Debt | 7. Debt The following table represents total debt outstanding by agreement as of September 30, 2024: Schedule of Total Debt Outstanding (Dollars in thousands): Convertible notes payable Current portion of debt Long term debt Total Convertible Notes $ 3,370 $ - $ - $ 3,370 NYDIG financing - 9,183 - 9,183 Navitas term loan - 292 - 292 June 2024 secured note - 3,781 8,100 11,881 July 2024 additional secured note - 1,273 - 1,273 Total Debt $ 3,370 $ 14,529 $ 8,100 $ 25,999 The following table represents total debt outstanding by agreement as of December 31, 2023: (Dollars in thousands): Convertible notes payable Current portion of debt Long term debt Total Convertible Notes $ 8,474 $ - $ - $ 8,474 NYDIG financing - 9,183 - 9,183 Navitas term loan - 1,681 - 1,681 Total Debt $ 8,474 $ 10,864 $ - $ 19,338 Convertible Notes Debt consists of the following Schedule of Debt (Dollars in thousands): Maturity Date Interest Rate September 30, 2024 December 31, 2023 Convertible Note January 24, 2025 * 18 % $ 3,370 $ 8,474 * Default interest was waived on March 10, 2023, and no further default interest applied on the Convertible Note for the remainder of the year. On October 25, 2021, pursuant to a Securities Purchase Agreement (the “October SPA”) 16.3 15 1,776,073 9.18 1,776,073 12.50 15 18 On July 19, 2022 and on September 13, 2022, the Company entered an into an Addendum and Addendum Amendment which adjusted the terms such as maturity date, conversion prices, and the issuance of new warrants to the Noteholders. Pursuant to the Addendum and Addendum Amendment, the Company evaluated whether the new addendums qualified as debt modification or debt extinguishment. Based on ASC 470, Debt, the Company determined the Addendum and Addendum Amendment to fall under Debt Extinguishment treatment and the Company would be required to fair value the new debt, and in turn write off the existing debt on the books. Following the debt extinguishment on July 19, 2022 as noted above, the Convertible Notes will be accounted for under the fair value method on a recurring basis upon issuance (e.g., upon execution of the Addendum) per guidance within ASC 480, and at each subsequent reporting period, with changes in fair value reported in earnings. Although the Notes are not being accounted for under 825-10, the substance of the debt is considered to be the same and is therefore considered outside the scope of ASC 470-60. As such, the Company performed a fair value analysis of the Convertible Notes. For the year-ended December 31, 2023 and quarter-ended September 30, 2024, the Company ran Monte Carlo simulations for the expected conversion dates of the Convertible Notes using risk free rates, annual volatility, daily trading volumes, likely conversion profiles, and other assumptions based on principal and accrued interest as of the period ends. The Company determined the fair value of the Convertible Notes uses certain Level 3 inputs. Changes in Level 3 Financial Liabilities Carried at Fair Value Schedule of Changes in Level 3 Financial Liabilities Carried at Fair Value (in thousands) Balance January 1, 2023 $ 12,254 Conversions of debt (January 2023- June 30, 2023) (1,795 ) Total revaluation losses, net (January 2023- June 30, 2023) 251 Balance June 30, 2023 10,710 Conversions of debt (July 1, 2023- September 30, 2023) (650 ) Total revaluation losses (July 1, 2023- September 30, 2023) 736 Balance September 30, 2023 10,796 Conversions of debt (October 1, 2023- December 31, 2023) (3,569 ) Total revaluation losses (October 1, 2023- December 31, 2023) 1,247 Balance December 31, 2023 8,474 Conversions of debt (January 1, 2024- June 30, 2024) (3,712 ) Extension fee 325 Total revaluation losses, net (January 1, 2024- June 30, 2024) 2,764 Balance June 30, 2024 7,851 Financial liabilities, Balance 7,851 Conversions of debt (July 1, 2024- September 30, 2024) (2,166 ) Conversions of debt (2,166 ) Total revaluation gains (July 1, 2024- September 30, 2024) (2,315 ) Total revaluation gains (losses) (2,315 ) Balance September 30, 2024 $ 3,370 Financial liabilities, Balance $ 3,370 As of September 30, 2024, the Company had a fair value outstanding balance of approximately $ 3.4 3.1 The following table represents the significant and subjective fair value assumptions used for Convertible Notes during the nine months ended September 30, 2024: Schedule of Fair Value Assumptions For Convertible Notes Nine months ended September 30, 2024 Stock price $ 2.88 6.09 Conversion price $ 3.78 Volatility 80.0 115 % Risk-free interest rate 4.73 5.46 % The events of default stated