Exhibit
99.2
BITZERO
HOLDINGS INC.
(FORMERLY WBM CAPITAL CORP.)
Management’s
Discussion and Analysis
For the three and nine months
ended June 30, 2026
(expressed
in United States Dollars, unless otherwise stated)
Management’s
Discussion and Analysis
For
the three and nine months ended June 30, 2026
(Expressed
in United States Dollars, unless otherwise noted)
|
BITZERO
HOLDINGS INC.
(formerly
WBM Capital Corp.)
|
| 1. | MANAGEMENT’S
DISCUSSION AND ANALYSIS |
This
Management’s Discussion and Analysis (this “MD&A”) provides a review of the results of operations, financial
condition and cash flows of Bitzero Holdings Inc. (“Bitzero” or the “Company”), on a consolidated basis,
for the three- and nine-month periods ended June 30, 2026.
This
document should be read in conjunction with the Company’s unaudited interim condensed consolidated financial statements
and related notes for the three and nine months ended June 30, 2026 (the “Q3 Financial Statements”), which have been
prepared in accordance with IAS 34, Interim Financial Reporting, using accounting policies consistent with IFRS Accounting Standards
as issued by the International Accounting Standards Board. Unless otherwise indicated, all dollar amounts are United States dollars
and quarterly information is unaudited.
Unless
otherwise stated, in preparing this MD&A management has taken into account information available up to the date of this MD&A.
This MD&A was prepared to comply with National Instrument 51-102 – Continuous Disclosure Obligations.
This
MD&A is dated August 13, 2026, the date on which the Board of Directors approved this MD&A and the Q3 Financial Statements.
| 2. | CAUTIONARY
NOTE REGARDING FORWARD-LOOKING INFORMATION |
This
MD&A contains “forward-looking information” within the meaning of applicable Canadian securities legislation.
Forward-looking information includes statements concerning the Company’s objectives and strategies, expected hashrate and
fleet efficiency, prospective hosting arrangements, expansion of the Norway facility, liquidity and capital resources, the revised
operating-cash-flow forecast, Bitcoin mining economics and the timing and magnitude of planned capital expenditures.
Forward-looking
information is generally identified by words such as “plans”, “expects”, “estimates”, “forecasts”,
“intends”, “anticipates”, “believes”, “may”, “could”, “would”,
“might”, “will” and similar expressions. It is provided to assist readers in understanding the Company’s
business, operations, prospects and risks at a point in time and may not be appropriate for other purposes.
Forward-looking
information is based on material factors and assumptions that management considers reasonable in the circumstances, including:
average Bitcoin prices and transaction fees within management’s planning ranges; network difficulty consistent with recent
trends; continued access to competitively priced hydroelectric power and grid availability in Norway’s NO4 region; fleet
uptime and curtailment consistent with historical performance; availability of equipment on disclosed timelines and budget; the
ability to complete financing and debt-repayment activities on the disclosed terms; and prospective demand for hosting services.
Actual
results may differ materially because of risks and uncertainties including changes in Bitcoin price, network difficulty and transaction
fees; energy prices and curtailment; equipment availability and performance; foreign-exchange movements; derivative valuation;
liquidity and financing availability; covenant compliance; regulatory changes; cybersecurity and custody events; counterparty
performance; and the other risks described under “Risk Factors and Uncertainties”.
Except
as required by applicable securities law, the Company does not undertake to update forward-looking information. Previously disclosed
material forward-looking information is updated in this MD&A under “Future-oriented financial information”.
Management’s
Discussion and Analysis
For
the three and nine months ended June 30, 2026
(Expressed
in United States Dollars, unless otherwise noted)
|
BITZERO
HOLDINGS INC.
(formerly
WBM Capital Corp.)
|
| 3. | OVERVIEW
AND SIGNIFICANT EVENTS |
Bitzero
Holdings Inc., previously named WBM Capital Corp., was incorporated under the Canada Business Corporations Act on August 26, 2006
and continued into British Columbia under the Business Corporations Act (British Columbia) on June 4, 2024. The Company’s
head and registered office is located at Suite 1100, One Bentall Centre, 505 Burrard Street, Vancouver, British Columbia V7X 1M5.
The
Company’s voting common shares trade on the Canadian Securities Exchange under the symbol “AIBZ.U”, on the Nasdaq
Capital Market under the symbol “AIBZ”, and on the Frankfurt Stock Exchange under the symbol “000”. The
common shares commenced trading on Nasdaq and under the new CSE symbol on June 9, 2026.
Bitzero
develops and operates data-centre infrastructure and conducts Bitcoin mining activities. Its current Bitcoin mining operations
are conducted in Norway through Exanorth AS, a wholly owned subsidiary that owns and operates the Company’s Namsskogan data
centre.
| (b) | Reverse
takeover and basis of reporting |
On
November 19, 2025, WBM Capital Corp. completed a reverse takeover pursuant to an amalgamation agreement with Bitzero Blockchain
Inc. and a wholly owned acquisition subsidiary. Bitzero Blockchain Inc. was identified as the accounting acquirer, and the consolidated
financial statements are presented as a continuation of Bitzero Blockchain Inc. The transaction was accounted for as an equity-settled
share-based payment under IFRS 2 because WBM Capital Corp. did not meet the definition of a business.
