XML 106 R71.htm IDEA: XBRL DOCUMENT v3.24.1.1.u2
VARIABLE INTEREST ENTITY (Details Narrative) - USD ($)
3 Months Ended
May 03, 2024
Mar. 05, 2024
May 09, 2023
Mar. 10, 2023
Aug. 05, 2022
Mar. 31, 2024
Dec. 31, 2023
Jan. 01, 2023
Dec. 31, 2022
Other commitments, description     the Company had contributed capital expenditures for the data center. Soluna and Navitas amended and restated the Initial LLCA (the “Existing LLCA”) to reflect Navitas’ contribution of $4,500,000 and its receipt of 4,500 Membership Interests, constituting 26.5% of the outstanding Membership Interests of the Company. On June 2, 2023, Soluna and Navitas amended and restated the Existing LLCA to (a) reflect (i) Navitas’s additional capital contribution of $7,596,970 and receipt of an additional 7,597 Membership Interests, for a total of 12,097 Membership Interests and 49% ownership of DVCC, and (ii) Soluna’s additional capital contribution of $1,340,000 and receipt of an additional 1,340 Membership Interests, for a total of 12,590 Membership Interests and 51% ownership of DVCC, and (b) describe the respective rights and obligations of the Members and the management of DVCC. As of March 31, 2024, Navitas owns 46.7% and Soluna owns 53.3% of DVCC.   Pursuant to the Dorothy Contribution Agreement, the Company committed to a capital contribution of up to approximately $26.3 million to DVSL (the “Company Commitment”), and on August 5, 2022, the Company was deemed to have contributed approximately $8.1 million, through payment of capital expenditures and development costs made on behalf of DVSL by the Company prior to August 5, 2022. Further under the Agreement, Spring Lane committed to a capital contribution of up to $12.5 million to DVSL (the “Spring Lane Dorothy Commitment”), and as of December 31, 2022, Spring Lane had actually contributed approximately $4.8 million. The Company has a potential contingency associated with an agreement with Spring Lane of up to $250 thousand which would be reduced by a proportion of funding received from Spring Lane up to the $35.0 million aggregate contribution cap. The Company considers the probability of a payment for the contingency to be remote.      
Capital expenditure         $ 8,100,000        
New shares issued   68,000              
Debt instrument percentage           14.00%      
Purchase and Sale Agreement [Member] | Parent Company [Member]                  
New shares issued       6,790,537          
Spring Lane [Member] | Purchase and Sale Agreement [Member]                  
Purchase price       $ 7,500,000          
New shares issued       39,791,988          
Purchase price       $ 5,770,065          
Spring Lane [Member] | Purchase and Sale Agreement [Member]                  
Ownership percentage       85.40%          
Spring Lane [Member] | Class B Membership [Member]                  
Ownership percentage           67.80%      
DVSL ComputeCo, LLC [Member]                  
Ownership percentage           14.60%      
Debt instrument percentage             67.80% 14.60%  
DVSL ComputeCo, LLC [Member] | Class B Membership [Member]                  
Ownership percentage           32.20%      
Devco LLC [Member] | Class A Membership [Member]                  
Ownership percentage           100.00%      
Parent [Member] | Purchase and Sale Agreement [Member]                  
Ownership percentage       14.60%          
Dorothy Phase 1A Facility [Member] | Purchase and Sale Agreement [Member]                  
Ownership percentage       67.80%          
Equity method investment description       After Spring Lane Capital realizes an 18% Internal Rate of Return hurdle on its investments, the Company retains the right to 50% of the profits on Soluna DVSL ComputeCo. In connection with the Spring Lane transactions and agreements, Soluna DV Services, LLC. will be providing the operations and maintenance services to Soluna DVSL ComputeCo, LLC. Soluna DV Services, LLC expects to receive a margin of 20% for services rendered.          
Maximum [Member]                  
Capital contribution         $ 26,300,000        
Minimum [Member] | Spring Lane [Member] | Purchase and Sale Agreement [Member]                  
Purchase price       $ 7,500,000          
Spring Lane [Member]                  
Initial funding for project $ 35,000,000                
Capital contribution                 $ 4,800,000