Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Years Ended December 31, 2022 2021 Cash flows from operating activities: Net loss $ (74,172) $ (245,643) Gain (loss) from discontinued operations, net of income taxes 707 (1,650) Loss from continuing operations (74,879) (243,993) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization expense 35,661 14,306 Operating lease right of use assets amortization 1,640 — Gain on debt extinguishment — (4,059) Bad debt (recovery) expense (22) 58 Stock-based compensation expense 20,025 42,571 Loss on issuance of 2021 convertible Bridge Notes — 99,669 Issuance costs for derivative liabilities and debt carried at fair value — 48,009 Amortization of debt discount and issuance costs 1,805 1,807 Income on equity method investment (2,087) (1,027) Loss on disposal of property and equipment — 24 Gain on derivatives (11,812) (23,885) Satellite impairment loss — 18,407 Interest income (656) — Other, net 106 — Changes in operating assets and liabilities: Accounts receivable (461) 216 Contract assets - current and long-term (5,996) 2,118 Prepaid expenses and other current assets 1,413 (5,207) Other assets (12) (309) Accounts payable and accrued liabilities (74) 2,543 Other current liabilities (1,180) (2,680) Contract liabilities - current and long-term (4,942) (5,262) Liability for estimated contract losses (5,340) (198) Other liabilities 2,355 3,020 Net cash used in operating activities (44,456) (53,872) Cash flows from investing activities: Purchase of property and equipment (11,677) (1,266) Satellite procurement work in process (32,385) (62,643) Purchase of short-term investments (50,343) — Proceeds from maturities of short-term investments 13,000 — Purchase of domain name — (7) Proceeds from equity method investment 804 302 Cash flows used in investing activities - continuing operations (80,601) (63,614) Cash flows used in investing activities - discontinued operations (978) — Net cash used in investing activities (81,579) (63,614) Cash flows from financing activities: Proceeds from recapitalization transaction, net of payment of equity issuance costs — 244,880 Payments of transaction costs related to Sponsor Shares — (291) Proceeds from issuance of debt — 58,573 Proceeds from options exercised 47 130 Proceeds from warrants exercised — 163 Capital lease payments — (2) Debt payments — (22,198) Payments for deferred offering costs (31) — Payments for debt issuance costs — (6,238) Withholding tax payments on vesting of restricted stock units (5,069) — Net cash (used in) provided by financing activities (5,053) 275,017 Net (decrease) increase in cash, cash equivalents, and restricted cash (131,088) 157,531 Cash, cash equivalents, and restricted cash – beginning of year 168,104 10,573 Cash, cash equivalents, and restricted cash – end of period $ 37,016 $ 168,104 See notes to consolidated financial statements F-6 The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows: December 31, 2022 2021 Cash and cash equivalents $ 34,181 $ 165,586 Restricted cash 2,835 2,518 Total cash, cash equivalents, and restricted cash $ 37,016 $ 168,104 Years Ended December 31, 2022 2021 (in thousands) Supplemental disclosures of cash flow information: Cash paid for interest $ 5 $ 378 Supplemental disclosures of non-cash financing and investing information: Property and equipment additions accrued but not paid $ 6,455 $ 5,222 Capitalized stock-based compensation 1,470 11 Capitalized interest for property and equipment placed into service 220 620 Accretion of short-term investments' discounts and premiums 640 — Repurchase and retirement of common stock 30 — Equity issuance costs accrued but not paid 491 — Issuance of common stock due to Bridge Notes, net of issuance costs — 106,353 Issuance of common stock warrants due to Bridge Notes — 18,800 Issuance of common stock upon settlement of promissory notes — 8,038 Net exercise of common stock warrants — 210 Net exercise of common stock warrants in connection with merger — 1,324 Conversion of Bridge Notes — 77,097 Net exercise of Bridge Note warrants — 38,329 Contingent liability for working capital adjustment and use taxes to M&Y Space Co.
Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Years Ended December 31, 2023 2022 Cash flows from operating activities: Net loss $ (53,859) $ (74,172) Gain from discontinued operations, net of income taxes — 707 Loss from continuing operations (53,859) (74,879) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization expense 43,431 35,661 Transfer of satellite procurement work in process to engineering service costs 4,854 — Operating lease right of use assets amortization 883 1,640 Bad debt expense (recovery) 179 (22) Stock-based compensation expense 10,862 20,025 Income on equity method investment (4,165) (2,087) Loss on disposal of property and equipment 127 — Loss on impairment of assets 81 — Gain on derivatives (7,679) (11,812) Amortization of debt issuance costs and non-cash interest expense 7,967 1,805 Non-cash interest income (796) (656) Other, net — 106 Changes in operating assets and liabilities: Accounts receivable (4,137) (461) Contract assets - current and long-term (16,299) (5,996) Prepaid expenses and other current assets 1,118 1,413 Other assets 1,328 (12) Accounts payable and accrued liabilities 3,316 (74) Other current liabilities (1,041) (1,180) Contract liabilities - current and long-term (3,053) (4,942) Other liabilities (538) (2,985) Net cash used in operating activities (17,421) (44,456) Cash flows from investing activities: Purchase of property and equipment (15,274) (11,677) Satellite procurement work in process (28,441) (32,385) Purchases of short-term investments (40,078) (50,343) Proceeds from maturities of short-term investments 59,110 13,000 Proceeds from sale of equity method investment 9,450 — Proceeds from sale of property and equipment 22 — Distributions from equity method investment — 804 Cash flows used in investing activities - continuing operations (15,211) (80,601) Cash flows used in investing activities - discontinued operations — (978) Net cash used in investing activities (15,211) (81,579) Cash flows from financing activities: Proceeds from equity issuances, net of equity issuance costs 32,733 — Proceeds from options exercised 10 47 Withholding tax payments on vesting of restricted stock units (1,410) (5,069) Payments of transaction costs for debt modification (1,311) — Payments of transaction costs related to derivative liabilities (905) — Payments for deferred financing costs (67) — Payments for deferred offering costs — (31) Net cash provided by (used in) financing activities 29,050 (5,053) Net decrease in cash, cash equivalents, and restricted cash (3,582) (131,088) Cash, cash equivalents, and restricted cash – beginning of year 37,016 168,104 Cash, cash equivalents, and restricted cash – end of year $ 33,434 $ 37,016 See notes to consolidated financial statements 86 The following table provides a reconciliation of cash, cash equivalents, and restricted cash reported within the consolidated balance sheets that sum to the total of the same such amounts shown in the consolidated statements of cash flows: December 31, 2023 2022 Cash and cash equivalents $ 32,815 $ 34,181 Restricted cash 619 2,835 Total cash, cash equivalents, and restricted cash $ 33,434 $ 37,016 Years Ended December 31, 2023 2022 (in thousands) Supplemental disclosures of cash flow information: Cash paid for interest $ 989 $ 5 Cash paid for income taxes 460 — Supplemental disclosures of non-cash financing and investing information: Property and equipment additions accrued but not yet paid $ 10,420 $ 6,455 Increase of debt principal for paid-in-kind interest 7,446 3,006 Transfer of satellite procurement work in process to engineering service costs 4,854 — Accretion of short-term investments' discounts and premiums 777 640 Capitalized stock-based compensation 709 1,470 Capitalized interest for property and equipment placed into service 220 220 Credits from LeoStella applied to satellite procurement costs 125 — Satellite procurement costs included in settlement with LeoStella 36 — Equity issuance costs accrued but not yet paid 13 491 Deferred financing costs accrued but not yet paid 4 — Repurchase and retirement of common stock — 30 See notes to consolidated financial statements 87 BLACKSKY TECHNOLOGY INC.
