SharonAI Holdings Inc. 10-Q

Item 1. Financial Statements SHARONAI HOLDINGS INC. CONSOLIDATED CONDENSED BALANCE SHEETS (Unaudited) June 30, December 31, 2026 2025 ASSETS Current assets Cash and cash equivalents $ 1,861,347,822 $ 71,073,024 Trade and other receivables 28,458,817 749,677 Convertible note proceeds receivable - 15,171,072 Assets held for sale 1,170,289 1,135,490 Other current assets 47,196,444 288,191 Total current assets 1,938,173,372 88,417,454 Property and equipment, net 26,323,307 15,207,775 Right of use assets, net 6,889,203 7,140,877 Equipment, software and lease prepayments 302,647,678 - Certificates of deposits 12,748,105 915,397 Other long-term assets 16,512,329 3,414,432 Goodwill 18,044,215 18,044,215 TOTAL ASSETS $ 2,321,338,209 $ 133,140,150 LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) Current liabilities Trade and other payables $ 32,407,955 $ 3,433,320 Customer deposits 143,879,911 - Warrant liability 6,145,450 890,000 Note payable 6,025 2,254,968 Convertible notes, current portion 20,059 129,017,286 Finance lease liabilities, current portion 1,176,406 1,072,820 Other current liabilities - 2,701,932 Total current liabilities 183,635,806 139,370,326 Convertible notes, non-current 1,006,515,000 - Finance lease liabilities, non-current 3,640,024 3,918,081 TOTAL LIABILITIES 1,193,790,830 143,288,407 Stockholders’ equity (deficit): Common Stock- Class A ($ 0.0001 par value, 100,000,000 shares authorized; 35,667,164 and 11,832,164 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively) 3,567 1,183 Common Stock- Class B ($ 0.0001 par value, 136,341 shares authorized; 136,341 shares issued and outstanding as of June 30, 2026 and December 31, 2025) 14 14 Common Stock, value 14 14 Additional paid-in capital 1,624,995,090 33,861,613 Accumulated deficit ( 491,747,880 ) ( 43,529,190 ) Accumulated other comprehensive loss ( 3,418,013 ) ( 372,992 ) Noncontrolling interest ( 2,285,399 ) ( 108,885 ) TOTAL STOCKHOLDERS’ EQUITY (DEFICIT) 1,127,547,379 ( 10,148,257 ) TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) $ 2,321,338,209 $ 133,140,150 See accompanying Notes to Consolidated Condensed Financial Statements. - 3 - SHARONAI HOLDINGS INC. CONSOLIDATED CONDENSED STATEMENTS OF OPERATIONS (Unaudited) 2026 2025 2026 2025 For the Three Months Ended For the Six Months Ended June 30, June 30, 2026 2025 2026 2025 Revenue $ 1,931,381 $ 376,984 $ 2,225,396 $ 702,077 Cost of revenue 761,755 398,266 1,287,572 711,648 Gross profit (loss) 1,169,626 ( 21,282 ) 937,824 ( 9,571 ) Share-based compensation 2,670,588 489,345 3,052,746 956,968 Selling, general and administrative expenses 8,685,424 1,083,093 12,700,643 2,090,523 Other expenses 14,597,792 1,169,712 12,787,838 1,676,132 Gain on disposal of property and equipment - ( 153,199 ) - ( 961,713 ) Loss from operations ( 24,784,178 ) ( 2,610,233 ) ( 27,603,403 ) ( 3,771,481 ) Non-operating income (expense), net: Change in fair value of digital assets - ( 62,657 ) - ( 391,090 ) Change in fair value of warrant liabilities ( 6,138,775 ) - ( 5,255,450 ) - Change in fair value of convertible notes ( 400,440,855 ) - ( 470,668,608 ) - Change in fair value of share-based payment 334,502 - 334,502 - Gain on investment in NUAI shares 6,493,245 - 4,984,130 - Gain on sale of investment in TCDC 856 - 65,920,568 - Interest expense, net ( 4,527,540 ) ( 43,521 ) ( 3,267,654 ) ( 55,912 ) Loss before income taxes ( 429,062,745 ) ( 2,716,411 ) ( 435,555,915 ) ( 4,218,483 ) Income tax (expense) benefit ( 1,305,951 ) 127,579 ( 14,824,603 ) 190,161 Net loss ( 430,368,696 ) ( 2,588,832 ) ( 450,380,518 ) ( 4,028,322 ) Net loss attributable to non-controlling interest ( 2,065,770 ) ( 12,426 ) ( 2,161,826 ) ( 19,336 ) Net loss attributable to SharonAI Holdings Inc. $ ( 428,302,926 ) $ ( 2,576,406 ) $ ( 448,218,692 ) $ ( 4,008,986 ) Net loss per share, basic and diluted $ ( 22.84 ) $ ( 2.41 ) $ ( 27.38 ) $ ( 3.76 ) Weighted-average number of shares outstanding 18,755,220 1,067,213 16,370,481 1,067,213 See accompanying Notes to Consolidated Condensed Financial Statements. - 4 - SHARONAI HOLDINGS INC. CONSOLIDATED CONDENSED STATEMENTS OF COMPREHENSIVE LOSS (Unaudited) 2026 2025 2026 2025 For the Three Months Ended For the Six Months Ended June 30, June 30, 2026 2025 2026 2025 Net loss $ ( 430,368,696 ) $ ( 2,588,832 ) $ ( 450,380,518 ) $ ( 4,028,322 ) Net loss attributable to non-controlling interest ( 2,065,770 ) ( 12,426 ) ( 2,161,826 ) ( 19,336 ) Net loss attributable to SharonAI Holdings Inc. ( 428,302,926 ) ( 2,576,406 ) ( 448,218,692 ) ( 4,008,986 ) Foreign currency translation adjustments ( 1,968,468 ) ( 243,954 ) ( 3,059,707 ) ( 349,468 ) Other comprehensive loss ( 1,968,468 ) ( 243,954 ) ( 3,059,707 ) ( 349,468 ) Other comprehensive loss attributable to noncontrolling interest ( 9,449 ) ( 1,188 ) ( 14,686 ) ( 1,694 ) Other comprehensive loss attributable to SharonAI Holdings Inc. ( 1,959,019 ) ( 242,766 ) ( 3,045,021 ) ( 347,774 ) Comprehensive loss attributable to SharonAI Holdings Inc. $ ( 430,261,945 ) $ ( 2,819,172 ) $ ( 451,263,713 ) $ ( 4,356,760 ) See accompanying Notes to Consolidated Condensed Financial Statements. - 5 - SHARONAI HOLDINGS INC. CONSOLIDATED CONDENSED STATEMENTS OF STOCKHOLDERS’ EQUITY (DEFICIT) (Unaudited) Three Months Ended June 30, 2026 # $ # $ # $ $ $ $ $ $ $ Common Stock- Class A Common Stock- Class B Options Reserve Additional Paid-In Capital Accumulated deficit Accumulated Comprehensive Loss (AOCI) Total SharonAI Holdings Inc.’s Equity Non Controlling Interest Total Stockholders’ Equity # $ # $ # $ $ $ $ $ $ $ Balance at March 31, 2026 - - 15,998,830 1,600 136,341 14 65,489 - 153,743,335 ( 63,444,954 ) ( 1,458,994 ) 88,841,001 ( 210,180 ) 88,630,821 Issuance of common stock 18,941,573 1,894 - - - - 1,068,440,294 - - 1,068,442,188 - 1,068,442,188 Issuance of pre-funded warrants - - - - - - 438,141,548 - - 438,141,548 - 438,141,548 Offering costs - - - - - - ( 38,000,602 ) - - ( 38,000,602 ) - ( 38,000,602 ) Share based compensation 726,761 73 - - - - 2,670,515 - - 2,670,588 - 2,670,588 Net loss - - - - - - - - - ( 428,302,926 ) - ( 428,302,926 ) ( 2,065,770 ) ( 430,368,696 ) Equity adjustment from Foreign Currency Translation (CTA) - - - - - - - - ( 1,959,019 ) ( 1,959,019 ) ( 9,449 ) ( 1,968,468 ) Balance at June 30, 2026 - - 35,667,164 3,567 136,341 14 65,489 - 1,624,995,090 ( 491,747,880 ) ( 3,418,013 ) 1,129,832,778 ( 2,285,399 ) 1,127,547,379 Three Months Ended June 30, 2025 # $ # $ # $ # $ $ $ $ $ $ $ Series A Preferred Series B Preferred Common Stock- Class A Options Reserve Additional Paid-In Capital Accumulated deficit Accumulated Comprehensive Loss (AOCI) Total SharonAI Holdings Inc.’s Equity Non Controlling Interest Total Stockholders’ Equity # $ # $ # $ # $ $ $ $ $ $ $ Balance at March 31, 2025 15,000 2 27,000 3 1,067,213 107 62,654 - 33,771,783 ( 5,337,861 ) 318,850 28,752,884 78,680 28,831,564 Share based compensation - - - - - - - - 489,345 - - 489,345 - 489,345 Net loss - - - - - - - - - ( 2,576,406 ) - ( 2,576,406 ) ( 12,426 ) ( 2,588,832 ) Equity adjustment from Foreign Currency Translation (CTA) - - - - - - - - - - ( 242,766 ) ( 242,766 ) ( 1,188 ) ( 243,954 ) Balance at June 30, 2025 15,000 2 27,000 3 1,067,213 107 62,654 - 34,261,128 ( 7,914,267 ) 76,084 26,423,057 65,066 26,488,123 Six Months Ended June 30, 2026 # $ # $ # $ $ $ $ $ $ $ Common Stock- Class A Common Stock- Class B Options Reserve Additional Paid-In Capital Accumulated deficit Accumulated Comprehensive Loss (AOCI) Total SharonAI Holdings Inc.’s Equity Non Controlling Interest Total Stockholders’ Equity # $ # $ # $ $ $ $ $ $ $ Balance at December 31, 2025 11,832,164 1,183 136,341 14 65,489 - 33,861,613 ( 43,529,190 ) ( 372,992 ) ( 10,039,372 ) ( 108,885 ) ( 10,148,257 ) Issuance of common stock 23,108,239 2,311 - - - - 1,193,439,857 - - 1,193,442,168 - 1,193,442,168 Issuance of pre-funded warrants - - - - - - 438,141,548 - - 438,141,548 - 438,141,548 Offering costs - - - - - - ( 43,500,601 ) - - ( 43,500,601 ) - ( 43,500,601 ) Share based compensation 726,761 73 - - - - 3,052,673 - - 3,052,746 - 3,052,746 Net loss - - - - - - - ( 448,218,690 ) - ( 448,218,690 ) ( 2,161,828 ) ( 450,380,518 ) Equity adjustment from Foreign Currency Translation (CTA) - - - - - - - - ( 3,045,021 ) ( 3,045,021 ) ( 14,686 ) ( 3,059,707 ) Balance at June 30, 2026 35,667,164 3,567 136,341 14 65,489 - 1,624,995,090 ( 491,747,880 ) ( 3,418,013 ) 1,129,832,778 ( 2,285,399 ) 1,127,547,379 Six Months Ended June 30, 2025 # $ # $ # $ # $ $ $ $ $ $ $ Series A Preferred Series B Preferred Common Stock- Class A Options Reserve Additional Paid-In Capital Accumulated deficit Accumulated Comprehensive Loss (AOCI) Total SharonAI Holdings Inc.’s Equity Non Controlling Interest Total Stockholders’ Equity # $ # $ # $ # $ $ $ $ $ $ $ Balance at December 31, 2024 15,000 2 27,000 3 1,067,213 107 65,489 - 33,304,160 ( 3,905,281 ) 423,858 29,822,849 86,096 29,908,945 Share based compensation - - - - - - ( 2,835 ) - 956,968 - - 956,968 - 956,968 Net loss - - - - - - - - - ( 4,008,986 ) - ( 4,008,986 ) ( 19,336 ) ( 4,028,322 ) Equity adjustment from Foreign Currency Translation (CTA) - - - - - - - - - - ( 347,774 ) ( 347,774 ) ( 1,694 ) ( 349,468 ) Balance at June 30, 2025 15,000 2 27,000 3 1,067,213 107 62,654 - 34,261,128 ( 7,914,267 ) 76,084 26,423,057 65,066 26,488,123 See accompanying Notes to Consolidated Condensed Financial Statements. - 6 - SHARONAI HOLDINGS INC. CONSOLIDATED CONDENSED STATEMENTS OF CASH FLOWS (Unaudited) 2026 2025 For the Six Months Ended June 30, 2026 2025 CASH FLOWS FROM OPERATING ACTIVITIES Net loss for the period, including noncontrolling interest $ ( 450,380,518 ) $ ( 4,028,322 ) Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: Depreciation and amortization 3,199,299 803,955 Share based compensation 3,052,746 956,968 Change in fair value of digital assets - 391,090 Intangible assets (FIL) revenue - ( 130,154 ) Intangible assets (FIL) cost of revenue - 138,070 Accelerated amortization of Intangible assets - 1,650,000 Deferred tax liability - 89,050 Unrealized (gains) losses on foreign currency exchange 11,122,667 ( 731,755 ) Change in fair value of warrant liability 5,255,450 - Change in fair value of convertible notes 470,668,608 - Gain on investment in NUAI shares ( 4,984,130 ) - Gain on sale of investment in TCDC ( 65,920,568 ) - Gain on sale of property and equipment - ( 961,713 ) Bad debt expense - 76,748 Changes in assets and liabilities: Trade and other receivables ( 26,712,905 ) 932,259 Customer deposits 143,879,911 - Other current assets ( 95,762,765 ) ( 24,689 ) Other long-term assets ( 2,212,252 ) 9,355 Trade and other payables 24,231,858 ( 879,313 ) Income tax payable 7,803,779 - Net cash provided by (used in) operating activities 23,241,180 ( 1,708,451 ) CASH FLOWS FROM INVESTING ACTIVITIES Advance payments for property and equipment ( 310,665,524 ) - Purchase of certificates of deposit ( 11,804,654 ) - Payment for the purchase of property and equipment ( 12,541,952 ) ( 37,343 ) Investment in a joint venture ( 3,136,000 ) - Cash proceeds from sale of TCDC investment 9,850,000 - Proceeds from sale of NUAI Shares 14,984,130 - Proceeds from convertible note receivable 50,000,000 - Proceeds from sales of digital assets - 93,051 Net cash provided by (used in) investing activities ( 263,314,000 ) 55,708 CASH FLOWS FROM FINANCING ACTIVITIES Proceeds from issuance of common stock 586,858,433 - Cash received from convertible note issuance 1,065,636,015 - Issuance costs related to capital raise ( 43,500,602 ) - Proceeds from exercise of warrants 370 - Proceeds from issuance of pre-funded warrants 438,141,548 - Payment for lease liabilities ( 712,210 ) ( 284,491 ) Repayment of note payable ( 2,249,124 ) - Net cash provided by (used in) financing activities 2,044,174,430 ( 284,491 ) Effect of exchange rate changes on cash and cash equivalents ( 13,826,812 ) ( 81,793 ) Net cash increase/(decreases) in cash and cash equivalents 1,790,274,798 ( 2,019,027 ) Cash and cash equivalents at beginning of period 71,073,024 4,424,805 Cash and cash equivalents at end of period $ 1,861,347,822 $ 2,405,778 Refer to Note 19 for the supplemental cash flows information. See accompanying Notes to Consolidated Condensed Financial Statements. - 7 - SHARONAI HOLDINGS INC. NOTES TO CONSOLIDATED CONDENSED FINANCIAL STATEMENTS (Unaudited) Note 1. Description of Business Unless otherwise stated in this Notes to Consolidated Condensed Financial Statements, references to “we,” “us,” “our,” “Company” or “our Company” are to SharonAI Holdings Inc. and its subsidiaries. The consolidated condensed financial statements cover SharonAI Holdings Inc. (“the Company” or “SAI”) and its controlled entities (“the Group”). SharonAI Inc. (“SA Inc.”) is a digital infrastructure provider, incorporated in the state of Delaware in the United States of America on February 15, 2024. On April 29, 2024, SA Inc. and Alternative Asset Management Pty Ltd (“AAM”), who had identical ownership interest as SA Inc., completed a share exchange. AAM did not have business operations but owned digital infrastructure assets, including GPU servers and related equipment that had historically supported cryptocurrency mining activities and were subsequently utilized in the Company’s AI and high-performance computing (“HPC”) infrastructure business. Pursuant to the transaction there was no change in relative voting interest amongst the existing shareholders of both entities. See Note 2- principles of consolidation for additional reporting considerations for the share exchange. On June 30, 2024, SA Inc. acquired the majority equity interest of Distributed Storage Solutions Limited (“DSS”). DSS is a cloud storage provider providing robust data storage infrastructure in the Filecoin network with additional focus on high performance computing (“HPC”) and artificial intelligence (“AI”), which was determined to be a business combination. In January of 2025, SA Inc. formed a 50:50 joint venture with New Era Energy & Digital Inc. (“NUAI”), named Texas Critical Data Centers LLC (“TCDC”), to fund, develop, and construct a planned 250MW net-zero energy data center behind the meter with a natural gas-fired power plant within the Permian Basin in Western Texas. New Era Energy & Digital Inc. is a Nasdaq listed industrial gas company that is expected to provide a portion of the natural gas required by the power plant. On January 13, 2026, the Company completed the sale of its 50 % ownership interest in TCDC to NUAI. Upon completion of the transaction, the Company ceased to have an ownership interest in TCDC or participate in the joint venture. On January 28, 2025, the Company entered into a Business Combination Agreement (“BCA”) with Roth CH Acquisition Co. (“Roth”) and subsequently on October 21, 2025 filed an S-4 registration statement in participation with Roth with the Securities and Exchange Commission (“SEC”). On June 9, 2025, the Company made a strategic decision to cease its participation in the operations associated with the Filecoin ecosystem in order to focus its resources and efforts on the continued growth of its high-performance GPU-as-a-Service (GPUaaS) business. This decision aligns with the Company’s long-term strategy to concentrate on providing scalable, on-demand computing infrastructure for AI, research, and other data-intensive applications. As of June 30, 2025, all activities related to the Company’s prior Filecoin-related operations had been fully wound down. This transition reflects a broader shift toward infrastructure services with more predictable and scalable revenue opportunities and supports the Company’s goal of building a focused, capital-efficient technology services platform. On December 17, 2025, the Company completed its previously announced business combination pursuant to the Business Combination Agreement dated January 28, 2025, as amended, with Roth and Roth CH Holdings Inc. In connection with the closing, Roth domesticated from the Cayman Islands to the State of Delaware by merging into Roth CH Holdings Inc., which subsequently changed its name to SharonAI Holdings Inc. Immediately following the domestication, SharonAI Inc. merged with a subsidiary of SharonAI Holdings Inc., with SharonAI Inc. surviving the merger as a wholly owned subsidiary of SharonAI Holdings Inc. As a result of the transaction, former equity holders of SharonAI Inc. received an aggregate of 10,506,472 shares of Class A Ordinary Common Stock and 136,341 shares of Class B Super Common Stock of SharonAI Holdings Inc., subject to the terms and conditions of the Business Combination Agreement. In connection with the business combination, the Company assumed approximately $ 3.9 million of liabilities, consisting primarily of current liabilities and warrant liabilities. - 8 - For accounting purposes, the transaction was treated as a reverse recapitalization, with SharonAI Inc. determined to be the accounting acquirer and Roth treated as the acquired entity. See