The
Company’s wholly owned subsidiaries are Bitzero Blockchain Inc. (Canada), Exanorth AS and Zetanorth AS (Norway), Bitzero
Inc. (Barbados), Bitzero ND I, LLC and Bitzero ND II, LLC (United States), and Bitzero Finland Oy (Finland). Intercompany balances,
transactions, income and expenses are eliminated on consolidation.
| (c) | Description
of the business |
The
Company’s principal revenue-generating activity is Bitcoin self-mining at its Norway data centre. Mining uses specialized
computing equipment to validate transactions on the Bitcoin blockchain and receive Bitcoin block rewards and transaction fees.
The Company also owns development properties and infrastructure in North Dakota and is developing prospective capacity in Finland.
The
Norway property is located in the NO4 power region and uses hydroelectric power. The site’s cooler climate, proximity to
grid infrastructure and network connectivity support the Company’s strategy of operating energy-efficient digital infrastructure.
As previously disclosed, the site had 39 containers and 16,130 miners and installed hashrate of approximately 1.85 EH/s at June
30, 2026.
The
Company remains focused on self-mining and does not currently report hosting revenue. On May 5, 2026, the Company announced a
binding letter of intent with OneQode Networks Pte. Ltd. concerning a proposed 15-year lease of the Norway facility, with targeted
deployment in 2027. The arrangement remains subject to definitive documentation and final underwriting, and there is no assurance
it will be completed on the announced terms or at all.
Management’s
Discussion and Analysis
For
the three and nine months ended June 30, 2026
(Expressed
in United States Dollars, unless otherwise noted)
|
BITZERO
HOLDINGS INC.
(formerly
WBM Capital Corp.)
|
| 3. | OVERVIEW
AND SIGNIFICANT EVENTS (CONT’D) |
| (d) | Senior
secured loan and FAR Holdings financing |
At
June 30, 2026, the carrying amount of the Company’s JGB senior secured loan was $13.0 million and the contractual principal
outstanding was $22.890 million. During Q3 FY2026, $600,000 of principal was converted into 150,000 common shares and 600,000
JGB First Warrants were exercised on a cashless basis. The Company maintained the required $2.0 million in a lender-controlled
account and reported quarterly revenue of $10.7 million against the $3.0 million minimum-revenue covenant.
Under
Section 6.12 of the Loan Documents (as amended by the First Amendment dated October 1, 2025), the Company was subject to the following
financial covenants, tested on a trailing-three-month basis at the end of each calendar quarter:
| ● | Minimum
cash balance of US$2,000,000 (Section 6.12(a)) — see disclosure above regarding
the JGB-controlled deposit account. |
| ● | Minimum
trailing-three-month EBITDA — negative US$750,000 through June 2026, increasing
to positive US$825,000 from July 2026 through June 2027 and positive US$900,000 thereafter.
The covenant definition of EBITDA was amended by the First Amendment dated October 1,
2025 and is different from the Adjusted EBITDA measure presented in the Company's MD&A. |
| ● | Minimum
trailing three-month consolidated revenue — US$3,000,000 through June 2026, increasing
to US$3,300,000 from July 2026 through June 2027, and to US$3,630,000 from July 2027
onwards. |
As
at June 30, 2026, management assessed the Company's compliance with the financial covenants under the JGB financing arrangement
based on the covenant calculations prepared by management. The Company was in compliance with the minimum cash balance covenant
and the minimum trailing-three-month consolidated revenue covenant as at June 30, 2026.
With
respect to the minimum trailing-three-month EBITDA covenant (as amended by the First Amendment dated October 1, 2025), management
assessed that the Company was in compliance for the period ended June 30, 2026. The compliance certificate required under Section
6.12 had not been delivered as at the date of these financial statements and is being finalized.
As
noted under "Subsequent Events", the Company repaid the JGB senior secured loan in full on August 6, 2026, and the financial
covenants described above, including the minimum trailing-three-month EBITDA covenant, ceased to apply upon that repayment.
On
March 16, 2026, the Company received 26 BTC from FAR Holdings with a fair value of $2.0 million. Consideration included 400,000
restricted share units with a grant-date fair value of $0.9 million, recognized as a discount to the host liability. The host
liability had a carrying amount of $1.3 million at June 30, 2026.
| (e) | Future-oriented
financial information |
The
Company’s listing statement dated November 19, 2025 contained future-oriented financial information (“FOFI”),
including forecast net cash flow of $7.5 million for the twelve months from November 1, 2025 to October 31, 2026. The original
forecast comprised Bitcoin mining revenue of $39.3 million, less utilities of $17.7 million, direct cash costs of $1.1 million,
general and administrative expenses of $4.4 million, JGB interest payments of $3.7 million and JGB principal payments of $5.0
million. It assumed, among other matters, a Bitcoin price of $103,500 with 5% annual growth, full use of 40MW and approximately
11,565 miners in operation by January 1, 2026.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 3. | OVERVIEW
AND SIGNIFICANT EVENTS (CONT’D) |
| (e) | Future-oriented
financial information (cont’d) |
In
accordance with section 5.8 of NI 51-102, management has compared actual results and known subsequent events with the original
forecast. The revised comparison is presented for the Company’s fiscal year from October 1, 2025 to September 30, 2026;
the original dollar amounts remain unchanged even though the original forecast began and ended one month later. Eleven of the
twelve months overlap.
