Form 8-K/A
8-K/A — OLENOX INDUSTRIES INC.
Accession: 0001213900-26-087885
Filed: 2026-08-11
Period: 2026-05-26
CIK: 0001023994
SIC: 5030 (WHOLESALE-LUMBER & OTHER CONSTRUCTION MATERIALS)
Item: Financial Statements and Exhibits
Documents
8-K/A — ea0301631-8ka1_olenox.htm (Primary)
EX-99.1 — AUDITED ANNUAL FINANCIAL STATEMENTS OF CS DIGITAL VENTURES, LLC FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024 (ea030163101ex99-1.htm)
EX-99.2 — UNAUDITED FINANCIAL STATEMENTS OF CS DIGITAL VENTURES, LLC FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025 (ea030163101ex99-2.htm)
EX-99.3 — UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION (ea030163101ex99-3.htm)
GRAPHIC (ea030163101_ex99-1img1.jpg)
XML — IDEA: XBRL DOCUMENT (R1.htm)
8-K/A — AMENDMENT NO. 1 TO FORM 8-K
8-K/A (Primary)
Filename: ea0301631-8ka1_olenox.htm · Sequence: 1
true
0001023994
0001023994
2026-05-26
2026-05-26
iso4217:USD
xbrli:shares
iso4217:USD
xbrli:shares
UNITED STATES
SECURITIES
AND EXCHANGE COMMISSION
Washington,
D.C. 20549
FORM 8-K/A
(Amendment
No. 1)
CURRENT
REPORT
PURSUANT
TO SECTION 13 OR 15(d) OF THE
SECURITIES
EXCHANGE ACT OF 1934
Date of Report (Date
of earliest event reported): May 26, 2026
OLENOX INDUSTRIES INC.
(Exact Name
of Registrant as Specified in its Charter)
Delaware
001-38037
95-4463937
(State or Other Jurisdiction of
Incorporation)
(Commission File Number)
(I.R.S. Employer
Identification Number)
1207 N. FM 3083 Bldg. C
Conroe, TX 77304
(Address of Principal
Executive Offices, Zip Code)
Registrant’s
telephone number, including area code: (936) 323-6332
(Former name
or former address, if changed since last report.)
Check the appropriate box
below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following
provisions:
☐
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant
to Section 12(b) of the Act:
Title of Each Class
Trading Symbol(s)
Name of Each Exchange on Which Registered
Common Stock, par value $0.01
OLOX
The Nasdaq Stock Market LLC
Indicate by check mark whether
the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule
12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check
mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting
standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Explanatory Note
On May 28, 2026, Olenox Industries, Inc. (the
“Company”), a Delaware corporation, filed a Current Report on Form 8-K (the “Initial Report”) to report that on
May 26, 2026, the Company entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) with CS Digital
Ventures, LLC, a Delaware limited liability company (“CS Digital”), the members of CS Digital listed on the signature page
thereto (collectively, the “Sellers”), and Bernardo Schucman, in his capacity as the seller representative (the “Seller
Representative”). Pursuant to the Purchase Agreement, the Company acquired 100% of the issued and outstanding membership interests
of CS Digital (the “Acquisition”) on the same date.
This Current Report on Form 8-K/A (this “Amendment”)
amends and supplements the Initial Report to provide financial statements of CS Digital, and the pro forma financial statements of the
Company required by Item 9.01 of Form 8-K. No other modifications to the Initial Report are being made by this Amendment. This Amendment
should be read in connection with the Initial Report, which provides a more complete description of the Purchase Agreement and transactions
contemplated thereby.
1
Item 9.01.
Financial Statements and Exhibits.
(a)
Financial Statements of CS Digital
The audited financial statements of CS Digital
for the years ended December 31, 2025 and 2024, together with the related notes to the financial statements, are included as Exhibit 99.1
to this Current Report.
The unaudited financial statements of CS Digital
for the three months ended March 31, 2026 and 2025, together with the related unaudited notes to the financial statements, are included
as Exhibit 99.2 to this Current Report and are incorporated herein by reference.
(b)
Pro Forma Financial Information.
The unaudited pro forma consolidated financial
statements of the Company for the three months ended March 31, 2026, and for the year ended December 31, 2025, are included as Exhibit
99.3 to this Current Report and are incorporated herein by reference.
The pro forma financial information included in
this Amendment No.1 has been presented for informational purposes only and is not necessarily indicative of the consolidated financial
position or results of operations that would have been realized had the acquisition occurred as of the dates indicated, nor is it meant
to be indicative of any anticipated consolidated financial position or future results of operations that the Company will experience after
the acquisition. The pro forma financial information is subject to a full valuation report to be completed by the Company according to ASC 805.
(d)
Exhibits
99.1
Audited Annual Financial Statements of CS Digital Ventures, LLC for the Years Ended December 31, 2025 and 2024
99.2
Unaudited Financial Statements of CS Digital Ventures, LLC for the Three Months Ended March 31, 2026 and 2025
99.3
Unaudited Pro Forma Consolidated Financial Information
104
Cover Page Interactive Data File (embedded within the Inline XBRL document)
2
SIGNATURES
Pursuant to the requirements of the Securities
Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly
authorized.
OLENOX INDUSTRIES INC.
Dated: August 11, 2026
By:
/s/ Michael McLaren
Name: Michael McLaren
Title: Chief Executive Officer
3
EX-99.1 — AUDITED ANNUAL FINANCIAL STATEMENTS OF CS DIGITAL VENTURES, LLC FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
EX-99.1
Filename: ea030163101ex99-1.htm · Sequence: 2
Exhibit 99.1
CS DIGITAL VENTURES, LLC
FINANCIAL STATEMENTS
DECEMBER 31, 2025 AND 2024
CS DIGITAL VENTURES, LLC
TABLE OF CONTENTS
Page
Report of Independent Registered Public Accounting Firm
1
Balance Sheets as of December 31, 2025 and 2024
2
Statements of Operations for the Years Ended December 31, 2025 and 2024
3
Statements of Changes in Members’ Equity for the Years Ended December 31, 2025 and 2024
4
Statements of Cash Flows for the Years Ended December 31, 2025 and 2024
5
Notes to Financial Statements
6
i
Report of Independent Registered Public Accounting
Firm
To The Management of CS Digital Ventures, LLC
Opinion on the Financial Statements
We have audited the accompanying balance sheets
of CS Digital Ventures, LLC, (the “Company”) as of December 31, 2025 and 2024, and the related statements of operations, changes
in members’ equity, and cash flows for the years then ended, and the related notes (collectively referred to as the “financial
statements”). In our opinion, the financial statements present fairly, in all material respects, the financial position of the Company
as of December 31, 2025 and 2024, and the results of its operations and its cash flows for the years then ended, in conformity with accounting
principles generally accepted in the United States of America.
Basis for Opinion
These financial statements are the responsibility
of the Company’s management. Our responsibility is to express an opinion on the Company’s financial statements based on our
audits. We are a public accounting firm registered with the Public Company Accounting Oversight Board (United States) (“PCAOB”)
and are required to be independent with respect to the Company in accordance with the U.S. federal securities laws and the applicable
rules and regulations of the Securities and Exchange Commission and the PCAOB.
We conducted our audits in accordance with the
standards of the PCAOB and in accordance with auditing standards generally accepted in the United States of America. Those standards require
that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement,
whether due to error or fraud. The Company is not required to have, nor were we engaged to perform, an audit of its internal control over
financial reporting. As part of our audits, we are required to obtain an understanding of internal control over financial reporting, but
not for the purpose of expressing an opinion on the effectiveness of the Company’s internal control over financial reporting. Accordingly,
we express no such opinion.
Our audits included performing procedures to assess
the risks of material misstatement of the financial statements, whether due to error or fraud, and performing procedures that respond
to those risks. Such procedures included examining, on a test basis, evidence regarding the amounts and disclosures in the financial statements.
Our audits also included evaluating the accounting principles used and significant estimates made by management, as well as evaluating
the overall presentation of the financial statements. We believe that our audits provide a reasonable basis for our opinion.
Grassi & Co., CPAs, P.C.
We have served as the Company’s auditor since 2026.
Glastonbury, Connecticut
August 10, 2026
1
CS DIGITAL VENTURES,
LLC
BALANCE SHEET
As of December 31,
2025
2024
ASSETS
Current assets
Cash
$ 1,643,812
$ 367,058
Bitcoin
976,363
3,824,230
Other digital assets
136,867
29
Equipment - in progress
-
8,100,000
Total current assets
2,757,042
12,291,317
Property and equipment, net
28,389,591
13,923,218
Security deposits
2,274,534
973,674
Total assets
$ 33,421,167
$ 27,188,209
LIABILITIES AND MEMBERS’ EQUITY
Current liabilities
Accounts payable
$ 220,000
$ -
Credit cards payable
789
13,102
Accrued expenses and other current liabilities
885,963
336,157
Total current liabilities
1,106,752
349,259
Long-term liabilities
Long-term business loans - Francesca Forcella
15,202,424
8,100,000
Total Long-term liabilities
15,202,424
8,100,000
Total Liabilities
16,309,176
8,449,259
Members’ equity
Class A Units, no par value, 400 units authorized; 400 units issued and outstanding as of December 31, 2025 and 2024, respectively, representing 40.0% of total outstanding units.
-
-
Class B Units, no par value, 600 units authorized; 600
units issued and outstanding as of December 31, 2025 and 2024, respectively, representing 60.0% of total outstanding units.
-
-
Class C Profits Interest Units, no par value, no units issued or outstanding
as of December 31, 2025 and 2024, respectively.
-
-
Member capital contribution
20,000,000
19,978,160
Accumulated deficit
(2,888,009 )
(1,239,210 )
Total members’ equity
17,111,991
18,738,950
Total liabilities and members’ equity
$ 33,421,167
$ 27,188,209
The accompanying notes are an integral part of
these financial statements.
2
CS DIGITAL VENTURES, LLC
STATEMENTS OF OPERATIONS
YEARS ENDED DECEMBER 31,
2025
2024
Revenue
Mining revenue
$ 20,596,660
$ 3,872,018
Services revenue
37,614
17,724
Total Revenue
20,634,274
3,889,742
Costs and Expenses
Cost of revenues (excludes depreciation presented below):
9,177,028
1,221,708
Operating expenses
5,777,238
2,173,799
Depreciation expense
6,245,409
1,878,122
Change in fair value of bitcoin
(297,348 )
(12,578 )
Loss (gain) on sale of equipment
-
(160,958 )
Total Costs and Expenses
20,902,327
5,100,093
Operating income
(268,053 )
(1,210,332 )
Other income
4
60
Interest expense
(1,380,750 )
(28,919 )
Total other expense
(1,380,746 )
(28,859 )
Net loss before income taxes
(1,648,799 )
(1,239,210 )
Income taxes
-
-
Net loss
$ (1,648,799 )
$ (1,239,210 )
The accompanying notes are an integral part of
these financial statements.
3
CS DIGITAL VENTURES,
LLC
STATEMENTS OF CHANGES
IN MEMBERS’ EQUITY
CLASS A
CLASS B
CLASS C
Member Capital
Accumulated
Total
Members’
Units
Amount
Units
Amount
Units
Amount
Contribution
Deficit
Equity
Balance at inception
-
-
-
-
-
-
-
-
-
Contribution
400
-
600
-
-
-
$ 19,978,160
-
$ 19,978,160
Net loss 2024
-
-
-
-
-
-
-
$ (1,239,210 )
(1,239,210 )
Balance as of December 31, 2024
400
-
600
-
-
-
$ 19,978,160
(1,239,210 )
18,738,950
Contribution
-
-
-
-
-
-
21,840
-
21,840
Net loss 2025
-
-
-
-
-
-
-
(1,648,799 )
(1,648,799 )
Balance as of December 31, 2025
400
-
600
-
-
-
$ 20,000,000
$ (2,888,009 )
$ 17,111,991
The accompanying notes are
an integral part of these financial statements.