Note 2 - principles of consolidation to the consolidated condensed financial statements for additional information regarding the accounting treatment of the business combination. Following the closing of the business combination, the Class A Ordinary Common Stock and warrants of SharonAI Holdings Inc. began trading on the OTC Market under the ticker symbols “SHAZ” and “SHAZW,” respectively. In February 2026, SharonAI Holdings Inc. completed its initial public offering and listed its Class A Ordinary Common Stock on the Nasdaq Stock Market. Note 2. Summary of Significant Accounting Policies Basis of presentation The accompanying unaudited consolidated condensed financial statements have been prepared in accordance with U.S. GAAP for interim financial information and the applicable rules and regulations of the SEC. Accordingly, they do not include all of the information and disclosures required for complete annual financial statements. In the opinion of management, all normal recurring adjustments considered necessary for a fair presentation have been included. These unaudited consolidated condensed financial statements should be read in conjunction with the audited consolidated financial statements and related notes included in the Company’s Annual Report on Form 10-K for the fiscal year ended December 31, 2025. Principles of consolidation On December 17, 2025, the Company completed a business combination with Roth pursuant to the Business Combination Agreement. Following the transaction, SharonAI Inc. became a wholly owned subsidiary of SharonAI Holdings Inc. For accounting purposes, the transaction was treated as a reverse recapitalization in accordance with Accounting Standards Codification (ASC) 805-40, Business Combinations- Reverse Acquisitions. Under this method of accounting, SharonAI Inc. was determined to be the accounting acquirer and Roth was treated as the acquired entity for financial reporting purposes. Accordingly, the transaction was accounted for as a capital transaction, with no recognition of goodwill or other intangible assets. The net assets of Roth were recorded at historical cost, and the consolidated financial statements reflect the historical financial position and results of operations of SharonAI Inc. prior to the transaction. On December 23, 2025, we (i) effected a 1-for-50 reverse stock split of our outstanding common stock, including both shares of its Class A Ordinary Common Stock and Class B Super Common Stock, and (ii) reduced our authorized common stock to 100,136,341 shares, being 100,000,000 shares of Class A Ordinary Common Stock and 136,341 shares of Class B Super Common Stock. In addition to reducing the shares of common stock outstanding, the reverse stock split effected a reduction in the number of shares of common stock issuable upon the exercise of stock options, warrants and unit purchase options and conversion of convertible notes outstanding immediately prior to the reverse stock split, with a proportional increase in the respective exercise/conversion prices. All share and per share information, including share-based compensation, throughout this Quarterly Report on Form 10-Q has been retroactively adjusted to reflect the reverse stock split. - 9 - For all other business combinations, the Group’s consolidated financial statements include the financial position and performance of controlled entities from the date on which control is obtained until the date that control is lost. For all periods presented, the consolidated financial statements include the Group. All inter-company transactions are eliminated in consolidation. Reclassifications Certain reclassifications have been made to the prior period consolidated financial statements to conform to the current year presentation. These reclassifications had no impact on the previously reported net loss and accumulated deficit Use of estimates The preparation of consolidated condensed financial statements in conformity with US GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, and related disclosures of contingent assets and liabilities. Actual results could differ from those estimates. Foreign currency translation The financial statements of the Group’s subsidiaries with functional currencies other than the U.S. dollar are translated into U.S. dollars using period-end exchange rates for assets and liabilities, historical exchange rates for stockholders’ equity and weighted average exchange rates for operating results. Translation gains and losses are included in accumulated other comprehensive (loss) income in stockholders’ equity. Financial instruments Financial instruments are recognized initially on the date that the Group becomes party to the contractual provisions of the instrument. The carrying amounts cash and cash equivalents and certificates of deposit approximate fair value due to the short-term nature of these instruments. The Company has elected the fair value option for its December 2025 convertible notes in accordance with ASC 825. These instruments are initially recorded at fair value and subsequently remeasured at fair value at each reporting date, with changes in fair value recognized in earnings, except for changes attributable to instrument-specific credit risk, which are recognized in other comprehensive income. Refer to Note 13- Convertible Notes and Note 18- Fair Value Measurements for additional information, including the fair value hierarchy classification. Note 3. Revenue Schedule of Revenue 2026 2025 2026 2025 For the Three Months Ended For the Six Months Ended June 30, June 30, 2026 2025 2026 2025 Revenue Digital asset mining revenue $ - $ 48,209 $ - $ 128,842 Provision of GPU Infrastructure services 1,931,381 328,273 2,225,393 572,244 Other - 502 3 991 Total Revenue $ 1,931,381 $ 376,984 $ 2,225,396 $ 702,077 The Company generates revenue primarily from the provision of GPU infrastructure services. Revenue is recognized in accordance with ASC 606, Revenue from Contracts with Customers, when control of the promised services is transferred to customers in an amount that reflects the consideration the Company expects to receive. Revenue from GPU infrastructure services is generally recognized over time as customers simultaneously receive and consume the benefits of the Company’s computing infrastructure services. The Company measures progress using the passage of time or usage of the contracted services, as appropriate under the terms of each customer agreement. For the comparative 2025 periods, revenue also included digital asset mining activities, which ceased during 2025 following the Company’s strategic transition to GPU infrastructure services. - 10 - Note 4. Income Tax The Company’s effective income tax rate was ( 0.30 %) and 4.7 % for the three months ended June 30, 2026 and 2025, respectively, and ( 3.40 %) and 4.5 % for the six months ended June 30, 2026 and 2025 respectively. The effective income tax rate for the three and six months ended June 30, 2026 differed from the 21.0 % federal statutory rate primarily due to the nonrecognition of fair value loss on convertible notes, the US federal and state tax expense associated with the sale of the Company’s 50 % interest in TCDC, and the change in valuation allowance maintained against certain deferred tax assets. The effective income tax rate for the three and six months ended June 30, 2025 differed from the 21.0 % federal statutory rate primarily due to the change in valuation allowance maintained against certain deferred tax assets, state income taxes, and the impact of research and development tax incentives. Note 5. Certificates of Deposit At June 30, 2026, the Company held certificates of deposit (CDs) totaling $ 12,748 thousand which are restricted due to their use as collateral for bank guarantees issued for equipment managed service contracts. The CDs have either a 6-month or 12-month term and are maintained in a bank account in the Company’s name. Interest earned on the CDs is accrued to the Company. Under the terms of the service contracts, the supplier may claim the funds in the event of a material default by the Company in fulfilling its payment obligations. These arrangements do not transfer ownership or control of the CDs but restrict their use for the duration of the CD term. Additionally, in conjunction with the Company’s new service contracts in 2025, the supplier required the Company to maintain these CD’s throughout the duration of the contract period, or until the