Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS (unaudited) (in thousands) Years Ended December 31, 2024 2023 Cash flows from operating activities: Net loss $ (57,218) $ (53,859) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization expense 43,536 43,431 Transfer of satellite work in process to engineering service costs 334 4,854 Operating lease right of use assets amortization 583 883 Bad debt expense 145 179 Stock-based compensation expense 11,169 10,862 Amortization of debt issuance costs and non-cash interest expense 9,207 7,967 Loss (gain) on derivatives 2,815 (7,679) Non-cash interest income (1,074) (796) Loss on impairment of assets 131 81 Loss on disposal of assets 44 127 Income on equity method investment (879) (4,165) Changes in operating assets and liabilities: Accounts receivable (7,775) (4,137) Contract assets - current and long-term (4,989) (16,299) Prepaid expenses and other current assets 556 1,118 Other assets 2,428 1,328 Accounts payable and accrued liabilities (4,080) 3,316 Other current liabilities (356) (1,041) Contract liabilities - current and long-term (978) (3,053) Other liabilities 17 (538) Net cash used in operating activities (6,384) (17,421) Cash flows from investing activities: Purchase of property and equipment (15,678) (15,274) Satellite work in process (34,558) (28,441) Purchases of short-term investments (52,860) (40,078) Proceeds from maturities of short-term investments 34,225 59,110 Cash received from business acquisition 541 — Proceeds from sale of equity method investment — 9,450 Proceeds from sale of property and equipment — 22 Net cash used in investing activities (68,330) (15,211) Cash flows from financing activities: Proceeds from equity issuances, net of equity issuance costs 47,009 32,733 Proceeds from issuance of debt 20,000 — Proceeds from options exercised and ESPP shares purchased 308 10 Debt payments (10,000) — Withholding tax payments on vesting of restricted stock units (967) (1,410) Payments for debt issuance costs (632) — Payments for deferred financing costs — (67) Payments for deferred offering costs (60) — Payments of transaction costs for debt modification — (1,311) Payments of transaction costs related to derivative liabilities — (905) Net cash provided by financing activities 55,658 29,050 Net decrease in cash, cash equivalents, and restricted cash (19,056) (3,582) Cash, cash equivalents, and restricted cash – beginning of year 33,434 37,016 Cash, cash equivalents, and restricted cash – end of year $ 14,378 $ 33,434 See notes to consolidated financial statements 90 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, 2024 2023 Cash and cash equivalents $ 13,056 $ 32,815 Restricted cash 1,322 619 Total cash, cash equivalents, and restricted cash $ 14,378 $ 33,434 Years Ended December 31, 2024 2023 (in thousands) Supplemental disclosures of cash flow information: Cash paid for interest $ 2,523 $ 989 Cash paid for income taxes 476 460 Supplemental disclosures of non-cash financing and investing information: Increase of debt principal for paid-in-kind interest $ 8,456 $ 7,446 Vendor financed satellite launch costs 6,000 — Transfer of satellite work in progress to inventories 5,997 — Accretion of short-term investments' discounts and premiums 1,074 777 Property and equipment additions accrued but not yet paid 1,117 10,420 Capitalized stock-based compensation 555 709 Transfer of satellite work in process to engineering service costs 334 4,854 Capitalization of depreciation expense 177 — Deferred offering costs accrued but not yet paid 54 4 Equity issuance costs accrued but not yet paid 46 13 Capitalized interest for property and equipment placed into service — 220 Credits from LeoStella applied to satellite procurement costs — 125 Satellite procurement costs included in settlement with LeoStella — 36 See notes to consolidated financial statements 91 BLACKSKY TECHNOLOGY INC.
Biggest changeCONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) Years Ended December 31, 2025 2024 Cash flows from operating activities: Net loss $ (70,260) $ (57,218) Adjustments to reconcile net loss to net cash used in operating activities: Depreciation and amortization expense 30,343 43,536 Transfer of satellite work in process to mission solutions costs 8,542 334 Operating lease right of use assets amortization 611 583 Loss on debt extinguishment 4,140 — Stock-based compensation expense 14,232 11,169 Amortization of debt issuance costs and non-cash interest expense 3,812 9,207 Paid in kind interest at time of debt extinguishment (29,079) — Loss on derivatives 8,012 2,815 Non-cash interest income (2,565) (1,074) Income on equity method investment — (879) Other 234 320 Changes in operating assets and liabilities: Accounts receivable (19,469) (7,775) Contract assets - current and long-term (313) (4,989) Prepaid expenses and other current assets (8,188) 556 Other assets — 2,428 Accounts payable and accrued liabilities (9,386) (4,080) Other current liabilities 13,059 (356) Contract liabilities - current and long-term 28,160 (978) Other liabilities (196) 17 Net cash used in operating activities (28,311) (6,384) Cash flows from investing activities: Purchase of property and equipment (16,212) (15,678) Satellite work in process (30,348) (34,558) Purchases of short-term investments (127,785) (52,860) Proceeds from maturities of short-term investments 87,750 34,225 Cash received from business acquisition — 541 Net cash used in investing activities (86,595) (68,330) Cash flows from financing activities: Proceeds from issuance of debt 185,000 20,000 Proceeds from equity issuances, net of equity issuance costs 40,829 47,009 Proceeds from warrants exercised 10,753 — Proceeds from options exercised and ESPP shares purchased 2,009 308 Repayments of debt (84,502) (10,000) Payments for debt issuance costs (7,304) (632) Withholding tax payments on vesting of restricted stock units (2,709) (967) Payments for deferred offering costs — (60) Net cash provided by financing activities 144,076 55,658 Net increase (decrease) in cash, cash equivalents, and restricted cash 29,170 (19,056) Cash, cash equivalents, and restricted cash – beginning of year 14,378 33,434 Cash, cash equivalents, and restricted cash – end of year $ 43,548 $ 14,378 See notes to consolidated financial statements 94 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, 2025 2024 Cash and cash equivalents $ 42,445 $ 13,056 Restricted cash 1,103 1,322 Total cash, cash equivalents, and restricted cash $ 43,548 $ 14,378 Years Ended December 31, 2025 2024 (in thousands) Supplemental disclosures of cash flow information: Cash paid for interest $ 33,978 $ 2,523 Cash paid for income taxes 197 476 Supplemental disclosures of non-cash financing and investing information: Vendor financed satellite launch costs $ 19,700 $ 6,000 Transfer of satellite work in process to mission solutions costs 8,542 334 Additions of equipment and other satellite procurement costs accrued but not yet paid 5,558 1,117 Accretion of short-term investments' discounts and premiums 2,565 1,074 Capitalized depreciation expense 1,182 177 Capitalized interest 631 — Capitalized stock-based compensation 659 555 Deferred offering costs accrued but not yet paid 357 54 Adjustments to goodwill for changes in the preliminary purchase price allocation 19 — Increase of debt principal for paid-in-kind interest — 8,456 Transfer of satellite work in progress to inventories — 5,997 Equity issuance costs accrued but not yet paid — 46 See notes to consolidated financial statements 95 BLACKSKY TECHNOLOGY INC.