4
CS DIGITAL VENTURES,
LLC
STATEMENTS
OF CASH FLOWS
YEARS ENDED DECEMBER 31,
2025
2024
Operating Activities:
Net loss
$ (1,648,799 )
$ (1,239,210 )
Adjustments to reconcile net loss to net cash provided by (used in) operating activities
Depreciation
6,245,409
1,878,122
Change in fair value of bitcoin
(297,348 )
(12,578 )
Capitalized interest added to loan balance
214,586
-
Gain on sale of equipment
-
(160,958 )
Changes in assets and liabilities:
Bitcoin
3,145,216
(3,811,652 )
Other digital assets
(136,838 )
(29 )
Equipment – in progress
8,100,000
-
Credit Card payable
206,897
13,102
Accrued and other current liabilities
550,595
336,157
Net cash provided by (used in) by operations:
16,379,718
(2,997,046 )
Investing Activities:
Purchase of property and equipment
(13,823,944 )
(16,272,360 )
Proceeds from the sale of mining equipment
-
631,978
Security deposits
(1,300,860 )
(973,674 )
Net cash used in investing activities
(15,124,804 )
(16,614,056 )
Financing Activities:
Contributions
21,840
19,978,160
Net cash provided by financing activities
21,840
19,978,160
Net increase in cash
1,276,754
367,058
Cash at beginning of year
367,058
-
Cash at end of year
$ 1,643,812
$ 367,058
Supplemental Disclosures of cash flow information:
Cash paid for interest
1,380,750
-
Supplemental Disclosures of noncash investing and financing activities:
Equipment deposits financed through note payable
6,887,838
8,100,000
The accompanying notes are an integral part of
these financial statements.
5
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 1 - Organization and nature of operations
CS Digital Ventures LLC (the “Company”)
is a Delaware limited liability company formed on April 15, 2024. The Company is engaged in digital asset mining and related data processing
and hosting activities, and maintains significant property and equipment deployed in cryptocurrency mining operations.
Note 2 - Basis of presentation and going concern
The accompanying financial statements have been
prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”) and are presented
in U.S. dollars.
The Company incurred net losses during the years
ended December 31, 2024, and 2025. As of December 31, 2025, the Company had an accumulated deficit of $2,888,009 and a consolidated loan
obligation of $15,202,424. Although the Company maintained a current ratio of approximately 2.49:1 as of December 31, 2025, management
concluded that the recurring losses and outstanding debt raised substantial doubt about the Company’s ability to continue as a going concern.
Management evaluated the Company’s ability to
continue as a going concern in accordance with ASC 205-40, Presentation of Financial Statements—Going Concern. In performing this
assessment, management considered all relevant conditions and events known and reasonably knowable as of the date these financial statements
were available to be issued.
Subsequent to year-end, in April 2026, the consolidated
loan obligation of $15,202,424 was fully extinguished through a debt-for-equity exchange. In addition, as of May 31, 2026, the Company
held approximately $2,513,293 in cash and Bitcoin with a market value of approximately $329,499, resulting in total liquid assets of approximately
$2,842,792. The Company also generated approximately $16.4 million of cash from operating activities during the period and management
projects positive monthly free cash flows beginning in July 2026 and continuing through at least August 2027.
Based on these factors, management believes that
the conditions that previously raised substantial doubt about the Company’s ability to continue as a going concern have been alleviated
and that the Company has sufficient liquidity and financial resources to meet its obligations as they become due for at least one year
from the date these financial statements are available to be issued.
Note 3 - Summary of significant accounting
policies
Use of estimates
The preparation of financial statements in conformity
with U.S. GAAP requires management to make estimates and assumptions that affect reported amounts of assets, liabilities, revenues, and
expenses, and the related disclosures. Significant estimates include the fair value of digital assets, the useful lives of long-lived
assets, and the assessment of impairment indicators of long-term assets. Actual results could differ from those estimates.
Cash
Cash consists of funds held in bank accounts.
As of the reporting date, the Company did not hold any cash equivalents. The Company maintains cash balances at financial institutions,
which may, at times, exceed federally insured limits.
Bitcoin
The Company adopted ASU 2023-08, Accounting for
and Disclosure of Crypto Assets, effective January 1, 2025. The Company’s bitcoins are measured at fair value at each reporting
date, with changes in fair value recognized in net income in the period in which they occur. Fair value is determined using observable
quoted prices from active cryptocurrency exchanges (principally CoinGecko, Coinbase, and Kraken) at the measurement date.
The accompanying notes are an integral part of
these financial statements.
6
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 3 - Summary of significant accounting
policies (continued)
Concentration of credit and other risks
The Company maintains cash balances at financial
institutions that may exceed federally insured limits. Management monitors the financial condition of these institutions and believes
credit risk is not significant.
The Company generates bitcoin mining revenue through
third-party mining pools, primarily Foundry USA and ViaBTC, and therefore is subject to risks associated with the availability and performance
of these service providers.
The Company’s operating results are also affected
by fluctuations in the market price of bitcoin and by the availability of electricity and internet connectivity necessary to conduct mining
operations.
Revenue recognition
The Company recognizes revenue in accordance with
ASC 606, Revenue from Contracts with Customers, using the following five-step model: (i) identify the contract with a customer,
(ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price
to the performance obligations, and (v) recognize revenue when, or as, each performance obligation is satisfied.
Bitcoin Mining Revenue
The Company generates revenue by providing hash
computation services to third-party mining pool operators. The Company currently participates in mining pools operated by Foundry USA
and ViaBTC under contractual arrangements whereby its mining equipment contributes computing power to the Bitcoin network in exchange
for Bitcoin rewards.
Revenue from mining activities is accounted for
in accordance with ASC 606, Revenue from Contracts with Customers. The Company’s performance obligation is satisfied as hash computation
services are provided to the mining pool operators. Revenue is recognized when the Company has the right to receive consideration, which
generally occurs when the mining pool operators determine the Company’s share of mining rewards based on the computational power contributed.
The consideration received is noncash consideration
in the form of Bitcoin and is measured at fair value on the date the mining rewards are earned using the quoted market price in the Company’s
principal market. Subsequent changes in the fair value of Bitcoin after initial recognition are recognized separately and are not included
in revenue.
Mining pool fees charged by the operators, when
applicable, are recorded as a reduction of mining revenue. Mining rewards are generally settled on a daily basis. The Company has concluded
that these arrangements do not contain a significant financing component due to the short period between the transfer of services and
settlement.
Mining-as-a-Service (MaaS) Revenue
The Company recognizes revenue from Mining-as-a-Service
(“MaaS”) arrangements over time as hash-rate capacity is continuously provided to the customer. Revenue is recognized ratably
over the contractual service period as the related performance obligation is satisfied.
Fair value measurements
Fair value is defined as an exit price, representing
the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. As such, fair value is a market-based measurement that is determined based on assumptions that market participants
would use in pricing an asset or a liability.
The accompanying notes are an integral part of
these financial statements.
7
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 3 - Summary of significant accounting
policies (continued)
Fair value measurements (continued)
Fair value measurements are classified and disclosed
in one of the following three categories:
Level 1: Quoted prices in
active markets for identical assets or liabilities.
Level 2: Observable inputs other than
Level 1 prices, for similar assets or liabilities that are directly or indirectly observable in the marketplace.
Level 3: Unobservable inputs which are
supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted
cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant
judgment or estimation.
The fair value hierarchy also requires an entity
to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Assets and liabilities
measured at fair value are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
The Company updates its assumptions each reporting
period based on new developments and records such amounts at fair value based on the revised assumptions until the agreements expire or
the contingency is resolved, as applicable.
Equity
The Company has authorized Class A, Class B, and
Class C membership interests. The rights, preferences, ownership percentages, capital contributions, and membership interests associated
with each class are disclosed in Note 9.
Segment information
Operating segments are identified based on the
manner in which the Company’s chief operating decision maker (“CODM”) evaluates performance and allocates resources. The Company
operates and manages its business as one reportable segment, which is the business of Bitcoin mining. The Chief Executive Officer, who
serves as the Company’s Chief Operating Decision Maker (“CODM”), evaluates performance and allocates resources based
on the Company’s results of operation and cash flows.
Property and equipment, net
Property and equipment, which consist primarily
of Bitcoin mining equipment and computer equipment, are stated at cost less accumulated depreciation. Depreciation is computed using the
straight-line method over the estimated useful lives of the assets. Bitcoin mining equipment and computer equipment are depreciated over
60 months from their respective placed-in-service dates. Expenditures for maintenance and repairs are expensed as incurred, while significant
improvements that extend the useful life of an asset are capitalized.
Impairment of long-lived assets
Long-lived assets are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the undiscounted
future cash flows expected to result from the use and eventual disposition of the asset is less than its carrying amount, an impairment
loss is recognized equal to the excess of the carrying amount over the fair value of the asset. For the years ending December 31, 2025
and 2024, no impairment has been recorded for long-lived assets.
The accompanying notes are an integral part of
these financial statements.
8
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 3 - Summary of significant accounting
policies (continued)
Income taxes
The Company elected to be classified as an association
taxable as a corporation pursuant to Form 8832, effective April 2024. Accordingly, the Company accounts for income taxes using the asset
and liability method. Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences
between the financial reporting and tax bases of assets and liabilities, measured using enacted tax rates.
Accounting standards
Effective January 1, 2025, the Company adopted
Accounting Standards Update (“ASU”) 2023-08, Accounting for and Disclosure of Crypto Assets. Under the new guidance,
qualifying crypto assets are subsequently measured at fair value, with changes in fair value recognized in net income each reporting period.
The Company adopted the guidance prospectively.
As a result of the adoption, the Company’s bitcoin
holdings are measured at fair value at each reporting date, with changes in fair value recognized in the statements of operations. The
adoption also expanded the Company’s financial statement disclosures related to crypto assets in accordance with the requirements of ASU
2023-08. The adoption resulted in a cumulative-effect adjustment to accumulated deficit – see note 4.
Accounting pronouncements
Management has evaluated recently issued accounting
pronouncements not yet effective and determined that none are expected to have a material impact on the Company’s financial position,
results of operations, or cash flows.
In December 2023, the Financial Accounting Standards
Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2023-09, Income Taxes (Topic 740): Improvements
to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 expands existing income tax disclosures for rate reconciliations by
requiring disclosure of certain specific categories and additional reconciling items that meet quantitative thresholds and expands disclosures
for income taxes paid by requiring disaggregation by certain jurisdictions. ASU 2023-09 is effective for annual periods beginning after
December 15, 2024. The Company adopted the updated guidance for the year ended December 31, 2025. The adoption did not have a material
effect on the Company’s financial statements or related disclosures.
In November 2024, the FASB issued ASU No. 2024-03, Income
Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40) (“ASU 2024-03”).
ASU 2024-03 requires, in the notes to the annual and interim financial statements, disaggregated information about certain income statement
expense line items. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods
beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact the updated guidance will have on
the Company’s financial statements and disclosures.
Note 4 – Bitcoin
The Company holds Bitcoin (BTC) as its primary
crypto asset. For the year ended December 31, 2024, Bitcoin was accounted for as an indefinite-lived intangible asset in accordance with
ASC 350-30. Effective January 1, 2025, the Company adopted ASU 2023-08, which requires in-scope crypto assets to be measured at fair value
on a recurring basis, with changes in fair value recognized in earnings.
The Company maintains Bitcoin through a third-party
custody arrangement and through self-custody wallets. Mining rewards are paid by the pool operators directly to the Company’s self-custody
wallets and are periodically transferred to the custody account, from which bitcoin is sold. Fair value is determined using the quoted
price of Bitcoin in the Company’s principal market at each reporting date: $93,302.47 per BTC at December 31, 2024 and $87,548.06 per
BTC at December 31, 2025. Bitcoin is a Level 1 asset within the fair value hierarchy.
The accompanying notes are an integral part of
these financial statements.
9
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 4 – Bitcoin and other digital assets
(continued)
Custody and control of private keys
The Company holds substantially all of its bitcoin
in self-custody wallets. Mining rewards are paid by the pool operators directly into those wallets. Bitcoin is transferred to the Company’s
account at the third-party custodian only when the Company requires funds, in order to be sold; the sale proceeds are then remitted to
the Company’s bank account. The account is used to execute sales and is not used to hold bitcoin over time, and the amount and timing
of transfers are therefore determined by the Company’s cash requirements rather than by a fixed schedule. Bitcoin held at the custodian
was 0.00197468 BTC, or $173, at December 31, 2025 and nil at December 31, 2024.
For the self-custody wallets, the private keys
are held on hardware devices controlled by the Company. Signing authority is limited to named officers and no third party holds or has
access to the keys. The wallets are not insured, and the Company bears the risk of loss, theft or unauthorized access; there is no equivalent
of deposit insurance for digital assets held in this way.
Under the custody agreement, digital assets delivered
to the custodian are held in trust for the Company, the custodian has no right, interest or title in them, they do not form part of the
custodian’s balance sheet, and in the event of the custodian’s insolvency or receivership they pass to the Company. The agreement
also provides that assets held there are not protected by the Federal Deposit Insurance Corporation or the Securities Investor Protection
Corporation, that they may not be segregated from the assets of other customers of the custodian, and that the custodian’s liability
for loss is limited other than in cases of gross negligence, fraud or willful misconduct. Given that bitcoin is held at the custodian
only transiently and that the balance at each reporting date was immaterial, the Company does not consider its exposure to the custodian
to be significant.
