed in the notes to the financial statements, including the expense on the face of the income statement in
which they are disclosed, in addition to a qualitative description of remaining amounts not separately disaggregated. Entities will also
be required to disclose their definition of “selling expenses” and the total amount in each annual period. The standard is
effective for the Company for annual periods beginning December 15, 2026, and for interim periods beginning December 15, 2027, with updates
applied either prospectively or retrospectively. Early adoption is permitted. The Company is currently evaluating the impact of this
guidance on its disclosures.
There
are other various updates recently issued, most of which represented technical corrections to the accounting literature or application
to specific industries and are not expected to have a material impact on the Company’s financial position, results of operations
or cash flows.
Note
3 – Digital Assets
The
following table presents the Company’s significant digital assets holdings as of March 31, 2026:
Schedule
of Digital Assets Holdings
Quantity
Cost Basis
Fair Value
Dogecoin
21,691,484
$ 2,786,002
$ 2,000,611
Bitcoin
46
3,861,519
3,136,143
Litecoins
3395
267,601
182,991
Other
25,195,554
45,702
45,620
Total
$ 6,960,824
$ 5,365,365
The
following table presents the Company’s significant digital assets holdings as of December 31, 2025:
Quantity
Cost Basis
Fair Value
Dogecoin
20,974,425
$ 4,217,383
$ 2,460,255
Bitcoin
19.11
2,001,246
1,671,955
Litecoins
3,198
279,023
245,508
Other
191,738,575
56,973
52,484
Total
$ 6,554,625
$ 4,430,202
13
The
following table summarizes the Company’s digital asset activity for the three months indicated:
Schedule of Digital Assets
Three Months Ended
March 31
2026
Digital assets, December 31, 2025
$ 4,430,202
Digital asset mining revenue
Dogecoin
98,194
Bitcoin
2,064,897
Litecoins
15,930
Other litecoins
187
Digital asset sales
( 31,872 )
Net unrealized and realized loss, digital assets
( 1,212,173 )
Digital assets, March 31, 2026
$ 5,365,365
The
following table presents a roll-forward of Bitcoin (“BTC”) for the three months ended March 31, 2026, based on the fair value
model under ASU 2023-08:
Schedule
of Digital Asset Roll Forward
Fair Value
BTC as of December 31, 2025
$ 1,671,955
Receipt of BTC from mining services
2,064,897
Proceeds from sale of BTC
( 14,964 )
Change in fair value of BTC
( 585,745 )
BTC as of March 31, 2026
$ 3,136,143
The
following table presents a roll-forward of Dogecoin for the year ended December 31, 2025, based on the fair value model under ASU 2023-08:
Schedule
of Digital Asset Roll Forward
Fair Value
Dogecoin as of December 31, 2025
$ 2,460,255
Receipt of Dogecoin from mining services
98,194
Proceeds from sale of Dogecoin
( 15,750 )
Change in fair value of Dogecoin
( 542,058 )
Dogecoin as of March 31, 2026
$ 2,000,611
Note
4 – Deposits on Equipment
The
deposits for equipment represented advance payments for purchases of miner, high performance computing equipment and other equipment
used in digital asset mining activity at the Colocation site. The Company initially recognizes deposits for equipment when cash is advanced
to our suppliers. Subsequently, the Company derecognizes and reclassifies deposits for mining equipment to mining equipment when control
is transferred to and obtained by the Company. At March 31, 2026 and December 31, 2025, the Company had deposits and advance payments
of approximately $ 3,600,100 , respectively, for mining equipment.
Note
5 – Equipment
As
of March 31, 2026 and December 31, 2025, equipment, net consisted of the following:
Schedule
of equipment
March 31,
December 31,
2026
2025
Mining equipment
$ 26,020,439
$ 26,020,439
Computer equipment
28,295
28,295
Total
26,048,734
26,048,734
Less: accumulated depreciation
( 10,765,658 )
( 7,511,282 )
Equipment, net
$ 15,283,076
$ 18,537,452
Depreciation
expense for the three months ended March 31, 2026 and 2025 totaled $ 3,254,376 and $ 189,480 , respectively, and is included in operating
expenses on the condensed consolidated statement of operations.
Note
6 – Capitalized Software
As
of March 31, 2026 and December 31, 2025, capitalized software consisted of the following:
Schedule of Capitalized Software Costs
March 31,
December 31,
2026
2025
Capitalized software cost
$ 397,739
$ 457,830
Less: accumulated amortization
( 226,520 )
( 193,637 )
Capitalized software, net
$ 171,219
$ 264,193
Amortization
expense for the three months ended March 31, 2026 and 2025 totaled $ 32,883 and $ 0 , respectively, and is included in operating expenses
on the condensed consolidated statement of operations.
Note
7 – Contingencies
Legal
From
time to time, the Company may be involved in various litigation matters and disputes arising in the ordinary course of business. The
Company reviews its lawsuits, regulatory investigations and other legal proceedings on an ongoing basis. The Company records liabilities
for contingencies, including legal costs, when it is probable that a liability has been incurred before the balance sheet date and the
amount can be reasonably estimated.
14
Various
legislative and executive bodies in the United States and in other countries may, in the future, adopt laws, regulations or guidance,
or take other actions that could severely impact the permissibility of digital assets generally and the technology behind them or the
means of transacting in or transferring them. It is difficult to predict how or whether regulatory agencies may apply existing or new
regulation with respect to this technology and its applications.
Colocation
Agreement
The
Company utilizes third-party data center facilities to support its digital asset mining operations. Specifically, the Company has entered
into a colocation and hosting services agreement with an independent data center provider for the ongoing provision of rack space, electrical
power capacity, network connectivity, and cooling infrastructure required to operate the Company’s mining hardware. These arrangements
do not convey to the Company the right to control the use of any identified physical asset within the data center, and the service provider
retains substantive substitution rights of the assets at all times. Accordingly, consistent with the guidance in ASC 842, the Company
has concluded that the arrangement represents a service contract and does not contain a lease, as the Company does not obtain control
of an identified asset during the contract term.
The
colocation and hosting contracts generally include variable charges based on power consumption and other usage-based elements. Under
ASC 842, the Company recognizes expense for such service arrangements as incurred, and no right-of-use (“ROU”) asset or lease
liability is recorded on the condensed consolidated balance sheet because the contract is outside the scope of lease accounting.
For
the three months ended March 31, 2026, and 2025, the Company incurred $ 1,666,328 and $ 75,970 , respectively, in colocation and hosting-related
service expenses, which are included within cost of revenues in the accompanying condensed consolidated statements of operations.
Note
8 – Stock Awards
Thumzup’s
stockholders approved Thumzup’s 2024 Equity Incentive Plan in May 2024, amending it in July 2024 to increase the number of shares
reserved for issuance thereunder to 2,000,000 , and approved Thumzup’s 2025 Equity Incentive Plan in April 2025 with an additional
2,000,000 shares reserved for issuance thereunder. In December 2025, the Company’s stockholders approved the 2025 Omnibus Equity
Incentive Plan. The number of shares reserved for issuance under the plan are 7,000,000 . The equity plans approved by the stockholder
are collectively referred to as the “Plans”.
The
Plans provide for the grant of incentive stock options to Thumzup’s employees, including officers, consultants and directors, and
its subsidiaries’ employees, including officers, consultants and directors and for the grant of stock options, stock bonus awards,
restricted stock awards, performance stock awards and other forms of stock compensation. The Plans also provide that the grant of performance
stock awards may be paid out in cash as determined by the committee administering the Plans.
Option
valuation models require the input of highly subjective assumptions. The fair value of stock-based payment awards was estimated using
the Black-Scholes option pricing model with a volatility figure derived from historical data. The Company accounts for the expected life
of options based on the contractual life of the options.
