AGÕæÈ˹ٷ½

STOCK TITAN

Soluna Reports Q2�25 Results

Rhea-AI Impact
(Low)
Rhea-AI Sentiment
(Neutral)
Tags

Steady gross margin, continued improvement in Three Month Adjusted EBITDA of +$2.3 million since Q3 2024, and energized Dorothy 2

ALBANY, N.Y.--(BUSINESS WIRE)-- Soluna Holdings, Inc. (“Soluna� or the “Company�) (NASDAQ: SLNH), a developer of green data centers for intensive computing applications, including Bitcoin mining and AI, announced its financial results for the second quarter ended June 30, 2025.

Soluna Reports Q2-2025 Gross Profit by Quarter

Soluna Reports Q2-2025 Gross Profit by Quarter

“Second quarter results demonstrate continued Adjusted EBITDA improvement and margin strength in our operating sites. In Q2, we also welcomed our first customers into Project Dorothy 2, the expansion of our first major site in Texas. We rebuilt our capital raising toolkit, secured our first at-the-market offering issuance, and prepared for a successful equity offering in July. We expanded our partnership with Spring Lane Capital to help launch our next flagship data center, Project Kati. We are now focused on scale,� said John Belizaire, CEO of Soluna Holdings.

“We are pleased to report the fourth quarter in a row of Adjusted EBITDA growth, improving by 25.5% ($0.4M) in Q2 over the prior quarter amidst market softness in Hashprice, while maintaining a steady 19% gross margin,� said John Tunison, CFO of Soluna.

Q2 2025 Operational and Corporate Highlights:

  • Project Kati Land Secured and Subsequently Closed $20M to Launch 35 MW Kati 1 â€� Soluna has and from Spring Lane Capital to begin construction on Kati 1, the first 35 MW phase of our 166 MW wind-powered data center. Construction is expected to begin in Q3, with initial energization targeted for early 2026.
  • Expanded Hosting Deployments with Key Customers â€� Increased deployments of existing partners Blockware, Compass Mining, and other Top-tier Miners, as Dorothy 1 space became available and Dorothy 2 came online, deepening relationships with some of the industry’s most established miners.
  • Project Dorothy 2 Construction On Track â€� All three building phases progressing on schedule, with full energization anticipated in Q4.
  • 295 MW of New Projects Launched in Q2, Including Our First Solar-Powered Data Center â€� Including wind-powered Projects Hedy and Ellen, and solar-powered Project Annie. We believe these additions mark a major step in scaling Renewable Computing and diversifying our energy mix across Texas.
  • Increased Power Pipeline to 2.8 GW of Long-Term Capacity â€� With 2.8 GW of long-term clean energy capacity in our pipeline, Soluna anticipates that it will be positioned to meet the rising demand for sustainable computing infrastructure at scale.

Second Quarter Finance and Operations Highlights:

  • Net loss for the three months declined Q2 2024 to Q2 2025 by ($1.4 million) â€� driven by the above-mentioned Revenue, Gross Profit and SG&A drivers with a $2.9 million increase in Operating Loss, increased by $1.3 million combined higher Interest, Tax and Other Expenses which include consent fees to Preferred B holder and Kati wind farm loss generation fee offset by the prior year loss on convertible debt and warrant revaluation for $5.6 million.
  • Adjusted EBITDA improved $0.4 million from Q1 2025 to Q2 2025, primarily driven by a steady 19% gross margin, controlling expenses, and no significant interconnection outages. This resilient progress was despite headwinds from average Hashprice declining by 5% to $51, dampening profit sharing.
  • Adjusted EBITDA declined ($3.0 million) from Q2 2024 to Q2 2025, driven primarily by Bitcoin halving in April 2024 and Hashprice volatility ($0.6M) from fewer machines online and efficiency at Dorothy 1B. Professional fees were higher ($0.2M), including legal costs related to the Standby Equity Purchase Agreement and compliance costs.
    In connection with our successful ATM raise and related fundraising, we incurred ($255) thousand of consent fees paid to the Series B Preferred stockholder. As part of securing land for Project Kati, we incurred ($291) thousand fees for lost power generation on the wind farm.
  • Gross profit for our operating sites in Soluna Digital remained steady compared to the prior quarter Q1 2025, Q2 2025 reported strong cost discipline and gross margin stability, despite a ($0.3M) decline in Demand Response Service gross profit from exiting the seasonally higher winter pricing period.
  • Revenue for Q2 2025 is $6.2 million, a Net Decline of $3.5 million for the three months Year-over-year. Four factors drove the decrease. Bitcoin halving and subsequent Hashprice volatility ($2.0 million), the change in commercial model mix to more Profit Sharing (fully offset by decline in cost of revenue by ($0.8 million) for no Gross Profit impact), lower Prop Mining volume related to site availability and miner efficiency ($0.6 million), and lower Demand Response Services driven by increased participation rate within ERCOT ($0.1 million).
  • Revenue Generation Poised for Growth â€� We expect Revenue to stabilize and grow as we continue to commission additional MW of Bitcoin Hosting capacity over the next two years, related to Dorothy 2 and Kati 1, as illustrated in the recently published 2025 .
  • Robust Cash Reserves â€� Quarter-end unrestricted cash was $9.9 million, a $2.0 million rise since December 31, 2024.
  • General and administrative expenses were flat year-over-year and improved from the prior quarter. Strong cost discipline has enabled these costs to be contained even as site development continues to grow substantially.

Q2 2025 Revenue & Cost of Revenue by Project Site

Ìý

Ìý

Soluna Digital

Ìý

(Dollars in thousands)

Ìý

Project

Dorothy

1B

Ìý

Project

Dorothy

1A

Ìý

Project

Dorothy

2

Ìý

Project

Sophie

Ìý

Other

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cryptocurrency mining revenue

Ìý

$

2,861

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

2,861

Ìý

Data hosting revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,653

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

1,273

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,136

Ìý

Demand response services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

161

Ìý

Ìý

Ìý

161

Ìý

Total revenue

Ìý

Ìý

2,861

Ìý

Ìý

Ìý

1,653

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

1,273

Ìý

Ìý

Ìý

161

Ìý

Ìý

Ìý

6,158

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of cryptocurrency mining, exclusive of depreciation

Ìý

$

1,767

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

1,767

Ìý

Cost of data hosting revenue, exclusive of depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

851

Ìý

Ìý

Ìý

346

Ìý

Ìý

Ìý

420

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,617

Ìý

Cost of cryptocurrency mining revenue- depreciation

Ìý

Ìý

1,074

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,074

Ìý

Cost of data hosting revenue- depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

274

Ìý

Ìý

Ìý

136

Ìý

Ìý

Ìý

102

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

512

Ìý

Total cost of revenue

Ìý

Ìý

2,841

Ìý

Ìý

Ìý

1,125

Ìý

Ìý

Ìý

482

Ìý

Ìý

Ìý

522

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

4,970

Ìý

Ìý

Gross profit

Ìý

$

20

Ìý

Ìý

$

528

Ìý

Ìý

$

(272

)