The Company has not pledged any of its bitcoin
as collateral and no bitcoin is subject to lending, staking or similar arrangements.
As of December 31, 2025, the Company’s Bitcoin
holdings totaled 11.15229453 BTC, with a fair value of US$976,363. In addition, the Company held US$136,867 in custodial balances at the
Kraken exchange, consisting of fiat currency and USD Coin (“USDC”) maintained to facilitate trading and settlement activities.
The accompanying notes are an integral part of
these financial statements.
10
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 4 – Bitcoin (continued)
Dec 31, 2025
Bitcoin
Quantity
Fair Value
Balance as of January 1, 2025
50.48486224
$ 3,824,230
Cumulative effect of adopting ASU 2023-08
-
886,133
Balance as of January 1, 2025, at fair value
50.48486224
4,710,363
Revenue recognized from bitcoin mined
198.54142050
20,596,660
Proceeds from sale of bitcoin
(236.27368007 )
(23,510,001 )
Bitcoin transferred to R2J
(1.59400073 )
(157,502 )
Network transaction fees
(0.00630741 )
(654 )
Change in fair value of bitcoin
-
(662,504 )
Balance as of December 31, 2025
11.15229453
$ 976,362
Dec 31, 2024
Bitcoin
Quantity
Fair Value
Balance as of January 1, 2024
-
$ -
Revenue recognized from bitcoin mined
51.24756706
3,872,019
Proceeds from sale of bitcoin
-
-
Bitcoin transferred to R2J
(0.76248457 )
(47,775 )
Network transaction fees
(0.00022025 )
(14 )
Change in fair value of bitcoin
-
-
Balance as of December 31, 2024
50.48486224
$ 3,824,230
Note 5 – Other digital assets
As of December 31, 2025, and 2024, the Company held custodial balances
at the Kraken exchange of US$136,867 and US$29, respectively, consisting of fiat currency and USD Coin (USDC) stablecoins maintained to
facilitate digital asset trading and settlement activities. These balances are presented as Other Digital Assets in the accompanying balance
sheet.
Property and equipment
2025
2024
Other digital assets - Kracken
$ 136,867
$ 29
Total other digital assets
$ 136,867
$ 29
Note 6 - Property and equipment, net
The following table presents the Company’s property and equipment:
Property and equipment
2025
2024
Tools, machinery, and equipment
$ 36,511,715
$ 15,801,340
Computer equipment
1,407
-
Accumulated depreciation
(8,123,531 )
(1,878,122 )
Property and equipment, net
$ 28,389,591
$ 13,923,218
The accompanying notes are an integral part of
these financial statements.
11
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Note 6 - Property and equipment, net (continued)
The Company’s property and equipment consist
of Bitcoin mining machines deployed across operating sites in Texas and Illinois. All assets are depreciated on a straight-line basis
over 60 months from the respective placed-in-service date.
Depreciation expense was approximately $6.2 million
and $1.9 million for the year ended December 31, 2025 and the period ended December 31, 2024, respectively. No impairment losses were
recognized on property and equipment, net during the years ended December 31, 2025 and 2024.
During the year ended December 31, 2024, the Company
recorded advance payments to Bitmain Technology Co., Ltd. totaling $8,100,000 as equipment – in progress. These deposits, funded
by the first two tranches of the loan received from Francesca Forcella in November and December 2024 (see Note 8), represented purchase
commitments for the 4,684 Antminer S21+ units subsequently placed in service. Upon delivery and commissioning of the equipment in January
2025, the full $8,100,000 was reclassified from equipment – in progress to property and equipment.
The January and February 2025 loan tranches were
used to fund the remaining balance on the acquisition of 4,684 Antminer S21+ units.
Note 7 - Security deposits
Other Asset
2025
2024
Security Deposit
$ 2,274,534
$ 973,674
Total Other Assets
$ 2,274,534
$ 973,674
Security deposits consist of refundable amounts
paid to Genesis Digital Assets pursuant to co-location hosting agreements. The Company paid $973,674 on August 9, 2024 (Pyote, TX —
DDH North America Inc.) and $1,300,860 on May 6, 2025 (Carterville, IL — Dog House TX-2 LLC). Both deposits are refundable upon
termination of the respective hosting agreement and are classified as non-current assets.
Note 8 – Long-term business loans
Between November 23, 2024 and February 24, 2025,
the Company received four loan advances from Francesca Forcella, each used to fund equipment purchases, as follows: $1,625,400 on November
23, 2024; $6,474,600 on December 26, 2024; $4,050,000 on January 24, 2025; and $2,837,838 on February 24, 2025. Total principal disbursed:
$14,987,838. Interest accrued on each advance from its disbursement date through March 1, 2025 at an annual rate of 11 percent, totaling
$214,586, resulting in a consolidated loan balance of $15,202,424 at the time the formal loan agreement was executed on March 18, 2025.
The loan bears interest-only monthly payments
at an effective monthly rate of 0.8734% (11% per annum). The loan has a contractual maturity date of March 2030, at which time a balloon
payment of the outstanding principal and accrued interest becomes due. Monthly interest payments of approximately $132,787 represent the
interest accrued on the outstanding loan balance, with no principal amortization required prior to maturity. Accordingly, the estimated
balloon payment at maturity is approximately $15,335,211, consisting of the outstanding principal balance of $15,202,424 plus the final
month’s accrued interest.
As collateral for the loan, the Borrower granted
the Lender a security interest in the Antminer S21+ units acquired using the loan proceeds. Although the Loan Agreement references 5,000
units as the original quoted quantity, the purchase was negotiated based on hashpower rather than a fixed number of units. Accordingly,
the final delivery consisted of 4,684 Antminer S21+ units, representing the hashpower equivalent of the originally quoted 5,000 units.
The accompanying notes are an integral part of
these financial statements.
12
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
As described in Note 13, subsequent to December
31, 2025, the entire outstanding loan — including principal and deferred inception-period interest — was fully extinguished
through a debt-for-equity exchange completed on April 23, 2026, pursuant to which Francesca Forcella received 6,000,000 Class B Units
representing a 6 percent interest in the Company.
Note 8 – Long-term business loans (continued)
Long-term business loans
2025
2024
Current portion of debt
$ -
$ -
Long-term debt
15,202,424
8,100,000
Total Long Term Business Loan
15,202,424
8,100,000
Accrued interest payable
-
28,919
Total Long Term Business Loan and accrued interest
$ 15,202,424
$ 8,128,919
Note 9 – Accrued expenses and other current
liabilities
Accrued expenses represent obligations incurred
by the Company for goods and services received or expenses recognized for which payment had not yet been made as of the reporting date.
The Company recognizes accrued expenses when the related obligation is probable, and the amount can be reasonably estimated.
As of December 31, 2025, accrued expenses primarily
consisted of accrued payroll and payroll-related taxes of $35,196, accrued electricity costs payable to DDH North America Inc. of $552,104,
accrued hosting service fees payable to DDH North America Inc. of $298,663.
As of December 31, 2024, accrued expenses primarily
consisted of accrued payroll and payroll-related taxes of $35,427, accrued electricity costs payable to DDH North America Inc. of $155,649,
accrued hosting service fees payable to DDH North America Inc. of $116,162, and accrued interest payable related to the Company’s loan
obligations of $28,919.
Note 10 - Members’ equity
Members’ equity consists of members’
capital contributions and accumulated deficit. Pursuant to the Amended and Restated Limited Liability Company Agreement dated June 4,
2024 (the “Operating Agreement”), the Company has authorized three classes of membership interests: Class A Units, Class B Units,
and Class C Profits Interest Units.
Class A Units represent membership interests issued
to certain members of the Company and include both vested and unvested units, as specified in Schedule A of the Operating Agreement. Holders
of Class A Units are entitled to one vote per Class A Unit on matters submitted to the Class A Members pursuant to the terms of the Operating
Agreement. As of December 31, 2025, the holders of Class A Units were Bernardo Schucman, who held 250 vested Class A Units representing
a 25.00% ownership interest, and Luis Federico Sader Pereira, Gustavo Caldeira de Andrada, and Roberto Santacroce Martins, each of whom
held 50 Class A Units representing a 5.00% ownership interest each, consisting of 20 vested units and 30 unvested units.
Class B Units represent membership interests issued
to the Company’s founding investor. As reflected in Schedule A of the Operating Agreement, the Class B Member made the documented capital
contribution to the Company as of the effective date of the Operating Agreement. Holders of Class B Units are entitled to one vote per
Class B Unit on matters submitted to Class B Members pursuant to the terms of the Operating Agreement. As of December 31, 2025, Shanti
Cillo held 600 Class B Units, representing a 60.00% ownership interest, with a total capital contribution of $20,000,000.
The accompanying notes are an integral part of
these financial statements.
13
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Class C Profits Interest Units are intended to
qualify as “profits interests” for U.S. federal income tax purposes pursuant to the Operating Agreement and are expected to
be issued through CS Management LLC as part of the Company’s equity incentive program. These units represent an interest in future appreciation
of the Company and are not considered outstanding membership interests as of December 31, 2025. No Class C Profits Interest Units had
been issued or were outstanding as of December 31, 2025.
Note 11 - Income taxes
Management evaluated the Company’s income tax
position, including both current and deferred income taxes, for the years ended December 31, 2024 and December 31, 2025 in accordance
with ASC 740.
For the year ended December 31, 2024, the Company
reported a pre-tax net loss of US$1,239,210. For the year ended December 31, 2025, the Company reported a pre-tax net loss of US$1,648,799.
Based on the Company’s taxable results for 2024,
no current income tax liability arose and, accordingly, no current income tax provision was recognized. Although the Company’s 2025 federal
income tax return has not yet been prepared, management evaluated the financial information currently available and concluded that no
current income tax provision is required, as no taxable income was generated during the year.
Management evaluated the Company’s deferred tax
assets arising from available net operating loss carryforwards in accordance with ASC 740. Based on management’s assessment, it is not
more likely than not that these deferred tax assets will be realized. Accordingly, no net deferred tax asset has been recognized in the
accompanying financial statements as of December 31, 2024 and December 31, 2025.
Note 12 - Commitments and contingencies
As of December 31, 2025, the Company had no pending
legal proceedings, arbitrations, or formal claims. The Company had no material purchase commitments for future asset deliveries beyond
its existing hosting arrangements. Co-location hosting services are provided under three agreements: with DDH (North America) Inc. at
Pyote, Ward County, Texas, effective June 24, 2024; with Dog House TX-2 LLC at the Carterville site, Garden City, Texas, effective December
3, 2024; and with Data & Energy Services LLC at Pyote, Texas, effective June 20, 2025.
The DDH and Dog House agreements each run for
an initial term of three years and are usage-based: the Company reimburses the actual all-in cost of the power consumed by its equipment
and pays an operations and maintenance charge of $0.005 per kilowatt hour, in each case after the consumption has occurred. Neither agreement
obliges the Company to purchase or to pay for any minimum quantity of energy or hosting capacity, and neither host warrants any level
of uptime or availability.
Under both agreements, revenue generated by the
hosted equipment is shared 70 percent to the Company and 30 percent to the host, which is effected by connecting the host’s share
of the machines directly to the host’s own wallet rather than by a cash payment; at the Carterville site the host is entitled to
keep its share at no fewer than 1,500 of the 5,000 machines.
The Data & Energy Services agreement, which
took effect on June 20, 2025 for an initial term of twelve months renewing automatically for successive twelve-month periods, is on different
terms. The Company pays the actual cost of the power consumed by its equipment, a management fee of $0.006 per kilowatt hour of that consumption,
and a share of the mining profit generated at the site, calculated as the gross mining revenue produced by the equipment less the power
cost and the management fee. That share was 40 percent for the period from June 20 to December 31, 2025 and amounted to $358,320, which
is included in energy cost. Equipment repairs are invoiced separately as they are incurred. The Company holds a prepayment balance and
a security deposit with that host, both of which were satisfied by the credit balance transferred from the predecessor agreement assigned
to the Company in May 2025 rather than by a new cash payment. The agreement also contains an availability provision under which the host
will use commercially reasonable efforts to make the hosting services available between 90 and 95 percent of the time annually, excluding
facility maintenance, equipment failure, scheduled curtailment and force majeure; that provision is an undertaking by the host and does
not create a payment obligation for the Company.
The accompanying notes are an integral part of
these financial statements.