in the Notice of Acceleration and Repossession defined below with NYDIG Financing constituted a cross-default under the terms of secured convertible notes issued to the Noteholders. In addition to such cross-default, the failure of the Company pursuant to the Addendum dated as of July 19, 2022, to escrow an aggregate amount of $ 950 . Due to the default, the Company accrued interest at a rate of 18 617 617 On May 11, 2023, the Company entered into a Second Amendment Agreement (the “Second Amendment”) with the holders of its October Secured Notes to extend the maturity date of the October Secured Notes to July 25, 2024. In connection with the Second Amendment, the Company paid an extension fee of $ 250 14 240,000 12.50 80,000 20.00 On November 20, 2023, the Company and the Noteholders entered into a Third Amendment Agreement to amend the Notes, the October SPA and related agreements (collectively, the “Transaction Documents”). The aim was to facilitate future financings by the Company that may include funds for prepayment of the Notes by permitting the Company to force conversion of up to $ 1.5 4.7 150,000 0.01 On February 28, 2024 the Company and the Purchasers entered into a Fourth Amendment Agreement to amend the Notes, SPA and related agreements to facilitate future financings by the Company by amending the Transaction Documents as follows: The Company shall be permitted to undertake at-the-market transactions in the future provided: ● No Event of Default shall have occurred and be continuing under the Notes; and ● The market price of the shares of common stock shall be at least the At-the-Market (“ATM”) Floor Price. ATM Floor Price means $10 per share initially, which is reduced to $8 per share six months after the ATM is effective and $6 per share 12 months after the after the effective date of the ATM. In addition, the Company will be permitted to unilaterally extend the maturity date of the Notes for two 3-Month extensions if prior to the then in effect maturity date the Company gives notice to the Purchasers and increases the principal amount of the Notes on the date of each such extension by two percent ( 2 In consideration of the foregoing, the Company: ● Reduced the conversion price of the Notes to $ 3.78 ● The Purchasers received an aggregate of 850,000 0.01 ● An aggregate of 320,005 3.78 ● An aggregate of 478,951 6.00 For every one $6.00 Repriced Warrant exercised by a Purchaser, such Purchaser shall receive 1.36 new five-year warrants with an exercise price of $0.01, 1.6 new five-year warrants with an exercise price of $4.20, and 1.6 new five-year warrants with an exercise price of $5.70. In June 2024, pursuant to the Fourth Amendment Agreement, the Company exercised its right to extend the maturity date of the Senior Notes for an additional six months, or until January 24, 2025, to enable the Company to continue to pursue its significant project development opportunities for Soluna Cloud, Dorothy 2 and other projects. The extension of the notes caused an increase in the convertible note balance of approximately $ 325 The effect of the additional penny warrants, $ 3.78 6.00 5.8 1.5 1.6 Pursuant to additional agreements with holders of another 51,618 530,569 51,618 6.00 51,618 386 n May 17, 2024, the Company permitted the holders of the Company’s Amended Class C Warrants, previously exercisable at $ 6 4 61.83 66 For the nine months ended September 30, 2024, 529,161 719,658 0.01 846,657 4.20 846,657 5.70 The following table represents the significant fair value assumptions used for warrants issued or repriced during the nine months ended September 30, 2024: Schedule of Fair Value Assumptions For Warrants Issued Nine months ended Stock price $ 2.88 4.07 Exercise price $ 0.01 20.00 Expected term in years 2.68 8.77 Expected dividend yield 0.00 % Volatility 110.0 137.50 % Risk-free interest rate 4.28 4.44 % NYDIG financing Schedule of Financing Debt (Dollars in thousands) Maturity Dates Interest Rate January 1, 2024 - January 1, 2023 - NYDIG Loans #1-11 April 25, 2023 thru January 25, 2027 12% thru 15% $ 9,183 $ 10,546 Less: repossession of collateralized assets — (1,363 ) Total outstanding debt $ 9,183 $ 9,183 * Due to event of default- the entire NYDIG Financing became current, see note below. On December 30, 2021, Soluna MC Borrowing 2021-1 LLC (the “Borrower”), an indirect wholly owned subsidiary of the Company entered into a Master Equipment Finance Agreement (the “Master Agreement”) with NYDIG ABL LLC (“NYDIG”) as lender, servicer and collateral agent (the “NYDIG facility”). The Master Agreement outlined