Risk-free Interest Rate . The yield on actively traded non-inflation indexed U.S. Treasury notes was used to extrapolate an average risk-free interest rate based on the expected term of the underlying grants. Expected Term .
The yield on actively traded non-inflation indexed U.S. Treasury notes was used to extrapolate an average risk-free interest rate based on the expected term of the underlying grants. Expected Term .
The Company will review its estimate in the future and adjust it, if necessary, due to changes in the Company’s historical exercises. The most significant assumption used to determine the fair value of the Legacy BlackSky equity-based awards was the estimated fair value of the Class A common stock on the grant date.
The Company will review its estimate in the future and adjust it, if necessary, due to changes in the Company’s historical exercises. The most significant assumption used to determine the fair value of the Legacy BlackSky equity-based awards was the estimated fair value of the Legacy BlackSky Class A common stock on the grant date.
The estimated useful lives are as follows: Estimated useful lives-years Satellites 3 Computer equipment and software 3 Site and other equipment 2 - 5 Office furniture and fixtures 5 Leasehold improvements shorter of useful life or remaining lease term Capitalized satellite costs include material costs, labor costs incurred from the start of the pre-acquisition stage through the construction stage, insurance, and the costs incurred to launch the satellite into orbit for its intended use.
The estimated useful lives are as follows: Estimated useful lives (years) Satellites 3 Computer equipment and software 3 Site and other equipment 3 - 5 Office furniture and fixtures 5 Capitalized software 3 Leasehold improvements shorter of useful life or remaining lease term Capitalized satellite costs include material costs, labor costs incurred from the start of the pre-acquisition stage through the construction stage, insurance, and the costs incurred to launch the satellite into orbit for its intended use.
We do not recognize a ROU asset and a F-12 lease liability for leases with an initial term of 12 months or less; we recognize lease expense for these leases on a straight-line basis over the lease term. Many of the Company’s lease agreements contain incentives for tenant improvements.
We do not recognize a ROU asset and a lease liability for leases with an initial term of 12 months or less; we recognize lease expense for these leases on a straight-line basis over the lease term. Many of the Company’s lease agreements contain incentives for tenant improvements.
For tenant improvement incentives received, if the incentive is determined to be a leasehold improvement owned by the lessee, the Company generally records the incentives as a reduction to the ROU asset, which reduces rent expense over the lease term.
For tenant improvement incentives received, if the incentive is determined to be a leasehold 91 improvement owned by the lessee, the Company generally records the incentives as a reduction to the ROU asset, which reduces rent expense over the lease term.
In order to determine the fair value of its Class A common stock on the date of grant and prior to the Merger, Legacy BlackSky historically performed a valuation analysis using a combination of market and income approaches.
In order to determine the fair value of its Class A common stock on the date of grant prior to the Merger, Legacy BlackSky historically relied on a valuation analysis performed using a combination of market and income approaches.
Subsequent to the Merger, the Company uses the NYSE trading price as the fair value of the Class A common stock for valuation purposes. Legacy BlackSky historically adjusted the exercise price of certain outstanding stock options.
Subsequent to the Merger, the Company uses the NYSE trading price as the fair value of the Company's Class A common stock for valuation purposes. Legacy BlackSky historically adjusted the exercise price of certain outstanding stock options.
If a loss is probable and a range of amounts can be reasonably estimated but no amount within the range is a better estimate than any other amount in the range, then the minimum of the range is accrued.
If a loss is probable and a range of amounts can be reasonably estimated but no amount within the range is a better estimate than any 93 other amount in the range, then the minimum of the range is accrued.
For each award with an adjusted exercise price, Legacy BlackSky calculated the incremental fair value, which was the excess of the fair value of the modified award over the fair value of the original award immediately before the modification.
For each award with an adjusted exercise price, Legacy BlackSky calculated the incremental fair value, which was the 98 excess of the fair value of the modified award over the fair value of the original award immediately before the modification.
Below is a summary of the Company's estimated loss and tax credit carryforwards. In the year ended December 31, 2022, the Company performed a historic ownership change analysis and concluded that $1.5 million of federal net operating loss carryforward pre-tax attributes were subject to limitations, as defined by the Internal Revenue Code Sections 382 and 383.
Below is a summary of the Company's estimated loss and tax credit carryforwards. In the year ended December 31, 2023, the Company performed a historic ownership change analysis and concluded that $1.5 million of federal net operating loss carryforward pre-tax attributes were subject to limitations, as defined by the Internal Revenue Code Sections 382 and 383.
The Company also offers services related to object, change and anomaly detection, site monitoring, and enhanced analytics, through which the Company can detect key pattern of life changes in critical locations such as ports, airports, and construction sites; retail activity; commodities stockpiles; and other sites that contain critical commodities and supply chain information .
The Company also offers services related to object, change and anomaly detection, site monitoring, and enhanced analytics, through which the Company can detect key pattern of life changes in critical locations such as ports, airports, and construction sites; retail activity; commodities stockpiles; and other sites that contain critical commodities and supply chain inventory .
As a result, the Company’s financial statements may not be comparable to companies that comply with the new or revised accounting standards as of public company effective dates. F-9 In addition, the Company intends to rely on the other exemptions and reduced reporting requirements provided by the JOBS Act.
As a result, the Company’s financial statements may not be comparable to companies that comply with the new or revised accounting standards as of public company effective dates. In addition, the Company intends to rely on the other exemptions and reduced reporting requirements provided by the JOBS Act.
At launch, these costs, and other costs incurred to put a satellite into service, are aggregated and reclassified as property and equipment, subject to depreciation (Note 9). Contingent Liabilities The Company may become involved in litigation or other financial claims in the normal course of its business operations.
At launch, these costs, and other costs incurred to put a satellite into service, are aggregated and reclassified as property and equipment, subject to depreciation (Note 7). Contingent Liabilities The Company may become involved in litigation or other financial claims in the normal course of its business operations.
Debt Issuance Costs and Debt Discount F-13 Debt issuance costs are capitalized and amortized to interest expense using the effective interest method over the life of the related debt. In prior years, a debt discount was recorded upon the issuance of detachable warrants, which were granted in conjunction with the issuance of debt and calculated at fair market value.
Debt Issuance Costs and Debt Discount Debt issuance costs are capitalized and amortized to interest expense using the effective interest method over the life of the related debt. In prior years, a debt discount was recorded upon the issuance of detachable warrants, which were granted in conjunction with the issuance of debt and calculated at fair market value.