| | |
Original
forecast | | |
Revised
estimate | | |
Variance
$ | | |
Variance
% | |
| Bitcoin
mining operations | |
| 39,272,992 | | |
| 32,754,975 | | |
| (6,518,017 | ) | |
| (16.6 | %) |
| Utilities | |
| (17,672,846 | ) | |
| (12,181,529 | ) | |
| 5,491,317 | | |
| 31.1 | % |
| Direct costs —
cash basis | |
| (1,056,000 | ) | |
| (919,174 | ) | |
| 136,826 | | |
| 13.0 | % |
| General and administrative
expenses — forecast basis | |
| (4,360,000 | ) | |
| (8,139,178 | ) | |
| (3,779,178 | ) | |
| (86.7 | %) |
| JGB interest payments | |
| (3,697,095 | ) | |
| (2,406,569 | ) | |
| 1,290,526 | | |
| 34.9 | % |
| JGB principal cash
payments | |
| (5,005,000 | ) | |
| (24,640,000 | ) | |
| (19,635,000 | ) | |
| (392.3 | %) |
| Release of restricted
cash | |
| — | | |
| 2,000,000 | | |
| 2,000,000 | | |
| n/a | |
| FAR principal payments | |
| — | | |
| (2,082,089 | ) | |
| (2,082,089 | ) | |
| n/a | |
| Private placement
net proceeds | |
| — | | |
| 23,309,227 | | |
| 23,309,227 | | |
| n/a | |
| Net
cash flow — Listing Statement comparison basis | |
| 7,482,051 | | |
| 7,695,663 | | |
| 213,612 | | |
| 2.9 | % |
The
revised estimate is approximately $7.7 million, or $0.2 million above the original forecast. Lower expected Bitcoin mining revenue
and higher general and administrative expenses are offset by lower utilities and direct cash costs and by the net proceeds of
the July 2026 private placement. The early repayment of the JGB loan materially increases principal cash payments relative to
the original amortization schedule, but also releases $2.0 million of restricted cash.
The
revised comparison excludes the $600,000 non-cash conversion of JGB principal from cash payments and uses $24,770,454 of gross
private-placement proceeds, less legal and placement fees of approximately $1,461,227, for net proceeds of approximately $23,309,227.
This
forecast-basis measure combines operating items, debt service and financing inflows and is not equivalent to cash flow from operating
activities under IFRS. It is presented solely to update the Listing Statement FOFI on a comparable basis. Actual results may differ
materially because of Bitcoin price, network difficulty, energy costs, uptime, financing and the other assumptions and risks described
in this MD&A.
| (a) | Special-warrant
private placement |
On
July 30, 2026, the Company completed a private placement of 5,828,342 special warrants at $4.25 per special warrant for gross
proceeds of $24,770,454. Each special warrant is exercisable, without additional consideration, into one voting common share and
one common share purchase warrant. Each underlying warrant is exercisable at $5.00 per share for five years, subject to the financing
documents. The Company intends to use the net proceeds for debt repayment, product and business development, potential acquisitions,
working capital and general corporate purposes.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 4. | SUBSEQUENT
EVENTS (CONT’D) |
| (b) | Repayment
of senior secured loan |
On
August 6, 2026, the Company repaid in full its obligations under the JGB senior secured loan. The repayment consisted of $22,375,000
of principal and $45,700 of accrued and unpaid interest and resulted in the release of related liens and security interests over
the Company’s assets, including the $2.0 million restricted cash balance.
Subsequent
to June 30, 2026: (i) 425,000 and 200,000 restricted share units granted on June 22, 2026 and May 6, 2026, respectively, were
settled on July 6, 2026 and July 7, 2026, respectively; (ii) a convertible promissory note was converted at a conversion price
of $4.00 per share into 27,959 common shares on July 24, 2026; and (iii) 400,000 warrants were exercised into common shares on
July 13, 2026. Other subsequent exercises and settlements should be read with the Q3 Financial Statements and the Company’s
continuous-disclosure filings.
These
Q3 Financial Statements and this MD&A were authorized for issue by the Company’s Board of Directors on August 13, 2026.
| 5. | PRESENTATION
OF FINANCIAL INFORMATION AND NON-GAAP MEASURES |
| (a) | Presentation
of financial information |
Financial
results in this MD&A are based on the Q3 Financial Statements. Amounts are stated in United States dollars unless otherwise
indicated, and percentage changes are calculated using unrounded amounts.
| (b) | Non-GAAP
financial measures and ratio |
This
MD&A presents EBITDA and Adjusted EBITDA, which are non-GAAP financial measures, and Adjusted EBITDA margin, which is a non-GAAP
ratio, within the meaning of National Instrument 52-112 – Non-GAAP and Other Financial Measures Disclosure. These measures
are not standardized under IFRS and may not be comparable with similarly named measures disclosed by other issuers. They should
not be considered in isolation or as substitutes for net loss, cash flow from operating activities or other IFRS measures. Net
loss is the most directly comparable IFRS measure.
EBITDA
is calculated as net loss before interest expense, interest income, income taxes and depreciation and amortization. Adjusted EBITDA
further adjusts EBITDA for share-based expenses, foreign-exchange gains or losses, financing losses and gains on derivative financial
instruments. Adjusted EBITDA margin is Adjusted EBITDA divided by revenue. Management uses these measures to assess operating
performance and the effects of financing structure, non-cash compensation, valuation movements and foreign exchange. A quantitative
reconciliation to net loss for every period presented is provided in Section 10.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 5. | PRESENTATION
OF FINANCIAL INFORMATION AND NON-GAAP MEASURES (CONT’D) |
IFRS
18, Presentation and Disclosure in Financial Statements, is effective for annual reporting periods beginning on or after January
1, 2027. The Company does not intend to apply IFRS 18 early and plans to apply it beginning October 1, 2027. The Company is assessing
the effect on presentation and disclosure.
| 6. | CRITICAL
JUDGMENTS AND ESTIMATION UNCERTAINTY |
The
preparation of interim financial statements requires management to make judgments, estimates and assumptions. The most significant
matters for Q3 FY2026 include classification and valuation of derivative financial liabilities; allocation of financing proceeds
and effective-interest accretion; the enforceable term of hosted-mining-equipment arrangements; the recognition and valuation
of share-based awards; the classification and control assessment for digital currency held through third-party arrangements; foreign-currency
translation; and the going-concern assessment.