$

751

Ìý

Ìý

$

161

Ìý

Ìý

$

1,188

Ìý

Gross Profit Margin %

Ìý

Ìý

0.7

%

Ìý

Ìý

31.9

%

Ìý

Ìý

(129.5

%)

Ìý

Ìý

59.0

%

Ìý

Ìý

100.0

%

Ìý

Ìý

19.3

%

Q2 2024 Revenue & Cost of Revenue by Project Site

Soluna Digital Ìý Ìý
(Dollars in thousands)

Project

Dorothy

1B

Ìý

Project

Dorothy

1A

Ìý

Project

Dorothy 2

Project

Sophie

Ìý

Other

Ìý

Total

Ìý
Ìý Ìý Ìý Ìý Ìý Ìý
Cryptocurrency mining revenue $

4,484

Ìý

$

-

Ìý

$

-

$

-

Ìý

$

-

Ìý

$

4,484

Ìý

Data hosting revenue

-

Ìý

3,567

Ìý

-

1,331

Ìý

-

Ìý

4,898

Ìý

Demand response services

-

Ìý

-

Ìý

-

-

Ìý

293

Ìý

293

Ìý

Ìý
Total revenue

4,484

Ìý

3,567

Ìý

-

1,331

Ìý

293

Ìý

9,675

Ìý

Ìý Ìý Ìý Ìý Ìý Ìý
Cost of cryptocurrency mining, exclusive of depreciation

1,883

Ìý

-

Ìý

-

-

Ìý

-

Ìý

1,883

Ìý

Cost of data hosting revenue, exclusive of depreciation

-

Ìý

1,758

Ìý

-

418

Ìý

-

Ìý

2,176

Ìý

Cost of cryptocurrency mining revenue- depreciation

1,065

Ìý

-

Ìý Ìý

1,065

Cost of data hosting revenue- depreciation

Ìý

Ìý

290

Ìý

-

151

Ìý

-

Ìý

441

Ìý

Total cost of revenue $

2,948

Ìý

$

2,048

Ìý

$

-

$

569

Ìý

$

-

Ìý

$

5,565

Ìý

Ìý Ìý Ìý Ìý Ìý Ìý
Gross Profit $

1,536

Ìý

$

1,519

Ìý

$

-

$

762

Ìý

$

293

Ìý

$

4,110

Ìý

Gross Profit Margin %

34.3

%

42.8

%

n/a

57.3

%

100.0

%

42.5

%

The audited financial statements and Annual Report on Form 10-K for the year ended December 31, 2024, filed with the U.S. Securities and Exchange Commission (“SEC�) on March 31, 2025, are available .

Our current Investor Presentation can be found .

Our 2025 Earnings Power Presentation can be found .

Soluna’s glossary of terms can be found .

Safe Harbor Statement

This announcement contains forward-looking statements. These statements are made under the “safe harbor� provisions of the U.S. Private Securities Litigation Reform Act of 1995. These forward-looking statements can be identified by terminology such as “will,� “expects,� “anticipates,� “future,� “intends,� “plans,� “believes,� “estimates,� “confident� and similar statements. Other examples of forward-looking statements may include, but are not limited to, (i) statements of Company plans and objectives, including the completion of Projects Kati 1, Dorothy 2, Hedy, Ellen, and Annie, and the closing of the land purchase for Project Kati, (ii) statements of future economic performance, and (iii) statements of assumptions underlying other statements about the Company or its business. Soluna may also make written or oral forward-looking statements in its periodic reports to the SEC , in its annual report to shareholders, in press releases and other written materials and in oral statements made by its officers, directors or employees to third parties. Statements that are not historical facts, including but not limited to statements about Soluna’s beliefs and expectations, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, further information regarding which is included in the Company's filings with the SEC. All information provided in this press release is as of the date of the press release, and Soluna undertakes no duty to update such information, except as required under applicable law.

Non-GAAP Measures

In addition to figures prepared in accordance with generally accepted accounting principles (“GAAP�), Soluna from time to time may present alternative non-GAAP performance measures, e.g., EBITDA, adjusted EBITDA, adjusted net profit/loss, adjusted earnings per share, free cash flow, both on a company basis and on a project-level basis, among others. EBITDA is defined as earnings before interest, taxes, and depreciation and amortization. Adjusted EBITDA is defined as EBITDA adjusted for stock-based compensation costs, provision for credit losses, loss on sale of fixed assets, impairment on fixed assets, fair value adjustment on Standby Equity Purchase Agreement draws, and loss (gain) on debt extinguishment and revaluation, net. Project-level measures may not take into account a full allocation of corporate expenses. These measures should be considered in addition to, but not as a substitute for, the information prepared in accordance with GAAP. Alternative performance measures are not subject to GAAP or any other generally accepted accounting principles. Other companies may define these terms in different ways. See our annual report on Form 10-K for the year ended December 31, 2024, for an explanation of how management uses these measures in evaluating its operations. Investors should review the non-GAAP reconciliations provided below and not rely on any single financial measure to evaluate the Company’s business.

About Soluna Holdings, Inc. (Nasdaq: SLNH)

Soluna is on a mission to make renewable energy a global superpower using computing as a catalyst. The company designs, develops, and operates digital infrastructure that transforms surplus renewable energy into global computing resources. Soluna’s pioneering data centers are strategically co-located with wind, solar, or hydroelectric power plants to support high-performance computing applications, including Bitcoin Mining, Generative AI, and other compute-intensive applications. Soluna’s proprietary software MaestroOS(�) helps energize a greener grid while delivering cost-effective and sustainable computing solutions and superior returns. To learn more, visit and follow us on:

LinkedIn:
X (formerly Twitter):
YouTube:
Newsletter:
Resource Center:

Soluna regularly posts important information on its website and encourages investors and potential investors to consult the Soluna investor relations and investor resources sections of its website regularly.

