Source document

Loading document…
KPIsSections32

Income flow

Headline metrics
Revenue — GREEN$3.4M
Gross margin — GREEN37.8%
Net income — GREEN-$174.2M
Net margin — GREEN-5112.7%
Operating margin — RED-1702.0%
Red flags5 red1 orange
Liquidity5
RED
Negative operating cash flowoperating_cf_burn
The company is burning cash from operations — sustainability depends on financing.
RED
Net margin -5112.7%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
RED
Cash conversion (CFO/Rev) -533.0%cash_conversion_weak
CFO/Revenue below 0 — operating model not generating cash despite revenue.
RED
Cash runway ~0.9 yearscash_runway_low
At current burn rate, cash covers less than 2 years — may require near-term financing.
ORANGE
Accumulated deficit / equity 365%accumulated_deficit_high
Accumulated deficit exceeds equity book value — balance sheet technically impaired.
Dilution · capital1
RED
SBC/Revenue 270.9%sbc_revenue_high
Stock-based compensation exceeds 25% of revenue — materially dilutive.
Income Statement
Income Statement
MetricValueFlag
EPS (diluted)$-1.04GREEN
Gross Margin37.8%GREEN
Net Income-$174.2MGREEN
Net Margin-5112.7%GREEN
Operating Margin-1702.0%RED
Revenue$3.4MGREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Broad Liquidity$15.4MGREEN
Cash$15.4MGREEN
Current Ratio21.24GREEN
Total Assets$52.5MGREEN
Total Equity$51.5MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Cash Conversion (CFO/Rev)-5.33GREEN
Free Cash Flow-$18.2MGREEN
Operating CF-$18.2MGREEN
SBC % Revenue270.9%GREEN

Sections in this filing

MD&A

ITEM 7. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS. The following discussion and analysis summarizes the significant factors affecting our operating results, financial condition, liquidity and cash flows as of and for the periods presented below. The following discussion and analysis should be read in conjunction with our financial statements and the related notes thereto included elsewhere in this report. The discussion contains forward-looking statements that are based on the beliefs of management, as well as assumptions made by, and information currently available to, management. Actual results could differ materially from those discussed in or implied by forward-looking statements as a result of various factors, including those discussed below and elsewhere in this report, particularly in the sections titled “Risk Factors” and “Special Note Regarding Forward-Looking Statements.” Overview Zone Frontier Inc., formerly CleanCore Solutions, Inc. (“the Company”, “we”, or “Zone”) is helping to build the critical infrastructure that powers the AI economy. We aim to meet the increasing demand for compute capacity, power, and digital infrastructure required by the world’s leading AI companies. We specialize in providing powered land and facilities, in conjunction with our development partners, to support over one gigawatt of computer power by 2030. With campuses being developed across rural and industrial Minnesota and Texas, we expect to bring approximately 55 MW of utility power capacity and 40 MW of critical IT load online and revenue generating during the first calendar quarter of 2027. On June 8, 2026, the Company announced a new focus on building critical AI infrastructure across the United States, led by newly hired CEO Tyler Hassen, and plans to move away from its cleaning products business and Dogecoin treasury strategy. On July 9, 2026, the Company announced its first data center project. Located in West Texas, and with development platform provider HST Technologies, Inc., it is projected to supply an initial 200-megawatts of utility power by 2029, with potential to expand to more than 500-megawatts by 2030. On July 20, 2026, substantially all Dogecoin assets were sold. The proceeds will be used to fund the Company’s AI strategy. On July 29, 2026, the Company announced its second data center project, its flagsh