14
CS DIGITAL VENTURES, LLC
NOTES TO THE FINANCIAL STATEMENTS
Each agreement required a refundable security
deposit equal to approximately two months of the estimated hosting fee; the deposits under the DDH and Dog House agreements are described
in Note 6. Accordingly, other than those deposits and the amounts held by the host under the Data & Energy Services agreement, the
Company is not subject to minimum payment obligations or minimum energy or hosting commitments under these arrangements as of December
31, 2025.
Note 13 – Related party transactions
On May 25, 2025, the Company entered into an Asset
Purchase Agreement with Shanti Cillo, a member of the Company, for the acquisition of 1,100 Antminer S21 Mixed Batch cryptocurrency mining
units, together with the related racks, wiring, and supporting infrastructure, for an aggregate purchase price of $4,510,000.
Under the terms of the agreement, the Company
made an initial payment of $1,010,000 upon execution of the agreement, with the remaining $3,500,000 payable in seven equal monthly installments
of $500,000 each through December 2025. Payments were permitted to be made by wire transfer or in cryptocurrency, as specified in the
agreement. Title to the assets transferred to the Company upon payment of the initial installment.
The transaction was accounted for as the acquisition
of property and equipment in accordance with the Company’s accounting policies. The purchase price was paid in full on December 29, 2025,
and no amounts remained outstanding under the agreement as of December 31, 2025.
Note 14 - Subsequent events
On April 23, 2026, the $15,202,424 consolidated
loan from Francesca Forcella was fully extinguished through a debt-for-equity exchange; Francesca Forcella received 6,000,000 Class B
Units representing a 6 percent interest in the Company.
In April 2026, the Company executed the Second
Amended and Restated LLC Agreement, admitting Francesca Forcella as a new Class B member and effecting related governance updates.
On May 26, 2026, the Company and Olenox Industries
Inc. entered into and closed a Membership Interest Purchase Agreement, whereas, Olenox acquired 100% of the membership interests of the
Company resulting in the Company becoming a wholly owned subsidiary of Olenox.
Subsequent to the acquisition of the Company by
Olenox Industries Inc., the Company received cash transfers from Olenox Corp. totaling $600,000, consisting of five installments of $150,000
each on May 27, 2026, June 4, 2026, June 22, 2026, and June 25, 2026. In addition, the Company made a payment of $50,000 to Kevin McKnight
LLC on behalf of Olenox Corp.
In June 2026, the Company and Data & Energy
Services LLC mutually terminated the hosting agreement covering the Pyote AIR facility with effect from June 26, 2026. Under the termination
agreement the host is required to prepare a final reconciliation statement within sixty days of that date, applying the Company’s
prepayment balance and security deposit held by the host against the amounts owed through the termination date; any excess is refundable
to the Company and any shortfall is payable by the Company. The Company had thirty days from the termination date to remove its equipment
from the facility. The final reconciliation statement had not been received as of the date these financial statements were available for
issuance, and the resulting amount receivable or payable cannot presently be determined.
In July 2026, the Company terminated contractor
service agreements with Italo Data SL and Gustavo Caldeira de Andrada.
No other material subsequent events have been
identified through the date these financial statements were available for issuance.
The accompanying notes are an integral part of
these financial statements.
15
EX-99.2 — UNAUDITED FINANCIAL STATEMENTS OF CS DIGITAL VENTURES, LLC FOR THE THREE MONTHS ENDED MARCH 31, 2026 AND 2025
EX-99.2
Filename: ea030163101ex99-2.htm · Sequence: 3
Exhibit 99.2
CS DIGITAL VENTURES, LLC
CONDENSED FINANCIAL STATEMENTS
MARCH 31, 2026 AND 2025
CS DIGITAL VENTURES, LLC
TABLE OF CONTENTS
Page
Condensed Balance Sheets as of March 31, 2026 (unaudited) and December 31, 2025
1
Condensed Statements of Operations for the three months ending March 31, 2026 and 2025 (unaudited)
2
Condensed Statements of Changes in Members’ Equity for the three months ending March 31, 2026 and 2025 (unaudited)
3
Condensed Statements of Cash Flows for the three months ending March 31, 2026 and 2025 (unaudited)
4
Notes to Condensed Financial Statements
5
i
CS DIGITAL VENTURES, LLC
CONDENSED BALANCE SHEETS
(Amounts
in U.S. Dollars)
As of
March 31,
As of
December 31,
2026
2025
ASSETS
Current Assets
Cash
$ 1,862,219
$ 1,643,812
Bitcoin
599,149
976,363
Other digital assets
32,466
136,867
Prepaid expenses
4,073
-
Total Current Assets
2,497,907
2,757,042
Property and equipment, net
27,264,074
28,389,591
Security deposits
2,274,534
2,274,534
TOTAL ASSETS
$ 32,036,515
$ 33,421,167
LIABILITIES AND MEMBERS EQUITY
Current liabilities
Accounts payable
$ 199,356
$ 220,000
Credit cards payable
4,154
789
Accrued expenses and other current liabilities
488,855
885,963
Total Current Liabilities
692,365
1,106,752
Long-term liabilities
Long-term business loans - Francesca Forcella
15,202,424
15,202,424
Total Long-term Liabilities
15,202,424
15,202,424
Total Labilities
15,894,789
16,309,176
Member’s equity
-
-
Class A Units, no par value, 400 units issued and outstanding as of March 31, 2026 and December 31, 2025, respectively, representing 40.0% of total outstanding units.
-
-
Class B Units, no par value, 600 units issued and outstanding as of March 31, 2026 and December 31, 2025, respectively, representing 60.0% of total outstanding units.
-
-
Class C Profits Interest Units, no par value, authorized pursuant to the Operating
Agreement; no units issued or outstanding as of March 31, 2026 and December 31, 2025, respectively.
-
-
Member capital contribution
20,000,000
20,000,000
Accumulated deficit
(3,858,274 )
(2,888,009 )
Total member’s equity
16,141,726
17,111,991
TOTAL LIABILITIES AND MEMBER’S EQUITY
$ 32,036,515
$ 33,421,167
The accompanying notes are an integral part of these financial statements.
1
CS DIGITAL VENTURES, LLC
CONDENSED STATEMENTS OF OPERATIONS
(Amounts in U.S. Dollars)
As of
March 31,
As of
March 31,
2026
2025
Revenue
Mining Revenue
$ 3,981,070
$ 2,688,532
Services revenue
-
10,908
Total revenue
3,981,070
2,699,441
Costs and Expenses
Cost of revenues (excludes depreciation below):
(1,785,613 )
(640,855 )
Operating expenses
(651,150 )
(481,155 )
Depreciation expense
(1,758,701 )
(803,458 )
Change in fair value of bitcoin
(357,510 )
417,032
Total Costs and Expenses
(4,552,974 )
(1,508,436 )
Operating (loss) income
(571,904 )
1,191,004
Other income
-
4
Interest expense
(398,361 )
(185,667 )
Total other (expense) income
(398,361 )
(185,663 )
Net (loss) income before income taxes
(970,265 )
1,005,341
Income Taxes
-
-
Net (loss) income
$ (970,265 )
$ 1,005,341
The accompanying notes are an integral part of these unaudited condensed
financial statements.
2
CS DIGITAL VENTURES, LLC
CONDENSED STATEMENTS OF CHANGES IN MEMBERS’
EQUITY
(Amounts in U.S. Dollars)
CLASS A
CLASS B
CLASS C
Member
Capital
Accumulated
TOTAL
Members’
Shares
Amount
Shares
Amount
Shares
Amount
Contribution
Deficit
Equity
Balance Jan. 01 2025
400
-
600
-
-
-
19,978,160
(1,239,210 )
18,738,950
Net income
-
-
-
-
-
-
-
1,005,341
1,005,341
Balance Mar. 31 2025
400
-
600
-
-
-
19,978,160
(233,869 )
19,744,291
Balance Jan. 01 2026
400
-
600
-
-
-
20,000,000
(2,888,009 )
17,111,991
Net loss
-
-
-
-
-
-
-
(970,265 )
(970,265 )
Balance Mar. 31 2026
400
-
600
-
-
-
20,000,000
(3,858,274 )
16,141,726
The accompanying notes are an integral part of
these unaudited condensed financial statements.
3
CS DIGITAL VENTURES, LLC
STATEMENTS OF CASH FLOWS
(Amounts in U.S. Dollars)
MARCH, 31
2026
2025
Operating Activities:
Net (loss) income
(970,265 )
1,005,341
Adjustments to reconcile net (loss) income to net cash provided by operating activities
Depreciation
1,758,701
803,458
Change in fair value of bitcoin
357,510
(417,032 )
Capitalized interest added to loan balance
-
214,586
Changes in assets and liabilities:
Accounts receivable
-
(35,836 )
Bitcoin
19,706
961,861
Other digital asset
104,401
(852,866 )
Prepaids
(4,073 )
(1,215,237 )
Credit card payable
3,365
(1,974 )
AP, accrued and other expense
(417,753 )
(265,874 )
Net cash provided by operations:
851,592
196,427
Investing Activities:
Purchase of property and equipment
(633,185 )
-
Security deposits
-
-
Net cash used in investing activities
(633,185 )
-
Net increase in cash
218,407
196,427
Cash at beginning of period
1,643,812
367,058
Cash at end of period
1,862,219
563,485
Supplemental Disclosures of cash flow information:
Cash paid for interest
398,361
185,667
Supplemental Disclosures of noncash investing and financing activities:
Equipment deposits financed through note payable
-
6,887,838
The accompanying notes are an integral part of
these unaudited condensed financial statements.
4
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 1 - Organization and nature of operations
CS Digital Ventures LLC (the “Company”)
is a Delaware limited liability company formed on April 15, 2024. The Company is engaged in digital asset mining and related data processing
and hosting activities, and maintains significant property and equipment deployed in cryptocurrency mining operations.
Note 2 - Basis of Presentation and Going Concern
The accompanying condensed financial statements
have been prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”)
and are presented in U.S. dollars. The accompanying condensed financial statements are unaudited, but, in the opinion of the management
of the Company, contain all adjustments consisting only of normal recurring items which the Company considers necessary for the fair presentation
of the Company’s financial position as of March 31, 2026, and the results of its operations, its statements of cash flows and its
changes in members’ equity for the three month periods ended March 31, 2026, and March 31, 2025.
The Company incurred a net loss of $1,648,799
for the year ended December 31, 2025, and a net loss of $970,265 for the three-month period ended March 31, 2026. As of March 31, 2026,
the Company had an accumulated deficit of $3,858,274 and a consolidated loan obligation of $15,202,424. Although the Company maintained
a current ratio of approximately 3.60:1 as of March 31, 2026, management concluded that the recurring losses and outstanding debt raised
substantial doubt about the Company’s ability to continue as a going concern.
Management evaluated the Company’s ability to
continue as a going concern in accordance with ASC 205-40, Presentation of Financial Statements—Going Concern. In performing this
assessment, management considered all relevant conditions and events known and reasonably knowable as of the date these financial statements
were available to be issued.
Subsequent to March 31, 2026, in April 2026, the
consolidated loan obligation of $15,202,424 was fully extinguished through a debt-for-equity exchange. In addition, as of May 31, 2026,
the Company held approximately $2,513,293 in cash and Bitcoin with a market value of approximately $329,499, resulting in total liquid
assets of approximately $2,842,792. The Company also generated approximately $851 thousand of cash from operating activities during the
period and management projects positive monthly free cash flows beginning in July 2026 and continuing through at least August 2027.
Based on these factors, management believes that
the conditions that previously raised substantial doubt about the Company’s ability to continue as a going concern have been alleviated
and that the Company has sufficient liquidity and financial resources to meet its obligations as they become due for at least one year
from the date these financial statements are available to be issued.
Note 3 - Summary of significant accounting
policies
Use of estimates
The preparation of the condensed financial statements
in conformity with U.S. GAAP requires management to make estimates and assumptions that affect reported amounts of assets, liabilities,
revenues, and expenses, and the related disclosures. Significant estimates include the fair value of digital assets, the useful lives
of long-lived assets, and the assessment of impairment indicators of long-term assets. Actual results could differ from those estimates.
Cash
Cash consists of funds held in bank accounts.
As of the reporting date, the Company did not hold any cash equivalent. The Company maintains cash balances at financial institutions,
which may, at times, exceed federally insured limits.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
5
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 3 - Summary of significant accounting
policies (continued)
Bitcoin
The Company adopted ASU 2023-08, Accounting for
and Disclosure of Crypto Assets, effective January 1, 2025. The Company’s bitcoins are measured at fair value at each reporting
date, with changes in fair value recognized in net income in the period in which they occur. Fair value is determined using observable
quoted prices from active cryptocurrency exchanges (principally CoinGecko, Coinbase, and Kraken) at the measurement date.