Soluna Holdings, Inc. and Subsidiaries

Condensed Consolidated Balance Sheets

As of June 30, 2025 (Unaudited) and December 31, 2024

Ìý

(Dollars in thousands, except per share)

Ìý

June 30, 2025

Ìý

December 31, 2024

Assets

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current Assets:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cash

Ìý

$

9,878

Ìý

Ìý

$

7,843

Ìý

Restricted cash

Ìý

Ìý

2,215

Ìý

Ìý

Ìý

1,150

Ìý

Accounts receivable, net (allowance for expected credit losses of $244 at June 30, 2025 and December 31, 2024)

Ìý

Ìý

2,649

Ìý

Ìý

Ìý

2,693

Ìý

Prepaid expenses and other current assets

Ìý

Ìý

2,236

Ìý

Ìý

Ìý

1,781

Ìý

Equipment held for sale

Ìý

Ìý

-

Ìý

Ìý

Ìý

28

Ìý

Total Current Assets

Ìý

Ìý

16,978

Ìý

Ìý

Ìý

13,495

Ìý

Restricted cash, noncurrent

Ìý

Ìý

3,060

Ìý

Ìý

Ìý

1,460

Ìý

Other assets

Ìý

Ìý

1,107

Ìý

Ìý

Ìý

2,724

Ìý

Deposits and credits on equipment

Ìý

Ìý

1,046

Ìý

Ìý

Ìý

5,145

Ìý

Property, plant and equipment, net

Ìý

Ìý

56,521

Ìý

Ìý

Ìý

47,283

Ìý

Intangible assets, net

Ìý

Ìý

12,957

Ìý

Ìý

Ìý

17,620

Ìý

Operating lease right-of-use assets

Ìý

Ìý

283

Ìý

Ìý

Ìý

313

Ìý

Total Assets

Ìý

$

91,952

Ìý

Ìý

$

88,040

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Liabilities and Stockholders� Equity

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Current Liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts payable

Ìý

$

3,942

Ìý

Ìý

$

2,840

Ìý

Accrued liabilities

Ìý

Ìý

5,934

Ìý

Ìý

Ìý

6,785

Ìý

Accrued interest payable

Ìý

Ìý

3,286

Ìý

Ìý

Ìý

2,275

Ìý

Contract liability

Ìý

Ìý

19,348

Ìý

Ìý

Ìý

20,015

Ìý

Current portion of debt

Ìý

Ìý

13,255

Ìý

Ìý

Ìý

14,444

Ìý

Income tax payable

Ìý

Ìý

62

Ìý

Ìý

Ìý

37

Ìý

Customer deposits

Ìý

Ìý

1,962

Ìý

Ìý

Ìý

1,416

Ìý

Operating lease liability

Ìý

Ìý

63

Ìý

Ìý

Ìý

61

Ìý

Total Current Liabilities

Ìý

Ìý

47,852

Ìý

Ìý

Ìý

47,873

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Other liabilities

Ìý

Ìý

333

Ìý

Ìý

Ìý

235

Ìý

Long-term debt

Ìý

Ìý

10,021

Ìý

Ìý

Ìý

7,061

Ìý

Operating lease liability

Ìý

Ìý

220

Ìý

Ìý

Ìý

252

Ìý

Deferred tax liability, net

Ìý

Ìý

4,207

Ìý

Ìý

Ìý

5,257

Ìý

Total Liabilities

Ìý

Ìý

62,633

Ìý

Ìý

Ìý

60,678

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Commitments and Contingencies (Note 10)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stockholders� Equity:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

9.0% Series A Cumulative Perpetual Preferred Stock, par value $0.001 per share, $25.00 liquidation preference; authorized 6,040,000; 4,953,545 shares issued and outstanding as of June 30, 2025 and December 31, 2024

Ìý

Ìý

5

Ìý

Ìý

Ìý

5

Ìý

Series B Preferred Stock, par value $0.0001 per share, authorized 187,500; 62,500 shares issued and outstanding as of June 30, 2025 and December 31, 2024

Ìý

Ìý

�

Ìý

Ìý

Ìý

�

Ìý

Common stock, par value $0.001 per share, authorized 75,000,000; 19,095,863 shares issued and 19,055,122 shares outstanding as of June 30, 2025 and 10,647,761 shares issued and 10,607,020 shares outstanding as of December 31, 2024

Ìý

Ìý

19

Ìý

Ìý

Ìý

11

Ìý

Additional paid-in capital

Ìý

Ìý

323,557

Ìý

Ìý

Ìý

315,607

Ìý

Accumulated deficit

Ìý

Ìý

(329,242

)

Ìý

Ìý

(314,304

)

Common stock in treasury, at cost, 40,741 shares at June 30, 2025 and December 31, 2024

Ìý

Ìý

(13,798

)

Ìý

Ìý

(13,798

)

Total Soluna Holdings, Inc. Stockholders� (Deficit) Equity

Ìý

Ìý

(19,459

)

Ìý

Ìý

(12,479

)

Non-Controlling Interest

Ìý

Ìý

48,778

Ìý

Ìý

Ìý

39,841

Ìý

Total Stockholders� Equity

Ìý

Ìý

29,319

Ìý

Ìý

Ìý

27,362

Ìý

Total Liabilities and Stockholders� Equity

Ìý

$

91,952

Ìý

Ìý

$

88,040

Ìý

Ìý

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Soluna Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Operations (Unaudited)

For the Three and Six Months Ended June 30, 2025 and 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

(Dollars in thousands, except per share)

Ìý

Three Months Ended

Ìý

Six Months Ended

Ìý

Ìý

June 30,

Ìý

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cryptocurrency mining revenue

Ìý

$

2,861

Ìý

Ìý

$

4,484

Ìý

Ìý

$

5,860

Ìý

Ìý

$

10,880

Ìý

Data hosting revenue

Ìý

Ìý

3,136

Ìý

Ìý

Ìý

4,898

Ìý

Ìý

Ìý

5,538

Ìý

Ìý

Ìý

10,176

Ìý

Demand response service revenue

Ìý

Ìý

161

Ìý

Ìý

Ìý

293

Ìý

Ìý

Ìý

668

Ìý

Ìý

Ìý

1,168

Ìý

High-performance computing service revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

28

Ìý

Ìý

Ìý

-

Ìý

Total revenue

Ìý

Ìý

6,158

Ìý

Ìý

Ìý

9,675

Ìý

Ìý

Ìý

12,094

Ìý

Ìý

Ìý

22,224

Ìý

Operating costs:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of cryptocurrency mining revenue, exclusive of depreciation

Ìý

Ìý

1,767

Ìý

Ìý

Ìý

1,883

Ìý

Ìý

Ìý

3,721

Ìý

Ìý

Ìý

3,724

Ìý

Cost of data hosting revenue, exclusive of depreciation

Ìý

Ìý

1,617

Ìý

Ìý

Ìý

2,176

Ìý

Ìý

Ìý

2,945

Ìý

Ìý

Ìý

4,427

Ìý

Cost of high-performance computing services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

-

Ìý

Cost of cryptocurrency mining revenue- depreciation

Ìý

Ìý

1,074

Ìý

Ìý

Ìý

1,065

Ìý

Ìý

Ìý

2,147

Ìý

Ìý

Ìý

2,152

Ìý

Cost of data hosting revenue- depreciation

Ìý

Ìý

512

Ìý

Ìý

Ìý

441

Ìý

Ìý

Ìý

913

Ìý

Ìý

Ìý

877

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Total costs of revenue

Ìý

Ìý

4,970

Ìý

Ìý

Ìý

5,565

Ìý

Ìý

Ìý

9,733

Ìý

Ìý

Ìý

11,180

Ìý

Operating expenses:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

General and administrative expenses, exclusive of depreciation and amortization

Ìý

Ìý

5,397

Ìý

Ìý

Ìý

5,382

Ìý

Ìý

Ìý

11,344

Ìý

Ìý

Ìý

9,378

Ìý

Depreciation and amortization associated with general and administrative expenses