A full valuation allowance was recorded against the deferred tax assets as of December 31, 2022 and 2021. Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and the Company's effective tax rate in the future. The Company believes that its tax positions comply with applicable tax law.
A full valuation allowance was recorded against the deferred tax assets as of December 31, 2023 and 2022. Changes in tax laws and rates may affect recorded deferred tax assets and liabilities and the Company's effective tax rate in the future. The Company believes that its tax positions comply with applicable tax law.
For options granted prior to 2021, the expected term was the estimated duration to a liquidation event based on a weighted average consideration of the most likely exit prospects for that stage of development. Legacy BlackSky was privately funded and, accordingly, the lack of marketability was factored into the expected term of options granted.
For options granted prior to 2021, the expected term was the estimated duration to a liquidity event based on a weighted average consideration of the most likely exit prospects for that stage of development. Legacy BlackSky was privately funded and, accordingly, the lack of marketability was factored into the expected term of options granted.
The warrants issued in the private placement provide that a holder of warrants will not have the right to exercise any portion of its warrants if such holder, together with its affiliates, would beneficially own in excess of 4.99% of the number of shares of common stock outstanding immediately after giving effect to such exercise; provided, however, that each holder may increase or decrease the beneficial ownership limitation by giving notice to the Company; but not to any percentage in excess of 9.99%.
The March 2023 Private Placement Warrants provide that a holder of warrants will not have the right to exercise any portion of its warrants if such holder, together with its affiliates, would beneficially own in excess of 4.99% of the number of shares of common stock outstanding immediately after giving effect to such exercise; provided, however, that each holder may increase or decrease the beneficial ownership limitation by giving notice to the Company; but not to any percentage in excess of 9.99%.
The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. In addition, the consolidated financial statements include the Company’s proportionate share of the earnings or losses of its equity method investments and a corresponding increase or decrease to its investment, with recorded losses F-8 limited to the carrying value of the Company’s investment.
The accompanying consolidated financial statements include the accounts of the Company and its wholly-owned subsidiaries. In addition, the consolidated financial statements include the Company’s proportionate share of the earnings or losses of its equity method investments and a corresponding increase or decrease to its investment, with recorded losses limited to the carrying value of the Company’s investment.
The Company accounted for the Sponsor Shares in accordance with the guidance contained in ASC 815-40, under which the Sponsor Shares did not meet the criteria for equity treatment and were recorded as derivative liabilities in the Company’s consolidated balance sheets as of December 31, 2022.
The Company accounted for the Sponsor Shares in accordance with the guidance contained in ASC 815-40, under which the Sponsor Shares did not meet the criteria for equity treatment and were recorded as derivative liabilities in the Company’s consolidated balance sheets as of December 31, 2023.
Equity Warrants Classified as Derivative Liabilities Equity warrants that are classified as derivative liabilities must be measured at fair value upon issuance and re-valued at the end of each reporting period through expiration and are included in derivative liabilities in the Company's consolidated balance sheets.
Warrant Valuation Equity warrants that are classified as derivative liabilities must be measured at fair value upon issuance and re-valued at the end of each reporting period through expiration and are included in derivative liabilities in the Company's consolidated balance sheets.
The incremental fair value was recognized as stock-based compensation expense immediately to the extent that the modified stock option already had vested, and for stock options that were not yet vested, the F-37 incremental fair value has been recognized as stock-based compensation expense over the remaining vesting period.
The incremental fair value was recognized as stock-based compensation expense immediately to the extent that the modified stock option already had vested, and for stock options that were not yet vested, the incremental fair value has been recognized as stock-based compensation expense over the remaining vesting period.
F-16 Income Taxes The Company accounts for income taxes following the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements.
Income Taxes The Company accounts for income taxes following the asset and liability method, which requires the recognition of deferred tax assets and liabilities for the expected future tax consequences of events that have been included in the consolidated financial statements.
Stock options were granted with an exercise price per share equal to at least the estimated fair value of the underlying class A common stock on the date of grant. The vesting period was determined through individual award agreements and was generally over a four-year period. Awards generally expired 10 years from the date of grant.
Stock options were granted with an exercise price per share equal to at least the estimated fair value of the underlying shares of Legacy BlackSky Class A common stock on the date of grant. The vesting period was determined through individual award agreements and was generally over a four-year period. Awards generally expired 10 years from the date of grant.
The Company estimates any variable consideration, and whether the transaction price is constrained, upon execution of each contract. The Company did not have any active contracts with significant variable consideration as of December 31, 2022.
The Company estimates any variable consideration, and whether the transaction price is constrained, upon execution of each contract. The Company did not have any active contracts with significant variable consideration as of December 31, 2023.
If the Company determines that it is more likely than not that a F-11 reporting unit's fair value is less than its carrying amount, the Company compares the reporting unit’s carrying amount to the fair value of the reporting unit.
If the Company determines that it is more likely than not that a reporting unit's fair value is less than its carrying amount, the Company compares the reporting unit’s carrying amount to the fair value of the reporting unit.
Satellite Procurement Work in Process Satellite procurement work in process primarily represents deposits paid to (a) LeoStella for the progress payments associated with the engineering, long lead procurement of satellite components, and manufacturing of the Company's satellites and (b) launch service vendors for the costs associated with launching the Company's satellites.
Satellite Procurement Work in Process Satellite procurement work in process primarily represents deposits paid to (a) third party vendors, including LeoStella, for progress payments associated with the engineering, long lead procurement of satellite components, and manufacturing of the Company's satellites and (b) launch service vendors for the costs associated with launching the Company's satellites.
The Company assessed all existing accounts receivable and recorded an allowance for doubtful accounts of $0 and $39 thousand as of December 31, 2022 and 2021, respectively. Prepaid Expenses and Other Current Assets Prepaid expenses are advance payments made in the ordinary course of business and are amortized on a straight-line basis over the period of benefit.
The Company assessed all existing accounts receivable and recorded an allowance for doubtful accounts of $151 thousand and $0 as of December 31, 2023 and 2022, respectively. Prepaid Expenses and Other Current Assets Prepaid expenses are advance payments made in the ordinary course of business and are amortized on a straight-line basis over the period of benefit.
A summary of the weighted-average assumptions used by the Company is presented below: Years Ended December 31, 2022 2021 Fair value per common share $2.06 - $2.15 $ 5.40 Weighted-average risk-free interest rate 3.20% - 4.72% 1.44 % Volatility 33.90% - 41.10% 33.40 % Expected term (in years) 7.63 8.00 Dividend rate 0 % 0 % Legacy BlackSky historically adjusted the exercise price of certain outstanding stock options.
A summary of the weighted-average assumptions used by the Company is presented below: Years Ended December 31, 2023 2022 Fair value per common share $1.27 $2.06 - $2.15 Weighted-average risk-free interest rate 4.31% 3.20% - 4.72% Volatility 31.20% 33.90% - 41.10% Expected term (in years) 8.00 7.63 Dividend rate 0 % 0 % Legacy BlackSky historically adjusted the exercise price of certain outstanding stock options.
