XML 43 R32.htm IDEA: XBRL DOCUMENT v3.25.2
Business Combinations (Tables)
6 Months Ended
Jun. 30, 2025
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Schedule of Assets and Liabilities Assumed
The following table summarizes the final fair value of the consideration transferred and the fair values of the major classes of assets acquired and liabilities assumed as of the acquisition date.
February 29, 2024, as reported at March 31, 2024Measurement period adjustmentsFebruary 29, 2024, as reported at December 31, 2024
Holdback amount
$3,500 $(513)$2,987 
Equity issued207,776 (6)207,770 
Purchase consideration$211,276 $(519)$210,757 
Assets:
Cash$13,935 $— $13,935 
Accounts receivable5,848 (369)5,479 
Prepaid expenses and other current assets143 150 293 
Property and equipment635 — 635 
Right-of-use assets5,754 188 5,942 
Intangible assets39,100 (1,035)38,065 
Other non-current assets1,772 — 1,772 
Total assets acquired$67,187 $(1,066)$66,121 
Liabilities:
Accounts payable1,137 — 1,137 
Accrued expenses2,454 36 2,490 
Other current liabilities69 (24)45 
Deferred revenue1,148 — 1,148 
Current portion of long-term lease liability
1,080 (874)206 
Long-term lease liability
6,109 (373)5,736 
Total liabilities acquired$11,997 $(1,235)$10,762 
Fair value of net identifiable assets acquired55,190 169 55,359 
Goodwill$156,086 $(688)$155,398 
Schedule of Business Combination, Intangible Asset, Acquired, Finite-Lived
The following table summarizes the intangible assets acquired by class and the weighted-average estimated useful lives:

February 29
2024
Weighted-average estimated useful lives
Technology$14,835 7 years
Trade names1,560 5 years
Customer relationships21,670 20 years
Total intangible assets$38,065 
Schedule of Business Combination
The following table presents the net revenues, net loss and transaction expenses included in the results of operations for the following periods:
Three Months Ended June 30,Six Months Ended June 30,
2025202420252024
Net revenue$10,761 $10,551 $21,485 $13,990 
Net loss(4,233)(89,056)(8,306)(87,929)
Transaction expenses related to the Pangiam Acquisition
— — — 1,450 
Schedule of Pro Forma Information
The following table presents the pro forma consolidated results of operations of BigBear.ai for the six months ended June 30, 2024 as though the acquisition of Pangiam had been completed as of January 1, 2024.
Pro forma for the six months ended
June 30, 2024
Net revenue
$79,215 
Net loss$(141,040)