Concentration of credit and other risks
The Company maintains cash balances at financial
institutions that may exceed federally insured limits. Management monitors the financial condition of these institutions and believes
credit risk is not significant.
The Company generates bitcoin mining revenue through
third-party mining pools, primarily Foundry USA and ViaBTC, and therefore is subject to risks associated with the availability and performance
of these service providers.
The Company’s operating results are also affected
by fluctuations in the market price of bitcoin and by the availability of electricity and internet connectivity necessary to conduct mining
operations.
Revenue recognition
The Company recognizes revenue in accordance with
ASC 606, Revenue from Contracts with Customers, using the following five-step model: (i) identify the contract with a customer,
(ii) identify the performance obligations in the contract, (iii) determine the transaction price, (iv) allocate the transaction price
to the performance obligations, and (v) recognize revenue when, or as, each performance obligation is satisfied.
Bitcoin Mining Revenue
The Company generates revenue by providing hash
computation services to third-party mining pool operators. The Company currently participates in mining pools operated by Foundry USA
and ViaBTC under contractual arrangements whereby its mining equipment contributes computing power to the Bitcoin network in exchange
for Bitcoin rewards.
Revenue from mining activities is accounted for
in accordance with ASC 606, Revenue from Contracts with Customers. The Company’s performance obligation is satisfied as hash computation
services are provided to the mining pool operators. Revenue is recognized when the Company has the right to receive consideration, which
generally occurs when the mining pool operators determine the Company’s share of mining rewards based on the computational power contributed.
The consideration received is noncash consideration
in the form of Bitcoin and is measured at fair value on the date the mining rewards are earned using the quoted market price in the Company’s
principal market. Subsequent changes in the fair value of Bitcoin after initial recognition are recognized separately and are not included
in revenue.
Mining pool fees charged by the operators, when
applicable, are recorded as a reduction of mining revenue. Mining rewards are generally settled daily. The Company has concluded that
these arrangements do not contain a significant financing component due to the short period between the transfer of services and settlement.
Mining-as-a-Service (MaaS) Revenue
The Company recognizes revenue from Mining-as-a-Service
(“MaaS”) arrangements over time as hash-rate capacity is continuously provided to the customer. Revenue is recognized ratably
over the contractual service period as the related performance obligation is satisfied.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
6
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 3 - Summary of significant accounting
policies (continued)
Fair value measurements
Fair value is defined as an exit price, representing
the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants
at the measurement date. As such, fair value is a market-based measurement that is determined based on assumptions that market participants
would use in pricing an asset or a liability.
Fair value measurements are classified and disclosed
in one of the following three categories:
Level 1: Quoted prices in
active markets for identical assets or liabilities.
Level 2: Observable inputs other than
Level 1 prices, for similar assets or liabilities that are directly or indirectly observable in the marketplace.
Level 3: Unobservable inputs which are
supported by little or no market activity and that are financial instruments whose values are determined using pricing models, discounted
cash flow methodologies, or similar techniques, as well as instruments for which the determination of fair value requires significant
judgment or estimation.
The fair value hierarchy also requires an entity
to maximize the use of observable inputs and minimize the use of unobservable inputs when measuring fair value. Assets and liabilities
measured at fair value are classified in their entirety based on the lowest level of input that is significant to the fair value measurement.
The Company updates its assumptions each reporting
period based on new developments and records such amounts at fair value based on the revised assumptions until the agreement expires or
the contingency is resolved, as applicable.
Equity
The Company has authorized Class A, Class B, and
Class C membership interests. The rights, preferences, ownership percentages, capital contributions, and membership interests associated
with each class are disclosed in Note 10.
Segment information
Operating segments are identified based on the
way the Company’s chief operating decision maker (“CODM”) evaluates performance and allocates resources. The Company operates
and manages its business as one reportable segment, which is the business of Bitcoin mining. The Chief Executive Officer, who serves as
the Company’s Chief Operating Decision Maker (“CODM”), evaluates performance and allocates resources based on the Company’s
results of operation and cash flows.
Property and equipment, net
Property and equipment, which consist primarily
of Bitcoin mining equipment and computer equipment, are stated at cost less accumulated depreciation. Depreciation is computed using the
straight-line method over the estimated useful lives of the assets. Bitcoin mining equipment and computer equipment are depreciated over
60 months from their respective placed-in-service dates. Expenditures on maintenance and repairs are expended as incurred, while significant
improvements that extend the useful life of an asset are capitalized.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
7
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 3 - Summary of significant accounting
policies (continued)
Impairment of long-lived assets
Long-lived assets are reviewed for impairment
whenever events or changes in circumstances indicate that the carrying amount of an asset may not be recoverable. If the sum of the undiscounted
future cash flows expected to result from the use and eventual disposition of the asset is less than it carrying amount, an impairment
loss is recognized equal to the excess of the carrying amount over the fair value of the asset. For the three months ending March 31,
2026, and March 31, 2025, no impairment has been recorded for long-lived assets.
Income taxes
The Company elected to be classified as an association
taxable as a corporation pursuant to Form 8832, effective April 2024. Accordingly, the Company accounts for income taxes using the asset
and liability method. Deferred tax assets and liabilities are recognized for the expected future tax consequences of temporary differences
between the financial reporting and tax bases of assets and liabilities, measured using enacted tax rates.
Accounting standards
Effective January 1, 2025, the Company adopted
Accounting Standards Update (“ASU”) 2023-08, Accounting for and Disclosure of Crypto Assets. Under the new guidance,
qualifying crypto assets are subsequently measured at fair value, with changes in fair value recognized in net income each reporting period.
The Company adopted the guidance prospectively.
As a result of the adoption, the Company’s bitcoin
holdings are measured at fair value at each reporting date, with changes in fair value recognized in the statements of operations. The
adoption also expanded the Company’s financial statement disclosures related to crypto assets in accordance with the requirements of ASU
2023-08. The adoption resulted in a cumulative-effect adjustment to accumulated deficit in the prior year.
Accounting pronouncements
Management has evaluated recently issued accounting
pronouncements not yet effective and determined that none are expected to have a material impact on the Company’s financial position,
results of operations, or cash flows.
In December 2023, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”)
No. 2023-09, Income Taxes (Topic 740): Improvements to Income Tax Disclosures (“ASU 2023-09”). ASU 2023-09 expands existing
income tax disclosures for rate reconciliations by requiring disclosure of certain specific categories and additional reconciling items
that meet quantitative thresholds and expands disclosures for income taxes paid by requiring disaggregation by certain jurisdictions.
ASU 2023-09 is effective for annual periods beginning after December 15, 2024. The Company adopted the updated guidance for the year
ended December 31, 2025. The adoption did not have a material effect on the Company’s financial statements or related disclosures.
In November 2024, the FASB issued ASU No. 2024-03, Income
Statement—Reporting Comprehensive Income—Expense Disaggregation Disclosures (Subtopic 220-40) (“ASU 2024-03”).
ASU 2024-03 requires, in the notes, to the annual and interim financial statements, disaggregated information about certain income statement
expense line items. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026, and interim reporting periods
beginning after December 15, 2027. Early adoption is permitted. The Company is evaluating the impact the updated guidance will have on
the Company’s financial statements and disclosures.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
8
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 4 - Bitcoin
Mar 31, 2026
Bitcoin
Quantity
Fair Value
Balance as of December 31, 2025
11.1522945
$ 976,362
Revenue recognized from bitcoin mined
52.2072948
3,981,070
Proceeds from sale of bitcoin
(54.4879570 )
(4,131,197 )
Bitcoin transferred to R2J
(0.0839277 )
(6,326 )
Network transaction fees
(0.0015969 )
(120 )
Change in fair value of bitcoin
-
(220,640 )
Balance as of March 31, 2026
8.7861076
$ 599,149
31-Dec-25
Bitcoin
Quantity
Fair Value
Balance as of January 1, 2025
50.48486224
$ 3,824,230
Cumulative effect of adopting ASU 2023-08
-
886,133
Balance as of January 1, 2025, at fair value
50.48486224
4,710,363
Revenue recognized from bitcoin mined
198.5414205
20,596,660
Proceeds from sale of bitcoin
-236.2736801
(23,510,001 )
Bitcoin transferred to R2J
-1.59400073
(157,502 )
Network transaction fees
-0.00630741
(654 )
Change in fair value of bitcoin
-
(662,504 )
Balance as of December 31, 2025
11.15229453
$ 976,362
Sales of bitcoin
During the three months ending March 31, 2026,
the Company sold 54.48795700 BTC. Of that amount, 28.48000000 BTC was sold through the custodian’s over-the-counter desk with the
proceeds remitted to the Company by wire, and 26.00795700 BTC was sold on the exchange order book.
Composition of March 31, 2026, balance
Of the 8.78610764 BTC held on March 31, 2026,
8.78508996 BTC was held in the Company’s self-custody wallets and 0.00101768 BTC was held at the third-party custodian. The Company
has no crypto assets other than Bitcoin and other digital assets at the reporting date. No bitcoin has been pledged as collateral, and
no bitcoin is subject to lending, staking or similar arrangements.
Bitcoin transferred to R2J
The Company operated a defined number of mining
machines on behalf of a third-party fund. The gross bitcoin produced by those machines was received into the Company’s wallets and
is included in revenue recognized from bitcoin mined. Each month the Company deducted the energy allocated to those machines and a mining
fee and settled the net amount to the fund in bitcoin in the following month. The final settlement under the arrangement, covering December
2025, was made on January 23, 2026, in the amount of 0.08392771 BTC. The arrangement terminated effective December 31, 2025, and accordingly
no service fee income was recognized, and no further amounts are payable in respect of the three months ending March 31, 2026.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
9
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 5 – Other digital assets
As of March 31, 2026, and December 31, 2025, the
Company held custodial balances at the Kraken exchange of US$32,466 and US$136,867, respectively, consisting of fiat currency and USD
Coin (USDC) stablecoins maintained to facilitate digital asset trading and settlement activities. These balances are presented as Other
Digital Assets in the accompanying condensed balance sheets.
(Amounts
in U.S. Dollars)
Other Digital Asset
Mar 31,
2026
Dec 31,
2025
Other digital assets - Kraken
$ 32,466
$ 136,867
Total Other digital assets
$ 32,466
$ 136,867
Note 6 – Property and equipment, net
The following table presents the Company’s property and equipment:
(Amounts in U.S. Dollars)
Property and equipment
Mar 31,
2026
Dec 31,
2025
Tools, machinery and equipment
37,144,900
36,511,715
Computer equipment
1,407
1,407
Accumulated depreciation
(9,882,232 )
(8,123,531 )
Property and equipment, net
$ 27,264,074
$ 28,389,591
The Company’s property and equipment consist
of Bitcoin mining machines deployed across operating sites in Texas and Illinois. All assets are depreciated on a straight-line basis
over 60 months from the respective placed-in-service date. Depreciation expense was approximately $1.8 million for the three months ending
March 31, 2026, approximately $6.2 million for the three months ended March 31, 2025.
No impairment losses were recognized on property
and equipment during the three months ending March 31, 2026, or during the three months ending March 31, 2025.
During the year ended December 31, 2024, the Company
recorded advance payments to Bitmain Technology Co., Ltd. totaling $8,100,000 as equipment – in progress. These deposits, funded
by the first two tranches of the loan received from Francesca Forcella in November and December 2024 (see Note 8), represented purchase
commitments for the 4,684 Antminer S21+ units subsequently placed in service. Upon delivery and commissioning of the equipment in January
2025, the full $8,100,000 was reclassified from equipment – in progress to property and equipment.
The January and February 2025 loan tranches were
used to fund the remaining balance on the acquisition of 4,684 Antminer S21+ units.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
10
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 7 - Security deposits
(Amounts in U.S. Dollars)
Other Asset
Mar 31,
2026
Dec 31,
2025
Security Deposit
$ 2,274,534
$ 2,274,534
Total Other Assets
$ 2,274,534
$ 2,274,534
Security deposits consist of refundable amounts
paid to Genesis Digital Assets pursuant to co-location hosting agreements. The Company paid $973,674 on August 9, 2024 (Pyote, TX —
DDH North America Inc.) and $1,300,860 on May 6, 2025 (Carterville, IL — Dog House TX-2 LLC). Both deposits are refundable upon
termination of the respective hosting agreement and are classified as non-current assets.