Imagery & Software Analytical Services Revenue Imagery Imagery services include imagery delivered from the Company’s satellites in orbit via our Spectra AI platform and in limited cases directly uploaded to certain customers. Customers can directly task our proprietary satellite constellation to collect and deliver imagery over specific locations, sites and regions that are critical to their operations.
Imagery & Software Analytical Services Revenue Imagery Imagery services include imagery delivered from the Company’s proprietary satellite constellation and Spectra software platform and in limited cases directly uploaded to certain customers. Customers can directly task our proprietary satellite constellation to collect and deliver imagery over specific locations, sites and regions that are critical to their operations.
Professional and engineering service costs primarily include the cost of internal labor for design and engineering in support of long-term development contracts for launch vehicle, satellite, and payload systems, as well as subcontract direct materials and external labor costs to build and test specific components, such as the communications system, payload demands, and sensor integration.
Professional and engineering service costs primarily include the cost of internal labor for design and engineering in support of long-term development contracts for satellites and payload systems, as well as subcontract direct materials and external labor costs to build and test specific components, such as the communications system, payload demands, and sensor integration.
In order to determine the fair value of its Class A common stock on the date of grant and prior to the Merger, Legacy BlackSky historically performed a valuation analysis using a combination of market and income approaches.
In order to determine the fair value of its Class A common stock on the date of grant prior to the Merger, we historically performed a valuation analysis using a combination of market and income approaches.
As of December 31, 2022, the Company believes that the estimated fair values of the BlackSky reporting unit is still in excess of its respective carrying value and therefore is not at-risk of being impaired.
As of December 31, 2023, the Company believes that the estimated fair value of the BlackSky reporting unit is still in excess of its respective carrying value and therefore is not at-risk of being impaired.
On February 9, 2022, the Company received an indemnification claim notice regarding certain collection and tax payments related to the Share Purchase Agreement dated as of January 31, 2020 among BlackSky Holdings, Inc., Spaceflight, and M&Y Space.
Settlement Arrangement for the Sale of Spaceflight On February 9, 2022, the Company received an indemnification claim notice regarding certain collection and tax payments related to the Share Purchase Agreement dated as of January 31, 2020 among BlackSky Holdings, Inc., Spaceflight, and M&Y Space.
We offer customers several service level options that include basic plans for on-demand tasking or multi-year assured access programs, where customers can secure priority access and imaging capacity at a premium over a region of interest on a take or pay basis.
We offer customers several service level subscription options that include on-demand tasking or multi-year assured access programs, where customers can secure priority access and imaging capacity at a premium over a region of interest on a take or pay basis.
The balance of unrecognized tax benefits as of December 31, 2022 and 2021, if recognized, would not affect our effective tax rate and would result in adjustments to other tax accounts, primarily deferred tax assets and the net operating loss carry forward. 15.
The balance of unrecognized tax benefits as of December 31, 2023 and 2022, if recognized, would not affect our effective tax rate and would result in adjustments to other tax accounts, primarily deferred tax assets and the net operating loss carry forward. 13.
Below is a tabular reconciliation of the total amounts of unrecognized tax benefits: 2022 2021 (in thousands) Unrecognized tax benefits - January 1 $ 8,443 $ — Gross increase - tax positions in current period — 8,443 Gross increase - tax positions in prior period 563 — Unrecognized tax benefits - December 31 $ 9,006 $ 8,443 The majority of the unrecognized tax benefits as of the year ended December 31, 2022 is from the valuation of guaranteed incentives shares issued for SVB guarantors.
Below is a tabular reconciliation of the total amounts of unrecognized tax benefits: 2023 2022 (in thousands) Unrecognized tax benefits - January 1 $ 9,006 $ 8,443 Gross decrease - tax positions in current period — — Gross increase - tax positions in current period — 563 Unrecognized tax benefits - December 31 $ 9,006 $ 9,006 The majority of the unrecognized tax benefits in the year ended December 31, 2023 is from the valuation of guaranteed incentives shares issued for SVB guarantors.
The Company recorded a $3.0 million gain on derivatives in the Company’s consolidated statements of operations and comprehensive loss for the year ended December 31, 2022 related to the fair value adjustments of these Sponsor Shares.
The Company recorded a $0.4 million gain on derivatives in the Company’s consolidated statements of operations and comprehensive loss for the year ended December 31, 2023 related to the fair value adjustments of these Sponsor Shares.
During the year ended December 31, 2022 the Company incurred offering costs of $0.5 million, which are included in other assets in the Company's consolidated balance sheets as of December 31, 2022; there were no deferred offering costs capitalized as of December 31, 2021. 3.
During the year ended December 31, 2022 the Company incurred offering costs of $0.5 million, which were included in other assets in the Company's consolidated balance sheets as of December 31, 2022; there were no deferred offering costs capitalized as of December 31, 2023.
U.S. federal tax NOL carryforwards generated prior to 2018 of $37.9 million will expire, if unused, between 2033-2036. Under the Tax Cuts and Jobs Act of 2017, as modified by the Coronavirus Aid, Relief, and Economic Security Act, federal NOL carryforwards generated in tax years beginning after December 31, 2017 may be carried forward indefinitely.
U.S. federal tax NOL carryforwards generated prior to 2018 of $39.6 million will expire, if unused, between 2033-2037. Under the Tax Cuts and Jobs Act of 2017, as modified by the Coronavirus Aid, Relief, and Economic Security Act, federal NOL carryforwards generated in tax years beginning after December 31, 2017 may be carried forward indefinitely.
The majority of the Company's sales are with U.S. federal government and agencies, which limits uncollectible accounts receivable. The Company performs continuing credit evaluations on each customer’s financial condition and reviews accounts receivable on a periodic basis to determine if any accounts receivable will potentially be uncollectible.
The majority of the Company's sales are with domestic and international government and agencies, which limits uncollectible accounts receivable. The Company performs continuing credit evaluations on each customer’s financial condition and reviews accounts receivable on a periodic basis to determine if any accounts receivable will potentially be uncollectible.
Our analytics services are also offered on a subscription or consumption basis and provide customers with access to our site monitoring, event monitoring and global data services.
Our analytics services are also offered on a similar subscription basis and provide customers with access to our site monitoring, event monitoring and global data services.
Forfeiture Provision If, within the seven year period, the Sponsor Shares have not met the Release provisions, the Sponsor Shares will automatically forfeit and be cancelled. F-35 19.
Forfeiture Provision If, within the seven year period, the Sponsor Shares have not met the Release provisions, the Sponsor Shares will automatically forfeit and be cancelled.
The lease commenced in January 2023 with a lease term of 4 years. Ground Station Services The Company has purchase commitments for ground station services to be performed by third-parties subsequent to December 31, 2022.
The lease commenced in January 2024 with a lease term of 13 years. Ground Station Services The Company has purchase commitments for ground station services to be performed by third-parties subsequent to December 31, 2023.
