New ERA Energy & Digital, Inc. (NUAIW)
CIK 2028336 · all EDGAR filings →
Same rating bands the category standard uses, but free, with the formula on the chip and the gaps in the data said out loud.
Shares outstanding over time
Latest: 101.3M shares as of May 12, 2026 (10-Q).
Cash runway
Going-concern warning
auditor flagged substantial doubt
The company itself flagged going-concern doubt in a filing.
Full breakdown: cash runway tool
Warrants
| Tranche | Warrants | Exercise price | Term | Notes |
|---|---|---|---|---|
| Second Tranche Warrant | 10.7M | $2 | — | — |
| Public Warrants | 5.8M | $11.5 | — | — |
| Investor Warrants | 5.7M | $2 | — | — |
| First Tranche Warrant | 5.5M | $2 | — | — |
| Private Warrants | 230,750 | not tagged | — | — |
| Warrant | not tagged | $2 | — | — |
Tranches exactly as the company dimensioned them in its 10-Q filed May 15, 2026 →. Groupings can overlap (a “Series E and F” row is not additive with a “Series E” row), so do not sum this column. A tranche the filer did not tag is absent here, not absent from the cap table. DOWN-ROUND = the filer tagged price-protection accounting scoped to that tranche.
No warrant figures tagged in this filer’s XBRL facts. That means the company has not reported them in structured form; it does not prove no warrants exist. The exhibits are the ground truth.
Convertible notes
| Note | Principal | Carrying | Conv. price | Rate | If converted |
|---|---|---|---|---|---|
| Senior Secured Convertible Promissory Note | $50.0M | $50.0M | not tagged | — | — |
| First Pre Paid Advance Note | $7.0M | — | $10 | — | ~700,000 sh |
| Second Pre Paid Advance Note | $3.0M | — | $10 | — | ~300,000 sh |
If every note above converted at its tagged price: ~1.0M new shares on 101.3M currently outstanding. An estimate from principal ÷ conversion price, with inputs carrying different as-of dates; make-whole adjustments, capped calls and partial repurchases are not modeled.
Notes exactly as the company dimensioned them in its 10-Q filed May 15, 2026 →. Principal is face amount as tagged, not what remains after repurchases unless the filer updated the tag. A note the filer did not dimension is absent here, not absent from the balance sheet; the exhibits stay the ground truth.
Fully diluted build-up
Shares outstanding plus every potential-share instrument the filer tagged in XBRL, each at its own as-of date. An estimate assembled from filed figures, not a filing figure itself.
| Shares outstanding | 101.3M | May 12, 2026 |
| + Second Tranche Warrant (if exercised) | 10.7M | Mar 31, 2026 |
| + Public Warrants (if exercised) | 5.8M | Mar 31, 2026 |
| + Investor Warrants (if exercised) | 5.7M | Mar 31, 2026 |
| + First Tranche Warrant (if exercised) | 5.5M | Mar 31, 2026 |
| + Private Warrants (if exercised) | 230,750 | Dec 31, 2025 |
| + First Pre Paid Advance Note (if fully converted) | 700,000 | Mar 31, 2026 |
| + Second Pre Paid Advance Note (if fully converted) | 300,000 | Mar 31, 2026 |
| Fully diluted estimate | 130.1M | +28.5% vs O/S |
Still excluded, because the filer does not tag them in countable form: employee options and RSUs, any instrument living only in exhibit prose, and instruments above missing a share count. Inputs carry different as-of dates, shown per row. Each figure traces to the tranche and note tables above and their cited filings.
Registrations and offerings
Registered offering capacity on live registrations: $77.4Mfrom the structured fee exhibits; registered is not remaining, takedowns are not subtracted
Last 12 months: 9 executed · 8 registered.
Full history and shelf status: offering checker · S-3 shelf checker
Source: SEC EDGAR XBRL company facts and filing metadata, fetched live and cached briefly. Share counts are cover-page figures with their form named. Warrant tranches and convertible notes come from the dimensioned facts in the latest 10-Q/10-K instance document, exactly as the company tagged them; untagged tranches and notes are absent, not disproven. Nothing on this page is manually verified and nothing is behind a login: what free data supports is shown, what it cannot support is stated. Not investment advice.
Keep going: float checker · offering calendar · short-squeeze screener · full NUAIW workspace