| Schedule of 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 | | $ | 405,622 | | | Fair value of Class A Common Stock issued | | 403,953 | | | Transaction bonuses and other adjustments | | 43,689 | | | Purchase consideration | | $ | 853,264 | | | | | | | | | | | | Assets: | | | | Cash and cash equivalents | | $ | 2,242 | | | Restricted cash | | 268 | | | Trade and other receivables | | 97,152 | | | Contract assets | | 23,144 | | | Inventory | | 56,147 | | | Advances to suppliers | | 17,125 | | | Prepaid and other current assets | | 5,799 | | Property and equipment | | 165,815 | | | Intangible assets | | 297,000 | | Operating lease right-of-use assets | | 32,174 | | | Orbital receivables, non-current | | 223,366 | | | Total assets | | 920,232 | | | Liabilities: | | | Accounts payable and accrued expenses | | 40,429 | | | Contract liabilities | | 161,716 | | 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 liabilities | | 427,013 | | | Noncontrolling interests | | 415 | | | Fair value of net identifiable assets acquired | | 492,804 | | | Goodwill | | $ | 360,460 | |
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 issued | | 11,715 | | | Equity holdback in escrow | | 3,500 | | | Transaction costs and other adjustments payable to the seller | | 1,130 | | | Purchase consideration | | $ | 31,345 | | | | | | Assets: | | | | Cash and cash equivalents | | $ | 1,247 | | | Trade accounts receivable | | 1,232 | | | Contract assets | | 34 | | | Prepaid and other current assets | | 306 | | Property and equipment, net | | 134 | | | Intangible assets, net | | 13,300 | | Operating lease right-of-use assets | | 495 | | | Total assets | | 16,748 | | | 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 liabilities | | 4,159 | | | Fair value of net identifiable assets acquired | | 12,589 | | | Goodwill | | $ | 18,756 | |
|
| Schedule of 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 Asset | | Estimated Life in Years | | January 13, 2026 | | Trademark / trade name | | 1 | | $ | 5,000 | | | Customer relationships | | 15 | | 138,000 | | | Developed technologies | | 15 | | 154,000 | | | 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 Asset | | Estimated Life in Years | | October 1, 2025 | | Customer relationships | | 10 | | $ | 1,900 | | | Developed technology | | 10 | | 11,400 | | | Total intangible assets | | | | $ | 13,300 | |
|
| Schedule of Business Combination, Pro Forma Information |
| | | | | | | | | | | | | | | | | | | | | | | | | Unaudited | | Unaudited | | Three Months Ended June 30, | | Six Months Ended June 30, | | (in thousands) | 2026 | | 2025 | | 2026 | | 2025 | | Total revenues | $ | 206,168 | | | $ | 203,433 | | | $ | 406,014 | | | $ | 421,589 | | | Net loss | $ | (62,841) | | | $ | (1,847) | | | $ | (117,202) | | | $ | (49,486) | | | Net income (loss) attributable to the Company | $ | (46,445) | | | $ | 11,178 | | | $ | (85,665) | | | $ | (48,832) | | | Net income (loss) attributable to Class A common shareholders | $ | (46,612) | | | $ | 11,027 | | | $ | (85,994) | | | $ | (49,130) | |
|