Prior to the acquisition, the consolidated financial statements included the Company’s proportionate share of the earnings or losses of its equity method investments and a corresponding increase or decrease to its investments, with recorded losses limited to the carrying value of the Company’s investments. All intercompany transactions and balances have been eliminated upon consolidation.
Prior to the acquisition, the Company's consolidated financial statements included the Company’s proportionate share of the earnings or losses of its equity method investments and a corresponding increase or decrease to its investments, with recorded losses limited to the carrying value of the Company’s investments. All intercompany transactions and balances have been eliminated upon consolidation.
The Company does not have any material restrictions or covenants in its lease agreements, sale-leaseback transactions, land easements or residual value guarantees. Goodwill, Intangible Assets - net, and Other Long-Lived Assets Goodwill Goodwill represents the excess of purchase price over the fair value of the identifiable assets acquired less the liabilities assumed in the acquisition of a business.
The Company does not have any material restrictions or covenants in its lease agreements, sale-leaseback transactions, land easements or residual value guarantees. Goodwill, Intangible Assets - net, and Other Long-Lived Assets Goodwill Goodwill represents the excess of purchase price in a business acquisition over the fair value of the identifiable assets acquired less the liabilities assumed in a business acquisition.
Prior to the acquisition, the Company had the ability to exercise significant influence, but not control, over LeoStella and accounted for it under the equity method of accounting, including it as an in investment in equity method investees on the Company's consolidated balance sheets.
Prior to the acquisition, the Company had the ability to exercise significant influence, but not control, over LeoStella and accounted for it under the equity method of accounting, including it as an investment in equity method investees on the Company's consolidated balance sheets.
The Company recognizes changes in estimated contract sales or costs and the resulting changes in contract profit on a cumulative basis in the period in which the change is identified. If, at any time, the estimate of contract profitability indicates a probable anticipated loss on the contract, the Company recognizes the total loss as and when known.
The Company recognizes changes in estimated contract sales or costs and the resulting changes in contract profit on a cumulative basis in the period in which the change is identified. If, at any time, the estimate of contract profitability indicates a probable anticipated loss on a contract, the Company recognizes the total loss as and when known.
Subsequent to launch, the Company's satellites must meet certain performance and operational criteria to be deemed commercially viable. If the criteria are not met, the Company assesses the satellite for impairment. The Company capitalizes internal and external costs incurred to develop and implement internal-use software, which consist primarily of costs related to design, coding, and testing.
Subsequent to launch, the Company's satellites must meet certain performance and operational criteria to be deemed commercially viable. If the criteria are not met, the Company assesses the satellite for impairment. The Company capitalizes internal and external costs that are incurred to develop and implement internal-use software, which consist primarily of costs related to design, coding, and testing.
To the extent this reporting unit realizes actual operating results in the future below forecasted results, or realizes decreases in forecasted results as compared to previous forecasts or, in the event the estimated fair value of the reporting unit decreases (as a result, among other things, of changes in market capitalization, including further declines in the stock price), the Company may incur goodwill impairment charges in the future.
To the extent this reporting unit realizes actual operating results below forecasted results, realizes decreases in forecasted results as compared to previous forecasts, or the estimated fair value of the reporting unit decreases (as a result of, among other things, changes in market capitalization, including further declines in the stock price), the Company may incur goodwill impairment charges in the future.
The Drulias complaint asserts breach of fiduciary duty and unjust enrichment claims against the former directors of Osprey (the “Osprey Board”); the former officers of Osprey; and Osprey Sponsor II, LLC (the “Sponsor”); and aiding and abetting breach of fiduciary duty claims against HEPCO Capital Management, LLC; JANA Partners LLC; and a director 127 of Legacy BlackSky.
The Drulias complaint asserts breach of fiduciary duty and unjust enrichment claims against the former directors of Osprey (the “Osprey Board”); the former officers of Osprey; and Osprey Sponsor II, LLC (the “Sponsor”); and aiding and abetting breach of fiduciary duty claims against HEPCO Capital Management, LLC; JANA Partners LLC; and a director of Legacy BlackSky.