the framework for a financing up to approximately $ 14.4 On January 14, 2022, the Borrower effected an initial drawdown under the Master Agreement in the aggregate principal amount of approximately $ 4.6 14 9.8 100 On December 20, 2022, the Borrower received a Notice of Acceleration and Repossession (the “NYDIG Notice”) from NYDIG with respect to the Master Agreement, by and between Borrower and NYDIG. The obligations of Borrower under the Master Agreement and reflected in the NYDIG Notice are ring-fenced to Borrower and its direct parent company, Soluna MC LLC. The Company is not a party to any guaranty, collateral agreement or other support agreement with or for the benefit of NYDIG. On February 23, 2023, NYDIG proceeded to foreclose on all of the collateral securing the MEFA, and repossessed the collateralized assets that totaled approximately $ 3.4 560 3.4 251 10.3 9.2 1.0 936 370 1.1 1.9 Navitas term loan Schedule of Navitas Term Loan (Dollars in thousands) Maturity Date Interest Rate January 1, 2024- May 9, 2023- Term Loan and capitalized interest (excludes debt issuance cost) May 9, 2025 15 % $ 1,707 $ 2,254 Less: principal and capitalized interest payments (1,409 ) (547 ) Less: debt issuance costs (6 ) (26 ) Total outstanding debt $ 292 $ 1,681 On May 9, 2023, DVCC and Navitas West Texas Investments SPV, LLC entered into a 2-year Loan Agreement (“Term Loan”) for $ 2,050,000 15 greater of plus Any and all monthly debt service amounts so paid to Lender shall be applied first to accrued and unpaid interest that has not yet been added to the principal balance of the Term Loan, if any, and then to repayment of the then outstanding principal balance of the Term Loan. On the Term Loan Maturity Date ( May 9, 2025 292 1.7 1.4 547 21 122 Equipment Loan Agreement On May 16, 2024, SDI SL Borrowing – 1, LLC, an affiliate of Soluna Holdings, Inc. (the “Borrower”) entered into a loan agreement (the “Equipment Loan Agreement” or the “Loan”) with Soluna2 SLC Fund II Project Holdco LLC (the “Lender”, and collectively, the “Parties”). The Equipment Loan Agreement provides for the Company to borrow, from time to time, up to $ 1.0 May 16, 2027 15 plus minus plus On May 17, 2024, the Borrower drew down $ 720 2.16 1.4 118 39 64 15 June 2024 secured note and July 2024 additional secured note Schedule of Secured Note Financing (Dollars in thousands) Maturity Date Interest Rate June 20, 2024- Term Loan and capitalized interest (excludes debt issuance cost) June 20, 2027 9 % $ 14,057 Less: principal and capitalized interest payments - Less: debt discount (280 ) Less: debt issuance costs (623 ) Total outstanding note 13,154 (Less) Current note outstanding 5,054 Long-term note outstanding $ 8,100 On June 20, 2024, pursuant to the terms and subject to the conditions of a Note Purchase Agreement (the “June SPA”) by and among (i) Soluna AL CloudCo, LLC, a Delaware limited liability company (“CloudCo”), and indirect wholly owned subsidiary of Soluna Holdings, Inc., a Nevada corporation (the “Company”), (ii) Soluna Cloud, Inc., a Nevada corporation, indirect wholly owned subsidiary of the Company, and parent of CloudCo (“Soluna Cloud”), (iii) the Company and (iv) the accredited investor named therein (the “Investor”), CloudCo issued to the Investor a secured promissory note in a principal amount equal to $ 12.5 9.0 June 20, 2027 As further inducement for the Investor to purchase the Note, Soluna Cloud issued to the Investor a warrant (the “Warrant”) exercisable within three years from June 20, 2024 for a number of shares of common stock of Soluna Cloud equal to the sum of (a) 12.5% of Soluna Cloud’s issued and outstanding common stock as of the date of the Warrant divided by 0.875, plus (b) the percentage of each Qualified Issuance (as defined below) divided by 0.875. 112.5 314 On July 12, 2024, the Company, CloudCo, Soluna Cloud, and the Existing Investor entered into a First Amendment to the Note Purchase Agreement (the “June SPA Amendment”). This amendment allows CloudCo to issue additional secured promissory notes totaling $ 1.25 million (the “Additional Notes”) to new accredited investors (the “Additional Investors”). These Additional Notes are subject to the same terms and conditions as the June SPA financing. To further incentivize the Additional Investors, Soluna Cloud issued warrants (the “Cloud Additional Warrants”) to each Additional Investor. These Cloud Additional Warrants are exercisable within three years from the effective date of the June SPA Amendment. They allow the purchase of a number of shares of Soluna Cloud common stock equal to 1.25% of Soluna Cloud’s issued and outstanding common stock as of the Cloud Additional Warrant date, divided by 0.9875, plus 1.25% of each Qualified Issuance, divided by 0.9875. 