XML 76 R64.htm IDEA: XBRL DOCUMENT v3.26.1
Variable Interest Entities - Narrative (Details)
$ in Thousands
3 Months Ended
Jul. 22, 2024
USD ($)
May 16, 2024
USD ($)
Jun. 02, 2023
USD ($)
shares
May 09, 2023
USD ($)
shares
Mar. 10, 2023
USD ($)
shares
May 03, 2022
USD ($)
Mar. 31, 2026
USD ($)
May 14, 2026
Apr. 15, 2026
Dec. 31, 2025
USD ($)
Jul. 22, 2025
MW
phase
Apr. 04, 2025
Feb. 28, 2025
Dec. 31, 2023
Jan. 01, 2023
Aug. 05, 2022
USD ($)
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Discount rate             20.00%                  
Investment initial investors period             180 days                  
Total             $ 25,951     $ 26,757            
Debt instrument, basis spread on variable rate             92.50%                  
Compute Co                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Adjustments to additional paid in capital $ 4,600                              
Subsidiary ownership percentage 49.00%                              
Investment period             30 days                  
Investor Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Debt instrument, interest rate             50.00%                  
Debt instrument, basis spread on variable rate             50.00%                  
Common Class B                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             18.00%                  
Debt instrument, basis spread on variable rate             16.00%                  
Common Class A                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Debt instrument, basis spread on variable rate             7.50%                  
Purchase and Sale Agreement | Parent Company                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Share issued (in shares) | shares         6,790,537                      
Equipment/ Land loan                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate                         15.00%      
Additions   $ 1,000                            
Total   720                            
Membership Interest Purchase Agreement | Subsequent event | Dorothy Project 1A Company                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Voting interests acquired (as a percentage)                 100.00%              
Spring Lane | Purchase and Sale Agreement                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Purchase price         $ 7,500                      
Share issued (in shares) | shares         39,791,988                      
Payment of related party         $ 5,800                      
Spring Lane                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             67.80%                  
Spring Lane | Common Class A                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             50.00%                  
Spring Lane | Purchase and Sale Agreement                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage         85.40%   85.40%                  
Investment interest rate         16.00%                      
Soluna DVSL ComputeCo, LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             32.20%                  
Soluna DV Devco, LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             100.00%                  
Parent | Purchase and Sale Agreement                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage         14.60%                      
Dorothy Phase 1A Facility | Purchase and Sale Agreement                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage         67.80%                      
DVSL HoldCo, LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage         50.00%                      
Interest rate             100.00%                  
DVSL ComputeCo, LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             14.60%             67.80% 14.60%  
Interest rate             14.60%                  
DVSL ComputeCo, LLC | Subsequent event                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage               85.40%                
Navitas                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage     49.00% 26.50%     49.00%                  
Strategic partnership and financing     $ 7,600 $ 4,500                        
Membership interest, receipt (in shares) | shares     7,597 4,500                        
Receipt of membership interest, net (in shares) | shares     12,097                          
Soluna DV Compute Co LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage     51.00%       51.00%                  
Strategic partnership and financing     $ 1,340                          
Membership interest, receipt (in shares) | shares     1,340                          
Receipt of membership interest, net (in shares) | shares     12,590                          
Soluna DVSL ComputeCo, LLC | Common Class B                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             92.50%                  
Soluna DVSL ComputeCo, LLC | Common Class A                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             7.50%                  
Soluna DVSL ComputeCo, LLC | Class A Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             50.00%                  
Soluna DVSL ComputeCo, LLC | Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             50.00%                  
Soluna Digital Inc                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             0.00%                  
Soluna Digital Inc | Investor Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage                       0.00%        
Soluna Digital Inc | Investor Class A Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             100.00%         100.00%        
KKSL JVCo | Investor Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             13.00%                  
Maximum                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Capital contribution                               $ 26,300
Maximum | DVSL ComputeCo, LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             58.00%                  
Minimum | Spring Lane | Purchase and Sale Agreement                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Payment of related party         $ 7,500                      
Minimum | DVSL ComputeCo, LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             42.00%                  
Spring Lane                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Proceeds from other debt           $ 45,000                    
Capital contribution                               8,100
Spring Lane | Maximum                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Capital contribution                               $ 12,500
DVSL II JVCo                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Number of mega watts | MW                     48          
Soluna2 SLC Fund II Project Holdco LLC                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Adjustments to additional paid in capital $ 29,980                              
Soluna2 SLC Fund II Project Holdco LLC | Investor Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Line of credit facility, maximum borrowing capacity   $ 2,160                            
Soluna Digital Inc                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Number of mega watts | MW                     83          
Adjustments to additional paid in capital             $ 48,980                  
Soluna Digital Inc | Texas                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Number of mega watts | MW                     166          
Number of phases | phase                     2          
Soluna Digital Inc | KKSL JVCo | Investor Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             87.00%                  
Interest rate             100.00%                  
Soluna Digital Inc | KKSL JVCo | Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             13.00%                  
Soluna Digital Inc | KKSL JVCo | Class A Membership Units                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             100.00%                  
Spring Lane Capital | Soluna2 Kati Project Holdco LLC | Investor Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Equity interest ownership percentage             49.00%                  
Spring Lane Capital | Soluna2 Kati Project Holdco LLC | Class B Membership Interests                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             100.00%                  
Spring Lane Capital | Soluna2 Kati Project Holdco LLC | Class A Membership Units                                
Consolidation, Less than Wholly Owned Subsidiary, Parent Ownership Interest, Effects of Changes, Net [Line Items]                                
Interest rate             100.00%