(“Osprey”), completed its merger (the “Merger”) with Osprey Technology Merger Sub, Inc., a wholly owned subsidiary of Osprey, and BlackSky Holdings, Inc. Osprey pre-Merger Class B common shares were exchanged for shares of the Company’s Class A common stock (the "Sponsor Shares") upon completion of the Merger.
(“Osprey”), completed its merger (the “Merger”) with Osprey Technology Merger Sub, Inc., a wholly-owned 105 subsidiary of Osprey, and BlackSky Holdings, Inc. Osprey pre-Merger Class B common shares were exchanged for shares of the Company’s Class A common stock (the "Sponsor Shares") upon completion of the Merger.
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 102 approaches.
Prior to the Merger, in order to determine the fair value of its Class A common stock on the date of grant. Legacy BlackSky historically relied on a valuation analysis performed using a combination of market and income approaches.
The Company is evaluating the disclosure impact of ASU 2024-03; however, it is not expected that the standard will have a material impact on the Company’s consolidated financial position, results of operations and/or cash flows. 4.
The Company is evaluating the disclosure impact of ASU 2024-03; however, it is not expected that the standard will have a material impact on the Company’s consolidated financial position, results of operations and/or cash flows.
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.
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 then compares the reporting unit’s carrying amount to the fair value of the reporting unit.
The Sponsor Shares have the following provisions: Terms Contractual Life Seven years from the closing date of the Merger Release Provision Exactly half of the Lock-Up Sponsor Shares have a release provision (“Release”) at such time that the volume weighted average price (“VWAP”) is equal to, or greater than, $120.00 per share for ten of any twenty consecutive trading days.
The Sponsor Shares have the following provisions: Terms Contractual Life Seven years from the closing date of the Merger Release Provision Exactly half of the Sponsor Shares have a release provision (“Release”) at such time that the volume weighted average price (“VWAP”) is equal to, or greater than, $120.00 per share for ten of any twenty consecutive trading days.
Regardless of outcome, litigation and other legal proceedings can have an adverse impact on the Company because of defense and settlement costs, diversion of management resources and other factors.
Regardless of outcome, 131 litigation and other legal proceedings can have an adverse impact on the Company because of defense and settlement costs, diversion of management resources and other factors.
BlackSky Spectra applies advanced, proprietary artificial intelligence (“AI”) and machine learning (“ML”) techniques to process, analyze, and transform these raw feeds into actionable intelligence via alerts, information, and insights. Customers can access BlackSky Spectra's data and analytics through easy-to-use web services or through platform application programming interfaces.
BlackSky Spectra applies advanced, proprietary artificial intelligence (“AI”) and machine learning (“ML”) techniques to process, analyze, and transform these raw feeds into actionable intelligence via alerts, information, and insights. Customers can access BlackSky Spectra's software platform and its data and analytics through easy-to-use web services or through platform application programming interfaces.
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 .
The Company also offers services related to object, change and anomaly detection, site monitoring, and enhanced analytics services that 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 .
The pro forma results have been prepared for comparative purposes only, and do not necessarily represent what the results of operations would have been had the acquisition been completed on January 1, 2023. In addition, these pro forma results are not intended to be a projection of future operating results and do not reflect synergies that might be achieved.
The pro forma results have been prepared for comparative purposes only, and do not necessarily represent what the results of operations would have been had the acquisition been completed on January 1, 2024. In addition, these pro forma results are not intended to be a projection of future operating results and do not reflect synergies that might be achieved.
The Company concluded it has one reporting unit as of December 31, 2024 with goodwill of $10.3 million. The Company continuously evaluates whether indicators of impairment exist to determine whether it is necessary to perform a quantitative goodwill impairment test. A significant amount of judgment is involved in determining if an indicator of impairment has occurred.
The Company concluded it has one reporting unit as of December 31, 2025 with goodwill of $10.3 million. The Company continuously evaluates whether indicators of impairment exist to determine whether it is necessary to perform a quantitative goodwill impairment test. A significant amount of judgment is involved in determining if an indicator of impairment has occurred.
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 Company will review its estimate in the future and adjust it, if necessary, due to changes in the Company’s historical exercises. 106 The most significant assumption used to determine the fair value of Legacy BlackSky's equity-based awards was the estimated fair value of the Legacy BlackSky Class A common stock on the grant date.
Several leases contain renewal options and termination options that were not reasonably certain to be exercised upon inception of the lease and are not included in the lease expiration dates. The Company determines whether a contract is or contains a lease and whether the lease should be classified as an operating or finance lease at contract inception.
Several leases contain renewal options and termination options that were not reasonably certain to be exercised upon inception of the lease and are not included in the lease expiration dates. The Company determines whether a contract is or contains a lease and, if applicable, whether the lease should be classified as an operating or finance lease at contract inception.
The Company accounted for the warrants issued in October 2019 and March 2023 in accordance with the guidance contained in ASC 815-40-55-2 as liabilities at their fair value. As of December 31, 2024, the Company’s consolidated balance sheets included liability classified warrants, reported as derivative liabilities.
The Company accounted for the warrants issued in October 2019 and March 2023 in accordance with the guidance contained in ASC 815-40-55-2 as liabilities at their fair value. As of December 31, 2025, the Company’s consolidated balance sheets included liability classified warrants, reported as derivative liabilities.
The remaining Lock-Up Sponsor Shares Release at such time that the VWAP is equal to, or greater than, $140.00 per share for ten of any twenty consecutive trading days. There is an additional provision for acceleration of the Release upon a defined change in control.
The remaining Sponsor Shares Release at such time that the VWAP is equal to, or greater than, $140.00 per share for ten of any twenty consecutive trading days. There is an additional provision for acceleration of the Release upon a defined change in control.