13 A “Qualified Issuance” includes any issuance of common stock by Soluna Cloud from the day after the Cloud Additional Warrant date until the earlier of raising an additional $ 111.25 For the three and nine months ended September 30, 2024, the Company has incurred approximately $ 430 466 Line of Credit On September 15, 2021, the Company entered into a $ 1.0 0.75 350 350 | 9. Debt Debt consists of the following: Convertible Notes Payable Schedule of Debt (Dollars in thousands): Maturity Date Interest Rate December 31, December 31, Convertible Note July 25, 2024 * 18 % $ 8,474 $ 12,254 Less: discount from issuance of warrants - (475 ) Less: debt issuance costs - (42 ) Total convertible notes, net of discount and issuance costs $ 8,474 $ 11,737 * Default interest was waived on March 10, 2023, and no further interest applied on the Convertible Note for the remainder of the year. On October 25, 2021, pursuant to a Securities Purchase Agreement (the “October SPA”), the Company issued to certain accredited investors (the “Noteholders”) (i) secured convertible notes in an aggregate principal amount of $ 16.3 15 71,043 229.50 71,043 312.50 375 450 The October Secured Notes, subject to an original issue discount of 8 April 25, 2023 18 On July 19, 2022, the Company entered into an addendum to the October SPA (the “Addendum”), pursuant to which a portion of the October Secured Notes would be converted and may be redeemed in three tranches, with each tranche of $ 1,100,000 20 2,200,000 1.20 1.00 1,950,000 3,400 331.50 237.50 11,841 On September 13, 2022, the Company and the Noteholders entered into an agreement further amending the Addendum (the “Addendum Amendment”), which among other matters, extended the Maturity Date of the October Secured Notes by six months to April 25, 2023, and increased the principal amount of the October Secured Notes by an aggregate of $ 520,241 13,006,022 1.0 on or before October 17, 2022, the Company (i) must deposit $1,000,000 into escrow as the Third Deposit, (ii) will not be required to make the second deposit of $1,950,000 pursuant to the Addendum and the Addendum Agreement, or redeem the first tranche of October Secured Notes. Additionally, the First Reconcile Date was extended to October 12, 2022. The Company gave notice to the Noteholders on October 10, 2022 that the Company would be conducting an equity financing. This in turn paused the commencement of (a) the Second Conversion and the Second Reconcile Date, and (b) the Third Conversion and the Third Reconcile Date, in each case, for forty-five (45) Trading Days, each as defined in the Addendum. This also had the effect of pausing the Company’s requirement to make the Third Deposit of $1,000,000 under the October Purchase Agreement as amended by the Addendum, for 45 Trading Days. The 45-day trading window opened on December 20, 2022 to allow the Noteholders to apply the 20% discount to the 5-day VWAP of the Company’s stock. 17,223 40,000 87.50 40,000 112.50 40,000 137.50 40,000 187.50 5 Pursuant to the Addendum, between July 21, 2022 to August 3, 2022, the October Secured Notes with an aggregate principal amount of $ 1,100,000 11,734 93.75 12.8 13.0 14.1 8.6 892 892 12.3 13.0 In accordance with the most favored nation provision (“MFN Provision”), following the issuance of the December 2022 Shares and the December 2022 Warrants, the Company reduced the conversion price of the October Secured Notes to $ 19.00 7.50 In connection with the December 2022 Offering, the Company also agreed to amend certain existing warrants to purchase up to an aggregate of: (i) 23,681 shares of our Common Stock at an exercise price of $237.50 per share and an expiration date of October 25, 2026; (ii) 40,000 shares of our Common Stock at an exercise price of $87.50 per share and with an expiration date of September 13, 2027; (iii) 40,000 shares of our Common Stock at an exercise price of $112.50 per share and with an expiration date of September 13, 2027; (iv) 40,000 shares of our Common Stock at an exercise price of $137.50 per share and with an expiration date of September 13, 2027; (v) 40,000 shares of our Common Stock at an exercise price of $7.50 per share and an expiration date of September 13, 2027; and (vi) 3,400 shares of Common Stock at an exercise price of $187.50 and an expiration date of January 14, 2025, held by the Noteholders (collectively, the “Noteholder Warrants”) so that the amended Noteholder Warrant would have an exercise price of $19.00 per share. 