XML 115 R95.htm IDEA: XBRL DOCUMENT v3.26.1
Variable Interest Entities and Voting Interest Entities - Carrying Amount of the Assets and Liabilities (Details) - USD ($)
$ in Thousands
Dec. 31, 2025
Dec. 31, 2024
Current assets:    
Other receivable, related party $ 15 $ 178
Loan commitment assets 3,018 0
Prepaid expenses and other current assets 2,664 1,781
Total Current Assets 92,127 13,495
Operating lease right-of-use assets 252 313
Property, plant, and equipment 74,783 47,283
Total Assets 187,944 88,040
Current liabilities:    
Accounts payable, related party 4,859 2,840
Accrued expense 13,182 6,785
Customer deposits-current 19,348 20,015
Current portion of debt 8,858 14,444
Operating lease liability 65 61
Total Current Liabilities 49,189 47,873
Operating lease liability 187 252
Long-term debt 17,899 7,061
Other liabilities, related party 743 235
Total Liabilities 75,698 60,678
Primary beneficiary | DVSL ComputeCo, LLC    
Current assets:    
Cash and restricted cash 3,305 2,598
Accounts receivable, net 805 481
Prepaid expenses and other current assets 85 34
Total Current Assets 5,856 4,203
Other assets- long term, related party 2,091 2,452
Operating lease right-of-use assets 39 42
Property, plant, and equipment 12,035 12,744
Total Assets 20,021 19,441
Current liabilities:    
Due to intercompany 152 51
Accrued expense 909 1,608
Customer deposits-current 789 296
Income tax payable 26 0
Current portion of debt 1,139 0
Operating lease liability 4 4
Total Current Liabilities 3,019 1,959
Operating lease liability 34 39
Customer deposits- long term 320 0
Long-term debt 2,920 0
Total Liabilities 6,992 2,273
Primary beneficiary | DVSL ComputeCo, LLC | Related party    
Current assets:    
Other receivable, related party 1,661 1,090
Current liabilities:    
Other liabilities, related party 699 275
Primary beneficiary | Devco LLC    
Current assets:    
Cash and restricted cash 1,122 2,057
Accounts receivable, net 27 37
Prepaid expenses and other current assets 91 49
Total Current Assets 1,824 3,835
Other assets- long term, related party 2,091 2,452
Operating lease right-of-use assets 39 42
Property, plant, and equipment 14,795 17,774
Total Assets 18,749 24,103
Current liabilities:    
Due to intercompany 1,583 1,475
Accrued expense 833 1,392
Income tax payable 6 0
Current portion of debt 0 137
Operating lease liability 4 4
Total Current Liabilities 2,426 3,008
Operating lease liability 34 39
Total Liabilities 2,460 3,047
Primary beneficiary | Devco LLC | Related party    
Current assets:    
Other receivable, related party 584 1,692
Primary beneficiary | DVSL II JVCo    
Current assets:    
Cash and restricted cash 7,969 402
Accounts receivable, net 3,054 0
Accounts receivable, intercompany 175 2,868
Prepaid expenses and other current assets 77 41
Total Current Assets 13,855 6,681
Other assets- long term, related party 4,036 13,223
Operating lease right-of-use assets 74 82
Property, plant, and equipment 24,296 0
Deposits on equipment 0 716
Total Assets 42,261 20,702
Current liabilities:    
Accounts payable, trade 8 0
Due to intercompany 0 9
Due to intercompany 91 0
Accrued expense 5,160 0
Income tax payable 13 0
Current portion of debt 2,574 0
Operating lease liability 8 7
Total Current Liabilities 8,481 3,614
Operating lease liability 66 74
Long-term debt 7,293 0
Other liabilities, related party 2,071 0
Total Liabilities 18,765 3,688
Primary beneficiary | DVSL II JVCo | Related party    
Current assets:    
Other receivable, related party 2,580 3,370
Current liabilities:    
Accounts payable, related party 627 3,598
Other liabilities, related party 854 $ 0
Primary beneficiary | KKSL JVCo    
Current assets:    
Cash and restricted cash 1,621  
Due from intercompany 725  
Loan commitment assets 3,018  
Prepaid expenses and other current assets 393  
Total Current Assets 5,757  
Other assets- long term, related party 3,300  
Operating lease right-of-use assets 2,246  
Property, plant, and equipment 15,918  
Deposits on equipment 1,377  
Total Assets 28,598  
Current liabilities:    
Accounts payable, trade 2,236  
Accrued expense 2,152  
Operating lease liability 20  
Total Current Liabilities 6,998  
Operating lease liability 2,236  
Other liabilities, related party 1,373  
Total Liabilities 10,607  
Primary beneficiary | KKSL JVCo | Related party    
Current liabilities:    
Accounts payable, related party $ 2,590