XML 226 R2.htm IDEA: XBRL DOCUMENT v3.25.2
CONDENSED CONSOLIDATED BALANCE SHEETS - USD ($)
$ in Thousands
Jun. 30, 2025
Dec. 31, 2024
Current assets:    
Cash and cash equivalents $ 468,925 $ 55,930
Accounts receivable, net 12,674 15,360
Contract assets 21,609 17,304
Inventories 1,424 1,526
Prepaid expenses and other current assets 6,793 11,461
TOTAL CURRENT ASSETS 511,425 101,581
Property and equipment, net 67,559 49,439
Operating lease right-of-use assets 8,625 8,167
Intangible assets, net 36,993 34,684
Goodwill 50,510 46,515
Other assets 10,228 7,210
TOTAL ASSETS [1] 685,340 247,596
Current liabilities:    
Accrued expenses 20,748 22,787
Contract liabilities 10,171 21,365
Operating lease liabilities 3,386 3,000
SMI promissory note 0 665
Accrued expenses and other current liabilities 56,988 39,594
TOTAL CURRENT LIABILITIES 91,293 87,411
Term loan, net 0 56,991
Operating lease liabilities, non-current 6,108 6,205
Contract liabilities, non-current 2,948 2,762
Convertible notes, net 0 7,435
Embedded derivatives 0 2,723
Deferred tax liabilities 203 112
Other long-term liabilities 1,969 102
SMI promissory note 0 23,928
TOTAL LIABILITIES [1] 102,521 187,669
Mezzanine equity:    
Temporary equity, carrying amount, attributable to parent 0 93,496
Redeemable noncontrolling interests 19,836 32,431
Equity:    
Additional paid-in capital 894,226 15,081
Accumulated other comprehensive (loss) income (83) 28
Accumulated deficit (339,433) (281,113)
Total Voyager Technologies, Inc. equity (deficit) 554,716 (69,704)
Noncontrolling interests 8,267 3,704
TOTAL EQUITY (DEFICIT) 562,983 (66,000)
TOTAL LIABILITIES, MEZZANINE EQUITY, AND EQUITY 685,340 247,596
Series A Preferred Stock    
Equity:    
Preferred stock 0 0
Series B Preferred Stock    
Equity:    
Preferred stock 0 132,835
Series C Preferred Stock    
Equity:    
Preferred stock 0 63,464
Common Stock    
Equity:    
Common stock 0 1
Common Class A    
Equity:    
Common stock 5 0
Common Class B    
Equity:    
Common stock $ 1 $ 0
[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.