19.00 370 The events of default stated in the Notice of Acceleration and Repossession defined below with NYDIG Financing constituted a cross-default under the terms of secured convertible notes issued to the Noteholders. In addition to such cross-default, the failure of the Company pursuant to the Addendum dated as of July 19, 2022, to escrow an aggregate amount of $ 950,000 18 617 617 On May 11, 2023, the Company entered into a Second Amendment Agreement (the “Second Amendment”) with the holders of its October Secured Notes to extend the maturity date of the October Secured Notes to July 25, 2024. In connection with the Second Amendment, the Company paid an extension fee of $ 250,000 14 240,000 12.50 80,000 20.00 Subject to the Equity Conditions (as defined below), upon each trigger set forth below, the Company is allowed, once per trigger, require the Note holders to convert up to 20 (i) the Company’s Common Stock trades for 10 12.50 40,000 (ii) the Company’s Common Stock trades for 10 17.50 40,000 (iii) the Company’s Common Stock trades for 10 22.50 40,000 The Equity Condition is met if all of the following conditions have been met: (i) the shares of Common Stock issuable upon the conversion are either registered under the Securities Act of 1933 or resellable under Rule 144 thereunder without any volume restrictions, (ii) the number of shares issuable to each Note holder are below 4.99 On November 20, 2023 the Company and the Noteholders entered into a Third Amendment Agreement to amend the Notes, the October SPA and related agreements (collectively, the “Transaction Documents”) to facilitate future financings by the Company that may include funds for prepayment of the Notes by permitting the Company to force conversion of up to $ 1.5 4.7 150,000 0.01 As provided in the original terms of the Notes, in the event the Company prepays the amounts owed under Notes, the Company must pay an additional 20 Under the new Transaction Documents, in the event the prepayment occurs between February 15, 2024 and July 24, 2024, prepayment penalty is reduced to 10% In addition, under the new Transaction Documents, the Company has the right to force the conversion of up to $ 1.5 5.00 50,000 As consideration for the reduction in the prepayment penalty and the new forced conversion right, the Company agreed that an aggregate $ 4.7 3.78 150,000 0.01 31.33 With the Second Amendment on May 11, 2023, the principal value was reestablished to approximately $ 13.3 10.94 1.9 554 1.3 250 1.6 The Company performed a fair value assessment as of November 20, 2023 due to the trigger of extinguishment of debt, and had a debt revaluation loss of approximately $ 911 3.1 584 8.5 8.7 Promissory Notes The Company had issued six promissory notes in fiscal year 2023 to certain holders totaling an aggregate principal balance of $ 900 300 15 53,517 300 9 92 On April 4, 2023, the Company issued to the holders of the promissory notes on February 3, 2023 and February 10, 2023, 58,673 325 10 105 On May 5, 2023, June 2, 2023, and July 31, 2023 the Company paid the remaining principal balance of $ 275 13 Notes payable On July 13, 2023, the Company entered into two note payable agreements for a total principal value of approximately $ 235 15 April 15, 2024 The Company can prepay the notes by paying the full amount owed plus an additional 20% 235 20 47 33 NYDIG Financing Schedule of Financing Debt (Dollars in thousands) Maturity Dates Interest Rate December 31, December 31, NYDIG Loans #1-11 April 25, 2023 thru January 25, 2027 12% thru 15 $ 10,546 $ 14,387 Less: principal payments — (3,841 ) Less: repossession of collateralized assets (1,363 ) - Total outstanding debt $ 9,183 $ 10,546 * Due to event of default- the entire NYDIG Financing became current, see note below. On December 30, 2021, Soluna MC Borrowing 2021-1 LLC (the “Borrower”), an indirect wholly owned subsidiary of the Company entered into a Master Equipment Finance Agreement (the “Master Agreement”) with NYDIG ABL LLC (“NYDIG”) as lender, servicer and collateral agent (the “NYDIG facility”). The Master Agreement outlined the framework for a financing up to approximately $ 14.4 On January 14, 2022, the Borrower effected an initial drawdown under the Master Agreement in the aggregate principal amount of approximately $ 4.6 14 9.8 100 In connection with the NYDIG Transactions, on January 13, 2022, the Company entered into a Consent and Waiver Agreement, dated as of January 13, 2022 (the “Consent”), with the Noteholders, in