The Company’s consolidated financial statements have been prepared on a historical cost basis, except for certain financial assets and liabilities, including derivative financial instruments, which are stated at fair value. Unless otherwise indicated, amounts presented in the Notes pertain to the Company’s continuing operations.
The Company’s consolidated financial statements have been prepared on a historical cost basis, except for certain financial assets and liabilities, including derivative financial instruments, that are stated at fair value. Unless otherwise indicated, amounts presented in the Notes pertain to the Company’s continuing operations.
A full valuation allowance was recorded against the deferred tax assets as of December 31, 2024 and 2023. 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, 2025 and 2024. 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.
Segment Information The Company’s Chief Operating Decision Maker (“CODM”) as defined under GAAP, who is the Company’s Chief Executive Officer, has determined the allocation of resources and assessed performance based upon the consolidated results of the Company. The CODM uses consolidated net loss to assess financial performance and allocate resources.
Segment Information The Company’s Chief Operating Decision Maker (“CODM”) as defined under GAAP, who is the Company’s Chief Executive Officer, has determined the allocation of resources and assessed performance based upon the consolidated results of the Company. The CODM has utilized consolidated net loss to assess financial performance and allocate resources.
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, 2024.
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, 2025.
See Note 7—“Business Acquisition” for additional information on the fair value of assets acquired via business acquisition. There were no transfers into or out of any of the levels of the fair value hierarchy during the years ended December 31, 2024 or 2023.
See Note 7—“Business Acquisition” for additional information on the fair value of assets acquired via business acquisition. There were no transfers into or out of any of the levels of the fair value hierarchy during the years ended December 31, 2025 or 2024.
(2) Total contract liabilities - long term is included in other liabilities in the 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.
(2) Other contract liabilities - long term is included in other liabilities in the consolidated balance sheets. Contract liabilities include payments received and billings made in advance of the satisfaction of performance obligations under a contract and are realized when the associated revenue is recognized under a contract.
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.
Contract assets include 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 costs incurred incremental to the contract to fulfill contract obligations.
For these lease incentives, the Company uses the date of initial possession as the commencement date, which is generally when 95 the Company is given the right of access to the space and begins to make improvements in preparation for intended use.
For these lease incentives, the Company uses the date of initial possession as the 99 commencement date, which is generally when the Company is given the right of access to the space and begins to make improvements in preparation for intended use.
For all awards for which vesting is only subject to a service condition, including those subject to graded vesting, the Company has elected to use the straight-line method to recognize the fair value as compensation cost over the requisite service period. Certain of the Company’s outstanding RSUs had performance vesting conditions that were triggered upon the consummation of the Merger.
For all awards where vesting is only subject to a service condition, including those subject to graded vesting, the Company has elected to use the straight-line method to recognize the fair value as compensation cost over the requisite service period. Certain of the Company’s RSUs had performance vesting conditions that were triggered upon the consummation of the Merger.
The Company utilizes the market valuation methodology and specific option pricing methodology, such as the Monte Carlo simulation, to value the more complex financial instruments and the Black-Scholes option-pricing model to value standard common stock warrants and common stock options.
The Company utilizes the market valuation methodology and specific option pricing methodology, such as the Monte Carlo simulation, to value its more complex financial instruments, whereas the Company utilizes the Black-Scholes option-pricing model to value standard common stock warrants and common stock options.
Restricted cash represents certificates of deposits held by a bank as a compensating balance for letters of credit that facilitate certain contracts with customers and cash collateral for leasing arrangements. Investments The Company invests in short-term investments, which generally consist of A-1, or higher, rated corporate debt and governmental securities.
Restricted cash represents certificates of deposits held by a bank as a compensating balance for letters of credit that are required by certain contracts with customers and cash collateral for leasing arrangements. Investments The Company invests in short-term investments, which generally consist of A-1, or higher, rated corporate debt and governmental securities.
For contracts structured as cost-plus-fixed-fee or on a time and materials basis, the Company generally recognizes revenue based on the right-to-invoice when practically expedient, as the Company is contractually able to invoice the customer based on the control transferred to the customer in an amount that corresponds directly with the value to the customer of the Company’s performance completed to date.
For contracts structured as cost-plus or on a time and materials basis, the Company recognizes revenue based on the right-to-invoice when practically expedient, as the Company is contractually able to invoice the customer based on the control transferred to the customer in an amount that corresponds directly with the value to the customer of the Company’s performance completed to date.
Related Party Transactions A summary of the Company’s related party transactions during the years ended December 31, 2024 and 2023 is presented below: Amount Due to Related Party as of Total Payments in the Years Ended December 31, December 31, December 31, Nature of Relationship 2024 2023 2024 2023 Name Description of the Transactions (in thousands) LeoStella (1) Former Joint Venture with Thales Alenia Space The Company owned 50% of LeoStella, its joint venture with Thales.
Related Party Transactions A summary of the Company’s related party transactions during the years ended December 31, 2025 and 2024 is presented below: Amount Due to Related Party as of Total Payments in the Years Ended December 31, December 31, December 31, Nature of Relationship 2025 2024 2025 2024 Name Description of the Transactions (in thousands) LeoStella Former Joint Venture with Thales Alenia Space The Company owned 50% of LeoStella, its joint venture with Thales.
Internal costs include salaries and allocations of fringe and stock-based compensation. When the software is ready for its intended use, capitalization ceases and such costs are amortized on a straight-line basis over the estimated life to either depreciation or cost of sales depending on the nature of the software.
Internal costs include salaries and allocations of fringe and stock-based compensation for employees developing our internal-use software. When such software is ready for its intended use, capitalization ceases and costs are amortized on a straight-line basis over the estimated life to either depreciation or cost of sales depending on the nature of the software.