Any change in fair value between the respective reporting dates is recognized as an unrealized gain or loss in the accompanying consolidated statements of operations and comprehensive loss (Note 23). In the year ended December 31, 2022, the Company's derivative liabilities were made up of only the equity warrants and the Sponsor Shares.
Any change in fair value between the respective reporting dates is recognized as an unrealized gain or loss in the accompanying consolidated statements of operations and comprehensive loss (see Note 21). The Company's derivative liabilities were made up of only equity warrants and the Sponsor Shares as of December 31, 2023 and December 31, 2022.
Satellite procurement work in process capitalized, but not yet paid, is recognized as the Company has the rights to the in-process assets that LeoStella is engineering on the Company's behalf or a refund of amounts paid to date, less certain costs.
Satellite procurement work in process capitalized, but not yet paid, is recognized as the Company has the rights to the in-process assets being engineered on the Company's behalf or a refund of amounts paid to date, less certain costs.
A summary of the Company’s nonvested RSA activity during the year ended December 31, 2022 is presented below: Restricted Stock Awards Weighted-Average Grant-Date Fair Value (in thousands) Nonvested - January 1, 2022 335 $ 0.01 Vested (200) 0.01 Canceled (78) 0.01 Nonvested - December 31, 2022 57 0.01 The Company has not granted any RSAs since 2020.
A summary of the Company’s nonvested RSA activity during the year ended December 31, 2023 is presented below: Restricted Stock Awards Weighted-Average Grant-Date Fair Value (in thousands) Nonvested - January 1, 2023 57 $ 0.01 Vested (34) 0.01 Canceled — 0.01 Nonvested - December 31, 2023 23 0.01 The Company has not granted any RSAs since 2020.
For options granted in 2021 and 2022, since there is not a history of option exercises as a public company, the Company considered the option vesting terms and contractual period, as well as the demographics of the holders, in estimating the expected term.
For options granted in 2021 through 2023, since there was not a history of option exercises as a public company, the Company considered the option vesting terms and contractual period, as well as the demographics of the holders, in estimating the expected term.
As a result, as of December 31, 2022 and December 31, 2021, the Company's derivative liabilities in the consolidated balance sheets included Sponsor Shares of $1.7 million and $4.7 million, respectively.
As a result, as of December 31, 2023 and December 31, 2022, the Company's derivative liabilities in the consolidated balance sheets included Sponsor Shares of $1.3 million and $1.7 million, respectively.
As of December 31, 2022 and 2021, the Company evaluated the realizability of the aged accounts receivable, giving consideration to each customer’s financial history and liquidity position, credit rating and the facts and circumstances of collectability on each outstanding account, and did not have a significant reserve for uncollectible account. F-44 26.
As of December 31, 2023 and 2022, the Company evaluated the realizability of the aged accounts receivable, giving consideration to each customer’s financial history and liquidity position, credit rating and the facts and circumstances of collectability on each outstanding account, and did not have a significant reserve for uncollectible accounts. 119 24.
Stock-Based Compensation The Company adopted two equity incentive plans in prior years. Legacy BlackSky issued equity and equity-based awards under its 2014 stock incentive plan (the “2014 Plan”) and 2011 stock incentive plan (the “2011 Plan”, together with the 2014 Plan, collectively the “Plans”), which are now administered by the Company’s board of directors.
Stock-Based Compensation Legacy BlackSky adopted two equity incentive plans in prior years and issued equity and equity-based awards under the 2014 Equity Incentive Plan (the “2014 Plan”) and the Amended and Restated 2011 Equity Incentive Plan (the “2011 Plan”, together with the 2014 Plan, collectively the “Prior Plans”), which are now administered by the Company’s board of directors.
As of December 31, 2022, the Company had $214.9 million of NOL carryforwards generated after 2017 for U.S. federal tax purposes, which may be used to offset 80% of its taxable income annually. F-30 The Company files income tax returns in the United States federal jurisdiction and various state jurisdictions.
As of December 31, 2023, the Company had $235.8 million of NOL carryforwards generated after 2017 for U.S. federal tax purposes, which may be used to offset 80% of its taxable income annually. The Company files income tax returns in the United States federal jurisdiction and various state jurisdictions.
In the normal course of business, the Company is subject to examination by taxing authorities. Tax years 2014-2021 remain open for examination.
In the normal course of business, the Company is subject to examination by taxing authorities. Tax years 2015-2022 remain open for examination.
It comprises both F-22 funded backlog (firm orders for which funding is authorized and appropriated) and unfunded backlog. The Company's backlog excludes unexercised contract options. As of December 31, 2022, the Company had $259.4 million of backlog, which represents the transaction price of executed contracts less inception to date revenue recognized.
It comprises both 101 funded backlog (firm orders for which funding is authorized and appropriated) and unfunded backlog. The Company's backlog excludes unexercised contract options. As of December 31, 2023, the Company had $261.7 million of backlog, which represents the transaction price of executed contracts less inception to date revenue recognized.
F-38 Restricted Stock Units The Company granted an aggregate of 4.6 million RSUs to certain employees and service providers during the year ended December 31, 2022 under the 2021 Plan.
Restricted Stock Units The Company granted an aggregate of 14.4 million RSUs to certain employees and service providers during the year ended December 31, 2023 under the 2021 Plan.
For the years ended December 31, 2022 and 2021, the 401(k) employer match expense was $0.9 million and $0.6 million, respectively, for continuing operations. 14. Income Taxes The Company's consolidated effective income tax rate from continuing operations for the years ended December 31, 2022 and 2021 was 0.0%.
For the years ended December 31, 2023 and 2022, the 401(k) employer match expense was $1.1 million and $0.9 million, respectively. 12. Income Taxes The Company's consolidated effective income tax rate from continuing operations for the years ended December 31, 2023 and 2022 was -1.26% and 0%, respectively.
The warrants have an exercise price of $2.20 per share of common stock, and are exercisable beginning on September 8, 2023 until September 8, 2028.
The warrants have an exercise price of $2.20 per share of Class A common stock, and are exercisable until September 8, 2028.
F-34 The Company had reserved shares of Class A common stock for issuance in connection with the following: December 31, December 31, 2022 2021 (in thousands) Common stock warrants (exercisable for class A common stock) treated as equity 1,770 1,770 Stock options outstanding 8,641 5,022 Restricted stock units outstanding 7,854 10,959 Public Warrants (exercisable for class A common stock) treated as liability 15,813 15,813 Private Placement Warrants (exercisable for class A common stock) treated as liability 8,325 8,325 Shares available for future grant 135,645 140,951 Total class A common stock reserved 178,048 182,840 The Company has approximately 2.4 million Sponsor Shares that are subject to specific lock-up provisions and potential forfeitures depending upon the post-Merger performance of the Company’s Class A common stock, and therefore are required to be recorded as derivative liabilities at their fair value and adjusted to fair value at each reporting period.