As
of March 31, 2026, the Company had 5,187,575 shares of common stock available for future issuance under the Plans.
15
A
summary of the stock option activity for the three months ended March 31, 2026, is as follows:
Schedule
of Stock Option Activity
Shares
Weighted-Average
Exercise Price
Weighted-Average
Remaining
Contractual Term
Aggregate
Intrinsic Value
Outstanding at December 31, 2025
1,173,458
$ 5.07
8.89
$ -
Granted
60,000
2.00
9.90
$ 9,000
Exercised
-
-
-
$ -
Forfeited
( 20,000 )
5.00
8.80
$ -
Cancelled/Exchanged
-
-
-
$ -
Outstanding at March 31, 2026
1,213,458
$ 4.92
8.70
$ 9,000
Exercisable at March 31, 2026
947,833
$ 4.90
8.73
$ 9,000
A
summary of the stock options outstanding at March 31, 2026, is as follows:
Schedule
of Exercise Price of Stock Options
Exercise Price
Options
Outstanding
Weighted Average
Remaining Life
Options
Exercisable
$ 5.00
959,708
8.59
694,083
5.47
133,750
8.59
133,750
5.42
60,000
9.51
60,000
2.00
60,000
9.90
60,000
1,213,458
8.73
947,833
The
aggregate intrinsic value of outstanding stock options was $ 9,000 , based on options with an exercise price less than the Company’s
stock price of $ 2.15 as of March 31, 2026, which would have been received by the option holders had those option holders exercised their
options as of that date.
The
fair value of all options that vested during the three months ended March 31, 2026 was $ 242,749 . Unrecognized compensation expense was
$ 1,273,418 as of March 31, 2026.
In
January 2026, 100,000 RSUs were granted to advisors to the Company. The RSUs will vest 50% immediately and 50% in July 2026.
In
March 2026, 100,000 RSUs were granted to advisors to the Company. The RSUs vest immediately.
The
Company determined the fair value of all the RSUs issued during the three months ended March 31, 2026 to be $ 373,750 based on the price
of the most recent sale of common stock prior to each grant date for those RSU’s granted prior to the Listing Date, or the quoted
market value on the date of issuance of the RSU’s granted after the Listing Date. As of March 31, 2026, there was unamortized stock-based
compensation of approximately $ 4,860,715 which the Company expects to recognize over approximately 2.25 years.
16
The
activity related to RSUs is summarized as follows:
Schedule
of Activity Related to RSUs
Restricted Stock Units Issued
RSUs Granted
Weighted-Average
Exercise Price
Restricted Stock Units at December 31, 2025
3,251,789
-
Granted
200,000
$ 1.87
Cancelled
-
-
Forfeited
-
-
Restricted stock units at March 31, 2026
3,451,789
Vesting Activity of Restricted Stock Units
RSUs
Weighted-Average
Exercise Price
Unvested at December 31, 2025
1,647,850
-
Granted
200,000
$ 1.87
Cancelled
-
-
Vested
( 150,000 )
$ 1.95
Unvested at March 31, 2026
1,697,850
Note
9 – Warrants
A
summary of the warrant activity for the three months ended March 31, 2026, is as follows:
Schedule
of Warrant Activity
Shares
Weighted-Average
Exercise Price
Weighted-Average
Remaining
Contractual Term
Aggregate
Intrinsic Value
Outstanding at December 31, 2025
455,888
$ 9.09
4.53
$ -
Granted
5,575,000
0.01
-
$ 11,930,500
Exercised
-
-
-
-
Cancelled/Exchanged
-
-
-
-
Outstanding at March 31, 2026
6,030,888
$ 0.70
.32
$ 11,930,500
Exercisable at March 31, 2026
6,030,888
$ 0.70
.32
$ 11,930,500
A
summary of the warrants outstanding at March 31, 2026, is as follows:
Schedule
of Exercise Price of Warrants
Exercise Price
Warrants
Outstanding
Weighted Average
Remaining Life
Warrants
Exercisable
$ 2.00
5,575,000
-
5,575,000
6.00
65,000
4.26
65,000
6.25
40,888
3.59
40,888
10.00
350,000
4.37
350,000
6,030,888
0.32
6,030,888
17
The
aggregate intrinsic value of outstanding stock warrants was $ 11,930,500 , based on warrants with an exercise price less than the Company’s
stock price of $ 2.15 as of March 31, 2026, which would have been received by the warrant holders had those holders exercised the warrants
as of that date.
Note
10- Secured Promissory Notes
In
February 2025, the Company entered into a Secured Promissory note for a principal sum of $ 2,150,000 , bearing interest of 10 % and matured
on August 21, 2025 . As of December 31, 2025, the note was repaid in full.
In
March 2025, the Company entered into a Secured Promissory note for a principal sum of $ 2,000,000 , bearing interest of 10 % and matured
on April 26, 2025 . As of December 31, 2025, the note was repaid in full.
Note
11 – Stockholder’s Equity
Public
Offering
On
March 26, 2026, the Company entered into a placement agency with Dominari Securities LLC, pursuant to which we sold directly to
investors, in a best efforts offering, an aggregate of (i)
4,510,000 shares of common stock at $2.00 per share and (ii) pre-funded warrants to purchase up to an aggregate of 5,575,000 shares
of common stock at $1.99 per pre-funded warrant. The securities were offered and sold by the Company pursuant to our
effective registration statement on Form S-3 (File No. 333-286951). The closing of the offering occurred on March 31, 2026 and the
gross proceeds from the offering were approximately $ 20.2
million, before deducting placement agent fees and expenses and estimated offering expenses totaling $ 2,270,300 . As of March 31, 2026, the Company did
not receive the funds associated with the pre-funded warrants. Since the transaction was closed as of March 31, 2026 and the
investors had legal enforceable rights to the warrants, a receivable of $ 11,150,000
was recorded in the condensed consolidated balance sheet. The funds associated with the warrants were received in full as of April
2, 2026.
Issuance
of December 15, 2025 Series A Preferred Dividends
In
January 2026, the Company issued an aggregate of approximately 3,079 shares of Series A Preferred Stock in satisfaction of the December
15, 2025 quarterly dividend that had been declared but had not yet been issued due to administrative processing delays.
March
16, 2026 Series A Preferred Dividends
On
March 16, 2026, the Company declared and issued an aggregate of approximately 3,139 shares of Series A Preferred Stock as quarterly dividends
due under the Series A Preferred Certificate of Designation.
Second
Amended and Restated Certificate of Designation – Series A Preferred Convertible Voting Stock
On
March 27, 2026, the Company filed with the Secretary of State of the State of Nevada the Second Amended and Restated Certificate of Designation
of Rights, Powers, Preferences, Privileges and Restrictions of Series A Preferred Convertible Voting Stock (the “Second A&R
COD”), which had been approved by the Board of Directors and the holders of the Series A Preferred Convertible Voting Stock. The
Second A&R COD continues to authorize 1,000,000 shares of Series A Preferred Convertible Voting Stock, par value $ 0.001 per share,
with a stated value of $ 45.00 per share.
Holders
of Series A Preferred Convertible Voting Stock are entitled to non-cumulative quarterly dividends, when, as and if declared by the Board
of Directors out of funds lawfully available, in an amount equal to $ 0.875 per share per quarter ($ 3.50 per share on an annualized basis),
payable on each of March 15, June 15, September 15 and December 15. Dividends may be paid in cash or, at the Company’s election,
in additional shares of Series A Preferred Convertible Voting Stock valued at the $ 45.00 per share Purchase Price; provided that, if
the closing price of the Common Stock on the trading day prior to the applicable payment date is below the Reference Rate (as defined
below) then in effect, dividend shares will be valued at the Purchase Price multiplied by VWAP divided by the Reference Rate.