Goodwill and Intangible Assets Goodwill The Company performed an annual qualitative goodwill assessment of the goodwill held related to its reporting unit as of October 1, 2024. The Company determined that no triggering events occurred that would require the Company to quantitatively test goodwill for impairment during the year ended December 31, 2024.
Goodwill and Intangible Assets Goodwill The Company performed an annual qualitative goodwill assessment related to its reporting unit as of October 1, 2025. The Company determined that no triggering events occurred that would require the Company to quantitatively test goodwill for impairment during the year ended December 31, 2025.
Goodwill is tested annually for impairment at October 1, or more frequently if events or circumstances indicate that the carrying value of goodwill may be impaired.
Goodwill is tested annually for impairment, as of October 1, or more frequently if events or circumstances indicate that the carrying value of goodwill may be impaired.
Under this method of accounting, the Company's share of the net earnings or losses of the investee were included in the Company's consolidated statements of operations and comprehensive loss.
Under the equity method of accounting, the Company's share of the net earnings or losses of the investee were included in the Company's consolidated statements of operations and comprehensive loss.
In the normal course of business, the Company is subject to examination by taxing authorities. Tax years 2015-2023 remain open for examination.
In the normal course of business, the Company is subject to examination by taxing authorities. Tax years 2015-2024 remain open for examination.
Labor costs incurred prior to and after the pre-acquisition and construction stages are charged to expense. Once the satellite has reached orbit and makes contact with the Company's network, the Company commences depreciation. The designated useful life of the Company's satellites is estimated to be three years, and depreciation is recognized using the straight-line method.
Labor costs incurred prior to and after the pre-acquisition and construction stages are charged to expense. Once the satellite has reached orbit and makes contact with the Company's network, the Company commences depreciation. The designated useful life of the Company's satellites is recognized using the straight-line method.
Stock Options The Company uses the Black-Scholes option pricing model to value all options, including stock options and options under the 2021 Employee Stock Purchase Plan ("ESPP"), and the straight-line method to recognize the fair value as compensation cost over the requisite service period. The fair value of each option granted was estimated as of the date of grant.
Stock Options The Company uses the Black-Scholes option pricing model to value all options, including stock options and options issued under the 2021 Employee Stock Purchase Plan ("ESPP"), and the straight-line method to recognize the fair value as compensation cost over the requisite service period. The fair value of each option is estimated as of the date of grant.
Commitments and Contingencies Leases The Company leases office space under various non-cancellable operating leases with varying lease expiration dates through 2036.
Commitments and Contingencies Leases The Company leases office space under several non-cancellable operating leases with varying lease expiration dates through 2036.
Depreciation expense is recognized in the consolidated statements of operations and comprehensive loss on a straight-line basis over the estimated useful life of the related asset to its residual value. 94 The estimated useful lives are as follows: Estimated useful lives (years) Satellites 3 Capitalized software 3 Office furniture and fixtures 5 Production and engineering equipment 3 - 6 Computer equipment and software 3 Site and other equipment 3 - 4 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.
In the consolidated statements of operations and comprehensive loss, the Company recognizes depreciation expense on a straight-line basis over the estimated useful life of the asset to its residual value. 98 The estimated useful lives are as follows: Estimated useful lives (years) Satellites 3 - 5 Capitalized software 3 Office furniture and fixtures 5 Production and engineering equipment 3 - 6 Computer equipment and software 3 Site and other equipment 3 - 4 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, interest, and the costs incurred to launch the satellite into orbit for its intended use.
The estimated useful lives of the Company's finite-lived intangible assets are as follows: 96 Estimated useful lives (years) Trade names and trademarks 5 Customer relationships 10 Indefinite life intangible assets is made up of in-process research and development, which has an indefinite life until development is complete.
The estimated useful lives of the Company's finite-lived intangible assets are as follows: 100 Estimated useful lives (years) Trade names and trademarks 2 Customer relationships 10 Indefinite life intangible assets are made up of in-process research and development, which has an indefinite life until development is complete.
Significant estimates made by the Company include, but are not limited to, revenue and associated cost recognition, the collectability of accounts receivable, the recoverability and useful lives of property and equipment, the valuation of equity warrants and warrant liabilities, fair value estimates, the recoverability of goodwill and intangible assets, the provision for income taxes, the incremental borrowing rate to measure the operating lease right of use assets, the effective interest rate of the vendor financing agreement, the fair value of assets acquired and liabilities assumed of a business combination, and stock-based compensation.
Significant estimates made by the Company include, but are not limited to, revenue and associated cost recognition, the collectability of accounts receivable, the recoverability and useful lives of intangible assets and property and equipment, the valuation of equity warrants and warrant liabilities, fair value estimates, the recoverability of goodwill and intangible assets, the provision for income taxes, the incremental borrowing rate to measure the operating lease right of use assets, the effective interest rate of the vendor financing agreement, the fair value of assets acquired and liabilities assumed of a business combination, the capitalization of interest, stock-based compensation, and the obsolescence of satellite work in process and inventory.
The fair value of the public warrants was estimated as of December 31, 2024 using the public warrants’ quoted market price. The October 2019 and March 2023 Private Placement Warrants were valued using a Black-Scholes option pricing model for initial and subsequent measurements.
The Company estimated the fair value of the public warrants as of December 31, 2025 using the public warrants’ quoted market price. The October 2019 and March 2023 Private Placement Warrants were valued using a Black-Scholes option pricing model for initial and subsequent measurements.
The fair value of the RSUs that include a performance condition is recognized as compensation expense over the requisite service period using the accelerated attribution method, which accounts for RSUs with discrete vesting dates as if they were separate awards.
