XML 49 R33.htm IDEA: XBRL DOCUMENT v3.26.1
Acquisitions (Tables)
3 Months Ended
Mar. 31, 2026
Business Combination, Asset Acquisition, Transaction between Entities under Common Control, and Joint Venture Formation [Abstract]  
Business Combination, Recognized Asset Acquired and Liability Assumed
The following table presents the purchase consideration, acquisition related costs, and the preliminary estimated fair values of the assets acquired and liabilities assumed by the Company as of the acquisition date (in thousands):

January 13, 2026
Cash consideration $403,340 
Fair value of Class A Common Stock issued403,953 
Transaction bonuses and other adjustments43,689 
Purchase consideration$850,982 
Assets:
Cash and cash equivalents$2,242 
Restricted cash268 
Trade and other receivables97,152 
Contract assets23,144 
Inventory56,147 
Advances to suppliers17,125 
Prepaid and other current assets5,798 
Property and equipment
162,908 
Intangible assets297,000 
Operating lease right-of-use assets
32,174 
Orbital receivables, non-current223,366 
Total assets917,325 
Liabilities:
Accounts payable and accrued expenses
40,429 
Contract liabilities161,716 
Operating lease liabilities, current
17,986 
Other current liabilities
61,977 
Pension and other postretirement benefits, non-current
54,792 
Operating lease liabilities, non-current
40,578 
Other non-current liabilities
49,535 
Total liabilities427,013 
Noncontrolling interests415 
Fair value of net identifiable assets acquired489,897 
Goodwill$361,085 
The following table presents the purchase consideration and the preliminary estimated fair values of the assets acquired and liabilities assumed by the Company as of the acquisition date (in thousands):

October 1, 2025
Cash consideration $15,000 
Fair value of Class A Common Stock issued11,715 
Equity holdback in escrow3,500 
Transaction costs and other adjustments payable to the seller1,130 
Purchase consideration$31,345 
Assets:
Cash and cash equivalents$1,247 
Trade accounts receivable1,232 
Contract assets34 
Prepaid and other current assets306 
Property and equipment
134 
Intangible assets13,300 
Operating lease right-of-use assets
495 
Total assets16,748 
Liabilities:
Accounts payable and accrued expenses
232 
Operating lease liabilities, current
114 
Deferred tax liability, current
2,847 
Other current liabilities
584 
Operating lease liabilities, non-current
381 
Total liabilities4,159 
Fair value of net identifiable assets acquired12,589 
Goodwill$18,756 
Business Combination, Intangible Asset, Acquired, Finite-Lived
The following table summarizes the preliminary estimated fair values of intangible assets acquired by class and the related estimated lives (in thousands, except useful life in years):

Intangible AssetEstimated Life in YearsJanuary 13, 2026
Trademark / trade name1$5,000 
Customer relationships15138,000 
Developed technologies15154,000 
Total intangible assets$297,000 
The following table summarizes the preliminary estimated fair values of intangible assets acquired by class and the related estimated lives (in thousands, except useful life in years):

Intangible AssetEstimated Life in YearsOctober 1, 2025
Customer relationships10$1,900 
Developed technology1011,400 
Total intangible assets$13,300 
Business Combination, Pro Forma Information
Unaudited
Three Months Ended March 31,
(in thousands)20262025
Total revenues$199,846 $218,156 
Net loss$(54,361)$(47,639)
Net loss attributable to the Company$(39,220)$(60,010)
Net loss attributable to Class A common shareholders$(39,382)$(60,157)