The Company had reserved shares of Class A common stock for issuance in connection with the following: December 31, December 31, 2023 2022 (in thousands) Common stock warrants (exercisable for Class A common stock) treated as equity 1,770 1,770 Stock options outstanding 8,340 8,641 Restricted stock units outstanding 16,132 7,854 Public Warrants (exercisable for Class A common stock) treated as liability 15,813 15,813 Private Placement Warrants (exercisable for Class A common stock) treated as liability 24,729 8,325 Shares available for future grant 87,984 135,645 Total Class A common stock reserved 154,768 178,048 110 The Company has approximately 2.4 million Sponsor Shares that are subject to specific lock-up provisions and potential forfeitures depending upon the post-Merger performance of the Company’s Class A common stock, and therefore are required to be recorded as derivative liabilities at their fair value and adjusted to fair value at each reporting period.
Goodwill was as follows: December 31, 2022 December 31, 2021 (in thousands) Gross carrying amount $ 9,393 $ 9,393 Accumulated impairment losses — — Net carrying value of goodwill $ 9,393 $ 9,393 Intangible Assets The components of intangible assets were as follows: December 31, 2022 December 31, 2021 (in thousands) Gross carrying amount $ 6,530 $ 6,530 Accumulated amortization (4,612) (4,050) Net carrying amount (1) $ 1,918 $ 2,480 (1) For the years ended December 31, 2022 and 2021, the net carrying amount of intangible assets was made up entirely of customer relationships.
Goodwill was as follows: December 31, 2023 December 31, 2022 (in thousands) Gross carrying amount $ 9,393 $ 9,393 Accumulated impairment losses — — Net carrying value of goodwill $ 9,393 $ 9,393 Intangible Assets - net Intangible assets - net was as follows: December 31, 2023 December 31, 2022 (in thousands) Gross carrying amount $ 6,530 $ 6,530 Accumulated amortization (5,173) (4,612) Net carrying amount (1) $ 1,357 $ 1,918 (1) For the years ended December 31, 2023 and 2022, the net carrying amount of intangible assets was made up entirely of customer relationships.
Stock Options Following the Merger, the outstanding stock options issued under the 2011 Plan and the 2014 Plan may be exercised (subject to their original vesting, exercise and other terms and conditions) to purchase a number of shares of class A common stock equal to the number of shares of Legacy BlackSky class A common stock, as adjusted for the common stock exchange ratio, subject to the same terms and conditions as were applicable to such Legacy BlackSky stock option (each an “Assumed Company Stock Option”).
These amounts are included in property, plant, and equipment - net in the consolidated balance sheets. 112 Stock Options Following the Merger, the outstanding stock options issued under the 2011 Plan and the 2014 Plan may be exercised (subject to their original vesting, exercise and other terms and conditions) to purchase a number of shares of Class A common stock equal to the number of shares of Legacy BlackSky Class A common stock, as adjusted for the common stock exchange ratio in the Merger, subject to the same terms and conditions as were applicable to such Legacy BlackSky stock option (each an “Assumed Company Stock Option”).
Advertising Costs Advertising costs are expenses associated with promoting the Company’s services and products. Advertising costs are expensed as incurred and included in selling, general and administrative expenses in the accompanying consolidated statements of operations and comprehensive loss. For the years ended December 31, 2022 and 2021, advertising costs were $1.3 million and $1.1 million, respectively.
Advertising costs are expensed as incurred and included in selling, general and administrative expenses in the accompanying consolidated statements of operations and comprehensive loss. For the years ended December 31, 2023 and 2022, advertising costs were $1.5 million and $1.3 million, respectively.
Contract assets include (i) unbilled revenue, which is the amount of revenue recognized in excess of the amount billed to customers, where the rights to payment are not just subject to the passage of time; and (ii) costs incurred to fulfill contract obligations. Other contract assets and other contract liabilities primarily relate to contract commissions on customer contracts.
Contract assets include (i) unbilled revenue, which is the amount of revenue recognized in excess of the amount billed to customers, where the rights to payment are not just subject to the passage of time; and (ii) costs incurred incremental to the contract and to fulfill contract obligations.
The Company estimates that it will have the following amortization expense for the future periods indicated below: For the years ending December 31: (in thousands) 2023 $ 561 2024 561 2025 561 2026 235 Total $ 1,918 F-27 11.
The Company estimates that it will have the following amortization expense for the future periods indicated below: For the years ending December 31: (in thousands) 2024 $ 561 2025 561 2026 235 Total $ 1,357 104 9.
The components of rent expense, which are included in selling, general and administrative expenses in the Company's consolidated statements of operations and comprehensive loss, were as follows: Year Ended December 31, 2022 (in thousands) Operating lease expense $ 1,861 Variable lease expense 960 Short-term lease expense 127 Sublease income (127) Total rent expense $ 2,821 F-39 Supplemental Balance Sheet Information Supplemental operating lease balance sheet information consists of the following: As of December 31, 2022 (in thousands) Operating lease right of use assets - net $ 3,586 Other current liabilities 530 Operating lease liabilities 3,132 Total operating lease liabilities $ 3,662 Other Supplemental Information Other supplemental operating lease information consists of the following for the year ended December 31, 2022: Operating cash flows for operating leases (in thousands) $ 1,771 ROU assets obtained in exchange for new lease liabilities (in thousands) $ 5,225 Weighted average remaining lease term (in years) 9.36 Weighted average discount rate 10.95 % 22.
Leases Total Lease Cost The components of rent expense, which are included in selling, general and administrative expenses in the Company's consolidated statements of operations and comprehensive loss, were as follows: Years Ended December 31, 2023 2022 (in thousands) Operating lease expense $ 1,287 $ 1,861 Variable lease expense 245 960 Short-term lease expense 273 127 Sublease income — (127) Total rent expense $ 1,805 $ 2,821 Supplemental Balance Sheet Information As of December 31, 2023 and 2022, supplemental operating lease balance sheet information consisted of the following: December 31, December 31, 2023 2022 (in thousands) Operating lease right of use assets - net $ 1,630 $ 3,586 Other current liabilities 621 530 Operating lease liabilities 3,041 3,132 Total operating lease liabilities $ 3,662 $ 3,662 115 Other Supplemental Information Other supplemental operating lease information consisted of the following for the years ended December 31, 2023 and 2022: Years Ended December 31, 2023 2022 (dollars in thousands) Operating cash flows for operating leases $ 586 $ 1,771 ROU assets obtained in exchange for new lease liabilities $ 222 $ 5,225 Weighted average remaining lease term (in years) 8.33 9.36 Weighted average discount rate 11.48 % 10.95 % 20.
We are not currently a party to any material claims or legal proceedings the outcome of which, if determined adversely to us, would individually or in the aggregate, have a material adverse effect on our business, financial condition or results of operations.
The Company is not currently a party to any material claims or legal proceedings the outcome of which, if determined adversely to the Company, would individually or in the aggregate, have a material adverse effect on the Company's business, financial condition, results of operations, or cash flows.
For firm fixed price professional service contracts, the Company recognizes revenue using total estimated costs to complete the performance obligation, ("Estimate at Completion" or "EAC"). A performance obligation’s EAC includes all direct costs such as labor, materials, subcontract costs and overhead.