Ìý

Ìý

2,403

Ìý

Ìý

Ìý

2,403

Ìý

Ìý

Ìý

4,807

Ìý

Ìý

Ìý

4,805

Ìý

Total general and administrative expenses

Ìý

Ìý

7,800

Ìý

Ìý

Ìý

7,785

Ìý

Ìý

Ìý

16,151

Ìý

Ìý

Ìý

14,183

Ìý

Impairment on fixed assets

Ìý

Ìý

12

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

130

Ìý

Operating loss

Ìý

Ìý

(6,624

)

Ìý

Ìý

(3,675

)

Ìý

Ìý

(13,802

)

Ìý

Ìý

(3,269

)

Interest expense

Ìý

Ìý

(1,196

)

Ìý

Ìý

(449

)

Ìý

Ìý

(2,034

)

Ìý

Ìý

(873

)

(Loss) gain on debt extinguishment and revaluation, net

Ìý

Ìý

-

Ìý

Ìý

Ìý

(5,600

)

Ìý

Ìý

551

Ìý

Ìý

Ìý

(8,698

)

Loss on sale of fixed assets

Ìý

Ìý

(22

)

Ìý

Ìý

(21

)

Ìý

Ìý

(22

)

Ìý

Ìý

(21

)

Other expense, net

Ìý

Ìý

(546

)

Ìý

Ìý

(49

)

Ìý

Ìý

(860

)

Ìý

Ìý

(25

)

Loss before income taxes

Ìý

Ìý

(8,388

)

Ìý

Ìý

(9,794

)

Ìý

Ìý

(16,167

)

Ìý

Ìý

(12,886

)

Income tax benefit, net

Ìý

Ìý

608

Ìý

Ìý

Ìý

649

Ìý

Ìý

Ìý

1,033

Ìý

Ìý

Ìý

1,197

Ìý

Net loss

Ìý

Ìý

(7,780

)

Ìý

Ìý

(9,145

)

Ìý

Ìý

(15,134

)

Ìý

Ìý

(11,689

)

(Less) Net (loss) income attributable to non-controlling interest

Ìý

Ìý

(398

)

Ìý

Ìý

1,728

Ìý

Ìý

Ìý

(196

)

Ìý

Ìý

4,438

Ìý

Net loss attributable to Soluna Holdings, Inc.

Ìý

$

(7,382

)

Ìý

$

(10,873

)

Ìý

$

(14,938

)

Ìý

$

(16,127

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic and Diluted loss per common share:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Basic & Diluted loss per share

Ìý

$

(0.69

)

Ìý

$

(2.97

)

Ìý

$

(1.55

)

Ìý

$

(5.68

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Weighted average shares outstanding (Basic and Diluted)

Ìý

Ìý

14,991,125

Ìý

Ìý

Ìý

4,563,696

Ìý

Ìý

Ìý

13,473,983

Ìý

Ìý

Ìý

3,683,558

Ìý

Ìý

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Soluna Holdings, Inc. and Subsidiaries

Condensed Consolidated Statements of Cash Flows (Unaudited)

For the Six Months Ended June 30, 2025 and 2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Six Months Ended June 30,

(Dollars in thousands)

Ìý

2025

Ìý

2024

Operating Activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net loss

Ìý

$

(15,134

)

Ìý

$

(11,689

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments to reconcile net loss to net cash used in operating activities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Depreciation expense

Ìý

Ìý

3,121

Ìý

Ìý

Ìý

3,091

Ìý

Amortization expense

Ìý

Ìý

4,746

Ìý

Ìý

Ìý

4,743

Ìý

Stock-based compensation

Ìý

Ìý

3,789

Ìý

Ìý

Ìý

2,029

Ìý

Deferred income taxes

Ìý

Ìý

(1,051

)

Ìý

Ìý

(1,259

)

Impairment on fixed assets

Ìý

Ìý

12

Ìý

Ìý

Ìý

130

Ìý

Provision for credit losses

Ìý

Ìý

-

Ìý

Ìý

Ìý

244

Ìý

Amortization of operating lease asset

Ìý

Ìý

30

Ìý

Ìý

Ìý

122

Ìý

(Gain) loss on debt extinguishment and revaluation, net

Ìý

Ìý

(551

)

Ìý

Ìý

8,698

Ìý

Amortization of deferred financing costs and discount on notes

Ìý

Ìý

338

Ìý

Ìý

Ìý

59

Ìý

SEPA fair value revaluation

Ìý

Ìý

118

Ìý

Ìý

Ìý

-

Ìý

Loss on sale of fixed assets

Ìý

Ìý

22

Ìý

Ìý

Ìý

21

Ìý

Changes in operating assets and liabilities:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Accounts receivable

Ìý

Ìý

44

Ìý

Ìý

Ìý

(486

)

Prepaid expenses and other current assets

Ìý

Ìý

(455

)

Ìý

Ìý

(10,767

)

Other long-term assets

Ìý

Ìý

1,607

Ìý

Ìý

Ìý

1

Ìý

Accounts payable

Ìý

Ìý

1,102

Ìý

Ìý

Ìý

353

Ìý

Contract liability

Ìý

Ìý

(667

)

Ìý

Ìý

-

Ìý

Operating lease liabilities

Ìý

Ìý

(30

)

Ìý

Ìý

(123

)

Other liabilities and customer deposits

Ìý

Ìý

644

Ìý

Ìý

Ìý

(404

)

Accrued liabilities and interest payable

Ìý

Ìý

1,042

Ìý

Ìý

Ìý

1,764

Ìý

Net cash used in operating activities

Ìý

Ìý

(1,273

)

Ìý

Ìý

(3,473

)

Investing Activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Purchases of property, plant and equipment

Ìý

Ìý

(12,365

)

Ìý

Ìý

(278

)

Purchases of intangible assets

Ìý

Ìý

(83

)

Ìý

Ìý

(64

)

Proceeds from sale of property, plant and equipment

Ìý

Ìý

-

Ìý

Ìý

Ìý

215

Ìý

Deposits on equipment, net

Ìý

Ìý

4,099

Ìý

Ìý

Ìý

(2,096

)

Net cash used in investing activities

Ìý

Ìý

(8,349

)

Ìý

Ìý

(2,223

)

Financing Activities

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Proceeds from common stock warrant exercises

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,304

Ìý

Proceeds from sale of common stock on SEPA

Ìý

Ìý

2,005

Ìý

Ìý

Ìý

-

Ìý

Proceeds from notes

Ìý

Ìý

5,269

Ìý

Ìý

Ìý

13,220

Ìý

Proceeds from sale of common stock on ATM

Ìý

Ìý

2,178

Ìý

Ìý

Ìý

-

Ìý

Payments on notes and deferred financing costs

Ìý

Ìý

(3,275

)