Note 8 – Long-term business loans
Between November 23, 2024 and February 24, 2025,
the Company received four loan advances from Francesca Forcella, each used to fund equipment purchases, as follows: $1,625,400 on November
23, 2024; $6,474,600 on December 26, 2024; $4,050,000 on January 24, 2025; and $2,837,838 on February 24, 2025. Total principal disbursed:
$14,987,838. Interest accrued on each advance from its disbursement date through March 1, 2025 at an annual rate of 11 percent, totaling
$214,586, resulting in a consolidated loan balance of $15,202,424 at the time the formal loan agreement was executed on March 18, 2025.
The loan bears interest-only monthly payments
at an effective monthly rate of 0.8734% (11% per annum). The loan has a contractual maturity date of March 2030, at which time a balloon
payment of the outstanding principal and accrued interest becomes due. Monthly interest payments of approximately $132,787 represent the
interest accrued on the outstanding loan balance, with no principal amortization required prior to maturity. Accordingly, the estimated
balloon payment at maturity is approximately $15,335,211, consisting of the outstanding principal balance of $15,202,424 plus the final
month’s accrued interest.
As collateral for the loan, the Borrower granted
the Lender a security interest in the Antminer S21+ units acquired using the loan proceeds. Although the Loan Agreement references 5,000
units as the original quoted quantity, the purchase was negotiated based on hashpower rather than a fixed number of units. Accordingly,
the final delivery consisted of 4,684 Antminer S21+ units, representing the hashpower equivalent of the originally quoted 5,000 units.
As described in Note 14, subsequent to December
31, 2025, the entire outstanding loan — including principal and deferred inception-period interest — was fully extinguished
through a debt-for-equity exchange completed on April 23, 2026, pursuant to which Francesca Forcella received 6,000,000 Class B Units
representing a 6 percent interest in the Company.
(Amounts
in U.S. Dollars)
Debt and accrued interest
Mar 31,
2026
Dec 31,
2025
Current portion of debt
Long-term debt
$ 15,202,424
$ 15,202,424
Total Debt
$ 15,202,424
$ 15,202,424
Accrued interest payable
-
-
Total loan payable and accrued interest
$ 15,202,424
$ 15,202,424
The accompanying notes are an integral part of these unaudited condensed
financial statements.
11
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 9 – Accrued Expenses
Accrued expenses represent obligations incurred
by the Company for goods and services received or expenses recognized for which payment had not yet been made as of the reporting date.
The Company recognizes accrued expenses when the related obligation is probable, and the amount can be reasonably estimated.
As of March 31, 2026, accrued expenses consisted
primarily of accrued payroll and payroll-related taxes of $26,690, accrued marketing and advertising expenses of $32,440, and accrued
electricity costs payable to DDH North America Inc. of $429,725.
As of December 31, 2025, accrued expenses primarily
consisted of accrued payroll and payroll-related taxes of $35,196, accrued electricity costs payable to DDH North America Inc. of $552,104,
accrued hosting service fees payable to DDH North America Inc. of $298,663.
Note 10 - Members’ equity
Members’ equity consists of members’
capital contributions and accumulated deficit. Pursuant to the Amended and Restated Limited Liability Company Agreement dated June 4,
2024 (the “Operating Agreement”), the Company has authorized three classes of membership interests: Class A Units, Class B Units,
and Class C Profits Interest Units.
Class A Units represent membership interests issued
to certain members of the Company and include both vested and unvested units, as specified in Schedule A of the Operating Agreement. Holders
of Class A Units are entitled to one vote per Class A Unit on matters submitted to the Class A Members pursuant to the terms of the Operating
Agreement. As of March 31, 2026, the holders of Class A Units were Bernardo Schucman, who held 250 vested Class A Units representing a
25.00% ownership interest, and Luis Federico Sader Pereira, Gustavo Caldeira de Andrada, and Roberto Santacroce Martins, each of whom
held 50 Class A Units representing a 5.00% ownership interest each, consisting of 20 vested units and 30 unvested units.
Class B Units represent membership interests issued
to the Company’s founding investor. As reflected in Schedule A of the Operating Agreement, the Class B Member made the documented capital
contribution to the Company as of the effective date of the Operating Agreement. Holders of Class B Units are entitled to one vote per
Class B Unit on matters submitted to Class B Members pursuant to the terms of the Operating Agreement. As of March 31, 2026, Shanti Cillo
held 600 Class B Units, representing a 60.00% ownership interest, with a total capital contribution of $20,000,000.
Class C Profits Interest Units are intended to
qualify as “profits interests” for U.S. federal income tax purposes pursuant to the Operating Agreement and are expected to
be issued through CS Management LLC as part of the Company’s equity incentive program. These units represent an interest in future appreciation
of the Company and are not considered outstanding membership interests as of March 31, 2026. No Class C Profits Interest Units had been
issued or were outstanding as of March 31, 2026.
Note 11 - Income taxes
Management evaluated the Company’s income tax
position, including both current and deferred income taxes, as of March 31, 2026, and December 31, 2025, in accordance with ASC 740.
For the year ending December 31, 2025, the Company
reported a pre-tax net loss of US$1,648,799. For the three-month period ending March 31, 2026, the Company reported a pre-tax net loss
of approximately US$970,265.
Based on the Company’s taxable results for the
year ended December 31, 2025, no current income tax liability arose and, accordingly, no current income tax provision was recognized.
Although the Company’s 2025 federal income tax return has not yet been prepared, management evaluated the financial information currently
available and concluded that no current income tax provision was required, as no taxable income was generated during the year. Management
performed the same assessment for the three-month period ending March 31, 2026, and concluded that no current income tax provision was
required, as no taxable income was generated during the period.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
12
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Management also evaluated the recognition of deferred
tax assets and deferred tax liabilities in accordance with ASC 740. Based on this assessment, management concluded that no deferred income
tax amounts were required to be recognized in the accompanying condensed financial statements as of March 31, 2026, and December 31, 2025.
Accordingly, no income tax expense was recognized
for the three-month period ended March 31, 2026, or for the year ended December 31, 2025. Management’s assessment includes consideration
of both current and deferred income taxes under ASC 740 and will continue to be reassessed as additional information becomes available
and in future reporting periods.
Note 12 - Commitments and contingencies
As of March 31, 2026, the Company had no pending
legal proceedings, arbitrations, or formal claims.
The Company had no material purchase commitments
for future asset deliveries beyond its existing hosting arrangements. Co-location hosting services are provided under three agreements:
with DDH (North America) Inc. at Pyote, Ward County, Texas, effective June 24, 2024; with Dog House TX-2 LLC at the Carterville site,
Garden City, Texas, effective December 3, 2024; and with Data & Energy Services LLC at Pyote, Texas, effective June 20, 2025.
The DDH and Dog House agreements each run for
an initial term of three years and are usage-based: the Company reimburses the actual all-in cost of the power consumed by its equipment
and pays an operations and maintenance charge of $0.005 per kilowatt hour, in each case after the consumption has occurred. Neither agreement
obliges the Company to purchase or to pay for any minimum quantity of energy or hosting capacity, and neither host warrants any level
of uptime or availability. Under both agreements, revenue generated by the hosted equipment is shared 70 percent to the Company and 30
percent to the host, which is effected by connecting the host’s share of the machines directly to the host’s own wallet rather
than by a cash payment; at the Carterville site the host is entitled to keep its share at no fewer than 1,500 of the 5,000 machines.
The Data & Energy Services agreement, which
took effect on June 20, 2025, for an initial term of twelve months, renewing automatically for successive twelve-month periods, is on
different terms. The Company pays the actual cost of the power consumed by its equipment, a management fee of $0.006 per kilowatt hour
of that consumption, and a share of the mining profit generated at the site, calculated as the gross mining revenue produced by the equipment
less the power cost and the management fee. The host is entitled to 40 percent of such mining profit in accordance with the agreement.
Equipment repairs are invoiced separately as they are incurred. The Company holds a prepayment balance and a security deposit with that
host, both of which were satisfied by the credit balance transferred from the predecessor agreement assigned to the Company in May 2025
rather than by a new cash payment. The agreement also contains an availability provision under which the host will use commercially reasonable
efforts to make the hosting services available between 90 and 95 percent of the time annually, excluding facility maintenance, equipment
failure, scheduled curtailment and force majeure; that provision is an undertaking by the host and does not create a payment obligation
for the Company.
Each agreement requires a refundable security
deposit equal to approximately two months of the estimated hosting fee; the deposits under the DDH and Dog House agreements are described
in Note 7. Accordingly, other than those deposits and the amounts held by the host under the Data & Energy Services agreement, the
Company is not subject to minimum payment obligations or minimum energy or hosting commitments under these arrangements as of March 31,
2026.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
13
CS DIGITAL VENTURES, LLC
NOTES TO THE CONDENSED FINANCIAL STATEMENTS
Note 13 – Related Party Transaction
On May 25, 2025, the Company entered into an Asset
Purchase Agreement with Shanti Cillo, a member of the Company, for the acquisition of 1,100 Antminer S21 Mixed Batch cryptocurrency mining
units, together with the related racks, wiring, and supporting infrastructure, for an aggregate purchase price of $4,510,000.
Under the terms of the agreement, the Company
made an initial payment of $1,010,000 upon execution of the agreement, with the remaining $3,500,000 payable in seven equal monthly installments
of $500,000 each through December 2025. Payments were permitted to be made by wire transfer or in cryptocurrency, as specified in the
agreement. Title to the assets transferred to the Company upon payment of the initial installment.
The transaction was accounted for as the acquisition
of property and equipment in accordance with the Company’s accounting policies. The purchase price was paid in full on December 29, 2025,
and no amounts remained outstanding under the agreement as of December 31, 2025.
Note 14 - Subsequent events
On April 23, 2026, the $15,202,424 consolidated
loan from Francesca Forcella was fully extinguished through a debt-for-equity exchange; Francesca Forcella received 6,000,000 Class B
Units representing a 6 percent interest in the Company.
In April 2026, the Company executed the Second
Amended and Restated LLC Agreement, admitting Francesca Forcella as a new Class B member and effecting related governance updates.
On May 26, 2026, the Company and Olenox Industries
Inc. entered and closed a Membership Interest Purchase Agreement, whereas Olenox acquired 100% of the membership interests of the Company
resulting in the Company becoming a wholly owned subsidiary of Olenox.
After the acquisition of the Company by Olenox
Industries Inc., the Company received cash transfers from Olenox Corp. totaling $600,000, consisting of five installments of $150,000
each on May 27, 2026, June 4, 2026, June 22, 2026, and June 25, 2026. In addition, the Company made a payment of $50,000 to Kevin McKnight
LLC on behalf of Olenox Corp.
In June 2026, the Company and Data & Energy
Services LLC mutually terminated the hosting agreement covering the Pyote AIR facility with effect from June 26, 2026. Under the termination
agreement the host is required to prepare a final reconciliation statement within sixty days of that date, applying the Company’s
prepayment balance and security deposit held by the host against the amounts owed through the termination date; any excess is refundable
to the Company and any shortfall is payable by the Company. The Company had thirty days after the termination date to remove its equipment
from the facility. The final reconciliation statement had not been received as of the date these financial statements were available for
issuance, and the resulting amount receivable or payable cannot presently be determined.
In July 2026, the Company terminated contractor
service agreements with Italo Data SL and Gustavo Caldeira de Andrada.
No other material subsequent events have been
identified through the date these financial statements were available for issuance.
The accompanying notes are an integral part of these unaudited condensed
financial statements.
14
EX-99.3 — UNAUDITED PRO FORMA CONSOLIDATED FINANCIAL INFORMATION
EX-99.3
Filename: ea030163101ex99-3.htm · Sequence: 4
Exhibit 99.3
OLENOX INDUSTRIES INC.
UNAUDITED PRO FORMA CONDENSED COMBINED FINANCIAL
INFORMATION
INTRODUCTION
On May 26, 2026, Olenox Industries Inc. (the “Company”
or “Olenox”) completed its acquisition of CS Digital Ventures LLC (“CS Digital”) pursuant to the Purchase Agreement
(the “Acquisition”). The aggregate consideration payable by the Company consists of (i) US$30,000,000 in upfront consideration
payable at closing, comprised of US$14,000,000 in newly issued shares of the Company’s Series D Preferred Stock, being 140,000 shares
issued at a stated value of $100.00 per share and a US$16,000,000 unsecured promissory note issued to the Sellers (the “Seller Note”),
(ii) warrants to purchase an aggregate of 1,500,000 shares of the Company’s common stock in three equal tranches of 500,000 shares each
at exercise prices of $5.00, $7.00 and $9.00 per share (the “Warrants”), and (iii) up to an additional US$20,000,000 in shares
of Series D Preferred Stock (the “Earnout Shares”) issuable upon the achievement of two post-closing milestones tied to cumulative
revenue and cumulative Adjusted EBITDA of CS Digital.