Derivative
financial liabilities are Level 3 measurements that are sensitive to the Company’s share price, expected volatility, expected
term and the contractual ratchet, cashless-exercise, conversion and beneficial-ownership provisions. The Q3 Financial Statements
disclose a June 30, 2026 derivative-liability balance of $15.6 million.
| 7. | SELECTED
FINANCIAL INFORMATION |
The
following table presents selected information from the interim condensed consolidated statements of loss and comprehensive loss:
| | |
3
mo. ended 30-Jun-26 | | |
9
mo. ended 30-Jun-26 | | |
3
mo. ended 30-Jun-25 | | |
9
mo. ended 30-Jun-25 | |
| Revenue | |
| 10,650,851 | | |
| 23,467,163 | | |
| 6,433,870 | | |
| 17,442,980 | |
| Direct costs | |
| (12,411,797 | ) | |
| (23,994,488 | ) | |
| (6,926,572 | ) | |
| (18,986,041 | ) |
| Gross loss | |
| (1,760,946 | ) | |
| (527,325 | ) | |
| (492,702 | ) | |
| (1,543,061 | ) |
| Operating expenses | |
| (2,685,554 | ) | |
| (10,865,219 | ) | |
| (1,777,991 | ) | |
| (4,836,830 | ) |
| Operating loss before
other items | |
| (4,446,500 | ) | |
| (11,392,544 | ) | |
| (2,270,693 | ) | |
| (6,379,891 | ) |
| Net loss | |
| (26,464,717 | ) | |
| (39,421,781 | ) | |
| (7,711,199 | ) | |
| (14,672,355 | ) |
| Other comprehensive
income (loss) | |
| 2,348,923 | | |
| 1,626,424 | | |
| (354,342 | ) | |
| 853,705 | |
| Total comprehensive
loss | |
| (24,115,794 | ) | |
| (37,795,357 | ) | |
| (8,065,541 | ) | |
| (13,818,650 | ) |
| Basic
and diluted loss per share | |
| (0.48 | ) | |
| (0.76 | ) | |
| (0.20 | ) | |
| (0.39 | ) |
| (a) | Revenue
and mining performance |
Revenue
increased 65.5% to $10.7 million in Q3 FY2026 from $6.4 million in Q3 FY2025. For the nine months, revenue increased 34.5% to
$23.5 million from $17.4 million. The current-quarter increase reflects higher Bitcoin production and mining capacity, partially
offset by a lower realized Bitcoin price than the Listing Statement assumption.
The
Company mined 291.53 BTC during the nine months ended June 30, 2026. Based on the Q1 and Q2 continuities previously reported,
approximately 149.89 BTC were mined in Q3 FY2026, implying average mining revenue of approximately $71,100 per BTC, including
transaction fees.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 7. | SELECTED
FINANCIAL INFORMATION (CONT’D) |
| (b) | Direct
costs and gross margin |
Direct
costs increased 79.2% to $12.4 million in Q3 FY2026 from $6.9 million. The increase primarily reflects $5.8 million of depreciation
of right-of-use assets in the current quarter, compared with nil in the comparative quarter. Utilities and grid services were
$3.9 million in both quarters, and depreciation of property, plant and equipment decreased to $2.5 million from $2.8 million.
The
Company recorded a gross loss of $1.8 million in Q3 FY2026 compared with $0.5 million in Q3 FY2025. For the nine months, the gross
loss narrowed to $0.5 million from $1.5 million as higher revenue and lower utilities were substantially offset by right-of-use-asset
depreciation.
Operating
expenses increased to $2.7 million in Q3 FY2026 from $1.8 million and to $10.9 million for the nine months from $4.8 million.
Q3 administrative expenses increased to $1.2 million from $1.0 million; finance costs increased to $1.0 million from $0.6 million;
and marketing expenses increased to $0.5 million from $0.1 million. The increases reflect financing activity, public-company and
Nasdaq-listing costs, investor-awareness activities and higher legal, consulting, travel and insurance costs.
| (d) | Other
items, net loss and comprehensive loss |
Other
items were net expenses of $22.0 million in Q3 FY2026 compared with $5.4 million in Q3 FY2025. Q3 FY2026 included $4.9 million
of share-based expenses, a $2.1 million foreign-exchange loss, a $1.2 million realized loss on the sale of digital currency and
a $0.5 million loss on disposal of assets, and a $13.3 million loss on derivative financial instruments.
For
the nine months, share-based expenses increased to $20.0 million from $10.2 million. A $5.9 million loss on derivative financial
instruments added to share-based expenses, finance costs and other losses. The Company recorded a net loss of $26.5 million in
Q3 FY2026 and $39.4 million for the nine months, compared with $7.7 million and $14.7 million, respectively. Other comprehensive
income of $2.3 million in Q3 reduced total comprehensive loss to $24.1 million.
Cash
used in operating activities increased to $22.6 million for the nine months ended June 30, 2026 from $14.2 million in the comparative
period. The increase reflected the higher net loss and working-capital uses, partially offset by non-cash share-based expense,
depreciation and amortization and derivative valuation movements.