The fair value of the RSUs that included a performance condition was recognized as compensation expense over the requisite service period using the accelerated attribution method, which accounts for RSUs with discrete vesting dates as if they were separate awards.
The balance of unrecognized tax benefits as of December 31, 2024 and 2023, if recognized, would not affect the Company's effective tax rate and would result in adjustments to other tax accounts, primarily deferred tax assets and the net operating loss carry forward. 14.
The balance of unrecognized tax benefits as of December 31, 2025 and 2024, if recognized, would not affect the Company's effective tax rate and would result in adjustments to other tax accounts, primarily deferred tax assets and the net operating loss carry forward. 15.
Many of the Company’s lease arrangements contain multiple lease components, such as fixed rent payments and non-lease components, such as common-area maintenance (“CAM”) costs. The Company elected not to separate the lease and non-lease components for new and modified leases executed after the adoption date.
The Company’s lease arrangements may also contain multiple lease components, such as fixed rent payments and non-lease components, such as common-area maintenance (“CAM”) costs. The Company elected not to separate the lease and non-lease components for new and modified leases executed after the adoption date.
Expected Term . For stock options granted in 2021 through 2024, since there was not a significant history of stock option exercises as a public company, the Company considered the stock option vesting terms and contractual period, as well as the demographics of the holders, in estimating the expected term.
Expected Term : For options granted since 2021, as there is not a significant history of option exercises as a public company, the Company considered the stock option vesting terms and contractual period, as well as the demographics of the holders, in estimating the expected term.
Such indicators may include (a) a significant decline in the Company's common stock value; (b) a significant decline in the Company's expected future cash flows; (c) a significant adverse change in legal factors or in the business climate; (d) unanticipated competition; (e) the testing for recoverability of a significant asset group within a reporting unit; or (f) slower growth rates.
Such indicators may include a significant decline in the Company's common stock value, a significant decline in the Company's expected future cash flows, a significant adverse change in legal factors or in the business climate, unanticipated competition, the testing for recoverability of a significant asset group within a reporting unit, or slower growth rates.
With the Company's acquisition of LeoStella in November 2024, research and development expense also includes investments in next generation satellite design and functionality. In addition, the Company recognizes costs incurred before the technological feasibility stage for internal projects, such as aerospace and other satellite developments, as research and development costs.
With the Company's acquisition of BlackSky Satellite Systems, f/k/a LeoStella, in November 2024, research and development expense also includes investments in next generation satellite design and functionality. In addition, the Company recognizes costs incurred before the technological feasibility stage for internal projects, such as aerospace and other satellite developments, as research and development costs.
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, 2024 and 2023, advertising costs were $1.6 million and $1.5 million, respectively.
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, 2025 and 2024, advertising costs were $2.0 million and $1.6 million, respectively.
The liabilities associated with the public warrants and the Private Placement Warrants are subject to re-measurement at each balance sheet date until exercised, and any change in fair value is recognized in (loss) gain on derivatives in the Company’s consolidated statements of operations and comprehensive loss.
The liabilities associated with the public warrants and the Private Placement Warrants are subject to re-measurement at each balance sheet date until exercised, and any net gains or losses in the change in fair value is recognized in loss on derivatives in the Company’s consolidated statements of operations and comprehensive loss.
As of December 31, 2024, the Company believes that the estimated fair value of its reporting unit is still in excess of its respective carrying value and therefore is not at-risk of being impaired. As a result, the Company did not have any impairment losses during the years ended December 31, 2024 and 2023.
As of December 31, 2025, the Company believes that the estimated fair value of its reporting unit remains significantly in excess of its respective carrying value and therefore is not at-risk of being impaired. As a result, the Company did not have any impairment losses during the years ended December 31, 2025 and 2024.
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 22). The Company's derivative liabilities were made up of only equity warrants and the Sponsor Shares as of December 31, 2024 and 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 (see Note 22). As of December 31, 2025 and 2024, the Company's derivative liabilities included only equity warrants and the Sponsor Shares.
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, 2024 and 2023 and indicate the fair value hierarchy level of the valuation techniques and inputs that the Company utilized to determine such fair value: December 31, 2024 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 1,728 $ — $ — Private Placement Warrants - Issued October 2019 — — 713 Private Placement Warrants - Issued March 2023 — — 13,820 Sponsor Shares — — 1,703 $ 1,728 $ — $ 16,236 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 The carrying values of the following financial instruments approximated their fair values as of December 31, 2024 and 2023 based on their short-term maturities: cash and cash equivalents, restricted cash, short-term investments, accounts receivable, prepaid expenses, other current assets, accounts payable, accrued liabilities, short-term debt, 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, 2025 and 2024 and indicate the fair value hierarchy level of the valuation techniques and inputs that the Company utilized to determine such fair value: December 31, 2025 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 810 $ — $ — Private Placement Warrants - Issued October 2019 — — 245 Private Placement Warrants - Issued March 2023 — — 16,843 Sponsor Shares — — 2,750 $ 810 $ — $ 19,838 December 31, 2024 Quoted Prices in Active Markets Significant Other Observable Input Significant Other Unobservable Inputs (Level 1) (Level 2) (Level 3) (in thousands) Liabilities Public Warrants $ 1,728 $ — $ — Private Placement Warrants - Issued October 2019 — — 713 Private Placement Warrants - Issued March 2023 — — 13,820 Sponsor Shares — — 1,703 $ 1,728 $ — $ 16,236 The carrying values of the following financial instruments approximated their fair values as of December 31, 2025 and 2024 based on their short-term maturities: cash and cash equivalents, restricted cash, short-term investments, accounts receivable, prepaid expenses, other current assets, accounts payable, accrued liabilities, and other current liabilities.