The following unaudited pro forma condensed combined financial information
has been prepared in accordance with Article 11 of Regulation S-X. The Company is a smaller reporting company and prepares this information
pursuant to Rule 8-05 of Regulation S-X, which requires compliance with Rules 11-01 through 11-03 and permits the information to be condensed
pursuant to Rule 8-03(a).
The unaudited pro forma condensed combined balance sheet as of March
31, 2026 gives effect to the Acquisition as if it had occurred on March 31, 2026. The unaudited pro forma condensed combined statements
of operations for the year ended December 31, 2025 and for the three months ended March 31, 2026 give effect to the Acquisition as if
it had occurred on January 1, 2025, the first day of the earliest period presented.
The unaudited pro forma condensed combined financial information is
presented for illustrative purposes only. It is not necessarily indicative of the operating results or financial position that would have
been achieved had the Acquisition been completed on the dates indicated, and it does not purport to project the future operating results
or financial position of the combined company.
This information should be read together with the Company’s audited
consolidated financial statements and related notes for the year ended December 31, 2025, the Company’s unaudited condensed consolidated
financial statements for the three months ended March 31, 2026, and the historical financial statements of CS Digital filed as Exhibits
99.1 and 99.2 to this Current Report on Form 8-K/A.
OLENOX INDUSTRIES INC.
UNAUDITED PRO FORMA CONDENSED COMBINED BALANCE
SHEET
AS OF MARCH 31, 2026
Olenox Industries Inc. (Historical)
CS Digital Ventures LLC (Historical)
Transaction Accounting Adjustments
Note
Pro Forma Combined
Assets
Current assets:
Cash and cash equivalents
30,883
1,862,219
—
1,893,102
Accounts receivable, net
305,282
—
—
305,282
Digital assets
—
631,615
—
631,615
Contract assets
103,736
—
—
103,736
Inventories
329,978
—
—
329,978
Prepaid expenses and other current assets
447,039
4,073
—
451,112
Total current assets
1,216,918
2,497,907
—
3,714,825
Non-current assets:
Oil and gas assets, full cost accounting, net
3,923,164
—
—
3,923,164
Property, plant and equipment, net
4,672,024
27,264,074
—
31,936,098
Project development costs and other non-current assets
340,744
—
—
340,744
Right-of-use asset, net
218,934
—
—
218,934
Intangible assets, net
5,579,563
—
—
5,579,563
Goodwill
17,449,429
—
20,771,093
4(a)
38,220,522
Certificate of deposit, restricted
2,000,000
—
—
2,000,000
Security deposits and other non-current assets
—
2,274,534
—
2,274,534
Total non-current assets
34,183,858
29,538,608
20,771,093
84,493,559
Total Assets
35,400,776
32,036,515
20,771,093
88,208,384
Liabilities and Stockholders’ Equity
Current liabilities:
Accounts payable and accrued expenses
12,750,723
692,365
—
13,443,088
Contract liabilities and deferred revenue
945,964
—
—
945,964
Lease liability, current maturities
179,476
—
—
179,476
Due to affiliates
1,242,772
—
—
1,242,772
Line of credit
2,001,667
—
—
2,001,667
Derivative liabilities
72,157
—
—
72,157
Convertible notes payable
1,125,000
—
—
1,125,000
Current portion of long-term notes payable
4,866,664
—
—
4,866,664
Short term notes payable, net
1,464,612
—
—
1,464,612
Total current liabilities
24,649,035
692,365
—
25,341,400
Long-term notes payable, net of current portion
636,904
15,202,424
(15,202,424 )
4(d)
636,904
Seller Note payable
—
—
16,000,000
4(b)
16,000,000
Contingent consideration liability
—
—
15,399,703
4(c)
15,399,703
Warrant liability
—
—
—
—
Deferred tax liability
—
—
—
—
Lease liability, net of current maturities
56,501
—
—
56,501
Asset retirement obligations
1,871,180
—
—
1,871,180
Total liabilities
27,213,620
15,894,789
16,197,279
59,305,688
Stockholders’ equity:
Series A Preferred stock
3,809,640
—
—
3,809,640
Series B Preferred stock
2,084
—
—
2,084
Series C Preferred stock
4,589
—
—
4,589
Series D Preferred stock
—
—
140,000
4(b)
140,000
Common stock
10,002
—
—
10,002
Additional paid-in capital
124,471,234
—
20,575,540
4(b)
145,046,774
Treasury stock, at cost
(92,396 )
—
—
(92,396 )
Accumulated deficit
(120,017,997 )
—
—
(120,017,997 )
Members’ equity — CS Digital Ventures LLC
—
16,141,726
(16,141,726 )
4(a)(d)
—
Total stockholders’ equity
8,187,156
16,141,726
4,573,814
28,902,696
Total Liabilities and Stockholders’ Equity
35,400,776
32,036,515
20,771,093
88,208,384
See the accompanying notes to the unaudited pro forma condensed
combined financial information.
2
OLENOX INDUSTRIES INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT
OF OPERATIONS
FOR THE YEAR ENDED DECEMBER 31, 2025
Olenox Industries Inc. (Historical)
CS Digital Ventures LLC (Historical)
Transaction Accounting Adjustments
Note
Pro Forma Combined
Revenue:
Revenues, net
2,952,578
20,634,274
—
23,586,852
Cost of revenues
7,243,081
15,422,437
—
22,665,518
Gross profit (loss)
(4,290,503 )
5,211,837
—
921,334
Operating expenses:
Payroll and related expenses
2,775,864
562,668
—
3,338,532
General and administrative expenses
6,617,372
5,043,960
—
11,661,332
Impairment loss
—
—
—
—
Marketing and business development expense
384,602
170,610
—
555,212
Change in fair value of bitcoin
—
(297,348 )
—
(297,348 )
Transaction costs
—
—
—
—
Total operating expenses
9,777,838
5,479,890
—
15,257,728
Loss from operations
(14,068,341 )
(268,053 )
—
(14,336,394 )
Other income (expense):
Interest expense
(2,904,992 )
(1,380,750 )
(219,250 )
4(b)(d)
(4,504,992 )
Gain (loss) on debt extinguishment, net
(4,648,282 )
—
—
(4,648,282 )
Legal settlement
2,000,000
—
—
2,000,000
Change in fair value of derivatives
2,538,248
—
—
2,538,248
Loss on initial recognition of derivatives
(4,275,231 )
—
—
(4,275,231 )
Gain on settlement of derivatives
2,253,638
—
—
2,253,638
Other income
284,770
4
—
284,774
Total other income (expense)
(4,751,849 )
(1,380,746 )
(219,250 )
(6,351,845 )
Loss before income taxes
(18,820,190 )
(1,648,799 )
(219,250 )
(20,688,239 )
Provision for (benefit from) income taxes
—
—
—
—
Net loss from continuing operations
(18,820,190 )
(1,648,799 )
(219,250 )
(20,688,239 )
Series D Preferred Stock dividends and accretion
—
—
—
—
Net loss from continuing operations attributable to common stockholders
(18,820,190 )
(1,648,799 )
(219,250 )
(20,688,239 )
Weighted average common shares outstanding — basic and diluted
113,908
113,908
Net loss per share from continuing operations — basic and diluted
(165.22 )
(181.62 )
See the accompanying notes to the unaudited pro forma condensed
combined financial information.
3
OLENOX INDUSTRIES INC.
UNAUDITED PRO FORMA CONDENSED COMBINED STATEMENT
OF OPERATIONS
FOR THE THREE MONTHS ENDED MARCH 31, 2026
Olenox Industries Inc. (Historical)
CS Digital Ventures LLC (Historical)
Transaction Accounting Adjustments
Note
Pro Forma Combined
Revenue:
Revenues, net
285,313
3,981,070
—
4,266,383
Cost of revenues
486,146
3,544,314
—
4,030,460
Gross profit (loss)
(200,833 )
436,756
—
235,923
Operating expenses:
Payroll and related expenses
692,380
183,783
—
876,163
General and administrative expenses
1,908,492
404,622
—
2,313,114
Impairment loss
—
—
—
—
Marketing and business development expense
81,409
62,745
—
144,154
Change in fair value of bitcoin
—
357,510
—
357,510
Transaction costs
—
—
—
—
Total operating expenses
2,682,281
1,008,660
—
3,690,941
Loss from operations
(2,883,114 )
(571,904 )
—
(3,455,018 )
Other income (expense):
Interest expense
(365,757 )
(398,361 )
(1,639 )
4(b)(d)
(765,757 )
Gain (loss) on debt extinguishment, net
583,726
—
—
583,726
Legal settlement
—
—
—
—
Change in fair value of derivatives
(1,355 )
—
—
(1,355 )
Loss on initial recognition of derivatives
—
—
—
—
Gain on settlement of derivatives
—
—
—
—
Other income
776
—
—
776
Total other income (expense)
217,390
(398,361 )
(1,639 )
(182,610 )
Loss before income taxes
(2,665,724 )
(970,265 )
(1,639 )
(3,637,628 )
Provision for (benefit from) income taxes
—
—
—
—
Net loss from continuing operations
(2,665,724 )
(970,265 )
(1,639 )
(3,637,628 )
Deemed dividend for preferred shareholders
395,967
—
—
395,967
Net loss from continuing operations attributable to common stockholders
(3,061,691 )
(970,265 )
(1,639 )
(4,033,595 )
Weighted average common shares outstanding — basic and diluted
698,387
698,387
Net loss per share from continuing operations — basic and diluted
(4.38 )
(5.78 )
See the accompanying notes to the unaudited pro forma condensed
combined financial information.
4
OLENOX INDUSTRIES INC.
NOTES TO THE UNAUDITED PRO FORMA CONDENSED COMBINED
FINANCIAL INFORMATION
NOTE 1 — BASIS OF PRESENTATION
The unaudited pro forma condensed combined financial
information has been prepared in accordance with Article 11 of Regulation S-X, as amended, and is presented pursuant to Rule 8-05 of Regulation
S-X applicable to smaller reporting companies. The Acquisition is accounted for as a business combination using the acquisition method
of accounting in accordance with ASC 805, Business Combinations, with Olenox identified as the accounting acquirer.
Under the acquisition method, the total consideration
transferred is measured at acquisition-date fair value and allocated to the identifiable assets acquired and liabilities assumed based
on their acquisition-date fair values, with any excess recorded as goodwill. Pro forma adjustments reflect only transaction accounting
adjustments.
The historical financial information of CS Digital
for the year ended December 31, 2025 was derived from its audited financial statements as of and for the years ended December 31, 2025.
The historical financial information of CS Digital as of and for the three months ended March 31, 2026 was derived from its condensed
financial statements as of and for the three months ended March 31, 2026. CS Digital is a limited liability company and recorded no provision
for income taxes.
NOTE 2 — CONSIDERATION TRANSFERRED
The fair value of the consideration transferred at the May 26, 2026
acquisition date is as follows:
Series D Preferred Stock issued (140,000 shares at $100.00 stated value)
$ 14,000,000
Seller Note
16,000,000
Warrants to purchase 1,500,000 shares of common stock
6,715,540
Contingent consideration — Earnout Shares
15,399,703
Total consideration transferred
$ 52,115,243
The Warrants were valued using the Black-Scholes-Merton
model as of the acquisition date, using the quoted closing price of the Company’s common stock of $4.90, expected volatility of 156.10%
derived from the five years of realized volatility ended on the measurement date, a risk-free rate of 4.19%, no expected dividend yield,
and the five-year contractual term of the instruments. Because the Warrants were issued as consideration transferred in a business combination,
they are measured at fair value under ASC 805-30-30-7 and ASC 820 rather than as share-based compensation, and the contractual term is
used consistent with the market participant perspective required by ASC 820-10-35-9. The Warrants are equity classified under ASC 815-40
and are not subsequently remeasured.
The Earnout Shares comprise up to $20,000,000
of Series D Preferred Stock issuable on the achievement of two milestones: cumulative revenue of CS Digital of $10,000,000, measured against
a benchmark rate of $1,250,000 per month, and cumulative Adjusted EBITDA of CS Digital of $10,000,000, measured against a benchmark rate
of $400,000 per month. The arrangement contains no expiry, and the related shares remain issuable whenever a threshold is reached. The
fair value was accordingly estimated by reference to the expected time to achievement of each threshold across a range of performance
outcomes, discounted at 14.0%, being a risk-free rate of 4.0% plus a counterparty credit spread of 10.0%, and adjusted for the probability
that payment is ultimately made. Expected achievement is approximately 6.5 months for the revenue milestone and approximately 22.5 months
for the Adjusted EBITDA milestone. The undiscounted range of possible outcomes is $0 to $20,000,000.
