XML 79 R66.htm IDEA: XBRL DOCUMENT v3.25.3
JOINT VENTURE - Schedule of Variable Interest Entities (Details) - USD ($)
$ in Thousands
Sep. 30, 2025
Dec. 31, 2024
ASSETS    
Cash and cash equivalents $ 413,320 $ 55,930
Prepaid expenses and other current assets 26,531 11,461
Property and equipment, net 107,461 49,439
Operating lease right-of-use assets 9,275 8,167
Other assets 12,613 7,210
TOTAL ASSETS [1] 727,796 247,596
LIABILITIES    
Accrued expenses 23,040 22,787
Operating lease liabilities 4,381 3,000
Accrued expenses and other current liabilities 62,292 39,594
Operating lease liabilities, non-current 6,132 6,205
Convertible notes, net 0 7,435
Embedded derivatives 0 2,723
TOTAL LIABILITIES [1] 109,315 187,669
Variable Interest Entity, Primary Beneficiary    
ASSETS    
Cash and cash equivalents 47,127 17,808
Prepaid expenses and other current assets 20,185 2,716
Property and equipment, net 92,118 36,188
Operating lease right-of-use assets 84 140
Other assets 12 14
TOTAL ASSETS 159,526 56,866
LIABILITIES    
Accrued expenses 16,575 18,781
Operating lease liabilities 85 84
Accrued expenses and other current liabilities 14,972 5,414
Operating lease liabilities, non-current 0 56
Convertible notes, net 0 7,435
Embedded derivatives 0 2,723
TOTAL LIABILITIES $ 31,632 $ 34,493
[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.