The Company recorded a $0.4 million loss on derivatives in the Company’s consolidated statements of operations and comprehensive loss for the year ended December 31, 2024 related to the fair value adjustments of these Sponsor Shares.
The Company recorded a $1.1 million loss on derivatives in the Company’s consolidated statements of operations and comprehensive loss for the year ended December 31, 2025 related to the fair value adjustments of these Sponsor Shares.
As of December 31, 2024, the Company had $260.0 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. 115 The Company files income tax returns in the United States federal jurisdiction and various state jurisdictions.
As of December 31, 2025, the Company had $309.5 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.
It comprises both 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, 2024, the Company had $261.7 million of backlog, which represents the transaction price of executed contracts less inception to date 107 revenue recognized.
It comprises both 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, 2025, the Company had $345.3 million of backlog, which represents the transaction price of executed contracts less inception to date revenue recognized.
Forfeiture Provision If, within the seven year period, the Lock-Up Sponsor Shares have not met the Release provisions, the Lock-Up Sponsor Shares will automatically forfeit and be cancelled. 120 18.
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. 124 18.
The Cheriyala complaint seeks, among other things, damages and attorneys’ fees and costs. The Court of Chancery granted Drulias’ motion to (i) consolidate the Drulias and Cheriyala actions, and (ii) appoint Drulias as lead plaintiff, and Drulias’ counsel as lead counsel, in the consolidated action.
The Cheriyala complaint seeks, among other things, damages and attorneys’ fees and costs. The Court of Chancery granted Drulias’ motion to (i) consolidate the Drulias and Cheriyala actions, and (ii) appoint Drulias as lead plaintiff, and Drulias’ counsel as lead counsel, in the consolidated action. On April 15, 2025, Drulias sought to withdraw as the lead plaintiff.
The unaudited pro forma financial information includes adjustments for the pro forma impact of the Company's preliminary purchase price allocation, including the amortization of newly acquired intangible assets; the impact of transaction costs; and the alignment of accounting policies. 110 Years Ended December 31, 2024 2023 (in thousands) Pro forma revenue $ 107,032 $ 102,371 Pro forma net loss (68,128) (63,295) 8.
The unaudited pro forma financial information includes adjustments for the pro forma impact of the Company's preliminary purchase price allocation, including the amortization of newly acquired intangible assets; the impact of transaction costs; and the alignment of accounting policies. Year Ended December 31, 2024 (in thousands) Pro forma revenue 107,032 Pro forma net loss (68,128) 8.
As of December 31, 2024, there was $2.3 million of total unrecognized stock-based compensation expense, which is expected to be recognized over a weighted-average period of 1.7 years. Restricted Stock Units The Company granted an aggregate of 1.3 million RSUs to certain employees and service providers during the year ended December 31, 2024 under the 2021 Plan.
As of December 31, 2025, there was $4.2 million of total unrecognized stock-based compensation expense, which is expected to be recognized over a weighted-average period of 1.9 years. 126 Restricted Stock Units The Company granted an aggregate of 1.3 million RSUs to certain employees and service providers during the year ended December 31, 2025.
(in thousands) Assets Current assets, including cash acquired of $541 $ 1,561 Property and equipment 5,106 Intangible assets: In-process research and development 3,500 Trade names and trademarks 1,200 Total intangible assets 4,700 Other assets 1,525 Total assets $ 12,892 Liabilities Current liabilities $ 11,910 Other liabilities 970 Total liabilities $ 12,880 Goodwill of $0.9 million from the business acquisition was primarily attributed to the value expected from the workforce acquired from the acquisition.
(in thousands) Assets Current assets, including cash acquired of $541 $ 1,607 Property and equipment 4,963 Intangible assets: In-process research and development 3,500 Trade names and trademarks 1,200 Total intangible assets 4,700 Other assets 1,525 Total assets $ 12,795 Liabilities Current liabilities $ 11,709 Other liabilities 970 Total liabilities $ 12,679 Goodwill of $0.9 million from the business acquisition was primarily attributed to the value expected from the workforce acquired from the acquisition.
In accordance with Accounting Standards Update No. 2014-09, “ Revenue from Contracts with Customers (Topic 606) ” (“Accounting Standards Codification (“ASC”) 606”), the Company uses the five-step model of identifying the contract with a customer, identifying the performance obligations contained in a contract, determining the transaction price, allocating the transaction price, and determining when performance obligations are satisfied, which can require the application of significant judgment, as further discussed below.
In accordance with Accounting Standards Update No. 2014-09, “ Revenue from Contracts with Customers (Topic 606) ” (“Accounting Standards Codification (“ASC”) 606”), the Company uses the five-step model of identifying the contract with a customer, identifying the performance obligations contained in a contract, determining the transaction price, allocating the transaction price, and determining when performance obligations are satisfied.
Subsequent Events The Company evaluated subsequent events through March 19, 2025 and determined that there have been no events that have occurred that would require adjustments to its disclosures or the consolidated financial statements. 129
Subsequent Events The Company evaluated subsequent events through March 17, 2026 and determined that there have been no events that have occurred that would require adjustments to its disclosures or the consolidated financial statements. 133
The 401(k) employer match expense was $1.2 million and $1.1 million for the years ended December 31, 2024 and 2023, respectively. 13. Income Taxes The Company's consolidated effective income tax rate from continuing operations for the years ended December 31, 2024 and 2023 was -0.70% and -1.26%, respectively.
