XML 15 R2.htm IDEA: XBRL DOCUMENT v3.25.3
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 413,320 $ 55,930
Accounts receivable, net 16,519 15,360
Contract assets 23,374 17,304
Inventories 1,719 1,526
Prepaid expenses and other current assets 26,531 11,461
TOTAL CURRENT ASSETS 481,463 101,581
Property and equipment, net 107,461 49,439
Operating lease right-of-use assets 9,275 8,167
Intangible assets, net 44,876 34,684
Goodwill 72,108 46,515
Other assets 12,613 7,210
TOTAL ASSETS [1] 727,796 247,596
Current liabilities:    
Accounts payable 23,040 22,787
Contract liabilities 8,147 21,365
Operating lease liabilities 4,381 3,000
SMI promissory note, current 0 665
Accrued expenses and other current liabilities 62,292 39,594
TOTAL CURRENT LIABILITIES 97,860 87,411
Term loan, net 0 56,991
Operating lease liabilities, non-current 6,132 6,205
Contract liabilities, non-current 2,946 2,762
Convertible notes, net 0 7,435
Embedded derivatives 0 2,723
Deferred tax liabilities 354 112
SMI promissory note 0 23,928
Other long-term liabilities 2,023 102
TOTAL LIABILITIES [1] 109,315 187,669
Mezzanine equity:    
Class A-1 redeemable preferred stock: $0.0001 par value; 0 shares authorized, issued and outstanding at June 30, 2025; 7,500,000 shares authorized and 6,967,720 shares issued and outstanding at December 31, 2024; redeemable at the option of the holder with a liquidation preference of $105,581 at December 31, 2024 0 93,496
Redeemable noncontrolling interests 0 32,431
Equity (Deficit):    
Additional paid-in capital 946,642 15,081
Accumulated other comprehensive (loss) income (83) 28
Accumulated deficit (355,706) (281,113)
Total Voyager Technologies, Inc. equity (deficit) 590,859 (69,704)
Noncontrolling interests 27,622 3,704
TOTAL EQUITY (DEFICIT) 618,481 (66,000)
TOTAL LIABILITIES, MEZZANINE EQUITY, AND EQUITY 727,796 247,596
Series A Preferred Stock    
Equity (Deficit):    
Preferred stock 0 0
Series B Preferred Stock    
Equity (Deficit):    
Preferred stock 0 132,835
Series C Preferred Stock    
Equity (Deficit):    
Preferred stock 0 63,464
Common Stock    
Equity (Deficit):    
Common stock 0 1
Common Class A    
Equity (Deficit):    
Common stock 5 0
Common Class B    
Equity (Deficit):    
Common stock $ 1 $ 0
[1]
(1) Includes balances associated with a consolidated variable interest entity (“VIE”), including amounts reflected in “TOTAL ASSETS” that can only be used to settle obligations of the VIE as well as liabilities of the VIE reflected within “TOTAL LIABILITIES” for which creditors do not have recourse to the general credit of Voyager. Refer to Note 15, “Joint Venture”, for additional information.