Ìý

Ìý

(1,910

)

Payments on ATM

Ìý

Ìý

(132

)

Ìý

Ìý

-

Ìý

Contributions from non-controlling interest

Ìý

Ìý

11,852

Ìý

Ìý

Ìý

-

Ìý

Distributions to non-controlling interest

Ìý

Ìý

(3,575

)

Ìý

Ìý

(5,776

)

Net cash provided by financing activities

Ìý

Ìý

14,322

Ìý

Ìý

Ìý

7,838

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Increase in cash & restricted cash

Ìý

Ìý

4,700

Ìý

Ìý

Ìý

2,142

Ìý

Cash & restricted cash � beginning of period

Ìý

Ìý

10,453

Ìý

Ìý

Ìý

10,367

Ìý

Cash & restricted cash � end of period

Ìý

$

15,153

Ìý

Ìý

$

12,509

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Supplemental Disclosure of Cash Flow Information

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Interest paid on debt

Ìý

Ìý

685

Ìý

Ìý

Ìý

203

Ìý

Warrant consideration in relation to convertible notes and revaluation of warrant liability

Ìý

Ìý

-

Ìý

Ìý

Ìý

7,648

Ìý

Notes converted to common stock

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,712

Ìý

Noncash membership distribution accrual

Ìý

Ìý

323

Ìý

Ìý

Ìý

456

Ìý

Warrant consideration in relation to Soluna Cloud

Ìý

Ìý

-

Ìý

Ìý

Ìý

314

Ìý

Fair value consideration for Green Cloud issuance of shares

Ìý

Ìý

810

Ìý

Ìý

Ìý

-

Ìý

Ìý

The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.

Segment Information

The following table details revenue, cost of revenues, and other operating costs for the Company’s reportable segments for three months ended June 30, 2025 and 2024, and reconciles to net income (loss) on the consolidated statements of operations:

For the three months ended June 30, 2025

Ìý

Ìý

Ìý

Cryptocurrency

Mining

Ìý

Data

Center

Hosting

Ìý

High-

Performance

Computing

Services

Ìý

Total

Segment Revenue: Revenue from external customers

Ìý

$

2,861

Ìý

Ìý

$

3,136

Ìý

Ìý

$

-

Ìý

Ìý

$

5,997

Ìý

Reconciliation of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand response revenue (a)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

161

Ìý

Total consolidated revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

6,158

Ìý

Less: Segment cost of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Utility costs

Ìý

1,278

Ìý

Ìý

Ìý

471

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,749

Ìý

Wages, benefits, and employee related costs

Ìý

203

Ìý

Ìý

Ìý

531

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

734

Ìý

Facilities and Equipment costs

Ìý

250

Ìý

Ìý

Ìý

521

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

771

Ìý

Cost of revenue- depreciation

Ìý

1,074

Ìý

Ìý

Ìý

512

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,586

Ìý

Other cost of revenue*

Ìý

148

Ìý

Ìý

Ìý

364

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

512

Ìý

Total segment cost of revenue

Ìý

2,953

Ìý

Ìý

Ìý

2,399

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,352

Ìý

General and administrative expenses

Ìý

40

Ìý

Ìý

Ìý

94

Ìý

Ìý

Ìý

110

Ìý

Ìý

Ìý

244

Ìý

Impairment on fixed assets

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Segment operating income (loss)

Ìý

$

(132

)

Ìý

$

631

Ìý

Ìý

$

(110

)

Ìý

$

389

Ìý

For the three months ended June 30, 2024

Ìý

Ìý

Ìý

Cryptocurrency

Mining

Ìý

Data

Center

Hosting

Ìý

High-

Performance

Computing

Services

Ìý

Total

Segment Revenue: Revenue from external customers

Ìý

$

4,484

Ìý

Ìý

$

4,898

Ìý

Ìý

$

-

Ìý

Ìý

$

9,382

Ìý

Reconciliation of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand response revenue (a)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

293

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

9,675

Ìý

Less: Segment cost of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Utility costs

Ìý

Ìý

1,322

Ìý

Ìý

Ìý

1,363

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,685

Ìý

Wages, benefits, and employee related costs

Ìý

Ìý

190

Ìý

Ìý

Ìý

468

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

658

Ìý

Facilities and Equipment costs

Ìý

Ìý

336

Ìý

Ìý

Ìý

323

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

659

Ìý

Cost of revenue- depreciation

Ìý

Ìý

1,065

Ìý

Ìý

Ìý

441

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,506

Ìý

Other cost of revenue*

Ìý

Ìý

127

Ìý

Ìý

Ìý

92

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

219

Ìý

Total segment cost of revenue

Ìý

Ìý

3,040

Ìý

Ìý

Ìý

2,687

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,727

Ìý

General and administrative expenses

Ìý

Ìý

106

Ìý

Ìý

Ìý

146

Ìý

Ìý

Ìý

58

Ìý

Ìý

Ìý

310

Ìý

Impairment on fixed assets

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Segment operating income

Ìý

$

1,338

Ìý

Ìý

$

2,065

Ìý

Ìý

$

(58

)

Ìý

$

3,345

Ìý

(a)

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.

Ìý

Ìý

*

Other cost of revenue includes insurance, outside service costs and margins, and general costs.

The following table presents the reconciliation of segment operating income (loss) to net income (loss) before taxes:

Ìý

Ìý

For the three months ended June 30,

Ìý

Ìý

2025

Ìý

2024

Segment operating income

Ìý

$

389

Ìý

Ìý

$

3,345

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciling Items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Elimination of intercompany costs

Ìý

Ìý

381

Ìý

Ìý

Ìý

162

Ìý

Other revenue (a)

Ìý

Ìý

161

Ìý

Ìý

Ìý

293

Ìý

General and administrative, exclusive of depreciation and amortization (b)

Ìý

Ìý

(5,152

)

Ìý

Ìý

(5,072

)

General and administrative, depreciation and amortization

Ìý

Ìý

(2,403

)

Ìý

Ìý

(2,403

)

Interest expense

Ìý

Ìý

(1,196

)

Ìý

Ìý

(449

)

Loss on debt extinguishment and revaluation, net

Ìý

Ìý

-

Ìý

Ìý

Ìý

(5,600

)

Loss on sale of fixed assets

Ìý

Ìý

(22

)

Ìý

Ìý

(21

)

Other expense, net

Ìý

Ìý

(546

)

Ìý

Ìý

(49

)

Net loss before taxes

Ìý

$

(8,388

)

Ìý

$

(9,794

)

(a)

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss

Ìý

Ìý

(b)

The reconciling general and administrative expense, exclusive of depreciation and amortization represent corporate and unallocated general and administrative expenses for the three months ended June 30, 2025 and 2024.