For firm fixed price professional and engineering service contracts, the Company recognizes revenue over time using the cost-to-complete method to measure progress to complete the performance obligation, ("Estimate at Completion" or "EAC"). A performance obligation's EAC includes all direct costs such as labor, fringe, materials, subcontract costs and overhead.
Fair Value of Financial Instruments The following tables present information about the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2022 and 2021 and indicate the fair value hierarchy level of the valuation techniques and inputs that the Company utilized to determine such fair value: December 31, 2022 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 2,097 $ — $ — Private Placement Warrants — — 1,332 Sponsor Shares — — 1,684 $ 2,097 $ — $ 3,016 December 31, 2021 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 8,697 $ — $ — Private Placement Warrants — — 3,496 Sponsor Shares — — 4,732 $ 8,697 $ — $ 8,228 The carrying values of the following financial instruments approximated their fair values as of December 31, 2022 and December 31, 2021 based on their maturities: cash and cash equivalents, restricted cash, short-term investments, accounts receivable, prepaid expenses and other current assets, accounts payable, accrued liabilities, leases payable and other current liabilities.
Fair Value of Financial Instruments The following tables present information about the Company’s liabilities that are measured at fair value on a recurring basis as of December 31, 2023 and 2022 and indicate the fair value hierarchy level of the valuation techniques and inputs that the Company utilized to determine such fair value: December 31, 2023 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 795 $ — $ — Private Placement Warrants - Issued October 2019 — — 583 Private Placement Warrants - Issued March 2023 — — 12,467 Sponsor Shares — — 1,304 $ 795 $ — $ 14,354 December 31, 2022 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 2,097 $ — $ — Private Placement Warrants - Issued October 2019 — — 1,332 Sponsor Shares — — 1,684 $ 2,097 $ — $ 3,016 The carrying values of the following financial instruments approximated their fair values as of December 31, 2023 and 2022 based on their maturities: cash and cash equivalents, restricted cash, accounts receivable, prepaid expenses and other current assets, accounts payable, accrued liabilities, and other current liabilities.
Net Loss Per Share of Class A Common Stock The following table includes the calculation of basic and diluted net (loss) income per share: Years Ended December 31, 2022 2021 (in thousands except per share information) Loss from continuing operations $ (74,879) $ (243,993) Gain (loss) from discontinued operations 707 (1,650) Net loss available to common stockholders $ (74,172) $ (245,643) Basic and diluted net loss per share - continuing operations $ (0.64) $ (3.37) Basic and diluted net gain (loss) per share - discontinued operations 0.01 (0.02) Basic and diluted net loss per share $ (0.63) $ (3.39) Shares used in the computation of basic and diluted net loss per share 117,821 72,462 The potentially dilutive securities listed below were not included in the calculation of diluted weighted average common shares outstanding, as their effect would have been anti-dilutive during the years ended December 31, 2022 and 2021.
Net Loss Per Share of Class A Common Stock The following table includes the calculation of basic and diluted net (loss) income per share: Years Ended December 31, 2023 2022 (in thousands except per share information) Loss from continuing operations $ (53,859) $ (74,879) Gain from discontinued operations — 707 Net loss available to common stockholders $ (53,859) $ (74,172) Basic and diluted net loss per share - continuing operations $ (0.40) $ (0.64) Basic and diluted net gain per share - discontinued operations — 0.01 Basic and diluted net loss per share $ (0.40) $ (0.63) Shares used in the computation of basic and diluted net loss per share 135,451 117,821 111 The potentially dilutive securities listed below were not included in the calculation of diluted weighted average common shares outstanding, as their effect would have been anti-dilutive during the years ended December 31, 2023 and 2022.
The Plans are no longer active; however, outstanding awards granted under these Plans will not be affected. Both Plans allowed the board of directors to grant stock options, designated as incentive or nonqualified, and stock awards to employees, officers, directors, and consultants.
The Prior Plans are no longer active; however, outstanding awards granted under these Prior Plans were not affected by the termination of the Prior Plans. Both of the Prior Plans allowed the board of directors of Legacy BlackSky to grant stock options, designated as incentive or nonqualified, and other equity awards to employees, officers, directors, and consultants.
F-29 Deferred tax assets and liabilities as of December 31, 2022 and 2021, consisted of the following: December 31, 2022 2021 (in thousands) Deferred tax assets: Net operating loss carryforwards $ 54,892 $ 45,181 Sec. 163(j) carryforward 7,741 6,414 Accruals and reserves 1,613 2,359 Deferred revenue 271 778 Capital loss carryforward 3,919 3,689 Section 174 - research expenditures 6,238 — Other deferred tax assets 6,385 3,631 Total deferred tax assets 81,059 62,052 Valuation allowance (80,137) (61,460) Total net deferred tax assets 922 592 Deferred tax liabilities Basis difference in intangibles (468) (588) Other deferred tax liabilities (454) (4) Total deferred tax liabilities (922) (592) Net deferred tax liabilities $ — $ — The Company continues to provide for a full valuation allowance on its net deferred tax assets as the Company does not believe it is more-likely-than-not that the losses will be utilized after evaluation of all significant positive and negative evidence including, but not limited to, historical cumulative losses over the prior three-year period, as adjusted for permanent items, insufficient sources of taxable income in prior carryback periods and unavailability of prudent and feasible tax-planning strategies.
Deferred tax assets and liabilities as of December 31, 2023 and 2022, consisted of the following: December 31, 2023 2022 (in thousands) Deferred tax assets: Net operating loss carryforwards $ 68,374 $ 54,892 Sec. 163(j) carryforward 9,214 7,741 Accruals and reserves 1,841 1,613 Deferred revenue 194 271 Capital loss carryforward 4,004 3,919 Section 174 - research expenditures 7,914 6,238 Other deferred tax assets 6,604 6,385 Total deferred tax assets 98,145 81,059 Valuation allowance (97,388) (80,137) Total net deferred tax assets 757 922 Deferred tax liabilities Basis difference in intangibles (332) (468) Other deferred tax liabilities (425) (454) Total deferred tax liabilities (757) (922) Net deferred tax liabilities $ — $ — The Company continues to provide for a full valuation allowance on its net deferred tax assets as the Company does not believe it is more-likely-than-not that the losses will be utilized after evaluation of all 106 significant positive and negative evidence including, but not limited to, historical cumulative losses over the prior three-year period, as adjusted for permanent items, insufficient sources of taxable income in prior carryback periods and unavailability of prudent and feasible tax-planning strategies.
The gross unrecognized holding losses as of December 31, 2022 and 2021 was $134 thousand and $0, respectively; there were not any gross unrecognized holding gains as of December 31, 2022 or 2021. Property and Equipment - net Property and equipment are stated at cost, less accumulated depreciation.
The gross unrecognized holding gains as of December 31, 2023 and 2022 were $6 thousand and $0, respectively; the gross unrecognized holding losses as of December 31, 2023 and 2022 were $0 and $134 thousand, respectively. 90 Property and Equipment - net Property and equipment are stated at cost, less accumulated depreciation.