Each
share of Series A Preferred Convertible Voting Stock is convertible at the option of the holder into 23 shares of Common Stock at a reference
rate of $ 2.00 per share of Common Stock (the “Reference Rate”), subject to adjustment for stock splits, stock dividends,
business combinations and similar recapitalizations and to the anti-dilution provisions described below. Conversions are subject to a
4.99% beneficial ownership limitation, which may be waived by the holder upon 61 days’ advance notice, and a 9.99% beneficial ownership
limitation that may not be waived.
In
the event the Company issues additional securities at a per-share purchase price less than the then-effective Reference Rate (a “Dilutive
Financing”), the Conversion Rate is adjusted by (i) multiplying the lowest per-share price paid in the Dilutive Financing by 0.8
to derive the Discount Rate, (ii) dividing the Reference Rate by the Discount Rate to derive the Adjustment Factor and (iii) multiplying
the then-effective Conversion Rate by the Adjustment Factor; the Reference Rate is then reset to equal the Discount Rate. The anti-dilution
provisions are inoperable when all of the following conditions are met: (a) the Company has closed on an offering of at least $ 5 million,
net of fees, at a minimum of $ 5.00 per share; (b) the Securities and Exchange Commission has declared effective a registration statement
registering for resale the Common Stock issuable upon conversion of the Series A Preferred Convertible Voting Stock; (c) the Common Stock
is listed on the NYSE or NASDAQ; and (d) the Common Stock has had a closing price of $ 6.00 or more for 20 consecutive Trading Days. The
anti-dilution provisions do not apply to issuances of securities upon conversion of the Series A Preferred Convertible Voting Stock or
as dividends thereon, conversion of preexisting convertible securities, or stock splits, stock dividends, or other subdivisions of Common
Stock.
The
Series A Preferred Convertible Voting Stock votes together with the Common Stock on an as-converted basis, with each holder limited to
a maximum of 9.99 % of the total votes entitled to be cast, except as required by law. Upon a liquidation, dissolution or winding up of
the Company, holders of Series A Preferred Convertible Voting Stock are entitled to receive, prior to any distribution to holders of
Common Stock or other junior securities, an amount in cash equal to $ 45.00 per share plus any accrued and declared but unpaid dividends,
and thereafter participate pari passu with the holders of Common Stock on an as-converted basis.
Note
12- Segment Information
The
Company applies the provisions of ASC 280, Segment Reporting, which requires public entities to disclose information about operating
segments based on the internal reports that are regularly reviewed by the Company’s Chief Operating Decision Maker (“CODM”)
for purposes of allocating resources and assessing performance.
The
CODM, who is the Company’s Chief Executive Officer, evaluates the business and makes operating decisions using a consolidated set
of financial information. Management has determined that the Company operates as one operating segment, as the Company’s operations
are organized and managed as a single business component with:
One
set of economic activities—the development, deployment, and operation of digital asset mining infrastructure; A single management
team making decisions about resource allocation across all activities; and revenue focus on the production, validation, and sale of digital
assets; and a centralized cost structure, including equipment procurement, colocation arrangements, power usage, maintenance, and operational
oversight.
Based
on this analysis, management has concluded that the Company has one reportable segment, referred to as the “Digital Asset Mining
Business.” This segment is primarily engaged in mining Dogecoin and other Litecoin-network digital assets, utilizing specialized
hardware and third-party colocation facilities.
18
Because
the Company has only one reportable segment, separate segment information (such as disaggregated revenues, profit or loss measures, or
segment assets) is not presented, as such information is identical to the information presented in the Company’s condensed consolidated
financial statements. Because substantially all operations and assets are located in a single geographic area, no additional geographic
disaggregation is presented.
Note
13 – Income Taxes
The
Company did not provide for income taxes for the three months ended March 31, 2026 and 2025, since there was a loss and a full valuation
allowance against all deferred tax assets.
Note
14 – Related Party Transactions
IRTH
Communications, LLC
IRTH
Communications, LLC (“IRTH”) is owned and controlled by Robert Haag. On November 20, 2025, the Company entered into a Services
Agreement with IRTH pursuant to which IRTH provides investor relations, public relations, financial communications and strategic consulting
services. The agreement had an initial term of three months with automatic renewal and provided for a non-refundable monthly fee of $ 30,000 ,
payable quarterly in advance.
On
February 20, 2026, the Company and IRTH Communications, LLC (“IRTH”) entered into Amendment No. 1 to the Services Agreement
dated November 20, 2025, pursuant to which: (i) the Company, as successor-in-interest to Thumzup Media Corporation, formally assumed
all rights and obligations under the original agreement; (ii) the term was extended for a fixed period of six months expiring August
20, 2026, with no automatic renewal; (iii) the monthly cash fee was reduced from $ 30,000 to $ 15,000 , payable monthly in advance; and
(iv) the Company granted IRTH 60,000 fully vested stock options with an exercise price of $ 2.00 per share under the Company’s 2025
Omnibus Equity Incentive Plan. The equity grant was ratified by the Compensation Committee on February 20, 2026.
During
the three months ended March 31, 2026, the Company paid IRTH an aggregate of $ 40,000 consisting of $ 15,000 under the quarterly fixed
fee and $ 25,000 for an investor outreach program.
Isaac
Dietrich
Isaac
Dietrich served as the Company’s Chief Financial Officer and as a member of the Board of Directors until his resignation from both
positions effective December 15, 2025, in connection with the Merger. In connection with his separation, the Company entered into a Transition
and Separation Agreement with Mr. Dietrich dated December 10, 2025 (the “Transition Agreement”), pursuant to which Mr. Dietrich
was engaged as an independent contractor to provide transition consulting services through the date the Company filed its Annual Report
on Form 10-K for the fiscal year ended December 31, 2025.
Note
15 – Subsequent Events
Receipt
of Pre-Funded Warrant Proceeds
On
April 2, 2026, the Company received the $ 11,150,000 of cash proceeds attributable to the exercise of pre-funded warrants issued in connection
with the March 2026 confidentially marketed public offering, which was reflected as an other receivable on the condensed consolidated
balance sheet at March 31, 2026.
19
Item
2. Management’s Discussion and Analysis of Financial Condition and Results of Operations.
MANAGEMENT’S
DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
This
management’s discussion and analysis of financial condition and results of operations contains forward-looking statements that
involve risks and uncertainties. See “Cautionary Note Regarding Forward-Looking Statements” for a discussion of the uncertainties,
risks and assumptions associated with those statements. You should read the following discussion in conjunction with our consolidated
financial statements and related notes which are included elsewhere in this Quarterly Report on Form 10-Q. Our actual results may differ
materially from those discussed in the forward-looking statements as a result of various factors, including, but not limited to, those
described in our Annual Report on Form 10-K for the fiscal year ended December 31, 2025, as may be amended, supplemented or superseded
from time to time by other reports we file with the SEC.
Overview
Datacentrex,
Inc. (“Datacentrex,” the “Company,” “we,” “us,” or “our”) is a digital infrastructure
and capital deployment company that owns and operates Scrypt-based proof-of-work (“PoW”) compute assets. On December 15,
2025, the Company consummated the acquisition of Dogehash Technologies, Inc. (“Doge”) through a reverse recapitalization
(the “Transaction”), following which the combined company changed its name to Datacentrex, Inc. Doge, the accounting acquirer,
had commenced digital asset mining operations prior to the Transaction.
