XML 94 R81.htm IDEA: XBRL DOCUMENT v3.25.3
Schedule of Variable Interest Entities of Assets and Liabilities (Details) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Jul. 22, 2024
Current assets:      
Prepaid expenses and other current assets $ 3,522 $ 1,781  
Total current assets 66,405 13,495  
Operating lease right-of-use assets 3,675 313  
Property, plant and equipment, net 63,999 47,283  
Total assets 152,035 88,040  
Current liabilities:      
Accrued liabilities 12,426 6,785  
Customer deposits 19,348 20,015  
Operating lease liability 96 61  
Total current liabilities 56,190 47,873  
Operating lease liability 3,583 252  
Long-term debt 13,254 7,061 $ 2,160
Total liabilities 78,570 60,678  
Accounts payable, related party 4,860 2,840  
Variable Interest Entity, Primary Beneficiary [Member] | DVSL JVCo [Member]      
Current assets:      
Cash and restricted cash 7,493 2,598  
Accounts receivable, trade 997 481  
Prepaid expenses and other current assets 115 34  
Total current assets 10,395 4,203  
Other assets, related party 1,948 2,452  
Operating lease right-of-use assets 40 42  
Deposits on equipment 232  
Property, plant and equipment, net 12,027 12,744  
Total assets 24,642 19,441  
Current liabilities:      
Due to intercompany 285 51  
Accrued liabilities 892 1,608  
Current portion of debt 2,826  
Customer deposits 789 296  
Operating lease liability 4 4  
Total current liabilities 4,796 1,959  
Operating lease liability 36 39  
Long-term debt 1,878  
Customer deposits- long term 320  
Total liabilities 7,729 2,273  
Variable Interest Entity, Primary Beneficiary [Member] | DVSL JVCo [Member] | Related Party [Member]      
Current assets:      
Other receivable, related party 1,790 1,090  
Current liabilities:      
Other liabilities- related party 699 275  
Variable Interest Entity, Primary Beneficiary [Member] | DV Compute Co LLC [Member]      
Current assets:      
Cash and restricted cash 1,515 2,057  
Accounts receivable, trade 37  
Prepaid expenses and other current assets 137 49  
Total current assets 2,024 3,835  
Other assets, related party 1,948 2,452  
Operating lease right-of-use assets 40 42  
Property, plant and equipment, net 15,474 17,774  
Total assets 19,486 24,103  
Current liabilities:      
Due to intercompany 1,570 1,475  
Accrued liabilities 648 1,392  
Operating lease liability 4 4  
Total current liabilities 2,222 3,008  
Operating lease liability 36 39  
Total liabilities 2,258 3,047  
Current portion of debt 137  
Variable Interest Entity, Primary Beneficiary [Member] | DV Compute Co LLC [Member] | Related Party [Member]      
Current assets:      
Other receivable, related party 372 1,692  
Variable Interest Entity, Primary Beneficiary [Member] | DVSL II JVCo [Member]      
Current assets:      
Cash and restricted cash 7,004 402  
Accounts receivable, trade 2,079  
Total current assets 12,413 6,681  
Operating lease right-of-use assets 76 82  
Deposits on equipment 716  
Property, plant and equipment, net 15,371  
Total assets 38,469 20,702  
Current liabilities:      
Due to intercompany 9  
Accrued liabilities 825  
Operating lease liability 8 7  
Total current liabilities 6,022 3,614  
Operating lease liability 68 74  
Long-term debt 3,031  
Total liabilities 11,408 3,668  
Current portion of debt 3,053  
Accounts receivable, intercompany 2,868  
Other liabilities 1,433  
Variable Interest Entity, Primary Beneficiary [Member] | DVSL II JVCo [Member] | Related Party [Member]      
Current assets:      
Other receivable, related party 2,580 3,370  
Prepaid expenses and other current assets 750 41  
Current liabilities:      
Other liabilities- related party 854  
Other assets, related party 10,437 13,223  
Accounts payable, related party 2,004 3,598  
Variable Interest Entity, Primary Beneficiary [Member] | DVSL II JVCo [Member] | Nonrelated Party [Member]      
Current liabilities:      
Other assets, related party 172  
Accounts payable, related party 132  
Variable Interest Entity, Primary Beneficiary [Member] | KKSL JVCo LLC [Member]      
Current assets:      
Cash and restricted cash 3,622    
Total current assets 7,235    
Operating lease right-of-use assets 3,408    
Deposits on equipment 581    
Property, plant and equipment, net 6,847    
Total assets 19,971    
Current liabilities:      
Accrued liabilities 2,741    
Operating lease liability 33    
Total current liabilities 6,939    
Operating lease liability 3,379    
Total liabilities 11,691    
Due from intercompany 725    
Variable Interest Entity, Primary Beneficiary [Member] | KKSL JVCo LLC [Member] | Related Party [Member]      
Current assets:      
Prepaid expenses and other current assets 2,888    
Current liabilities:      
Other liabilities- related party 1,373    
Other assets, related party 1,900    
Accounts payable, related party 1,716    
Variable Interest Entity, Primary Beneficiary [Member] | KKSL JVCo LLC [Member] | Nonrelated Party [Member]      
Current liabilities:      
Accounts payable, related party $ 2,449