XML 77 R66.htm IDEA: XBRL DOCUMENT v3.24.3
Schedule of Variable Interest Entities of Assets and Liabilities (Details) - USD ($)
$ in Thousands
Sep. 30, 2024
Dec. 31, 2023
Current assets:    
Prepaids and other current assets $ 5,662 $ 1,416
Total current assets 18,515 14,284
Operating lease right-of-use assets 180 431
Property, plant, and equipment, net 43,471 44,572
Total assets 97,349 91,276
Current liabilities:    
Accrued expense 7,666 4,906
Customer deposits-current 2,291 1,588
Operating lease liability 26 220
Total current liabilities 31,335 28,175
Operating lease liability 155 216
Other liabilities, related party 191 499
Total liabilities 45,754 37,917
Accounts payable, related party 3,388 2,099
Variable Interest Entity, Primary Beneficiary [Member] | DVSL ComputeCo, LLC [Member]    
Current assets:    
Cash and restricted cash 3,693 2,275
Accounts receivable, intercompany 751 1,201
Prepaids and other current assets 45
Total current assets 4,886 3,661
Other assets- long term, related party 2,452 2,172
Operating lease right-of-use assets 85 90
Property, plant, and equipment, net 12,970 13,712
Total assets 20,393 19,635
Current liabilities:    
Due to intercompany 20
Accrued expense 1,509 677
Customer deposits-current 1,410
Operating lease liability 7 7
Total current liabilities 2,946 684
Operating lease liability 78 83
Customer deposits- long term 1,190
Total liabilities 3,248 2,181
Variable Interest Entity, Primary Beneficiary [Member] | DVSL ComputeCo, LLC [Member] | Related Party [Member]    
Current assets:    
Other receivable, related party 397 185
Current liabilities:    
Other liabilities, related party 224 224
Variable Interest Entity, Primary Beneficiary [Member] | Devco LLC [Member]    
Current assets:    
Cash and restricted cash 1,841 2,575
Accounts receivable, intercompany 31 217
Prepaids and other current assets 63
Total current assets 2,384 3,268
Other assets- long term, related party 2,452 2,172
Operating lease right-of-use assets 85 90
Property, plant, and equipment, net 18,735 22,188
Total assets 23,656 27,718
Current liabilities:    
Due to intercompany 1,107 1,259
Accrued expense 1,359 2,213
Operating lease liability 7 7
Total current liabilities 2,764 5,161
Operating lease liability 78 83
Current portion of debt 291 1,682
Total liabilities 2,842 5,244
Variable Interest Entity, Primary Beneficiary [Member] | Devco LLC [Member] | Related Party [Member]    
Current assets:    
Other receivable, related party 449 $ 476
Variable Interest Entity, Primary Beneficiary [Member] | Compute Co [Member]    
Current assets:    
Cash and restricted cash 290  
Accounts receivable, intercompany 2,855  
Total current assets 4,523  
Other assets- long term, related party 4,028  
Total assets 8,551  
Current liabilities:    
Due to intercompany 3  
Total current liabilities 769  
Total liabilities 769  
Variable Interest Entity, Primary Beneficiary [Member] | Compute Co [Member] | Related Party [Member]    
Current assets:    
Other receivable, related party 1,378  
Current liabilities:    
Accounts payable, related party 738  
Variable Interest Entity, Primary Beneficiary [Member] | Compute Co [Member] | Nonrelated Party [Member]    
Current liabilities:    
Accounts payable, related party $ 28