supplier agrees to release them. This resulted in a long-term restriction on the CDs. Note 6. Trade and Other Receivables Schedule of Trade and Other Receivables June 30, December 31, 2026 2025 Trade receivables $ 1,158,480 $ 44,142 Goods and services tax (GST) receivable 27,300,337 705,535 Total trade and other receivables $ 28,458,817 $ 749,677 - 11 - Note 7. Convertible notes receivable In January 2026, in connection with the sale of the Company’s 50 % membership interest in Texas Critical Data Centers, LLC (“TCDC”), the Company received a $ 50 million senior secured convertible promissory note from New Era Energy & Digital Inc. (“NUAI”). The note bore interest at 10.0 % per annum and matured on June 30, 2026 . Under the terms of the agreement, the Company may elect to convert up to 20 % of the outstanding principal into shares of NUAI common stock based on a contractual conversion formula. The note is secured by NUAI’s ownership interest in TCDC and guaranteed by TCDC. The Company recorded the note at fair value upon issuance, which approximated its principal amount, and subsequently accounts for the instrument at amortized cost under ASC 310. Management evaluated the embedded conversion feature under ASC 815 and concluded that the estimated fair value of the embedded derivative was not material to the consolidated condensed financial statements. For the three months ended June 30, 2026, the Company recognized approximately $ 329 thousand of interest income related to the note. On April 24, 2026, NUAI repaid the full outstanding principal balance and accrued interest in cash, and no conversion rights were exercised. Note 8. Investment in NUAI shares As part of the consideration received from the sale of Texas Critical Data Centers, LLC (“TCDC”), the Company received common shares of New Era Energy & Digital Inc. (“NUAI”), which were initially measured at fair value based on the quoted market price on the transaction date. Management concluded that no liquidity or marketability discount was necessary as the shares were traded in an active market with sufficient trading volume to support orderly disposition without materially impacting market price. The investment is subsequently remeasured using quoted market prices in an active market, with changes in fair value recognized in earnings. On May 14, 2026, the Company sold all of its NUAI common shares for $ 14,984 thousand, with the proceeds received and recorded as cash held in trust. The carrying amount of the investment immediately prior to the sale was $ 8,490 thousand, resulting in a realized gain on sale of $ 6,493 thousand. Note 9. Property and Equipment and Right of Use Assets Schedule of Property and Equipment June 30, December 31, 2026 2025 Computer equipment At cost $ 21,171,492 $ 16,863,167 Accumulated depreciation ( 3,675,250 ) ( 1,666,017 ) Total computer equipment 17,496,242 15,197,150 Electrical equipment At cost 8,712,037 - Accumulated depreciation ( 343,641 ) - Total electrical equipment 8,368,396 - Capitalized software At cost 336,543 - Accumulated amortization ( 8,080 ) - Total capitalized software 328,463 - Other equipment At cost 145,331 11,829 Accumulated depreciation ( 15,125 ) ( 1,204 ) Total other equipment 130,206 10,625 Total property and equipment, net $ 26,323,307 $ 15,207,775 Right of use assets At cost 8,873,684 8,236,478 Accumulated amortization ( 1,984,481 ) ( 1,095,601 ) Total right of use assets, net 6,889,203 7,140,877 Total property and equipment, net including right of use assets $ 33,212,510 $ 22,348,652 Depreciation and amortization expense related to property and equipment amounted to $ 1,881 thousand and $ 3,199 thousand for the three and six months ended June 30, 2026, respectively, and $ 422 thousand and $ 804 thousand for the three and six months ended June 30, 2025, respectively. Foreign currency translation adjustments related to property and equipment were $ 28 thousand and ($ 64 ) thousand were recognized for the three and six-month ended June 30, 2026, respectively , and $ 79 thousand and $ 242 thousand for the three and six months ended June 30, 2025, respectively. - 12 - Note 10. Equipment, Software and Lease Prepayments Equipment, software and lease prepayments represent advance payments for goods and services to be received in future periods. As of June 30, 2026, prepayments primarily relate to deposits and milestone payments for high-performance computing equipment with WWT Australia Pty Ltd, down payments under an Equipment-as-a-Service (EaaS)/Device-as-a-Service (DaaS) arrangement with Lenovo Global Financial Services (Australia & New Zealand) Pty Limited, and prepayments to Dicker Data Limited for VAST Data software. As of June 30, 2026, equipment, software and lease prepayments consisted of: Schedule Of Equipment Software Lease Payment ● WWT Australia Pty Ltd – $ 256,186 thousand ● Lenovo Global Financial Services (Australia & New Zealand) Pty Limited – $ 33,094 thousand ● Dicker Data Limited (VAST Data software) – $ 13,368 thousand Prepayments associated with hardware, software, and managed services arrangements will be recognized as property and equipment, capitalized software, or leases as the underlying assets are delivered and placed into service or as services are rendered. Note 11. Other expenses Other expenses consisted primarily of depreciation and amortization expense and foreign currency transaction gains and losses. For the three months ended June 30, 2026, other expenses totaled $ 14,598 thousand, primarily comprising $ 1,881 thousand of depreciation and amortization expense and $ 14,329 thousand of net unrealized foreign currency transaction losses, partially offset by $ 1,612 thousand of net realized foreign currency transaction gains. For the six months ended June 30, 2026, other expenses totaled $ 12,788 thousand, primarily comprising $ 3,199 thousand of depreciation and amortization expense and $ 11,123 thousand of net unrealized foreign currency transaction losses, partially offset by $ 1,534 thousand of net realized foreign currency transaction gains. For the three months ended June 30, 2025, other expenses totaled $ 1,170 thousand, primarily comprising $ 1,802 thousand of depreciation and amortization expense, partially offset by $ 632 thousand of net unrealized foreign currency transaction gains, and other immaterial expenses. For the six months ended June 30, 2025, other expenses totaled $ 1,676 thousand, primarily comprising $ 2,463 thousand of depreciation and amortization expense, partially offset by $ 787 thousand of net unrealized foreign currency transaction gains, and other immaterial expenses. Note 12. Warrant Liability The Company accounts for the 22,250,000 warrants that were assumed from Roth as part of the BCA (representing 11,500,000 Public Warrants and 10,750,000 Private Placement Warrants exercisable for 230,000 shares of Class A Ordinary Common Stock and 214,982 shares of Class A Ordinary Common Stock, respectively) which are exercisable of 444,982 shares of Class A Ordinary Common Stock in accordance with the guidance contained in ASC 815-40. Such guidance provides that because the warrants do not meet the criteria for equity treatment thereunder, each warrant must be recorded as a liability. The warrants do not meet the criteria to be considered indexed to the Company’s stock due to settlement provisions that result in holders of warrants receiving variable settlement amounts determined by the reference table. Additionally, an event that is not within the entity’s control could require net cash settlement, thus precluding equity classification. Accordingly, the Company will classify each warrant as a liability at its fair value. This liability is subject to re-measurement at each consolidated balance sheet date. With each such re-measurement, the warrant liability will be adjusted to fair value, with the change in fair value recognized in the Company’s consolidated condensed statement of operations. - 13 - Note 13. Convertible Notes The following table summarizes the carrying amounts of the Company’s convertible notes as of June 30, 2026 and December 31, 2025. Schedule of Convertible Notes June 30, December 31, 2026 2025 Description December 2025 convertible notes- current $ 20,059 129,017,286 May 2026 convertible notes- noncurrent 334,515,000 - June 2026 convertible notes- noncurrent 672,000,000 - Total $ 1,006,535,059 $ 129,017,286 December 2025 Convertible Notes On December 17, 2025, the Company issued $ 2.25 million