NOTE 3 — PRELIMINARY PURCHASE PRICE ALLOCATION
The consideration transferred has been allocated on a preliminary basis
to the identifiable assets acquired and liabilities assumed based on their carrying amounts at the May 26, 2026 acquisition date, which
the Company has used as a proxy for fair value pending completion of its valuation procedures.
Cash and cash equivalents
$ 514,751
Prepaid expenses
35,240
Cryptocurrency holdings
1,296,413
Property and equipment, net
26,651,059
Security deposits and other non-current assets
2,274,534
Total identifiable assets acquired
30,771,997
Accounts payable and accrued expenses
(106,895 )
Total liabilities assumed
(106,895 )
Net identifiable assets acquired
30,665,102
Goodwill
$ 21,450,140
5
The purchase price allocation is preliminary and
incomplete. The Company has not completed the valuations required to determine the acquisition-date fair values of the acquired digital
assets, the acquired bitcoin mining equipment, or any identifiable intangible assets, nor has it completed its assessment of the income
tax consequences of the Acquisition or the fair value of the consideration transferred. The Company expects to finalize the allocation
within the measurement period, which will not exceed one year from the acquisition date. The final amounts recorded may differ materially
from those presented, and any such difference would change goodwill and, where an amortizable or depreciable asset is recognized, the
pro forma statements of operations.
NOTE 4 — PRO FORMA ADJUSTMENTS
(a) To record the preliminary allocation of the consideration transferred,
comprising the recognition of goodwill of $20,771,093 measured as of the pro forma balance sheet date and the elimination of the members’
equity of CS Digital of $31,344,150, being its historical members’ equity of $16,141,726 together with the $15,202,424 credited to members’
equity by adjustment (d).
(b) To record the issuance of 140,000 shares of Series D Preferred
Stock at a stated value of $100.00 per share, recorded as $140,000 of par value and $13,860,000 within additional paid-in capital, and
the Seller Notes of $16,000,000, in each case as consideration, and the related pro forma interest expense on the Seller Note of $1,600,000
for the year ended December 31, 2025 and $400,000 for the three months ended March 31, 2026. The Seller Note bears interest at 10.0%
per annum, is payable interest-only commencing 90 days after closing, and matures with all principal and remaining interest due on May
26, 2029. The Seller Note is recorded at its face amount, the stated rate having been determined to approximate a market rate.
(c) To record the Warrants of $6,715,540 within additional paid-in
capital and the Earnout Shares of $15,399,703 as a contingent consideration liability. The Earnout Shares represent an obligation that
the Company may settle by issuing a variable number of its own equity shares for an amount based on a fixed monetary value, and are classified
as a liability. Subsequent changes in the fair value of the contingent consideration will be recognized in earnings; no such changes
are reflected in the pro forma statements of operations.
(d) To reflect the contribution of CS Digital’s related-party member
loan of $15,202,424, comprising $14,987,838 of principal and $214,586 of interest capitalized into the loan balance, into members’ equity.
On April 23, 2026, in anticipation of the Acquisition, the obligation was extinguished in full through a debt-for-equity exchange under
which the holder received 6,000,000 Class B Units of CS Digital, representing a 6% interest. No cash was paid and the obligation was
not assumed by the Company, and it is therefore excluded from the liabilities assumed in the preliminary purchase price allocation in
Note 3. The pro forma statements of operations reflect the reversal of the related historical interest expense of $1,380,750 for the
year ended December 31, 2025 and $398,361 for the three months ended March 31, 2026, consistent with the loan having been converted on
January 1, 2025.
(e) Transaction costs incurred in connection with the Acquisition
are expensed as incurred in accordance with ASC 805-10-25-23. No amount is reflected in the pro forma statements of operations beyond
the amounts already recognized in the historical statements.
(f) To record the income tax effect of the pro forma adjustments.
CS Digital is a limited liability company that recorded no historical tax provision because its net earnings or losses are reported by
its members. An effective rate of 0% has therefore been applied.
(g) No incremental depreciation has been recorded, as no fair value
adjustments to the acquired property and equipment has been determined. CS Digital’s bitcoin mining equipment is carried at $26,651,059
net of accumulated depreciation of $10,495,248 at the acquisition date.
(h) No amortization has been recorded, as no identifiable intangible
assets have been recognized separately from goodwill as the valuation of remains incomplete.
6
NOTE 5 — NON-RECURRING ITEMS
Rule 11-02(a)(11)(i) requires disclosure of material non-recurring
items included in the pro forma statements of operations that will not recur beyond twelve months following the Acquisition. The pro forma
statement of operations for the year ended December 31, 2025 includes the following amounts of the Company that are not expected to recur:
a loss on debt extinguishment of $4,648,282, a legal settlement gain of $2,000,000, a loss on initial recognition of derivatives of $4,275,231,
a gain on settlement of derivatives of $2,253,638 and a change in the fair value of derivatives of $2,538,248. The pro forma statement
of operations for the three months ended March 31, 2026 includes a net gain on debt extinguishment of $583,726 that is not expected to
recur.
NOTE 6 — PRO FORMA NET LOSS PER SHARE
Pro forma basic and diluted net loss per share
from continuing operations has been calculated using the Company’s historical weighted average common shares outstanding, as the consideration
transferred consists of Series D Preferred Stock, a promissory note and warrants rather than common stock. The Warrants and the Series
D Preferred Stock have been excluded from the computation of diluted net loss per share because their effect would be anti-dilutive in
a period of net loss; basic and diluted amounts are therefore identical.
Year ended December 31, 2025
Pro forma net loss from continuing operations attributable to common stockholders
$ (20,688,239 )
Weighted average common shares outstanding — basic and diluted
113,908
Pro forma net loss per share — basic and diluted
$ (181.62 )
Three months ended March 31, 2026
Pro forma net loss from continuing operations attributable to common stockholders
$ (4,033,595 )
Weighted average common shares outstanding — basic and diluted
698,387
Pro forma net loss per share — basic and diluted
$ (5.78 )
7
GRAPHIC
GRAPHIC
Filename: ea030163101_ex99-1img1.jpg · Sequence: 5
Binary file (6842 bytes)
Download ea030163101_ex99-1img1.jpg
XML — IDEA: XBRL DOCUMENT
XML
Filename: R1.htm · Sequence: 10
v3.26.1
Cover
May 26, 2026
Cover [Abstract]
Document Type
8-K/A
Amendment Flag
true
Amendment Description
On May 28, 2026, Olenox Industries, Inc. (the
“Company”), a Delaware corporation, filed a Current Report on Form 8-K (the “Initial Report”) to report that on
May 26, 2026, the Company entered into a Membership Interest Purchase Agreement (the “Purchase Agreement”) with CS Digital
Ventures, LLC, a Delaware limited liability company (“CS Digital”), the members of CS Digital listed on the signature page
thereto (collectively, the “Sellers”), and Bernardo Schucman, in his capacity as the seller representative (the “Seller
Representative”). Pursuant to the Purchase Agreement, the Company acquired 100% of the issued and outstanding membership interests
of CS Digital (the “Acquisition”) on the same date.
Document Period End Date
May 26, 2026
Entity File Number
001-38037
Entity Registrant Name
OLENOX INDUSTRIES INC.
Entity Central Index Key
0001023994
Entity Tax Identification Number
95-4463937
Entity Incorporation, State or Country Code
DE
Entity Address, Address Line One
1207 N. FM 3083 Bldg. C
Entity Address, City or Town
Conroe
Entity Address, State or Province
TX
Entity Address, Postal Zip Code
77304
City Area Code
936
Local Phone Number
323-6332
Written Communications
false
Soliciting Material
false
Pre-commencement Tender Offer
false
Pre-commencement Issuer Tender Offer
false
Title of 12(b) Security
Common Stock, par value $0.01
Trading Symbol
OLOX
Security Exchange Name
NASDAQ
Entity Emerging Growth Company
false
X
- Definition
Description of changes contained within amended document.
+ References
No definition available.
+ Details
Name:
dei_AmendmentDescription
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the XBRL content amends previously-filed or accepted submission.
+ References
No definition available.
+ Details
Name:
dei_AmendmentFlag
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Area code of city
+ References
No definition available.
+ Details
Name:
dei_CityAreaCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Cover page.
+ References
No definition available.
+ Details
Name:
dei_CoverAbstract
Namespace Prefix:
dei_
Data Type:
xbrli:stringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
For the EDGAR submission types of Form 8-K: the date of the report, the date of the earliest event reported; for the EDGAR submission types of Form N-1A: the filing date; for all other submission types: the end of the reporting or transition period. The format of the date is YYYY-MM-DD.
+ References
No definition available.
+ Details
Name:
dei_DocumentPeriodEndDate
Namespace Prefix:
dei_
Data Type:
xbrli:dateItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The type of document being provided (such as 10-K, 10-Q, 485BPOS, etc). The document type is limited to the same value as the supporting SEC submission type, or the word 'Other'.
+ References
No definition available.
+ Details
Name:
dei_DocumentType
Namespace Prefix:
dei_
Data Type:
dei:submissionTypeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Address Line 1 such as Attn, Building Name, Street Name
+ References
No definition available.
+ Details
Name:
dei_EntityAddressAddressLine1
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the City or Town
+ References
No definition available.
+ Details
Name:
dei_EntityAddressCityOrTown
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Code for the postal or zip code
+ References
No definition available.
+ Details
Name:
dei_EntityAddressPostalZipCode
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the state or province.
+ References
No definition available.
+ Details
Name:
dei_EntityAddressStateOrProvince
Namespace Prefix:
dei_
Data Type:
dei:stateOrProvinceItemType
Balance Type:
na
Period Type:
duration
X
- Definition
A unique 10-digit SEC-issued value to identify entities that have filed disclosures with the SEC. It is commonly abbreviated as CIK.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityCentralIndexKey
Namespace Prefix:
dei_
Data Type:
dei:centralIndexKeyItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Indicate if registrant meets the emerging growth company criteria.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityEmergingGrowthCompany
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Commission file number. The field allows up to 17 characters. The prefix may contain 1-3 digits, the sequence number may contain 1-8 digits, the optional suffix may contain 1-4 characters, and the fields are separated with a hyphen.
+ References
No definition available.
+ Details
Name:
dei_EntityFileNumber
Namespace Prefix:
dei_
Data Type:
dei:fileNumberItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Two-character EDGAR code representing the state or country of incorporation.
+ References
No definition available.
+ Details
Name:
dei_EntityIncorporationStateCountryCode
Namespace Prefix:
dei_
Data Type:
dei:edgarStateCountryItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The exact name of the entity filing the report as specified in its charter, which is required by forms filed with the SEC.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityRegistrantName
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
The Tax Identification Number (TIN), also known as an Employer Identification Number (EIN), is a unique 9-digit value assigned by the IRS.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b-2
+ Details
Name:
dei_EntityTaxIdentificationNumber
Namespace Prefix:
dei_
Data Type:
dei:employerIdItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Local phone number for entity.
+ References
No definition available.
+ Details
Name:
dei_LocalPhoneNumber
Namespace Prefix:
dei_
Data Type:
xbrli:normalizedStringItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 13e
-Subsection 4c
+ Details
Name:
dei_PreCommencementIssuerTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14d
-Subsection 2b
+ Details
Name:
dei_PreCommencementTenderOffer
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Title of a 12(b) registered security.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection b
+ Details
Name:
dei_Security12bTitle
Namespace Prefix:
dei_
Data Type:
dei:securityTitleItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Name of the Exchange on which a security is registered.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 12
-Subsection d1-1
+ Details
Name:
dei_SecurityExchangeName
Namespace Prefix:
dei_
Data Type:
dei:edgarExchangeCodeItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as soliciting material pursuant to Rule 14a-12 under the Exchange Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Exchange Act
-Number 240
-Section 14a
-Subsection 12
+ Details
Name:
dei_SolicitingMaterial
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Trading symbol of an instrument as listed on an exchange.
+ References
No definition available.
+ Details
Name:
dei_TradingSymbol
Namespace Prefix:
dei_
Data Type:
dei:tradingSymbolItemType
Balance Type:
na
Period Type:
duration
X
- Definition
Boolean flag that is true when the Form 8-K filing is intended to satisfy the filing obligation of the registrant as written communications pursuant to Rule 425 under the Securities Act.
+ References
Reference 1: http://www.xbrl.org/2003/role/presentationRef
-Publisher SEC
-Name Securities Act
-Number 230
-Section 425
+ Details
Name:
dei_WrittenCommunications
Namespace Prefix:
dei_
Data Type:
xbrli:booleanItemType
Balance Type:
na
Period Type:
duration