Investing
activities provided $10.4 million, compared with $6.4 million, as $22.5 million of proceeds from digital-asset sales exceeded
$12.1 million of property, plant and equipment purchases. Financing activities provided $10.7 million, compared with $6.9 million,
reflecting senior-loan and convertible-note proceeds and share issuances, net of repayments. Cash and cash equivalents and cash
held in trust were $2.9 million at June 30, 2026.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
The
following tables present the eight most recently completed quarters. All quarterly information is unaudited. Losses are shown
as positive amounts in the “Total comprehensive loss (income)” row; comprehensive income is shown in parentheses.
| | |
30-Sep-24 | | |
31-Dec-24 | | |
31-Mar-25 | | |
30-Jun-25 | |
| Revenue | |
| 9,567,912 | | |
| 4,926,371 | | |
| 6,082,739 | | |
| 6,433,870 | |
| Total comprehensive
loss (income) | |
| 10,177,157 | | |
| 6,567,680 | | |
| (814,572 | ) | |
| 8,065,541 | |
| Total assets | |
| 29,850,652 | | |
| 27,796,229 | | |
| 35,723,697 | | |
| 29,206,650 | |
| Total liabilities | |
| 16,025,622 | | |
| 14,977,179 | | |
| 14,997,600 | | |
| 12,048,090 | |
| Basic
and diluted loss per share | |
| 0.03 | | |
| 0.18 | | |
| 0.02 | | |
| 0.20 | |
| | |
30-Sep-25 | | |
31-Dec-25 | | |
31-Mar-26 | | |
30-Jun-26 | |
| Revenue | |
| 7,402,272 | | |
| 7,495,738 | | |
| 5,320,574 | | |
| 10,650,851 | |
| Total comprehensive
loss (income) | |
| (1,185,467 | ) | |
| 9,270,342 | | |
| 4,409,221 | | |
| 24,115,794 | |
| Total assets | |
| 42,740,718 | | |
| 54,319,527 | | |
| 53,790,154 | | |
| 51,291,879 | |
| Total liabilities | |
| 29,890,007 | | |
| 36,230,048 | | |
| 36,972,996 | | |
| 44,676,366 | |
| Basic
and diluted loss per share | |
| 0.03 | | |
| 0.21 | | |
| 0.07 | | |
| 0.48 | |
Quarterly
revenue remains sensitive to Bitcoin production, network difficulty, uptime, transaction fees and the Bitcoin price when rewards
are received. Q3 FY2026 revenue increased sharply from Q2 FY2026 as additional capacity contributed for a greater portion of the
quarter. Quarterly comprehensive results are also affected by share-based expenses, foreign exchange, digital-currency revaluation
and Level 3 derivative valuation, which may cause significant volatility unrelated to cash operating performance.
Share
capital increased by $10.8 million during Q3 FY2026 and by $27.6 million during the nine months. Q3 movements included settlement
of 898,280 restricted share units under FAR Holdings arrangements; exercise of 745,606 stock options; exercise of 600,000 JGB
First Warrants on a cashless basis; conversion of $600,000 of JGB principal into 150,000 common shares; and conversion of $125,000
of October 2025 note principal, together with accrued interest, into 34,410 common shares.
At
June 30, 2026, the Company had 54,069,407 voting common shares and 2,312,243 non-voting common shares issued and outstanding,
for a total of 56,381,650 common shares.
Share-based
expenses were $4.9 million in Q3 FY2026 and $20.0 million for the nine months. During Q3, the Company granted 775,000 restricted
share units that vested immediately: 425,000 units with a grant-date fair value of $8.96 per unit and 350,000 units with a grant-date
fair value of $3.21 per unit. The aggregate $4.9 million grant-date fair value was recognized as expense. At June 30, 2026, 975,000
restricted share units were outstanding, of which 775,000 were vested and 200,000 were unvested.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 9. | MATERIAL
TRANSACTIONS (CONT’D) |
| (b) | Share-based
awards (cont’d) |
At
June 30, 2026, 727,273 stock options were outstanding and exercisable, with a weighted-average exercise price of $4.48 per share
and a weighted-average remaining contractual life of approximately 1.50 years.
| (c) | Warrants
and derivative financial liabilities |
At
June 30, 2026, 2,347,229 warrants were outstanding: 1,105,986 JGB First Warrants and 597,493 JGB Second Warrants at $0.10 per
share, 268,750 October 2025 note warrants at $5.00 per share and 375,000 Aldo Bernardi warrants at $4.00 per share. The weighted-average
exercise price was $1.28.
Derivative
financial liabilities were $15.6 million at June 30, 2026, comprising $11.4 million of JGB warrant liabilities, a $2.9 million
FAR Holdings conversion option, $1.1 million of other warrant liabilities and $0.1 million of other conversion-option liabilities.
During Q3, the Company recognized a $13.3 million fair-value loss on derivative financial instruments, partially offset by approximately
$3.2 million of derecognition and settlement effects associated with warrant exercises and debt conversions.
| (d) | Digital
currency and prepaids |
Digital
currency was $2.5 million, representing 41.03 BTC, at June 30, 2026. The balance included $1.5 million held under the Luxor arrangement.
During the nine months, the Company mined 291.53 BTC, received other additions of 27.93 BTC and sold 286.04 BTC. Realized losses
on sales were $1.4 million and revaluation gains recognized in other comprehensive income were $0.3 million.
Current
and non-current prepaids and deposits totaled $8.2 million at June 30, 2026. The current balance included $5.9 million of prepaid
operating costs of Exanorth AS and digital-asset transaction balances classified as prepaids and deposits.
| 10. | RECONCILIATION
OF EBITDA |
The
following table reconciles EBITDA and Adjusted EBITDA to net loss, the nearest IFRS measure:
| D.