The following table is a summary of the number of shares of the Company’s Class A common stock issuable upon exercise of warrants at December 31, 2022: Number of Shares Exercise Price Redemption Price Expiration Date Classification Gain in value for the year ended December 31, 2022 Fair Value at December 31, 2022 (in thousands) (in thousands) Public Warrants 15,813 $ 11.50 $ 18.00 9/9/2026 Liability $ 6,600 $ 2,097 Private Placement Warrants 4,163 $ 11.50 $ 18.00 9/9/2026 Liability 1,623 874 Private Placement Warrants 4,163 $ 20.00 $ 18.00 9/9/2026 Liability 541 458 In addition, the Company has 1.8 million Class A common stock warrants outstanding which have an exercise price of $0.11 and expiration dates from June 27, 2028 to October 31, 2029.
The following table is a summary of the number of shares of the Company’s Class A common stock issuable upon exercise of warrants at December 31, 2023: Number of Shares Exercise Price Redemption Price Expiration Date Classification Gain in Value for the Year Ended December 31, 2023 Fair Value as of December 31, 2023 (in thousands) (in thousands) Public Warrants 15,813 $ 11.50 $ 18.00 9/9/2026 Liability $ 1,301 $ 795 Private Placement Warrants - Issued October 2019 4,163 11.50 18.00 9/9/2026 Liability 458 416 Private Placement Warrants - Issued October 2019 4,163 20.00 18.00 9/9/2026 Liability 291 167 Private Placement Warrants - Issued March 2023 16,404 2.20 N/A 9/8/2028 Liability 5,249 12,467 In addition, the Company has 1.8 million Class A common stock warrants outstanding which have an exercise price of $0.11 and expiration dates from June 27, 2028 to October 31, 2029.
Deferred revenue and other contract liabilities are reported as contract liabilities in the accompanying consolidated balance sheets. Contract liabilities include payments received and billings made in advance of the satisfaction of performance obligations under the contract and are realized when the associated revenue is recognized under the contract.
Contract liabilities include payments received and billings made in advance of the satisfaction of performance obligations under the contract and are realized when the associated revenue is recognized under the contract.
As of December 31, 2022 and 2021, the Company’s short-term investments had a carrying value of $38.0 million and $0, respectively, which represents amortized cost, and an aggregate fair value of $37.9 million and $0, respectively.
As of December 31, 2023 and 2022, the Company’s short-term investments had a carrying value of $19.7 million and $38.0 million, respectively, which represents amortized cost, and an aggregate fair value of $19.7 million and $37.9 million, respectively, which represents a Level 1 measurement based off of the fair value hierarchy.
Finance leases are not material to our consolidated financial statements and the Company is not a lessor in any material arrangements. We do not have any material restrictions or covenants in our lease agreements, sale-leaseback transactions, land easements or residual value guarantees.
The Company's variable lease expense primarily consists of CAM expenses paid directly to lessors of real estate leases. Finance leases are not material to our consolidated financial statements and the Company is not a lessor in any material arrangements. We do not have any material restrictions or covenants in our lease agreements, sale-leaseback transactions, land easements or residual value guarantees.
Subject to certain conditions set forth in the JOBS Act, if, as an EGC, the Company intends to rely on such exemptions, the Company is not required to, among other things: (i) provide an auditor’s attestation report on its system of internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; (ii) provide certain of the compensation disclosure that may be required of non-emerging growth public companies under the Dodd Frank Wall Street Reform and Consumer Protection Act; (iii) comply with any requirement that may be adopted by the Public Company Accounting Oversight Board regarding mandatory audit firm rotation or a supplement to the auditor’s report providing additional information about the audit and the financial statements (auditor discussion and analysis); and (iv) disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the Chief Executive Officer’s compensation to median employee compensation.
Subject to certain conditions set forth in the JOBS Act, if, as an EGC, the Company intends to rely on such exemptions, the Company is not required to, among other things: (i) provide an auditor’s attestation report on its system of internal controls over financial reporting pursuant to Section 404(b) of the Sarbanes-Oxley Act; (ii) provide certain of the compensation disclosure that may be required of non-emerging growth public companies under the Dodd Frank Wall Street Reform and Consumer Protection Act; (iii) comply with the requirement in Public Company Accounting Oversight Board Auditing Standard 3101, The Auditor’s Report on an Audit of Financial Statements When the Auditor Expresses an Unqualified Opinion, to communicate critical audit matters in the auditor’s report; (iv) comply with any new audit rules adopted by the PCAOB after April 5, 2012 unless the SEC determines otherwise, and (iv) disclose certain executive compensation related items such as the correlation between executive compensation and performance and comparisons of the Chief Executive Officer’s compensation to median employee compensation.
The fair value of the long-term debt was estimated using Level 3 inputs, based on interest rates available for debt with terms and maturities similar to the Company’s existing debt arrangements and credit rating. Compliance with Debt Covenants As of December 31, 2022, all debt instruments contain customary covenants and events of default.
The fair value of the long-term debt was estimated using Level 3 inputs, based on interest rates available for debt with terms and maturities similar to the Company’s existing debt arrangements and credit rating.
The total intrinsic value of options exercised during the years ended December 31, 2022 and 2021 was $1.8 million and $7.1 million, respectively. The total fair value of options vested during the years ended December 31, 2022 and 2021 was $1.2 million and $0.9 million, respectively.
The total intrinsic value of options exercised during the years ended December 31, 2023 and 2022 was $0.6 million and $1.8 million, respectively.
Future purchase commitments under non-cancellable ground station service contracts as of December 31, 2022 are as follows: (in thousands) For the years ending December 31, 2023 $ 619 2024 443 2025 298 2026 125 $ 1,485 Legal Proceedings From time to time, we may become involved in various claims and legal proceedings arising in the ordinary course of business, which, by their nature, are inherently unpredictable.
Future purchase commitments under non-cancellable ground station service contracts as of December 31, 2023 are as follows: (in thousands) For the years ending December 31, 2024 $ 759 2025 613 2026 441 2027 316 2028 78 $ 2,207 118 Legal Proceedings From time to time, the Company may become involved in various claims and legal proceedings arising in the ordinary course of business, which, by their nature, are inherently unpredictable.
Years Ended December 31, 2022 2021 (in thousands) Restricted class A common stock 57 335 Common Stock warrants 1,770 1,770 Stock options 8,641 5,022 Restricted stock units 7,854 10,959 Public Warrants (exercisable for class A common stock) treated as liability 15,813 15,813 Private Placement Warrants (exercisable for class A common stock) treated as liability 8,325 8,325 Sponsor Shares 2,372 2,372 20.
Years Ended December 31, 2023 2022 (in thousands) Restricted Class A common stock 23 57 Class A common stock warrants 1,770 1,770 Stock options 8,340 8,641 Restricted stock units 16,132 7,854 Public Warrants (exercisable for Class A common stock) treated as liability 15,813 15,813 Private Placement Warrants (exercisable for Class A common stock) treated as liability 24,729 8,325 Sponsor Shares 2,372 2,372 18.