The
following discussion reflects the operations of Doge and its successors for the quarter ended March 31, 2026, as compared to the quarter
ended March 31, 2025. The Company began the first quarter of 2025 with an initial deployment of approximately 1,500 Scrypt ASIC miners
at a single colocation facility outside of the United States. Over the course of 2025, Doge deployed additional units in domestic colocation
sites, relocated the original fleet of approximately 1,500 miners back to the United States and continued to deploy additional rigs.
In first quarter of 2026, the Company maintained its operating fleet at 3,094 Scrypt ASIC miners across four domestic colocation facilities,
with no material additions or removals. As of March 31, 2026, our total operating fleet consisted of 3,094 Scrypt ASIC miners deployed
across four geographically diversified colocation facilities, all located in the United States.
We
generate revenue by deploying owned Scrypt application-specific integrated circuit (“ASIC”) hardware to produce PoW hashrate,
which we monetize primarily through a hashrate marketplace model with settlement typically denominated in Bitcoin. Our Scrypt compute
contributes hashrate to the Litecoin blockchain, and through merged-mining architecture, simultaneously secures and validates additional
Scrypt-based networks, including Dogecoin, without incremental energy consumption. The Company’s mining operations produce exposure
to multiple digital asset networks from a single deployment of compute and power, with Dogecoin representing the largest share of protocol-native
coin production during the period and Bitcoin representing the primary settlement asset received through marketplace monetization channels.
We
manage a treasury of digital assets and cash intended to preserve capital, maintain liquidity, and enhance long-term value creation.
As of March 31, 2026, the Company held over $5.4 million in digital assets, comprising a mix of Bitcoin accumulated through hashrate
marketplace settlement and unsold Dogecoin and Litecoin from pool-based mining. Management expects that future treasury concentration
will favor Bitcoin over time, consistent with the Company’s hashrate marketplace monetization model in which settlement is typically
received in Bitcoin.
Our
results are primarily driven by (i) realized revenue rate per unit of hashrate deployed, (ii) power cost and curtailment exposure at
the facility level, (iii) uptime and operational execution, (iv) availability and replacement cycle dynamics for Scrypt ASIC supply,
and (v) treasury and capital allocation decisions, including decisions regarding holding, converting, or deploying digital assets and
cash.
We
are not a protocol developer. We do not control any blockchain network and do not generate revenues from maintaining or updating any
open-source network protocol. Our results depend on our ability to procure and operate compute infrastructure economically and to monetize
that compute in a manner that produces attractive risk-adjusted returns.
20
The
Company’s operations are principally operated remotely at various data centers throughout the United States. The Company’s
principal address is 470 W 200 N STE 18, Salt Lake City, UT 84103 and its telephone number is (800) 403-6150. The Company’s website
address is www.datacentrex.com. The information provided on the Company’s website or connected thereto does not constitute part
of, and is not incorporated by reference into, this quarterly report on Form 10-Q.
Recent
Developments
Public
Offering
On
March 26, 2026, we entered into a placement agency with Dominari Securities LLC, pursuant to which we sold directly to investors, in
a best efforts offering, an aggregate of (i) 4,510,000 shares of common stock at $2.00 per share and (ii) pre-funded warrants to purchase
up to an aggregate of 5,575,000 shares of common stock at $1.99 per pre-funded warrant. The securities were offered and sold by us pursuant
to our effective registration statement on Form S-3 (File No. 333-286951). The closing of the offering occurred on March 31, 2026 and
the gross proceeds from the offering were approximately $20.2 million, before deducting placement agent fees and expenses and estimated
offering expenses payable by us. We intend to use the net proceeds received from the offering for working capital and general corporate
purposes.
Waiver
and Amendment
On
March 26, 2026, we entered into a Waiver and Amendment (the “Waiver and Amendment”) with the holders of the Company’s
outstanding Series A Preferred Convertible Voting Stock (the “Series A Preferred Stock”), pursuant to which such holders
(i) waived any adjustment to the conversion rate of the Series A Preferred Stock that would have otherwise resulted from the Offering,
and (ii) agreed to amend the certificate of designation of the Series A Preferred Stock to change the conversion rate from 15 shares
to 23 shares of common stock and the reference rate from $3.00 to $2.00 per share of common stock.
Key
Factors that Affect Operating Results
Key
Operating Inputs
Digital
asset market conditions . Our results are influenced by price, volatility, and liquidity in digital asset markets, including the assets
associated with Scrypt networks and the settlement asset we receive through monetization channels. Adverse movements may reduce revenue
and operating margins and impair liquidity.
Network
difficulty and hashrate . PoW networks dynamically adjust mining difficulty based on total network hashrate. Increased network hashrate
typically increases difficulty, which reduces expected rewards per unit of hashrate deployed and can pressure margins if power costs
or monetization rates do not improve. Conversely, declines in network hashrate can reduce difficulty and improve expected economics for
remaining miners.
Power
costs and curtailment . Electricity is a primary input cost. Power rates, capacity charges, curtailment obligations, transmission
constraints, and other ancillary costs can materially affect profitability. We may be required to curtail load or may voluntarily curtail
load when economically advantageous or contractually required.
Uptime
and operational execution . Because revenue depends on continuous operation of compute assets, uptime is a critical driver of realized
results. Equipment failures, facility outages, maintenance, networking issues, and configuration errors can reduce uptime and revenue.
Hardware
supply and replacement cycles . Scrypt ASIC supply is subject to vendor production schedules, logistics, and market availability.
As competition evolves, miners may need to deploy newer hardware, replace components, or optimize existing fleets to remain competitive.
21
Counterparty
performance . Our business depends on the performance of hosting providers, marketplace operators, custodians, and trading venues.
Counterparty failures, cybersecurity incidents, or operational disruptions could materially affect results.
Cost
Structure and Operating Leverage
The
Company’s cost structure consists primarily of power costs, hosting-related expenses, and depreciation of capitalized mining equipment.
Power
Costs
Electricity
is the primary operating cost of the Company’s compute operations. Power consumption is variable based on the number of machines
operating at any given time. However, under the Company’s existing colocation arrangements, the price of electricity is fixed pursuant
to contractual agreements, and uptime and power delivery obligations are contractually defined.
If
a hosting or colocation provider fails to deliver power in accordance with the terms of the applicable agreement, the Company may be
entitled to monetary penalties or, in certain circumstances, to terminate the agreement without recourse to the host. As a result, while
power usage fluctuates with operational decisions, power pricing and availability are substantially governed by contract.
Hosting
and Operating Costs
Hosting-related
costs include facility services, power delivery infrastructure, networking, and site-level operations provided by colocation partners.
These costs may include both fixed and variable components depending on contractual terms and facility configuration.
Capitalized
Hardware
Mining
equipment is capitalized and depreciated over its estimated useful life. Hardware costs are not expensed as incurred, and operating margins
are therefore sensitive to both depreciation expense and the economic productivity of deployed equipment.
Operating
Leverage and Scale
Operating
scale does not inherently improve margins under a pure hosting model. Meaningful margin expansion is primarily achievable through upstream
integration into power ownership or power-adjacent infrastructure. If the Company were to acquire or control power generation, interconnection,
or other upstream assets, margins could expand significantly due to reduced energy costs and improved control over the cost structure.
There can be no assurance that such opportunities will be pursued or achieved.
Mining
Equipment and Hosting Arrangements
Mining
Equipment
Datacentrex
owns a fleet of specialized Scrypt ASIC miners used to generate PoW hashrate. Since inception of the operating platform, the Company
has invested in excess of $29 million in mining equipment and related infrastructure.
As
of the consummation of the Merger, the Company operated more than 3,100 Scrypt ASIC miners, which are deployed across multiple colocation
facilities. The Company may hold certain equipment in inventory, in transit, or in staging for deployment, and may acquire additional
miners or components depending on expansion plans, equipment availability, and capital allocation priorities.