EBITDA AND ADJUSTED EBITDA RECONCILIATION | | | |
| | |
| Line
item | |
| Q3
FY2026 | | |
| 9M
FY2026 | | |
| Q3
FY2025 | | |
| 9M
FY2025 | |
| Net
loss | |
| (26,464,717 | ) | |
| (39,421,781 | ) | |
| (7,711,199 | ) | |
| (14,672,355 | ) |
| Interest
expenses | |
| 951,087 | | |
| 4,966,493 | | |
| 636,152 | | |
| 904,674 | |
| Interest
income | |
| (49 | ) | |
| (1,000 | ) | |
| (510 | ) | |
| (4,618 | ) |
| Income
taxes | |
| — | | |
| | | |
| | | |
| — | |
| Depreciation
and amortization | |
| 8,315,888 | | |
| 14,901,742 | | |
| 2,822,201 | | |
| 9,152,514 | |
| EBITDA | |
| (17,197,791 | ) | |
| (19,554,546 | ) | |
| (4,253,356 | ) | |
| (4,619,785 | ) |
| share-based
expenses | |
| 4,931,500 | | |
| 20,014,769 | | |
| 5,700,000 | | |
| 10,200,000 | |
| Foreign
exchange loss (gain) | |
| 2,140,136 | | |
| (47,974 | ) | |
| 181,342 | | |
| 1,588,046 | |
| Financing
loss | |
| — | | |
| 267.384 | | |
| — | | |
| — | |
| Loss
on derivative financial instruments | |
| 13,262,586 | | |
| 5,900,982 | | |
| — | | |
| — | |
| Adjusted
EBITDA | |
| 3,136,431 | | |
| 6,580,615 | | |
| 1,627,986 | | |
| 7,168,261 | |
| Revenue | |
| 10,650,851 | | |
| 23,467,163 | | |
| 6,433,870 | | |
| 17,442,980 | |
| Adjusted
EBITDA margin (Revenue) | |
| 29.4 | % | |
| 28.0 | % | |
| 25.3 | % | |
| 41.1 | % |
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 10. | RECONCILIATION
OF EBITDA (CONT’D) |
Adjusted
EBITDA was income of $3.1 million in Q3 FY2026, compared with income of $1.6 million in Q3 FY2025. The current-quarter measure
reflects add-backs for share-based expense, the foreign-exchange loss and the derivative fair-value loss, which more than offset
the operating loss embedded in EBITDA. Adjusted EBITDA was income of $6.6 million for the nine months, compared with income of
$7.2 million in the comparative period.
| 11. | LIQUIDITY
AND CAPITAL RESOURCES |
At
June 30, 2026, the Company had cash and cash held in trust of $2.9 million and digital currency of $2.5 million. In addition,
$2.0 million of restricted cash was unavailable for general use at June 30, 2026 and became unrestricted upon repayment of the
JGB loan on August 6, 2026. At September 30, 2025, cash and cash held in trust totaled $5.5 million, restricted cash was $2.0
million and digital currency was $0.8 million.
Current
assets were $13.0 million and current liabilities were $37.0 million at June 30, 2026, resulting in a working-capital deficit
of $24.0 million, compared with a deficit of $6.4 million at September 30, 2025. Current liabilities included the current portions
of senior secured loans and the settlement liability, convertible notes and debentures, accounts and other payables, derivative
liabilities, contingent consideration and related-party advances.
The
Company used $22.6 million of cash in operating activities during the nine months and remained dependent on operating cash flow,
sales of Bitcoin, financing and refinancing activities. Subsequent to period end, the Company completed the special-warrant financing
and repaid the JGB loan. These transactions improved near-term liquidity and removed the JGB security package but do not eliminate
the Company’s dependence on achieving operating plans and obtaining financing when required. The $2.0 million of restricted
cash at June 30, 2026 was held in the JGB-controlled deposit account to satisfy the minimum cash balance covenant under Section
6.12(a) of the JGB loan agreement; on repayment of the JGB loan in full on August 6, 2026, that covenant and the related security
were discharged and the $2.0 million became unrestricted and available to the Company.
The
Q3 Financial Statements disclose that events and conditions indicate a material uncertainty that may cast significant doubt on
the Company’s ability to continue as a going concern. The financial statements do not include adjustments that would be
necessary if the going-concern basis were not appropriate.
| (b) | Contractual
obligations |
At
June 30, 2026, contractual undiscounted cash flows were $42.5 million. The principal components were the JGB senior secured loan
($28.1 million), accounts and other payables ($7.6 million), the FAR convertible promissory note ($3.3 million), the former CEO
convertible loan ($1.8 million), the settlement liability ($1.5 million), related-party advances ($0.2 million) and the October
2025 convertible notes ($0.1 million). The 26 BTC delivery obligation and contingent consideration are disclosed separately in
Note 24 and are excluded from that total. The JGB loan was repaid after period end.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 11. | LIQUIDITY
AND CAPITAL RESOURCES (CONT’D) |
Shareholders’
equity decreased to $6.6 million at June 30, 2026 from $12.9 million at September 30, 2025. Share capital increased to $128.6
million from $101.0 million and contributed surplus increased to $10.8 million from $6.8 million, but these increases were more
than offset by the nine-month net loss. The Company manages capital through a combination of equity, debt, digital-currency sales
and disciplined allocation of operating and development expenditures.