of convertible notes bearing interest at 10 % per annum and maturing December 17, 2026 . The notes automatically converted into Class A Ordinary Common Stock at $ 6.00 per share. On December 19, 2025, SharonAI, Inc. and SharonAI Pty Ltd (collectively, the “Company”) issued unsecured redeemable convertible notes with an aggregate principal amount of approximately $ 103.7 million to several institutional investors. The Convertible Notes accrue interest at 12.0 % per annum if an initial public offering (“IPO”) does not occur within four months of issuance, increasing to 15.0 % per annum if an IPO has not occurred within 12 months. The notes mature 24 months from the issue date and automatically convert upon an IPO or certain corporate transactions, subject to specified terms. The Company elected the fair value option under ASC 825 for the Convertible Notes. The notes are initially recorded at fair value and subsequently remeasured at each reporting date, with changes in fair value recognized in earnings, except for changes attributable to instrument-specific credit risk, which are recognized in other comprehensive income. On June 11, 2026, the Company issued 8,430,784 shares of its Class A Ordinary Common Stock, par value $ 0.0001 per share (the “Conversion Shares”) upon conversion of an aggregate principal amount of approximately $ 103.6 million of unsecured, redeemable, convertible notes (the “Notes”), together with $ 2.08 million of accrued and unpaid interest thereon pursuant to the terms of that certain Convertible Note Agreement (the “Agreement”), dated December 19, 2025, by and among SharonAI, Inc., SharonAI Pty Ltd and certain investors (the “Noteholders”). The Company assumed the obligations of SharonAI, Inc. under the Agreement promptly following the closing of the Business Combination Agreement, dated January 28, 2025. The number of Conversion Shares issued was determined in accordance with the conversion formula set forth in Section 4.6 of the Agreement, which provides that the conversion price is equal to the lower of (i) the applicable Discount Rate multiplied by the relevant transaction price and (ii) the applicable Valuation Cap (each as defined in the Agreement). Application of this formula resulted in an effective conversion price of $ 12.53 per share. During the six months ended June 30, 2026, the Company recognized $ 2,081 thousand in accrued interest expense related to the Convertible Notes prior to conversion. Upon conversion in June 2026, the accrued interest was settled through the issuance of 165,749 common shares, with an aggregate fair value of $ 11,852 thousand based on the market price of $ 71.51 per share on the conversion date. May 2026 Convertible Notes On May 18, 2026, the Company issued $ 350 million aggregate principal amount of 6.00 % Convertible Senior Notes due May 1, 2031. These notes bear interest at 6.00 % per annum, payable quarterly in arrears, and mature on May 1, 2031 , unless earlier converted or repurchased in accordance with their terms. These notes are convertible into the Company’s Class A ordinary common stock at an initial conversion price of $ 48.24 per share, subject to customary anti-dilution adjustments and other terms specified in the Indenture (the “May 2026 Indenture”) dated May 18, 2026 between the Company and U.S. Bank Trust Company, National Association, as trustee (The “Trustee”). Beginning eighteen months after issuance, the Company may require conversion upon the satisfaction of specified market-based conditions. Upon certain fundamental changes, holders may require the Company to repurchase the notes at 100 % of the principal amount, plus accrued and unpaid interest. The Company evaluated the embedded features of the May 2026 Convertible Senior Notes under ASC 815 and concluded that the conversion feature qualifies for the equity scope exception and does not require bifurcation. Accordingly, these notes are accounted for as a single debt instrument. Debt issuance costs are recorded as a direct deduction from the carrying amount of the notes and are amortized to interest expense using the effective interest method over the contractual term of the notes. - 14 - June 2026 Convertible Notes On June 22, 2026, the Company issued $ 700 million aggregate principal amount of 4.75 % Convertible Senior Notes due June 15, 2032 in a private placement. These notes bear interest at 4.75 % per annum, payable semi-annually in arrears, and mature on June 15, 2032, unless earlier converted, redeemed or repurchased in accordance with their terms. The notes are convertible into the Company’s Class A ordinary common stock at an initial conversion price of approximately $ 99.66 per share, subject to customary anti-dilution adjustments and other terms specified in the Indenture dated June 22, 2026 between the Company and the Trustee (the “June 2026 Indenture”). The Company evaluated the embedded features of the notes under ASC 815 and concluded that the conversion feature qualifies for the equity scope exception and does not require bifurcation. Accordingly, the notes are accounted for as a single debt instrument. Debt issuance costs are recorded as a direct deduction from the carrying amount of the notes and are amortized to interest expense using the effective interest method over the contractual term of the notes. Note 14. Leases The Company leases GPU and associated computer and networking equipment under non-cancelable finance lease agreements. Lease terms generally range from 3 to 5 years and may include options to extend or terminate the lease. Lease agreements may contain both lease and non-lease components, which the Company accounts for as a single lease component for all asset classes under a practical expedient election. The Company also elected the short-term lease exemption for all leases with original terms of 12 months or less, whereby such leases are not recognized on the consolidated balance sheet. Lease cost The components of lease cost were as follows: Schedule of Lease Cost 2026 2025 2026 2025 For the Three Months Ended For the Six Months Ended June 30, June 30, 2026 2025 2026 2025 Description Finance lease - interest $ 68,067 $ 51,174 $ 170,855 $ 70,929 Finance lease - amortization $ 441,623 $ 124,534 $ 711,085 $ 266,156 Total Lease Cost $ 509,690 $ 175,708 $ 881,940 $ 337,085 Maturity analysis of lease liabilities Future minimum lease payments at June 30, 2026 and December 31, 2025 are as follows: Schedule of Future Minimum Lease Payments June 30, December 31, 2026 2025 Description 2026 876,839 1,324,782 2027 1,416,988 1,324,782 2028 1,416,988 1,324,782 2029 1,289,556 1,201,139 2030 442,314 379,091 2031 21,502 - Total 5,464,187 5,554,576 Less: Imputed interest 647,757 563,675 Present value of lease liabilities $ 4,816,430 $ 4,990,901 - 15 - Other information Schedule of Other Information of Lease June 30, December 31, 2026 2025 Weighted-average remaining lease term (years) 3.9 3.9 Weighted-average discount rate 5.87 % 5.72 % ROU assets obtained in exchange for ROU Liability $ 384,785 $ 8,236,478 Operating cash impact of finance leases $ 712,210 $ 3,463,635 ) Note 15. Pre-funded Warrants On June 17, 2026, the Company entered into Securities Purchase Agreements with certain qualified institutional and accredited investors in connection with a private placement of 6,719,896 shares of Class A common stock and 6,374,823 pre-funded warrants to purchase shares of Class A common stock (the “Pre-Funded Warrants”). The Company received aggregate gross proceeds of approximately $ 900 million before deducting placement agent fees and other offering costs. Each Pre-Funded Warrant was issued at a purchase price of $ 68.2799 and is exercisable for one share of the Company’s Class A common stock at a nominal exercise price of $ 0.0001 per share. The Pre-Funded Warrants became exercisable on June 22, 2026 and remain exercisable until exercised in full. The exercise of the Pre-Funded Warrants is subject to certain beneficial ownership limitations. Prior to obtaining stockholder approval, a holder generally may not exercise the warrants to the extent such exercise would result in beneficial ownership exceeding 9.99 % of the Company’s outstanding common stock, subject to specified increases upon satisfaction of certain conditions and removal of the limitation following stockholder approval. Management evaluated the Pre-Funded Warrants under ASC 480, Distinguishing Liabilities from Equity , and ASC 815-40, Derivatives and