22
The
economic performance of the Company’s mining equipment depends on a number of factors, including hardware reliability, uptime,
network difficulty, power costs, and monetization rates. Over time, competitive dynamics may require replacement, refurbishment, or redeployment
of equipment to maintain attractive operating economics.
Equipment
Lifespan and Replacement Cycles
Scrypt
ASIC miners have finite useful lives and are subject to technological obsolescence over time. However, the lifecycle dynamics of Scrypt
mining equipment differ from those of SHA-256 mining equipment used in Bitcoin mining.
The
Scrypt ASIC market is served by a limited number of manufacturers, and innovation cycles have historically occurred at a slower pace
relative to Bitcoin mining hardware. As a result, Scrypt miners may retain economic usefulness for longer periods, and new hardware generations
may not render prior generations obsolete as rapidly as in other PoW markets.
Management
believes these dynamics can support longer economic lifespans and residual value for Scrypt mining equipment relative to certain other
mining categories. Nonetheless, future technological developments, changes in network economics, or shifts in competitive dynamics could
reduce the useful life or value of existing equipment.
Hosting
and Colocation Arrangements
Datacentrex
deploys its mining equipment primarily through third-party colocation and hosting arrangements. Under these arrangements, hosting providers
supply physical space, electrical infrastructure, power delivery, and certain site services necessary to operate energy-intensive compute
workloads. The Company retains ownership of its mining equipment and remains responsible for configuration, monitoring, maintenance coordination,
and operational management, subject to the terms of applicable hosting agreements.
The
Company currently operates under three colocation arrangements that provide access to electric power sourced from the Electric Reliability
Council of Texas (ERCOT) grid, the Midcontinent Independent System Operator (MISO) grid, and the Georgia Power grid, respectively. These
arrangements allow Datacentrex to diversify geographic exposure, grid risk, and operational dependencies while supporting deployment
of its existing fleet. Hosting arrangements expose the Company to counterparty risk, including the risk that a hosting provider fails
to perform its obligations, experiences operational disruptions, or becomes financially distressed. Hosting agreements may also include
provisions related to curtailment, maintenance windows, capacity constraints, or other operational limitations that can affect uptime
and revenue.
Management
believes that deploying equipment across multiple facilities and grid regions reduces reliance on any single site or power market. However,
diversification does not eliminate the risk of correlated events, including regional grid disruptions, extreme weather events, regulatory
actions, or market-wide curtailment programs. The Company’s ability to expand operations depends on the availability of additional
hosting capacity, power, and interconnection on acceptable terms, as well as access to capital and equipment supply.
Treasury,
Liquidity, and Custody
We
manage digital assets and cash as part of a dynamic treasury and capital allocation strategy intended to preserve capital, maintain liquidity,
and enhance long-term value creation.
Under
our hashrate marketplace monetization model, settlement is typically received in Bitcoin. Management has historically evaluated retaining
Bitcoin-denominated proceeds as a treasury asset rather than immediately converting to fiat currency and expects that future treasury
concentration may favor Bitcoin over time. From time to time, we may allocate a portion of Dogecoin exposure to pilot-stage, protocol-native
yield opportunities within the Dogecoin ecosystem, including limited participation in Layer-2 networks. These activities remain exploratory
and are not governed by a formal treasury policy adopted by our board of directors. We may modify, expand, suspend, or discontinue such
pilot activities based on performance and risk assessment.
23
We
utilize institutional custodians and trading platforms for custody and execution, including Anchorage Digital and Coinbase Prime, and
are subject to risks associated with third-party custodians and trading venues, including cybersecurity risk, operational risk, legal
and regulatory risk, and counterparty risk.
Infrastructure
and Power Strategy
Power
and physical infrastructure are foundational to our operating platform. Our current compute operations are deployed primarily through
third-party colocation sites that provide access to power and the environment required to run energy-intensive compute.
Management
evaluates opportunities to expand and, where attractive, vertically integrate upstream through acquisitions or developments involving
powered land, interconnection capacity, electrical infrastructure, or operating data-center assets. Such opportunities may improve cost
control and strategic flexibility but can require significant capital, permitting and regulatory execution, and operational integration.
We
do not intend to limit our long-term opportunity set to cryptocurrency-related compute. Management believes our experience operating
energy-intensive compute positions the Company to evaluate other compute-enabled or infrastructure-backed opportunities.
Strategy
and Growth
Datacentrex
is not positioned solely as a cryptocurrency mining company. Management views Scrypt compute as an initial operating platform that can
generate cash flow and operational capabilities that may be leveraged across a broader strategic mandate.
We
intend to maintain flexibility to pursue mergers, acquisitions, asset purchases, joint ventures, and strategic investments across digital
infrastructure, compute-enabled services, energy-adjacent infrastructure, and other asset-backed operating businesses. We may evaluate
opportunities both within and outside the digital asset ecosystem. Management may adjust strategic focus over time in response to market
conditions, regulatory developments, capital availability, and risk-adjusted return opportunities.
Strategic
Scope and Capital Allocation Boundaries
The
Company’s strategy is designed to preserve flexibility while maintaining discipline in capital allocation. Although Datacentrex
currently operates a Scrypt-based compute platform, management does not view the Company as permanently constrained to any single protocol,
asset class, or operating model. Strategic decisions, including material expansions, acquisitions, divestitures, or entry into new lines
of business, are subject to oversight by the Company’s board of directors. While management evaluates a broad range of potential
opportunities, the Company does not intend to deploy capital indiscriminately or to pursue speculative investments unrelated to asset-backed
operating businesses. Notwithstanding the foregoing, there can be no assurance that identified opportunities will be consummated or that
any strategic initiative will be successful.
First
Quarter 2026 Operational Highlights
Key
operational highlights for the quarter ended March 31, 2026 include:
Fleet
Scaling and Deployment. The Company began the first quarter of 2026 with a total operating fleet of 3,094 Scrypt ASIC miners deployed
across four geographically diversified colocation facilities, all located in the United States. The fleet remained stable during the
quarter, with no material additions or removals and no changes to colocation arrangements or contracted power capacity.
Hashrate
and Power Capacity. As of March 31, 2026, the Company’s fleet of 3,094 operating Scrypt ASIC miners had an average nameplate
capacity of approximately 14 GH/s per unit, representing aggregate deployed hashrate of approximately 43.3 TH/s at full uptime. The fleet’s
average nameplate power consumption was approximately 3.95 kW per unit, representing approximately 12.5 MW of total deployed power capacity
across the Company’s four colocation facilities.
24
Revenue
and Financial Performance. For the quarter ended March 31, 2026, the Company generated revenues of approximately $2.2 million from
digital asset mining operations, with cost of revenue of approximately $1.7 million and gross profit of approximately $0.5 million. The
Company reported a net loss attributable to common stockholders of approximately $6.2 million, driven primarily by depreciation expense
of $3.3 million on mining equipment (amortized over a two-year useful life), stock-based compensation of $1.2 million, and general and
administrative expenses associated with operating as a public company. Adjusted EBITDA was approximately $(1.7) million for the period,
reflecting the impact of net realized and unrealized losses on digital assets held in treasury during the period.
Our
results are primarily driven by realized revenue rates per unit of hashrate deployed, power costs and facility-level economics, fleet
uptime and operational execution, hardware supply and replacement cycle dynamics, digital asset market conditions, and treasury and capital
allocation decisions. For a further discussion of these key operating inputs, see Item 1, “Business — Key Operating Inputs”
and the discussion of results of operations below.
RESULTS
OF OPERATIONS
Three
months ended March 31, 2026 and March 31, 2025
The
following table sets forth certain selected consolidated statements of operations data for the three months ended March 31, 2026, as
compared to the three months ended March 31, 2025.