The following table details revenue, cost of revenues, and other operating costs for the Company’s reportable segments for six months ended June 30, 2025 and 2024, and reconciles to net income (loss) on the consolidated statements of operations:

For the six months ended June 30, 2025

Ìý

Ìý

Ìý

Cryptocurrency

Mining

Ìý

Data

Center

Hosting

Ìý

High-

Performance

Computing

Services

Ìý

Total

Segment Revenue: Revenue from external customers

Ìý

$

5,860

Ìý

Ìý

$

5,538

Ìý

Ìý

$

28

Ìý

Ìý

$

11,426

Ìý

Reconciliation of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand response revenue (a)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

668

Ìý

Total consolidated revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

12,094

Ìý

Less: Segment cost of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Utility costs

Ìý

Ìý

2,690

Ìý

Ìý

Ìý

861

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,551

Ìý

Wages, benefits, and employee related costs

Ìý

Ìý

421

Ìý

Ìý

Ìý

1,001

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

1,429

Ìý

Facilities and Equipment costs

Ìý

Ìý

457

Ìý

Ìý

Ìý

886

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,343

Ìý

Cost of revenue- depreciation

Ìý

Ìý

2,147

Ìý

Ìý

Ìý

913

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,060

Ìý

Other cost of revenue*

Ìý

Ìý

288

Ìý

Ìý

Ìý

508

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

796

Ìý

Total segment cost of revenue

Ìý

Ìý

6,003

Ìý

Ìý

Ìý

4,169

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

10,179

Ìý

General and administrative expenses

Ìý

Ìý

55

Ìý

Ìý

Ìý

175

Ìý

Ìý

Ìý

269

Ìý

Ìý

Ìý

499

Ìý

Impairment on fixed assets

Ìý

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Segment operating income (loss)

Ìý

$

(198

)

Ìý

$

1,182

Ìý

Ìý

$

(248

)

Ìý

$

736

Ìý

For the six months ended June 30, 2024

Ìý

Ìý

Ìý

Cryptocurrency

Mining

Ìý

Data

Center

Hosting

Ìý

High-

Performance

Computing

Services

Ìý

Total

Segment Revenue: Revenue from external customers

Ìý

$

10,880

Ìý

Ìý

$

10,176

Ìý

Ìý

$

-

Ìý

Ìý

$

21,056

Ìý

Reconciliation of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Demand response revenue (a)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,168

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

22,224

Ìý

Less: Segment cost of revenue

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Utility costs

Ìý

Ìý

2,699

Ìý

Ìý

Ìý

2,720

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,419

Ìý

Wages, benefits, and employee related costs

Ìý

Ìý

381

Ìý

Ìý

Ìý

927

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,308

Ìý

Facilities and Equipment costs

Ìý

Ìý

511

Ìý

Ìý

Ìý

622

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,133

Ìý

Cost of revenue- depreciation

Ìý

Ìý

2,152

Ìý

Ìý

Ìý

877

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,029

Ìý

Other cost of revenue*

Ìý

Ìý

304

Ìý

Ìý

Ìý

309

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

613

Ìý

Total segment cost of revenue

Ìý

Ìý

6,047

Ìý

Ìý

Ìý

5,455

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

11,502

Ìý

General and administrative expenses

Ìý

Ìý

107

Ìý

Ìý

Ìý

153

Ìý

Ìý

Ìý

58

Ìý

Ìý

Ìý

318

Ìý

Impairment on fixed assets

Ìý

Ìý

130

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

130

Ìý

Segment operating income (loss)

Ìý

$

4,596

Ìý

Ìý

$

4,568

Ìý

Ìý

$

(58

)

Ìý

$

9,106

Ìý

(a)

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss.

Ìý

Ìý

*

Other cost of revenue includes insurance, outside service costs and margins, and general costs.

The following table presents the reconciliation of segment operating income (loss) to net income (loss) before taxes:

Ìý

Ìý

For the six months ended June 30,

Ìý

Ìý

2025

Ìý

2024

Segment operating income

Ìý

$

736

Ìý

Ìý

$

9,106

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Reconciling Items:

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Elimination of intercompany costs

Ìý

Ìý

446

Ìý

Ìý

Ìý

322

Ìý

Other revenue (a)

Ìý

Ìý

668

Ìý

Ìý

Ìý

1,168

Ìý

General and administrative, exclusive of depreciation and amortization (b)

Ìý

Ìý

(10,845

)

Ìý

Ìý

(9,060

)

General and administrative, depreciation and amortization

Ìý

Ìý

(4,807

)

Ìý

Ìý

(4,805

)

Interest expense

Ìý

Ìý

(2,034

)

Ìý

Ìý

(873

)

Gain (loss) on debt extinguishment and revaluation, net

Ìý

Ìý

551

Ìý

Ìý

Ìý

(8,698

)

Loss on sale of fixed assets

Ìý

Ìý

(22

)

Ìý

Ìý

(21

)

Other expense, net

Ìý

Ìý

(860

)

Ìý

Ìý

(25

)

Net loss before taxes

Ìý

$

(16,167

)

Ìý

$

(12,886

)

(a)

Demand response service revenue is included as a reconciling item of total revenue and not included as part of segment gross profit or loss

Ìý

Ìý

(b)

The reconciling general and administrative expense, exclusive of depreciation and amortization represent corporate and unallocated general and administrative expenses for the six months ended June 30, 2025 and 2024.

Gross Profit Breakout:

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the three months ended June 30, 2025:

Ìý

Ìý

Soluna Digital

(Dollars in thousands)

Ìý

Project

Dorothy

1B

Ìý

Project

Dorothy

1A

Ìý

Project

Dorothy

2

Ìý

Project

Sophie

Ìý

Ìý

Other

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cryptocurrency mining revenue

Ìý

$

2,861

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

2,861

Ìý

Data hosting revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,653

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

1,273

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,136

Demand response services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

161

Ìý

Ìý

Ìý

161

Ìý

Total revenue

Ìý

Ìý

2,861

Ìý

Ìý

Ìý

1,653

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

1,273

Ìý

Ìý

Ìý

161

Ìý

Ìý

Ìý

6,158

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of cryptocurrency mining, exclusive of depreciation

Ìý

Ìý

1,767

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,767

Ìý

Cost of data hosting revenue, exclusive of depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

851

Ìý

Ìý

Ìý

346

Ìý

Ìý

Ìý

420

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,617

Ìý

Cost of high-performance computing service revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Cost of cryptocurrency mining revenue- depreciation

Ìý

Ìý

1,074

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,074

Ìý

Cost of data hosting revenue- depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

274

Ìý

Ìý

Ìý

136

Ìý

Ìý

Ìý

102

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

512

Ìý

Total cost of revenue

Ìý

Ìý

2,841

Ìý

Ìý

Ìý

1,125

Ìý

Ìý

Ìý

482

Ìý

Ìý

Ìý

522

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

4,970

Ìý

Gross profit (loss)