Hedging- Contracts in Entity’s Own Equity , and concluded that the Pre-Funded Warrants qualify for equity classification. Accordingly, the proceeds allocated to the Pre-Funded Warrants, net of the related allocated issuance costs, were recorded within additional paid-in capital. Offering costs were allocated between the common shares issued and the Pre-Funded Warrants based on their relative fair values. For earnings per share purposes, the Pre-Funded Warrants are included in the calculation of basic earnings per share because the exercise price is nominal and there are no substantive exercise contingencies. - 16 - Note 16. Share-Based Compensation The Group grants Options and Restricted Stock Units (RSUs) under the 2025 Omnibus Equity Incentive Plan (the “2025 Plan”) and has historical grants registered under the 2024 Equity Incentive Plan (the “2024 Plan”) to Board Members, Advisory Board Members, Employees and Contractors. The grants have a combination of performance-based and time-based hurdles and vesting periods. On January 16, 2025, the Group granted 48,484 options which have a contractual term of 10 years. The options have an exercise price of $ 6.71 per share and convert on a 1:1 basis. The Group ascertains the fair value of the Options using a Black-Scholes pricing model. The grant-date fair value of restricted stock units (“RSUs”) is based on the closing market price of the Company’s common stock on the grant date. The grant-date fair value is recognized as share-based compensation expense over the requisite service (vesting) period, with a corresponding increase to equity. As of June 30, 2026, 27,067 options had vested. Stock Option Activity Schedule of Stock Option Activity Activity Number of Options Weighted-Average Exercise Price Weighted-Average Remaining Contractual Term (Years) Aggregate Intrinsic Value Outstanding at December 31, 2025 90,442 6.71 9.00 - Granted - 6.71 Exercised - 6.71 Forfeited ( 56,252 ) 6.71 Outstanding at June 30, 2026 34,190 6.71 8.50 $ 2,665,069 Exercisable at June 30, 2026 27,067 6.71 $ 2,109,840 Restricted Stock Units (RSUs) Schedule of Performance-Based RSUs Activity Activity Performance-Based RSUs Weighted-Average Grant Date Aggregate Fair Value Balance as of December 31, 2025 275,564 1,837,850 Granted 1,335,978 10,607,665 Vested 1 ( 525,776 ) ( 1,219,800 ) Vested in prior periods 72 167 Forfeited ( 163,228 ) ( 1,088,731 ) Unvested at June 30, 2026 922,610 10,137,151 (1) RSUs listed as vested are not exercisable but representative of the pro-rata portion of the RSU grant vested in the period At June 30, 2026, compensation costs related to these unvested stock-based compensation awards not yet recognized in the consolidated condensed statements of operations was $ 8,105 thousand, which is expected to be recognized over a weighted-average period of 1.25 years, - 17 - Note 17. Employee Benefit Plan The Group’s employees that are located in Australia participate in a Superannuation defined contribution scheme. Superannuation is Australia’s mandatory retirement savings system, requiring employers to contribute 12 % ( 11.5 % prior to 1 July 2025) of an employee’s earnings into a regulated fund. Contributions receive concessional tax treatment, with employer payments taxed at 15 % within the fund. Superannuation is typically preserved until retirement age (55–60), with limited early access exceptions. Funds are regulated by Australian Prudential Regulation Authority, Australian Securities and Investments Commission, and the Australian Taxation Office, and offer various investment options, often including insurance coverage. Withdrawals can be taken as a lump sum or income stream, subject to tax rules. Legislative changes may affect contribution limits, taxation, and access conditions. The Group recognized superannuation expense of $ 128 thousand and $ 193 thousand for the three and six months ended June 30, 2026, respectively, compared with $ 25 thousand and $ 46 thousand for the three and six months ended June 30, 2025, respectively. Note 18. Fair Value Measurement The Group measures the following assets and liabilities at fair value on a recurring basis: The Group’s recurring fair value measurements include the following: ● Convertible notes – measured at fair value under the fair value option ● Warrant liability – measured at fair value Fair value hierarchy ASC Topic 820, Fair Value Measurement and Disclosures (“ASC Topic 820”) requires an entity to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. ASC 820 established a fair value hierarchy based on the level of independent, objective evidence surrounding the inputs used to measure fair value. A financial instrument’s categorization within the fair value hierarchy is based upon the lowest level of input that is significant to the fair value measurement. ASC Topic 820 prioritizes the inputs into three levels that may be used to measure fair value: Level 1 applies to assets or liabilities for which there are quoted prices in active markets for identical assets or liabilities. Level 2 applies to assets or liabilities for which there are inputs other than quoted prices that are observable for the asset or liability such as quote prices for similar assets or liabilities in active markets; quoted prices for identical assets in markets with insufficient volume or infrequent transactions (less active markets); or model-derived valuations in which significant inputs are observable or can be derived principally from, or corroborated by, observable market data. Level 3 applies to assets or liabilities for which there are unobservable inputs to the valuation methodology that are significant to the measurement of the fair value of the assets or liabilities. - 18 - The table below shows the assigned level for each asset and liability held at fair value by the Group: Schedule of Assigned Level for Each Asset and Liability Held at Fair Value Fair value hierarchy Level 1 Level 2 Level 3 Total As of June 30, 2026 Recurring fair value measurements Convertible notes $ - - $ 20,059 $ 20,059 Warrant liability 6,145,450 - - 6,145,450 As of December 31, 2025 Recurring fair value measurements Convertible notes - - 129,017,286 129,017,286 Warrant liability 890,000 - - 890,000 The Group elected the fair value option for its December 2025 convertible notes. The fair value of the convertible notes was determined using valuation techniques appropriate for the remaining outstanding instruments at the measurement date. The valuation incorporated significant unobservable inputs, including assumptions related to the remaining conversion features, market conditions, and other factors specific to the instruments. Because these inputs required significant management judgment, the convertible notes were classified within Level 3 of the fair value hierarchy. The following table presents the rollforward of the Level 3 convertible notes, including fair value adjustments recognized in earnings, contractual interest expense, conversions into common shares, and foreign currency translation effects during the period. Schedule of Convertible Notes Including Fair Value Adjustments Level 3 December 2025 Convertible Notes For the Six Months Ended June 30, 2026 Balance at January 1, 2026 129,017,286 Fair value adjustments recognized in earnings 470,668,608 Contractual interest expense recognized before conversion 2,081,202 Conversions into common shares ( 602,870,303 ) Effect of currency translation 1,123,267 Balance at June 30, 2026 20,059 At June 30, 2026, the Company had outstanding Convertible Senior Notes measured at amortized cost using the effective interest method. The estimated fair value of the notes approximated their carrying amount as of June 30, 2026. The estimated fair value is classified within Level 2 of the fair value hierarchy because it is based on observable market inputs for similar debt instruments. The warrant liability is classified within Level 1, as it is measured using quoted market prices in an active market. There were no transfers between Levels 1, 2, or 3 during the quarter ended June 30, 2026 or year ended December 31, 2025. Note 19. Supplemental Disclosure of Cash Flow Information Schedule of Supplemental Disclosure of Cash Flow Information 2026 2025 For the Six Months Ended June 30, 2026 2025 Supplemental information: Cash paid for interest $ 4,735,985 $ 66,932 Cash paid for taxes 7,000,000 9,320 Non-cash investing and financing activities: ROU assets obtained in exchange for lease liability - 2,452,332 Gain on sale of modular data centre (MDC) - 808,513 Gain on sale of storage servers - 153,144 Assets held for Sale- rerecognize MDC - 1,105,000 Bad debt expense related to MDC sale - ( 1,180,620 ) Issuance of common stock for settlement of trade and other payables 3,713,063 - Conversion of convertible notes through the issuance of common shares 602,870,303 - Note 20. Commitments Hardware Procurement In connection with the $ 1.26 billion customer services arrangement with ESDS Software Solution Limited entered into during the quarter ended March 31, 2026, the Company expects to incur capital expenditures of approximately $ 720.0 million for the purchase of equipment and related infrastructure required to support the contracted services. As of June 30, 2026, the Company had commenced procurement activities, with certain amounts paid and recorded as prepayments. The remaining commitments relate to equipment to be procured over the course of the project. Management expects these capital expenditures to be incurred as equipment purchases and related contractual commitments continue to be executed over the course of the project. In May 2026, the Company entered into a cloud computing infrastructure agreement with a global technology company with a major Asia-Pacific presence, valued at approximately $ 950 million over five years. In connection with this agreement, the Company has committed to procure additional high-performance computing hardware and related infrastructure for approximately $ 400 m of which approximately 20% deposit has been paid. As of June 30, 2026, the related hardware had not yet been delivered, and accordingly, no liability has been recognized for the undelivered equipment. In June 2026, t he Company entered into a six-year AI infrastructure compute collaboration with NVIDIA (NASDAQ: NVDA). In connection with this agreement, the Company has committed to procure additional high-performance computing hardware and related infrastructure for approximately $ 4 billion. - 19 - Data Center Services Commitment At June 30, 2026, the Company has remaining contracted capacity of 132 MW, including a 15 MW commitment under a long-term data center services agreement entered into in March 2026 with GreenSquareDC Entity for a facility located in Australia. The 15 MW arrangement has an initial term of 120 months from the Ready-for-Service date (targeted September 26, 2026), with monthly recurring fees based on contracted kilowatt capacity. In July 2026, the Company executed an amended and restated service order with NEXTDC for 72 MW of data center capacity in Australia. The arrangement represents a total contractual commitment of approximately $623 million over the term of the agreement and includes one-time establishment fees and ongoing monthly recurring charges based on contracted capacity. The capacity is scheduled to be deployed in five phases commencing in April 2027 through August 2027. The Company has also secured additional data center capacity in New Zealand for 14MW to support the deployment of cloud computing infrastructure under a long-term customer service agreement with commencement expected in Q1 2027. As of June 30, 2026, no liability has been recognized because services have not commenced. Lenovo Managed Services Commitment On December 12, 2025, the Company entered into a Statement of Work with Lenovo Global Financial Services (Australia & New Zealand) Pty Limited for managed infrastructure services. The arrangement has a term of 60 months from commencement and provides for monthly service fees based on contracted infrastructure and services. As of June 30, 2026, the Company has made an upfront payment representing approximately 50% of the total contract value, which has been recorded as a prepayment. The remaining unpaid portion represents a future service commitment. No expense has been recognized as services have not yet commenced. The arrangement represents a contractual commitment subject to certain conditions precedent. ASE Managed Services In connection with the termination of its data center services arrangement under the Distributed Storage Solutions (DSS) agreement, the Company entered into a noncancelable commitment with Andrew Sjoquist Enterprises (ASE), a managed service provider, totaling approximately AUD$ 400 thousand over five years. The commitment qualifies as an unconditional purchase obligation under ASC 440-10-50. As of June 30, 2026, no liability has been recognized, as the obligation represents future services to be received. See additional capital asset purchase commitments entered into subsequent to period end in Note 26. Note 21. Net Income (loss) per share Basic net income (loss) per share is computed by dividing net income (loss) applicable to common shareholders by the weighted-average number of common shares outstanding for the period. Diluted net income (loss) per share reflects the potential dilution of securities that could share in the earnings of an entity using the treasury method or the if-converted method, if applicable. The calculation of diluted net income (loss) per share gives effect to common share equivalents; however, potential common shares are excluded if their effect is anti-dilutive. Share-based options, warrants, and convertible notes are considered common share equivalents and are only included in the calculation of diluted earnings per common share when net income is reported and their effect is dilutive. The following securities were excluded from the calculation of diluted net loss per share because their effect would have been anti-dilutive: ● Stock options and RSUs: 1,139,093 shares ● Warrants: 6,891,805 shares ● Convertible notes: 14,281,632 shares - 20 - A reconciliation of the numerators and denominators is as follows: Schedule of Reconciliation of Numerators and Denominators 2026 2025 2026 2025 For the Three Months Ended For the Six Months Ended June 30, June 30, 2026 2025 2026 2025 Numerator: Net loss attributable to common shareholders $ ( 428,302,926 ) $ ( 2,576,406 ) $ ( 448,218,692 ) $ ( 4,008,986 ) Denominator: Basic and diluted weighted average number of common shares outstanding 18,755,220 1,067,213 16,370,481 1,067,213 Basic and diluted net loss per common share outstanding $ ( 22.84 ) $ ( 2.41 ) $ ( 27.38 ) $ ( 3.76 ) Note 22. Segment Information The Company operates in one operating segment, and therefore one reportable segment, focused on the provision of High Performance Compute Services. The Company is also developing data center assets to support its long-term growth strategy. The determination of a single business segment is consistent with the consolidated financial information regularly provided to the Group’s chief operating decision maker (“CODM”), who is the Chief Executive Officer. The Group’s method for measuring profitability on a reportable segment basis is operating profit or loss, which the CODM uses to assess performance for the Group and in deciding how to allocate resources. The CODM does not review disaggregated assets by segment. The Group adopted ASU 2023-07 in December 2024. The most significant provision was for the Group to disclose significant segment expenses that are regularly provided to the CODM. The Group’s CODM periodically reviews cost of revenues and selling, general and administrative expenses, excluding share-based compensation, by segment and treats them as significant segment expenses. For the interim 2026 and 2025 periods presented, all revenue and expenses reflected in the loss from operations as presented in the consolidated condensed statement of operations represents the sole segment’s revenue and operating loss. - 21 - Note 23. Transactions with Related Parties SharonAI and SharonAI Pty Ltd have entered into an independent contractor agreement-corporate with James Manning and Manning Group Pty Ltd ATF MG Office Trust (“ Manning Consulting Agreement ”). Pursuant to the Manning Consultant Agreement, Mr. Manning, SharonAI’s Chief Executive Officer, director and greater than 10 % stockholder, as the key person, provides certain services to SharonAI and SharonAI Pty Ltd relating to commercial opportunity development, discovery of future data center sites, future data center acquisition and construction advisory, transaction advisory services and key relationship introduction and development. In consideration for these services, Manning Group Pty Ltd ATF MG Office Trust is entitled to receive an annual remuneration of AUD$ 334,500 (approximately $ 211,000 based on a conversion rate of $ 1.00 AUD to $ 0.63 USD), exclusive of Australian goods and services taxes. The Manning Consulting Agreement has an ongoing term that can be terminated by either side upon three (3) months’ notice. This agreement was terminated in April 2026 with no notice period or payment. SharonAI Pty Ltd has entered into an independent contractor agreement with Nicholas Hughes Jones related entity Inbocalupo Consulting Pty Ltd (“ Inbocalupo Consulting Agreement ”). Pursuant to the Inbocalupo Consultant Agreement and combined with Mr. Hughes-Jones employment agreement, Mr. Hughes-Jones who until July 2025 was SharonAI’s Senior Vice President Business Development and is a currently the Company’s Head of Business Development and a current greater than 10 % stockholder, as the key person, provides certain services to SharonAI and SharonAI Pty Ltd relating to business development services. In consideration for these services, Inbocalupo Consulting Pty Ltd is entitled to receive an annual remuneration as adjusted on 1 January 2026 of AUD$ 236,923 (approximately $ 165,846 based on a conversion rate of $ 1.00 AUD to $ 0.70 USD), exclusive of Australian goods and services taxes. The Inbocalupo Consulting Agreement has an ongoing term that can be terminated by either side upon three (3) months’ notice. This agreement was terminated in April 2026 with no notice period or payment. SharonAI Pty Ltd has entered into an independent contractor agreement with Broadfoot Group Pty Ltd (“ Broadfoot Consulting Agreement ”). Pursuant to the Broadfoot Consultant Agreement, Mr. Broadfoot, SharonAI’s Chief Financial Officer, Treasurer, Corporate Secretary, and Mrs. Broadfoot, as the key persons, provides certain services to SharonAI and SharonAI Pty Ltd relating to Chief Financial Officer support and executive assistant services to the CFO. In consideration for these services, Broadfoot Group Pty Ltd is entitled to receive an annual remuneration as adjusted on 1 January 2026 of AUD$ 236,923 (approximately $ 165,846 based on a conversion rate of $ 1.00 AUD to $ 0.70 USD), exclusive of Australian goods and services taxes. The Broadfoot Consulting Agreement has an ongoing term that can be terminated by either side upon three (3) months’ notice. This agreement was terminated in April 2026 with no notice period or payment. On April 22, 2026, the Company issued 90,893 shares of its Class A Ordinary Common Stock to Inbocalupo Pty Ltd (as trustee for the Inbocalupo Trust) in consideration for, and as full and final satisfaction of, the Company’s reimbursement obligation arising under the reimbursement provisions of the Independent Contractor Agreement dated October 14, 2024, for the 90,893 Class A Ordinary Common Stock transferred by Inbocalupo Pty Ltd (as trustee for the Inbocalupo Trust). The issuance of the shares of Class A Ordinary Common Stock was made in reliance on the exemption from registration under the Securities Act afforded by Section 4(a)(2) and/or Rule 506 promulgated hereunder. Inbocalupo Pty Ltd (as trustee for the Inbocalupo Trust) is owned by and affiliated with Nicholas Hughes-Jones, the Company’s Head of Corporate Development. Convertible Note Financing Participation In December 2025, the Company completed a convertible note financing as part of its capital raise program. Certain related parties participated in this financing. ● Manning Capital Pty Ltd, an entity affiliated with the Company’s Chief Executive Officer and greater than 10 % stockholder, subscribed for approximately AUD$ 700,000 (US$ 465,500 ) of convertible notes. ● Inbocalupo Pty Ltd, an entity affiliated with the Company’s Head of Business Development and greater than 10 % stockholder, subscribed for approximately AUD$ 1,250,000 (US$ 831,250 ) of convertible notes. ● Strat Capital Pty Ltd ATF Alpha Juliett Trust, an entity affiliated with Andrew Leece, the Company’s Chief Operating Officer, subscribed for approximately AUD$ 250,000 (US$ 166,250 ) of convertible notes. The notes were issued on the same terms and conditions as those offered to unrelated third-party investors. - 22 - First Equity Tax The Company engaged First Equity Tax to provide audit and related compliance services required in connection with certain private local subsidiaries of the Company, SharonAI Pty Ltd and Distributed Storage Solutions Pty Ltd. First Equity Tax is considered a related party due to an indirect relationship with the Company’s Chief Executive Officer. During the three and six months ended June 30, 2026, the Company recognized expenses of $ 44 thousand and $ 44 thousand, respectively, in connection with services provided by First Equity Tax. Bare Media Holdings The Company engaged Bare Media Holdings for a discrete investor communications project. Bare Media Holdings is considered a related party due to an indirect relationship with the Company’s Chief Executive Officer. During the three and six months ended June 30, 2026, the Company recognized expenses of $ 10 thousand and $ 12 thousand, respectively, in connection with the project. The engagement related to a single project and was not ongoing as of June 30, 2026. Shift Advisory The Company engaged Shift Advisory, an entity directly related to the Company’s Chief Revenue Officer, initially to provide outsourced Chief Revenue Officer services prior to the individual’s employment by the Company. Following the commencement of the individual’s employment, Shift Advisory continued to provide limited advisory services relating to the Company’s revenue processes and related operational matters. During the three and six months ended June 30, 2026, the Company recognized expenses of $ 134 thousand and $ 227 thousand, respectively, for services provided by Shift Advisory. Expenses associated with these related-party arrangements were recorded within general and administrative expenses in the Company’s consolidated condensed statements of operations. Note 24. Subsequent Events Cloud Computing Service Agreement Subsequent to June 30, 2026, the Company entered into a cloud computing service agreement with a global artificial intelligence (“AI”) laboratory with an aggregate contract value of approximately $ 1.32 billion over a 5 five-year term. Under the agreement, the Company expects to deploy cloud computing solutions across data center infrastructure located in New Zealand. Revenue under the agreement is expected to commence during the first and second quarters of 2027 as the related infrastructure becomes operational and services are delivered. The agreement supports the continued expansion of the Company’s AI Factory platform and is expected to utilize a portion of the Company’s contracted AI computing capacity. As of the date of the agreement, the Company had total AI Factory capacity of approximately 132MW, of which 116MW had been contracted to end customers, with deployment of more than 62,000 NVIDIA GPUs expected by mid-2027. In connection with the execution of this agreement, the Company has entered into purchase commitments with hardware and infrastructure vendors totaling approximately $ 765.1 million to procure equipment and related infrastructure necessary to support the deployment of the contracted AI computing capacity. As of the date of issuance of these condensed consolidated financial statements, these commitments had not been recognized as liabilities because the related goods and services had not yet been received. Cloud Computing Service Agreement Subsequent to June 30, 2026, the Company entered into a five-year cloud computing service agreement with a global artificial intelligence (“AI”) platform with an aggregate contract value of approximately $ 373 million. Revenue under the agreement is expected to commence during the first quarter of 2027, subject to deployment of the required infrastructure. The initial deployment is expected to utilize 2,048 NVIDIA Blackwell Ultra B300 GPUs. In connection with the deployment, the Company also entered into commitments to procure the required computing infrastructure, including equipment with an aggregate purchase commitment of approximately $ 217.2 million (inclusive of estimated taxes), which will be recognized as the related assets are received and the purchase obligations become payable. The Company concluded that this represents a non-recognized subsequent event, and accordingly, no adjustment to the June 30, 2026 condensed consolidated financial statements has been made. - 23 -