For the Three Months Ended
March 31, 2026
March 31, 2025
Revenues
$ 2,179,208
$ 159,625
Cost of Revenue
1,666,328
75,970
Gross Profit
512,880
83,655
Operating Expenses
5,530,534
391,351
Loss from Operations
(5,017,654 )
(307,696 )
Total Other Income (Expense)
(1,134,053 )
(899 )
Net Loss
$ (6,151,707 )
$ (308,595 )
Revenues
The
Company generated revenues of $2,179,208 for the three months ended March 31, 2026, as compared to $159,625 for the three months ended
March 31, 2025. The Company began initial mining operations in the first quarter of 2025 and continued to expand its deployed units and
capacity over the course of the year. The increase in revenues is attributable to growth in our number of deployed units and the transition
during 2025 to the hashrate marketplace monetization model under which settlement is typically received in Bitcoin. Cryptocurrency mining
revenues are impacted significantly by volatility in coin prices, as well as increases in the Blockchain’s Network Hash Rate resulting
from the growth in the overall quantity and quality of rigs utilizing the Scrypt mining algorithm working to solve blocks on the blockchain
and the difficulty index associated with the secure hashing algorithm employed in solving the blocks.
25
Summary
of Mining Results
The
following table presents additional information about our cryptocurrency mining activities in coins and amounts during the three months
ended March 31, 2026.
Name
Abbreviation
Coins
Amount (USD)
Bells Coin
BEL
144
$ 12
BTC Nicehash
BTC
27
2,064,897
Dingocoin
DINGO
708,596
10
Dogecoin
DOGE
717,060
98,194
Junkcoin
JKC
349
4
Luckycoin
LKY
1,471
150
Litecoin
LTC
197
15,930
Pepe
PEPE
803,659
5
Shibacoin
SHIC
1,249,627
6
3,481,130
$ 2,179,208
The
following table presents additional information about our cryptocurrency mining activities in coins and amounts during the three months
ended March 31, 2025.
Name
Abbreviation
Coins
Amount (USD)
Bells Coin
BEL
1,523
$ 323
Dingocoin
DINGO
851,721
42
Dogecoin
DOGE
764,698
139,572
Junkcoin
JKC
2,059
59
Luckycoin
LKY
968
242
Litecoin
LTC
212
19,367
Pepe
PEPE
2,510,617
20
4,131,798
$ 159,625
Cost
of Revenue
Cost
of revenue for the three months ended March 31, 2026 of approximately $1,666,328 consisted primarily of direct production costs of the
mining operations, including utilities and fees paid to the Company’s colocation agreement hosts, but excluding depreciation and
amortization, which are separately stated. By comparison, cost of revenue for the three months ended March 31, 2025 of approximately
$75,970 consisted primarily of direct production costs of the mining operations, including utilities and fees paid to the Company’s
colocation agreement hosts. The increase of $1,590,358 reflects the substantial expansion of the Company’s deployed mining fleet
and operating activity during 2025.
Operating
expenses
For
the three months ended March 31, 2026 the Company incurred operating expenses of $5,530,534, consisting of general and administrative
expenses of $1,087,209, depreciation and amortization of $3,287,259, and stock-based compensation of $1,156,066. General and administrative
expenses primarily reflect legal, accounting, and other professional fees, payroll and outside consultant fees, insurance, and public
company compliance costs. Depreciation and amortization expense is primarily attributable to in-service mining equipment, which is amortized
over a two-year useful life. Stock-based compensation reflects expense recognized under the Company’s equity incentive plan for
eligible employees and directors. For the three months ended March 31, 2025 the Company incurred operating expenses of $391,351, consisting
of general and administrative expenses of $201,871, depreciation and amortization of $189,480, and no stock-based compensation. The increase
of $5,139,183 in operating expenses period over period is primarily attributable to increases in depreciation expense of $3,097,779 reflecting
the substantially larger in-service mining fleet, stock-based compensation of $1,156,066, legal and accounting fees of approximately
$297,431, and payroll and outside consultant fees of approximately $419,200.
Net
Loss from operations
The
Company realized a net loss from operations of $5,017,654 for the three months ended March 31, 2026, as compared to a net loss from operations
of $307,696 for the three months ended March 31, 2025, which is attributed to the reasons stated above in the section “Operating
Expenses.”
26
Other
income (expense)
For
the three months ended March 31, 2026, the Company had $(1,134,053) in other income (expense), net. This included net unrealized and
realized loss on digital assets of $(1,212,173), other income of $6,467, and interest income, net, of $71,653. For the three months ended
March 31, 2025, the Company had $(899) in other income (expense), net, consisting of net unrealized and realized loss on digital assets.
Net
Loss Before Income Taxes
The
Company realized a net loss before income taxes of $6,151,707 for the three months ended March 31, 2026, as compared to $308,595 for
the three months ended March 31, 2025. Our net losses were due to the reasons stated above in the preceding sections.
Liquidity
and capital resources
As
of March 31, 2026, the Company had cash and cash equivalents of $42,474,352, stockholders’ equity of $79,151,311, and working capital
of $59,475,256.
The
Company’s accumulated deficit was $(14,654,592) as of March 31, 2026.
The
Company used net cash in operating activities of $3,226,706 for the three months ended March 31, 2026. For the three months ended March
31, 2026, operating cash flows were impacted by depreciation and amortization of $3,287,259, stock-based compensation of $1,156,066,
digital asset mining revenue of $(2,179,208), net unrealized and realized loss on digital assets of $1,212,173, impairment of capitalized
software of $60,092, increase in prepaid expense of $(246,627), increase in other receivables of $(29,913), and decrease in accounts
payable and accrued expenses of $(334,841).
By
comparison, the Company used net cash in operating activities of $1,250,573 for the three months ended March 31, 2025. For the three
months ended March 31, 2025, operating cash flows were impacted by depreciation and amortization of $189,480, digital asset mining revenue
of $(159,625), net unrealized and realized loss on digital assets of $899, increase in prepaid expense of $(311,551), increase in other
assets of $(686,893), and increase in accounts payable and accrued expenses of $25,712.
Net
cash provided by investing activities for the three months ended March 31, 2026 was $31,872, consisting of proceeds from the sale of
digital assets. The Company did not purchase additional mining equipment or pay deposits on equipment to be received during the period.
By
comparison, net cash used in investing activities for the three months ended March 31, 2025 was $20,651,395. During the three months
ended March 31, 2025, the Company purchased $17,290,001 of mining equipment, paid $3,429,761 in deposits on mining equipment to be received,
and received $68,367 in proceeds from sale of digital assets.
Cash
provided by financing activities for the three months ended March 31, 2026 was $6,749,700, consisting of net proceeds from the Company’s
March 2026 confidentially marketed public offering. The Company did not issue Class A-1 or Class A-2 Units during the three months ended
March 31, 2026.
By
comparison, cash provided by financing activities for the three months ended March 31, 2025 was $22,095,000, consisting of $4,150,000
of proceeds from long-term debt, net of discount, and $17,945,000 of proceeds from the issuance of Class A-1 Units.
Capital
Resources
As
of March 31, 2026, we had cash and cash equivalents on hand of $42,474,352. We currently have minimal sources of liquidity such as arrangements
with credit institutions that will have or are reasonably likely to have a current or future effect on our financial condition or immediate
access to capital.
27
Revenue
from Mining Operations
Funding
our operations on a go-forward basis will rely significantly on our ability to continue to monetize our deployed Scrypt hashrate, the
spot or market price of the digital assets we receive (primarily Bitcoin received as settlement through our hashrate marketplace monetization
model, together with protocol-native rewards in Dogecoin, Litecoin and other Scrypt-based assets), and our ability to raise additional
funds as equity, debt or convertible securities. Our ability to monetize digital asset rewards at amounts that exceed our production
and overhead costs will determine our ability to report profit margins related to such mining operations, although accounting for our
reported profitability is significantly complex. Furthermore, regardless of our ability to generate revenue from the sale of our digital
assets, we may need to raise additional capital in the form of equity or debt to fund our operations and pursue our business strategy.