connection with the October SPA, pursuant to which the Noteholders agreed to waive any lien on, and security interest in, certain assets, provided various contingencies are fulfilled, and each Noteholder who acquired October Secured Notes having a principal amount of not less than $ 3,000,000 Promptly after the date of the Consent, the Company issued warrants to purchase up to 3,400 237.50 19.00 The Company, through the Borrower, was required to make average monthly principal and interest payments to NYDIG of approximately $ 730 4.6 14 9.8 On December 20, 2022, the Borrower received a Notice of Acceleration and Repossession (the “NYDIG Notice”) from NYDIG with respect to the Master Agreement, by and between Borrower and NYDIG. The obligations of Borrower under the Master Agreement and reflected in the NYDIG Notice are ring-fenced to Borrower and its direct parent company, Soluna MC LLC. The Company is not a party to any guaranty, collateral agreement or other support agreement with or for the benefit of NYDIG. The NYDIG Notice states that (a) Borrower failed to observe or perform certain covenants, conditions or agreements contained in the Master Agreement and such failure continued unremedied for a period of ten days after Borrower’s knowledge of such breach, which resulted in an event of default under the Master Agreement, and (b) Borrower defaulted under the guaranty, collateral agreement, or other support agreement, which resulted in an event of default under the Master Agreement. In addition, the NYDIG Notice states that Borrower failed to pay certain payments of principal and interest under the Master Agreement when due, which failure also constituted an event of default under the Master Agreement. As a result of the foregoing events of default, and pursuant to the Master Agreement, NYDIG (x) declared the principal amount of all loans due and owing under the Master Agreement and all accompanying Loan Documents (as defined in the Master Agreement) to be due and immediately payable, (y) imposed a default rate of interest on any outstanding principal amount of each loan (together with all then unpaid interest accruing thereon) and all other obligations under the Master Agreement and the Loan Documents, and (z) demanded the return of all equipment subject to the Master Agreement and the Loan Documents. As such, the principal balance of $10.5 million became due immediately and the Borrower was to bear interest, at a rate per annum equal to 2.0% plus the rate per annum otherwise applicable to such obligations set forth in the Master Agreement. 274 3.4 560 3.4 251 10.3 9.2 1.0 694 242 936 Additionally, NYDIG has stated its intention to pursue SCI, the parent company of Guarantor, under a piercing of the corporate veil claim relating to NYDIG Defendants’ debts and liabilities under the loan documents. SCI denies any such liability and has filed a complaint for a declaratory judgment against NYDIG in the Eighth Judicial District Court in Clark County, Nevada on March 16, 2023 seeking a declaratory judgment as to such matter. NYDIG filed a motion to dismiss in response to SCI’s declaratory judgment complaint on April 13, 2023. SCI filed a response in opposition to NYDIG’s motion to dismiss on April 27, 2023. The court heard oral arguments on May 16, 2023. On June 22, 2023, the court issued an order granting NYDIG’s motion to dismiss, on the basis that the case was not ripe for decision, without prejudice. SCI intends to continue to vigorously defend any allegations regarding liability on account of NYDIG Defendants’ debts and liabilities to NYDIG under their loan documents and intends to refile a declaratory judgment complaint against NYDIG. Loan and Security Agreement Navitas Term Loan Schedule of Navitas Term Loan (Dollars in thousands) Maturity Dates Interest Rate December 31, Term Loan and capitalized interest May 9, 2025 15 % $ 2,254 Less: principal and capitalized interest payments (547 ) Less: debt issuance costs (25 ) Total outstanding debt 1,682 On May 9, 2023, DVCC and Navitas West Texas Investments SPV, LLC entered into a 2-year Loan Agreement (“Term Loan”) for $ 2,050,000 15 greater of plus Any and all monthly debt service amounts so paid to Lender shall be applied first to accrued and unpaid interest that has not yet been added to the principal balance of the Term Loan, if any, and then to repayment of the then outstanding principal balance of the Term Loan. On the Term Loan Maturity Date ( May 9, 2025 1.7 547 204 Line of Credit On September 15, 2021, the Company entered into a $ 1.0 0.75 1.0 650 350 350 |