The
Company holds Bitcoin as a supplemental source of liquidity and monitors cash requirements using rolling forecasts. Disposals
are timed and sized by reference to power, payroll, lease, debt-service and development obligations and prevailing market depth.
Digital currency is volatile and cannot be assumed to provide cash proceeds equal to its period-end carrying amount.
| 12. | FINANCIAL
INSTRUMENTS AND RISK MANAGEMENT |
The
Company is exposed to liquidity, credit, foreign-currency, interest-rate, custody, access and other market risks. There were no
material changes in the overall risk-management framework during the nine months.
Liquidity
risk is the risk that the Company will encounter difficulty meeting obligations as they fall due. Management monitors short-term
cash requirements using rolling cash-flow forecasts and may sell Bitcoin or seek financing to supplement liquidity. At June 30,
2026, total liabilities were $44.7 million, compared with $2.9 million of cash and cash equivalents and cash held in trust, $2.0
million of restricted cash and $2.5 million of digital currency.
| (b) | Credit,
custody and access risk |
Cash
and restricted cash are held with financial institutions, and cash held in trust is held by legal counsel. Digital currency held
through third-party arrangements exposes the Company to custody, access and counterparty risk. A loss of private keys or failure
of a pool, exchange, wallet provider or other counterparty could result in loss of access or unrecoverable assets. The Company
uses role-based approvals, reconciliations and controlled wallet procedures to mitigate these risks, but they cannot be eliminated.
| (c) | Market
and valuation risk |
The
Company is exposed to Bitcoin-price volatility, foreign-exchange rates, interest rates and movements in its share price. Derivative
financial liabilities are particularly sensitive to share price, volatility and expected term. Changes in these inputs may cause
material non-cash gains or losses and significant period-to-period volatility.
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 13. | RELATED
PARTY TRANSACTIONS |
Related
parties include directors, officers, entities controlled by them and other parties meeting the definition in IAS 24. At June 30,
2026, amounts owing to related parties consisted entirely of related party advances of $151,361 (September 30, 2025 — $95,758
in accounts and other payables and $150,794 in related party advances), unsecured, due on demand and non-interest-bearing unless
otherwise stated.
Key
management compensation disclosed in the Q3 Financial Statements includes cash compensation of $40,000 for Q3 FY2026 and $278,000
for the nine months (Q3 FY2025 — $441,000; nine months FY2025 — $849,000) and share-based compensation of $nil for
Q3 FY2026 and $3,700,000 for the nine months (Q3 FY2025 — $1,625,000; nine months FY2025 — $6,825,000).
The
Company’s unsecured convertible loan from its former Chief Executive Officer had a carrying amount, including accrued interest,
of $1.8 million at June 30, 2026. The loan and related conversion right remain subject to the legal dispute disclosed in the Q3
Financial Statements.
| 14. | OFF-BALANCE-SHEET
ARRANGEMENTS |
As
at June 30, 2026, the Company had no off-balance-sheet arrangements that have, or are reasonably likely to have, a material current
or future effect on its financial condition, results of operations, liquidity, capital expenditures or capital resources.
| 15. | RISK
FACTORS AND UNCERTAINTIES |
The
Company’s operations involve risks and uncertainties, many of which are beyond its control. The following discussion is
not exhaustive and should be read with the Q3 Financial Statements and the Company’s other continuous-disclosure filings.
| (a) | Technology,
digital-asset custody and operational continuity |
| ● | Cryptocurrency
networks, wallets and open-source software may contain vulnerabilities that could permit
theft, unauthorized transfers or disruption. |
| ● | Mining
operations depend on reliable power, cooling, network connectivity, specialized hardware
and third-party service providers. Curtailment, equipment failure, fire, flooding, cyber
incidents or vendor failure could reduce production and revenue. |
| ● | Mining
hardware is subject to rapid technological obsolescence. Delays or high prices for replacement
equipment may reduce competitiveness and the return on capital expenditures. |
| ● | Insurance
coverage for digital assets, cybersecurity and mining operations may be unavailable,
limited or subject to material exclusions. |
Management’s Discussion and Analysis
For the three and nine months ended June 30, 2026
(Expressed in United States Dollars, unless otherwise
noted)
|
BITZERO HOLDINGS INC.
(formerly WBM Capital Corp.)
|
| 15. | RISK
FACTORS AND UNCERTAINTIES |
| (b) | Digital-asset
economics and regulation |
| ● | Bitcoin
prices and transaction fees are highly volatile. The Company may need to sell Bitcoin
at unfavourable prices to fund operations or obligations. |
| ● | Rising
network difficulty and global hashrate dilute rewards per unit of computing capacity
and may reduce margins even when uptime and installed capacity are unchanged. |
| ● | Changes
in laws, tax rules, energy policy, grid access or environmental requirements in Canada,
Norway or other jurisdictions may increase costs, restrict operations or delay expansion. |
| ● | Digital-asset
exchanges and other market venues remain vulnerable to manipulation, cyberattacks, insolvency
and regulatory intervention, which may impair liquidity and price discovery. |
| (c) | Financial,
legal and corporate risks |
| ● | The
Company has incurred substantial losses and has a material working-capital deficit. Additional
financing may not be available on acceptable terms, and equity financing may dilute existing
shareholders. |
| ● | Derivative
financial liabilities and foreign-exchange exposures may cause material non-cash earnings
volatility and may complicate covenant and capital-management assessments. |
| ● | The
Company is exposed to litigation involving its former Chief Executive Officer and a North
Dakota employment claim. Outcomes cannot presently be determined. |
| ● | The
Company relies on key management and technical personnel. Failure to retain or replace
these individuals could disrupt operations and strategy. |
| ● | The
complexity of accounting for digital assets, financings, derivative liabilities and multi-entity
consolidation requires significant management judgment and specialist assistance and
may increase the risk of financial-reporting error. |
| ● | The
proposed OneQode arrangement, Finland development and other growth initiatives may not
be completed on anticipated terms or may require more capital and time than expected. |
| 16. | DISCLOSURE
CONTROLS AND PROCEDURES / INTERNAL CONTROL OVER FINANCIAL REPORTING |
The
Company's common shares commenced trading on the Nasdaq Capital Market on June 9, 2026. Because Nasdaq is a U.S. marketplace for
the purposes of National Instrument 51-102 and National Instrument 52-109, the Company is not a venture issuer as at June 30,
2026.