The
ability to raise funds as equity, debt or conversion of cryptocurrency to maintain our operations is subject to many risks and uncertainties.
Contractual
Obligations
The
Company utilizes third-party data center facilities to support its digital asset mining operations. Specifically, the Company has entered
into colocation and hosting services agreements with independent data center providers for the ongoing provision of rack space, electrical
power capacity, network connectivity, and cooling infrastructure required to operate the Company’s mining hardware. For the three
months ended March 31, 2026, the Company incurred approximately $1,666,328 of colocation and hosting-related service expenses, which
are included in cost of revenue in the accompanying consolidated statements of operations.
Non-GAAP
Financial Measures
In
addition to our results determined in accordance with GAAP, we rely on Adjusted EBITDA to evaluate our business, measure our performance,
and make strategic decisions. Adjusted EBITDA is a non-GAAP financial measure. We define Adjusted EBITDA as net income (loss), adjusted
for impacts of interest expense, income tax provision or benefit and depreciation and amortization, and non-cash stock-based compensation.
You are encouraged to evaluate each of these adjustments and the reasons our Board and management team consider them appropriate for
supplemental analysis.
Our
board of directors and management team use Adjusted EBITDA to assess our financial performance because it allows them to compare our
operating performance on a consistent basis across periods by removing the effects of our capital structure (such as varying levels of
interest expense and income), asset base (such as depreciation and amortization), and other items (such as non-recurring transactions
mentioned above) that impact the comparability of financial results from period to period.
Net
income (loss) is the GAAP measure most directly comparable to Adjusted EBITDA. In evaluating Adjusted EBITDA, you should be aware that
in the future we may incur expenses that are the same as or similar to some of the adjustments in such presentation. Our presentation
of Adjusted EBITDA should not be construed as an inference that our future results will be unaffected by unusual or non-recurring items.
There can be no assurance that we will not modify the presentation of Adjusted EBITDA in the future, and any such modification may be
material. Adjusted EBITDA has important limitations as an analytical tool and you should not consider Adjusted EBITDA in isolation or
as a substitute for analysis of our results as reported under GAAP. Because Adjusted EBITDA may be defined differently by other companies
in our industry, our definition of this non-GAAP financial measure may not be comparable to similarly titled measures of other companies,
thereby diminishing its utility.
28
Reconciliations
of Adjusted EBITDA to the most comparable U.S. GAAP financial metric as of March 31, 2026 and March 31, 2025 are presented in the table
below:
For the Three Months Ended
March 31, 2026
March 31, 2025
Net Loss
$ (6,151,707 )
$ (308,595 )
Depreciation
3,287,259
189,480
Stock based compensation
1,156,066
-
Adjusted EBITDA
(1,708,382 )
(119,155 )
Inflation
The
Company’s results of operations have not been affected by inflation and management cannot predict the impact, if any, inflation
might have on its operations in the future.
Critical
Accounting Policies and Estimates
Our
discussion and analysis of our financial condition and results of operations are based upon our consolidated financial statements. These
financial statements are prepared in accordance with U.S. GAAP, which requires the Company to make estimates and assumptions that affect
the reported amounts of our assets, liabilities, revenues, and expenses, to disclose contingent assets and liabilities on the dates of
the consolidated financial statements, and to disclose the reported amounts of revenues and expenses incurred during the financial reporting
periods. The most significant estimates and assumptions include, but are not limited to, the accounting for digital assets, revenue recognition,
useful lives of equipment and the evaluation allowance related to deferred tax assets. We continue to evaluate these estimates and assumptions
that we believe to be reasonable under the circumstances. We rely on these evaluations as the basis for making judgments about the carrying
values of assets and liabilities that are not readily apparent from other sources. Since the use of estimates is an integral component
of the financial reporting process, actual results could differ from those estimates as a result of changes in our estimates. Some of
our accounting policies require higher degrees of judgment than others in their application. We believe critical accounting policies
as disclosed in this release reflect the more significant judgments and estimates used in preparation of our consolidated financial statements.
For a summary of significant accounting policies, refer to Note 2 Summary of Significant Accounting Policies in our Notes to consolidated
financial statements included elsewhere herein.
Known
Trends, Events and Uncertainties
The
Company is subject to risks and uncertainties common to companies in the digital asset mining industry. The following discussion highlights
trends, events, and uncertainties that management believes are reasonably likely to have a material effect on the Company’s financial
condition, results of operations, or liquidity.
Competition
for Power and Infrastructure from AI and HPC Demand. The rapid growth in demand for data center capacity driven by artificial intelligence
(“AI”) and high-performance computing (“HPC”) workloads has intensified competition for power infrastructure
across the United States. Large-scale AI training and inference operations require reliable, high-density power at scale, and operators
of these workloads have demonstrated willingness to pay power rates that exceed the economics available to digital asset miners under
current market conditions. This trend is driving an industry-wide reassessment of the highest and best use of the electron, as power
assets that were historically allocated to PoW mining are increasingly being evaluated for, or converted to, AI and HPC applications.
We expect this dynamic to continue and potentially accelerate. As a colocation-based operator, the Company is exposed to rising competition
for hosting capacity and power allocation, which could result in increased colocation costs, reduced availability of hosting at favorable
rates, or pressure to relocate operations to lower-cost jurisdictions.
Tariff
Uncertainty and ASIC Hardware Supply. The Company’s Scrypt ASIC mining hardware is manufactured primarily in China. During
fiscal year 2025, evolving U.S. trade policy, including the imposition and adjustment of tariffs on Chinese-manufactured goods, materially
impacted the Company’s deployment strategy. In the first quarter of 2025, the Company initially deployed its fleet at a colocation
facility outside of the United States in part to mitigate tariff-related cost exposure. In the third quarter, following changes to the
tariff environment, the Company relocated those miners to domestic facilities. The continued uncertainty surrounding U.S. tariff policy
on ASIC mining hardware has disrupted supply chains across the industry, with many operators reducing or ceasing imports of rigs into
the United States due to the adverse impact on equipment economics. Prolonged tariff uncertainty could constrain the Company’s
ability to procure replacement or next-generation hardware on commercially favorable terms, increase capital expenditure requirements,
and limit the Company’s ability to deploy rigs in jurisdictions with lower operating costs outside the United States.
29
Digital
Asset Market Volatility and Network Difficulty. The Company’s revenues and the carrying value of its digital asset treasury
are directly affected by the market prices of the digital assets it mines and holds, including Bitcoin, Dogecoin, and Litecoin. Digital
asset prices have historically exhibited significant volatility and may be influenced by factors beyond the Company’s control,
including macroeconomic conditions, investor sentiment, regulatory developments, technological changes, and the liquidity of digital
asset markets. In addition, PoW mining economics are influenced by network difficulty, which adjusts dynamically based on total hashrate
deployed across each respective blockchain. Increases in total network hashrate, whether driven by new entrants, fleet upgrades by existing
miners, or changes in mining economics, increase mining difficulty and reduce expected rewards per unit of hashrate. During fiscal year
2025, the global Scrypt network hashrate experienced fluctuations that affected the Company’s per-unit mining economics. The Litecoin
network is expected to undergo its next block reward halving event in August 2027, which would reduce the Litecoin block subsidy by 50%
and may materially affect the mining economics of Scrypt-based operations.