Ìý

$

20

Ìý

Ìý

$

528

Ìý

Ìý

$

(272

)

Ìý

$

751

Ìý

Ìý

$

161

Ìý

Ìý

$

1,188

Ìý

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the three months ended June 30, 2024:

Ìý

Ìý

Soluna Digital

(Dollars in thousands)

Ìý

Project

Dorothy

1B

Ìý

Project

Dorothy

1A

Ìý

Project

Sophie

Ìý

Other

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cryptocurrency mining revenue

Ìý

$

4,484

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

4,484

Ìý

Data hosting revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,567

Ìý

Ìý

Ìý

1,331

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

4,898

Ìý

Demand response services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

293

Ìý

Ìý

Ìý

293

Ìý

High-performance computing services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Total revenue

Ìý

Ìý

4,484

Ìý

Ìý

Ìý

3,567

Ìý

Ìý

Ìý

1,331

Ìý

Ìý

Ìý

293

Ìý

Ìý

Ìý

9,675

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of cryptocurrency mining, exclusive of depreciation

Ìý

Ìý

1,883

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,883

Ìý

Cost of data hosting revenue, exclusive of depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,758

Ìý

Ìý

Ìý

418

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,176

Ìý

Cost of high-performance computing service revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Cost of cryptocurrency mining revenue- depreciation

Ìý

Ìý

1,065

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,065

Ìý

Cost of data hosting revenue- depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

290

Ìý

Ìý

Ìý

151

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

441

Ìý

Total cost of revenue

Ìý

Ìý

2,948

Ìý

Ìý

Ìý

2,048

Ìý

Ìý

Ìý

569

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,565

Ìý

Gross profit

Ìý

$

1,536

Ìý

Ìý

$

1,519

Ìý

Ìý

$

762

Ìý

Ìý

$

293

Ìý

Ìý

$

4,110

Ìý

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the six months ended June 30, 2025:

Ìý

Ìý

Soluna Digital

Ìý

Soluna

Cloud

Ìý

Ìý

Ìý

(Dollars in thousands)

Ìý

Project

Dorothy

1B

Ìý

Project

Dorothy

1A

Ìý

Project

Dorothy

2

Ìý

Ìý

Project

Sophie

Ìý

Other

Ìý

Soluna

Digital

Subtotal

Ìý

Project

Ada

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cryptocurrency mining revenue

Ìý

$

5,860

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

5,860

Ìý

Ìý

$

-

Ìý

Ìý

$

5,860

Ìý

Data hosting revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,024

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

2,304

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,538

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,538

Ìý

Demand response services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

668

Ìý

Ìý

Ìý

668

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

668

Ìý

High-performance computing services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

28

Ìý

Ìý

Ìý

28

Ìý

Total revenue

Ìý

Ìý

5,860

Ìý

Ìý

Ìý

3,024

Ìý

Ìý

Ìý

210

Ìý

Ìý

Ìý

2,304

Ìý

Ìý

Ìý

668

Ìý

Ìý

Ìý

12,066

Ìý

Ìý

Ìý

28

Ìý

Ìý

Ìý

12,094

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of cryptocurrency mining, exclusive of depreciation

Ìý

Ìý

3,721

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,721

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,721

Ìý

Cost of data hosting revenue, exclusive of depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,736

Ìý

Ìý

Ìý

416

Ìý

Ìý

Ìý

793

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,945

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,945

Ìý

Cost of high-performance computing service revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

7

Ìý

Cost of cryptocurrency mining revenue- depreciation

Ìý

Ìý

2,147

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,147

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,147

Ìý

Cost of data hosting revenue- depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

569

Ìý

Ìý

Ìý

137

Ìý

Ìý

Ìý

207

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

913

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

913

Ìý

Total cost of revenue

Ìý

Ìý

5,868

Ìý

Ìý

Ìý

2,305

Ìý

Ìý

Ìý

553

Ìý

Ìý

Ìý

1,000

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

9,726

Ìý

Ìý

Ìý

7

Ìý

Ìý

Ìý

9,733

Ìý

Gross (loss) profit

Ìý

$

(8

)

Ìý

$

719

Ìý

Ìý

$

(343

)

Ìý

$

1,304

Ìý

Ìý

$

668

Ìý

Ìý

$

2,340

Ìý

Ìý

$

21

Ìý

Ìý

$

2,361

Ìý

The following table summarizes the balances for the project sites for cryptocurrency mining revenue, data hosting revenue, high-performance computing service revenue, demand response revenue, cost of cryptocurrency mining revenue, exclusive of depreciation, cost of data hosting revenue, exclusive of depreciation, cost of high-performance computing services, and cost of depreciation during the six months ended June 30, 2024:

Ìý

Ìý

Soluna Digital

Ìý

Soluna

Cloud

Ìý

Ìý

Ìý

(Dollars in thousands)

Ìý

Project

Dorothy

1B

Ìý

Project

Dorothy

1A

Ìý

Project

Sophie

Ìý

Other

Ìý

Soluna

Digital

Subtotal

Ìý

Project

Ada

Ìý

Total

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cryptocurrency mining revenue

Ìý

$

10,880

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

-

Ìý

Ìý

$

10,880

Ìý

Ìý

$

-

Ìý

$

10,880

Ìý

Data hosting revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

7,108

Ìý

Ìý

Ìý

3,068

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

10,176

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

10,176

Ìý

Demand response services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,168

Ìý

Ìý

Ìý

1,168

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,168

Ìý

High-performance computing services

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Total revenue

Ìý

Ìý

10,880

Ìý

Ìý

Ìý

7,108

Ìý

Ìý

Ìý

3,068

Ìý

Ìý

Ìý

1,168

Ìý

Ìý

Ìý

22,224

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

22,224

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Cost of cryptocurrency mining, exclusive of depreciation

Ìý

$

3,724

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,724

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,724

Ìý

Cost of data hosting revenue, exclusive of depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

3,495

Ìý

Ìý

Ìý

931

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

4,427

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

4,427

Ìý

Cost of high-performance computing service revenue

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Cost of cryptocurrency mining revenue- depreciation

Ìý

Ìý

2,152

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,152

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

2,152

Ìý

Cost of data hosting revenue- depreciation

Ìý

Ìý

-

Ìý

Ìý

Ìý

575

Ìý

Ìý

Ìý

302

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

877

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

877

Ìý

Total cost of revenue

Ìý

Ìý

5,876

Ìý

Ìý

Ìý

4,070

Ìý

Ìý

Ìý

1,233

Ìý

Ìý

Ìý

1

Ìý

Ìý

Ìý

11,180

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

11,180

Ìý

Gross profit

Ìý

$

5,004

Ìý

Ìý

$

3,038

Ìý

Ìý

$

1,835

Ìý

Ìý

$

1,167

Ìý

Ìý

$

11,044

Ìý

Ìý

$

-

Ìý

Ìý

$

11,044

Ìý

EBITDA and Adjusted EBITDA Tables:

Reconciliations of EBITDA and Adjusted EBITDA to net loss, the most comparable GAAP financial metric, for historical periods are presented in the table below:

(Dollars in thousands)

Ìý

Three Months Ended

June 30,

Ìý

Six Months Ended

June 30,

Ìý

Ìý

2025

Ìý

2024

Ìý

2025

Ìý

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net loss

Ìý

$

(7,780

)

Ìý

$

(9,145

)

Ìý

$

(15,134

)

Ìý

$

(11,689

)

Interest expense

Ìý

Ìý

1,196

Ìý

Ìý

Ìý

449

Ìý

Ìý

Ìý

2,034

Ìý

Ìý

Ìý

873

Ìý

Income tax benefit

Ìý

Ìý

(608

)

Ìý

Ìý

(649

)

Ìý

Ìý

(1,033

)

Ìý

Ìý

(1,197

)

Depreciation and amortization

Ìý

Ìý

3,989

Ìý

Ìý

Ìý

3,909

Ìý

Ìý

Ìý

7,868

Ìý

Ìý

Ìý

7,834

Ìý

EBITDA

Ìý

Ìý

(3,203

)

Ìý

Ìý

(5,436

)

Ìý

Ìý

(6,265

)

Ìý

Ìý

(4,179

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments: Non-cash items

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stock-based compensation costs

Ìý

Ìý

1,942

Ìý

Ìý

Ìý

1,368

Ìý

Ìý

Ìý

3,789

Ìý

Ìý

Ìý

2,029

Ìý

Loss on sale of fixed assets

Ìý

Ìý

22

Ìý

Ìý

Ìý

21

Ìý

Ìý

Ìý

22

Ìý

Ìý

Ìý

21

Ìý

Provision for credit losses

Ìý

Ìý

-

Ìý

Ìý

Ìý

244

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

244

Ìý

Impairment on fixed assets

Ìý

Ìý

12

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Ìý

Ìý

130

Ìý

Fair value adjustment on SEPA draws

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

118

Ìý

Ìý

Ìý

-

Ìý

Loss (gain) on debt extinguishment and revaluation, net

Ìý

Ìý

-

Ìý

Ìý

Ìý

5,600

Ìý

Ìý

Ìý

(551

)

Ìý

Ìý

8,698

Ìý

Adjusted EBITDA

Ìý

$

(1,227

)

Ìý

$

1,797

Ìý

Ìý

$

(2,875

)

Ìý

$

6,943

Ìý

The following table represents the Adjusted EBITDA activity between each three-month period from January 1, 2025 through June 30, 2025.

(Dollars in thousands)

Ìý

Three months ended

March 31, 2025

Ìý

Three months ended

June 30, 2025

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net loss from continuing operations

Ìý

$

(7,354

)

Ìý

$

(7,780

)

Interest expense, net

Ìý

Ìý

838

Ìý

Ìý

Ìý

1,196

Ìý

Income tax benefit from continuing operations

Ìý

Ìý

(425

)

Ìý

Ìý

(608

)

Depreciation and amortization

Ìý

Ìý

3,879

Ìý

Ìý

Ìý

3,989

Ìý

EBITDA

Ìý

Ìý

(3,062

)

Ìý

Ìý

(3,203

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments: Non-cash items

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stock-based compensation costs

Ìý

Ìý

1,847

Ìý

Ìý

Ìý

1,942

Ìý

Loss on sale of fixed assets

Ìý

Ìý

-

Ìý

Ìý

Ìý

22

Ìý

Impairment on fixed assets

Ìý

Ìý

-

Ìý

Ìý

Ìý

12

Ìý

Fair value adjustment on SEPA draws

Ìý

Ìý

118

Ìý

Ìý

Ìý

-

Ìý

Gain on debt extinguishment and revaluation, net

Ìý

Ìý

(551

)

Ìý

Ìý

-

Ìý

Adjusted EBITDA

Ìý

$

(1,648

)

Ìý

$

(1,227

)

The following table represents the Adjusted EBITDA activity between each three-month period from January 1, 2024 through December 31, 2024.

Ìý

(Dollars in thousands)

Ìý

Three

months

ended

March 31,

2024

Ìý

Three

months

ended

June 30,

2024

Ìý

Three

months

ended

September 30,

2024

Ìý

Three

months

ended

December 31,

2024

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Net loss from continuing operations

Ìý

$

(2,544

)

Ìý

$

(9,145

)

Ìý

$

(8,093

)

Ìý

$

(38,518

)

Interest expense, net

Ìý

Ìý

424

Ìý

Ìý

Ìý

449

Ìý

Ìý

Ìý

821

Ìý

Ìý

Ìý

833

Ìý

Income tax benefit from continuing operations

Ìý

Ìý

(548

)

Ìý

Ìý

(649

)

Ìý

Ìý

(547

)

Ìý

Ìý

(743

)

Depreciation and amortization

Ìý

Ìý

3,926

Ìý

Ìý

Ìý

3,909

Ìý

Ìý

Ìý

3,916

Ìý

Ìý

Ìý

3,889

Ìý

EBITDA

Ìý

Ìý

1,258

Ìý

Ìý

Ìý

(5,436

)

Ìý

Ìý

(3,903

)

Ìý

Ìý

(34,539

)

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Adjustments: Non-cash items

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Ìý

Stock-based compensation costs

Ìý

Ìý

661

Ìý

Ìý

Ìý

1,368

Ìý

Ìý

Ìý

1,257

Ìý

Ìý

Ìý

2,025

Ìý

Loss on sale of fixed assets

Ìý

Ìý

1

Ìý

Ìý

Ìý

21

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

9

Ìý

Provision for credit losses

Ìý

Ìý

-

Ìý

Ìý

Ìý

244

Ìý

Ìý

Ìý

367

Ìý

Ìý

Ìý

149

Ìý

Convertible note inducement expense

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

388

Ìý

Placement agent release expense

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

1,000

Ìý

Loss on contract

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

28,593

Ìý

Impairment on fixed assets

Ìý

Ìý

130

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Ìý

Ìý

-

Ìý

Loss (gain) on debt extinguishment and revaluation, net

Ìý

Ìý

3,097

Ìý

Ìý

Ìý

5,600

Ìý

Ìý

Ìý

(1,203

)

Ìý

Ìý

(145

)

Adjusted EBITDA

Ìý

$

5,147

Ìý

Ìý

$

1,797

Ìý

Ìý

$

(3,482

)

Ìý

$

(2,520

)

Ìý

John Tunison

Chief Financial Officer

Soluna Holdings, Inc.

[email protected]

Source: Soluna Holdings, Inc.

SOLUNA HOLDINGS INC

NASDAQ:SLNH

SLNH Rankings

SLNH Latest News

SLNH Stock Data

14.11M
15.96M
23.39%
8.35%
9.59%
Capital Markets
Finance Services
United States
ALBANY