As
this is the first interim period ending after the Company became a non-venture issuer, the Company's certifying officers have
filed their interim certificates for the period ended June 30, 2026 using the alternative Form 52-109F2 – IPO/RTO, in reliance
on section 5.5 of NI 52-109. Consistent with that alternative form, the certifying officers have not made representations relating
to the design or effectiveness of disclosure controls and procedures ("DC&P") or internal control over financial
reporting ("ICFR") for the quarter ended June 30, 2026.
Management’s
Discussion and Analysis
For
the three and nine months ended June 30, 2026
(Expressed
in United States Dollars, unless otherwise noted)
|
BITZERO
HOLDINGS INC.
(formerly
WBM Capital Corp.)
|
| 16. | DISCLOSURE
CONTROLS AND PROCEDURES / INTERNAL CONTROL OVER FINANCIAL REPORTING (CONT’D) |
Disclosure
controls and procedures are designed to provide reasonable assurance that material information required to be disclosed is recorded,
processed, summarized and reported within the required periods and communicated to management. Internal control over financial
reporting is designed to provide reasonable assurance regarding the reliability of financial reporting and preparation of financial
statements in accordance with IFRS. These controls have inherent limitations and can provide only reasonable, not absolute, assurance.
Investors should be aware that inherent limitations exist in the Company's ability to design and implement DC&P and ICFR on
a cost-effective basis in this first period following its transition to non-venture issuer status, as described in section 5.5
of NI 52-109.
Management
expects Bitcoin mining economics to remain highly sensitive to Bitcoin price, transaction fees, network difficulty, uptime and
energy costs. Near-term priorities are to improve energy efficiency and hashrate per MW, advance prospective hosting and infrastructure
arrangements, optimize grid-flexibility opportunities in Norway, complete Finland development activities in a disciplined manner
and preserve liquidity following the private placement and JGB repayment.
These
expectations are forward-looking information and are subject to the assumptions and risks described under “Cautionary Note
Regarding Forward-Looking Information” and “Risk Factors and Uncertainties”.
| 18. | OUTSTANDING
SHARE DATA |
As
at the date of this MD&A, the Company’s outstanding securities were as follows:
Security | |
Contractual
principal amount | | |
Amount
outstanding | | |
Voting
common shares issuable | |
| | |
| | | |
| # | | |
| # | |
| Voting
common shares | |
| N/A | | |
| 55,122,366 | | |
| — | |
| Non-voting common
shares | |
| N/A | | |
| 2,312,243 | | |
| — | |
| Stock options | |
| N/A | | |
| 727,273 | | |
| 727,273 | |
| Restricted share
units | |
| N/A | | |
| 350,000 | | |
| 350,000 | |
| Common share purchase
warrants | |
| N/A | | |
| 1,947,229 | | |
| 1,947,229 | |
| Special warrants
(*) | |
| N/A | | |
| 5,828,342 | | |
| 11,656,684 | |
| FAR Holdings convertible
promissory note | |
| 26
BTC | | |
| N/A | | |
| 759,435 | |
| Former
Chief Executive Officer convertible loan | |
$ | 1,000,000 | | |
| N/A | | |
| See
below | |
*
Each special warrant is exchangeable, without additional consideration, for one voting common share and one common share purchase
warrant. Each underlying warrant is exercisable for one additional voting common share. Includes 5,828,342 voting common shares
issuable upon exchange of the special warrants and an additional 5,828,342 voting common shares issuable upon exercise of the
resulting common share purchase warrants.
Management’s
Discussion and Analysis
For
the three and nine months ended June 30, 2026
(Expressed
in United States Dollars, unless otherwise noted)
|
BITZERO
HOLDINGS INC.
(formerly
WBM Capital Corp.)
|
| 18. | OUTSTANDING
SHARE DATA (CONT’D) |
The
former Chief Executive Officer convertible loan and related conversion right are subject to the legal dispute described in the
Q3 Financial Statements. Accordingly, the number of voting common shares potentially issuable under the disputed conversion right
cannot presently be determined.
Subsequent
to June 30, 2026, 425,000 and 200,000 restricted share units were settled on July 6 and July 7, 2026, respectively; a convertible
promissory note was converted into 27,959 voting common shares on July 24, 2026; and 400,000 warrants were exercised into voting
common shares on July 13, 2026.
For
securities outstanding at June 30, 2026, see Section 9 and Note 22 to the Q3 Financial Statements; for subsequent issuances, exercises
and settlements, see Section 4.
The
Q3 Financial Statements and this MD&A will be filed electronically with the Canadian securities regulators through the System
for Electronic Document Analysis and Retrieval + (“SEDAR+”) and may be accessed at www.sedarplus.ca. Additional information
relating to the Company, including its annual information form, if applicable, is available under the Company’s profile
on SEDAR+ at www.sedarplus.ca.