Evolving
Regulatory Environment. The regulatory environment for digital assets in the United States and globally continues to evolve. Legislative
and regulatory actions at the federal and state level, including potential changes to the classification, taxation, or permissibility
of digital asset mining, staking, or custody activities, could materially affect the Company’s operations and the broader market
for digital assets. Changes in energy policy, environmental regulation, or reporting requirements applicable to data centers and PoW
mining operations could also increase compliance costs or constrain operational flexibility. The Company monitors regulatory developments
and engages with industry groups, but cannot predict the timing, scope, or impact of future regulatory actions.
Geopolitical
and Macroeconomic Conditions. Ongoing geopolitical conflicts, including the conflicts between Russia and Ukraine and between Israel
and Hamas, and broader macroeconomic uncertainty, including the effects of inflation, interest rate policy, and global trade tensions,
may adversely affect digital asset markets, the cost and availability of capital, and the Company’s operating environment. Changes
to U.S. policy implemented by the U.S. Congress or the executive branch, including policies affecting tariffs, international trade, taxation,
and the regulatory environment, have impacted and may continue to impact the Company’s business and the broader economy in ways
that are difficult to predict.
Other
than as discussed above and elsewhere in this Quarterly Report on Form 10-Q, we are not currently aware of any trends, events, or uncertainties
that are reasonably likely to have a material effect on our financial condition. For a further discussion of factors that may affect
future operating results, see the section entitled “Risk Factors” in our most recent annual report on Form 10-K.
Recently
Issued Accounting Pronouncements
Please
refer to Note 2 — “ Summary of significant accounting policies ” for details.
Commitments
and Contractual Obligations
The
Company utilizes third-party data center facilities to support its digital asset mining operations. Specifically, the Company has entered
into colocation and hosting services agreements with independent data center providers for the ongoing provision of rack space, electrical
power capacity, network connectivity, and cooling infrastructure required to operate the Company’s mining hardware. For the three
months ended March 31, 2026, the Company incurred approximately $1,666,328 of colocation and hosting-related service expenses, which
are included in cost of revenue in the accompanying consolidated statements of operations.
Off-Balance
Sheet Arrangements
During
the periods presented, we did not have any off-balance sheet arrangements.
30
Item
3. Quantitative And Qualitative Disclosures About Market Risk.
We
are a smaller reporting company, as defined by Rule 12b-2 of the Exchange Act, and are not required to provide the information required
by this Item.
Item
4. Controls and Procedures.
Evaluation
of Disclosure Controls and Procedures
Our
management, with the participation of our Chief Executive Officer and Chief Financial Officer, evaluated the effectiveness of our disclosure
controls and procedures (as such term is defined in Rules 13a-15(e) and 15d-15(e) under the Exchange Act) as of the end of the period
covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our Chief Executive Officer and Chief Financial Officer concluded
that our disclosure controls and procedures were effective as of March 31, 2026.
As
described in our Annual Report on Form 10-K for the year ended December 31, 2025, under the supervision and with the participation of
management, including the Chief Executive Officer and Chief Financial Officer, our management conducted an evaluation of the effectiveness
of our internal control over financial reporting as of December 31, 2025 based on the framework in “Internal Control — Integrated
Framework (2013)” issued by the Committee of Sponsoring Organizations of the Treadway Commission. Based on the assessment, management
determined that our internal control over financial reporting was effective as of December 31, 2025.
Changes
in Internal Control over Financial Reporting
During
the period covered by this Quarterly Report, there were no changes in our internal control over financial reporting that have materially
affected, or are reasonably likely to materially affect, our internal control over financial reporting.
Limitations
on Effectiveness of Controls and Procedures
Our
management, including our Chief Executive Officer and Chief Financial Officer, does not expect that our disclosure controls and procedures
or our internal controls will prevent all error and all fraud. A control system, no matter how well conceived and operated, can provide
only reasonable, not absolute, assurance that the objectives of the control system are met. Because of the inherent limitations in all
control systems, no evaluation of controls can provide absolute assurance that all control issues and instances of fraud, if any, within
the Company have been detected. These inherent limitations include the realities that judgments in decision-making can be faulty, and
that breakdowns can occur because of simple error or mistake. Additionally, controls can be circumvented by the individual acts of some
persons, by collusion of two or more people, or by management override of the control. The design of any system of controls is also based
in part upon certain assumptions about the likelihood of future events, and there can be no assurance that any design will succeed in
achieving its stated goals under all potential future conditions. Over time, controls may become inadequate because of changes in conditions,
or the degree of compliance with the policies or procedures may deteriorate. Because of the inherent limitations in a cost-effective
control system, misstatements due to error or fraud may occur and not be detected.
31
PART
II - OTHER INFORMATION
Item
1. Legal Proceedings
From
time to time, we may become involved in various lawsuits and legal proceedings, which arise in the ordinary course of business. Litigation
is subject to inherent uncertainties, and an adverse result in these or other matters may arise from time to time that may harm our business.
We are not aware of any pending legal proceedings or claims that will have, individually or in the aggregate, a material adverse effect
on our business, financial condition or operating results.
Item
1A. Risk Factors.
We
are a smaller reporting company, as defined by Rule 12b-2 of the Exchange Act, and are not required to provide the information under
this item. Please refer to the section titled “Risk Factors” in our most recently-filed annual report on Form 10-K.
Item
2. Unregistered Sales of Equity Securities and Use of Proceeds
There
were no sales of equity securities during the period covered by this Quarterly Report that were not registered under the Securities Act
or were not previously reported in a Current Report on Form 8-K filed by the Company.
Item
3. Defaults Upon Senior Securities
None.
Item
4. Mine Safety Disclosure
Not
applicable.
Item
5. Other Information
None .
Item
6. Exhibits.
Exhibit No.
Description
3.1
Second Amended and Restated Certificate of Designation of Rights, Powers, Preferences, Privileges and Restrictions of the Series A Preferred Stock, dated March 27, 2026 (incorporated by reference to Exhibit 3.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 31, 2026).
4.8
Form of Pre-Funded Warrant (incorporated by reference to Exhibit 10.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 31, 2026).
4.9
Form of Placement Agent Warrant (incorporated by reference to Exhibit 10.2 to the Company’s Current Report on Form 8-K filed with the SEC on March 31, 2026).
10.1
Placement Agency Agreement by and between the Company and Dominari Securities LLC dated March 26, 2026 (incorporated by reference to Exhibit 1.1 to the Company’s Current Report on Form 8-K filed with the SEC on March 31, 2026).
31.1*
Certification of Principal Executive Officer pursuant to Section 302 of the Sarbanes-Oxley Act
31.2*
Certification of Principal Financial Officer pursuant to Section 302 of the Sarbanes-Oxley Act
32.1**
Certification of Principal 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 of Principal Financial Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
101.INS*
Inline XBRL Instance Document
101.SCH*
Inline XBRL Taxonomy Extension Schema Document
101.CAL*
Inline XBRL Taxonomy Extension Calculation Linkbase Document
101.DEF*
Inline XBRL Taxonomy Extension Definition Linkbase Document
101.LAB*
Inline XBRL Taxonomy Extension Label Linkbase Document
101.PRE*
Inline XBRL Taxonomy Extension Presentation Linkbase Document
104*
Cover Page Interactive Data File (formatted in Inline XBRL and contained in Exhibit 101)
*
Filed
herewith
**
Furnished
herewith
32
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 14, 2026
Datacentrex,
Inc.
By:
/s/
Parker Scott
Name:
Parker
Scott
Title:
Chief
Executive Officer
(Principal
Executive Officer)
Dated:
May 14, 2026
By:
/s/
Robert Steele
Name:
Robert
Steele
Title:
Chief
Financial Officer
(Principal
Financial and Accounting Officer)
33
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.