The 401(k) employer match expense was $1.3 million and $1.2 million for the years ended December 31, 2025 and 2024, respectively. 14. Income Taxes 117 The Company's consolidated effective income tax rate from continuing operations for the years ended December 31, 2025 and 2024 was -0.18% and -0.70%, respectively.
Net Loss Per Share of Class A Common Stock The following table includes the calculation of basic and diluted net loss per share: Years Ended December 31, 2024 2023 (in thousands except per share information) Net loss available to common stockholders - basic and diluted $ (57,218) $ (53,859) Basic and diluted net loss per share $ (2.67) $ (3.18) Shares used in the computation of basic and diluted net loss per share 21,443 16,931 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, 2024 and 2023.
Net Loss Per Share of Class A Common Stock The following table includes the calculation of basic and diluted net loss per share: Years Ended December 31, 2025 2024 (in thousands except per share information) Net loss available to common stockholders - basic and diluted $ (70,260) $ (57,218) Basic and diluted net loss per share $ (2.09) $ (2.67) Shares used in the computation of basic and diluted net loss per share 33,576 21,443 The potentially dilutive securities listed below were not included in the calculation of diluted weighted average common shares outstanding because their effect would have been anti-dilutive during the years ended December 31, 2025 and 2024.
ASU 2024-03 will be effective for annual periods beginning January 1, 2027 and interim periods beginning January 1, 2028 and will be applied on a prospective basis with the option to apply the standard retrospectively.
ASU 2024-03 will be effective for annual periods beginning after December 15, 2026 and interim periods beginning after December 15, 2027 and will be applied on a prospective basis with the option to apply the standard retrospectively.
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.
Mission solutions costs primarily include the cost of direct materials to build and test specific components, such as the communications system, payloads, and sensor integration, as well as internal labor for design and engineering in support of long-term development contracts for customized customer satellites and payload systems.
Revenue from categories of end customers for the years ended December 31, 2024 and 2023 was as follows: Years Ended December 31, 2024 2023 (in thousands) U.S. federal government and agencies $ 61,257 $ 58,445 International governments 37,970 34,580 Commercial and other 2,866 1,467 Total revenue $ 102,093 $ 94,492 Backlog Backlog represents the future sales the Company expects to recognize on firm orders it receives and is equivalent to the Company’s remaining performance obligations at the end of each period.
Revenue from categories of end customers for the years ended December 31, 2025 and 2024 was as follows: Years Ended December 31, 2025 2024 (in thousands) U.S. federal government and agencies $ 45,778 $ 61,257 International governments 57,993 37,970 Commercial and other 2,804 2,866 Total revenue $ 106,575 $ 102,093 111 Backlog Backlog represents the future sales the Company expects to recognize on firm orders it receives and is equivalent to the Company’s remaining performance obligations at the end of each period.
Revenue is measured at the fair value of consideration received or receivable and net of discounts. The Company applies a policy election to exclude transaction taxes collected from customer sales when the tax is both imposed on and concurrent with a specific revenue-producing transaction.
Application of this model requires the application of significant judgment, as further discussed below. Revenue is measured as the fair value of consideration received or receivable and net of discounts. The Company applies a policy election to exclude transaction taxes collected from customer sales when the tax is both imposed on and concurrent with a specific revenue-producing transaction.
ASU 2023-09 requires companies to disclose, on an annual basis, specific categories in the effective tax rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. In addition, ASU 2023-09 requires companies to disclose additional information about income taxes paid.
ASU 2023-09 requires companies to disclose, on an annual basis, specific categories in the effective tax rate reconciliation and provide additional information for reconciling items that meet a quantitative threshold. In addition, ASU 2023-09 requires companies to disclose additional information about income taxes paid. The Company adopted ASU 2023-09 using the retrospective approach during the year ended December 31, 2025.
Significant judgment is used to estimate total costs at completion on a contract by contract basis including, but not limited to, labor productivity, program schedule, technical risk analysis, complexity, scope of the work to be performed and other identified risks.
The Company uses significant judgment to estimate total costs at completion on a performance obligation by performance obligation basis including, but not limited to, labor productivity, program schedule, technical risk analysis, complexity, scope of the work and identified risks.
Other current assets consist primarily of non-trade receivables and short-term deposits. The carrying values of prepaid expenses and other current assets approximated their fair values as of December 31, 2024. Property and Equipment - net Property and equipment are stated at cost, less accumulated depreciation.
The carrying values of prepaid expenses and other current assets approximated their fair values as of December 31, 2025 and 2024 Property and Equipment - net Property and equipment are stated at cost, less accumulated depreciation.
The following is a summary of changes in the fair value of the Level 3 liabilities during the year ended December 31, 2024: Sponsor Shares Private Placement Warrants - Issued October 2019 Private Placement Warrants - Issued March 2023 (in thousands) Balance as of January 1, 2024 $ 1,304 $ 583 $ 12,467 Loss from changes in fair value 399 130 1,353 Balance as of December 31, 2024 $ 1,703 $ 713 $ 13,820 126 23.
The following is a summary of changes in the fair value of the Level 3 liabilities during the year ended December 31, 2025 and 2024: Sponsor Shares Private Placement Warrants - Issued October 2019 Private Placement Warrants - Issued March 2023 (in thousands) Balance as of January 1, 2025 $ 1,703 $ 713 $ 13,820 Warrant exercises — — (10,961) Loss (gain) from changes in fair value 1,047 (468) 13,984 Balance as of December 31, 2025 $ 2,750 $ 245 $ 16,843 130 Sponsor Shares Private Placement Warrants - Issued October 2019 Private Placement Warrants - Issued March 2023 (in thousands) Balance as of January 1, 2024 $ 1,304 $ 583 $ 12,467 Loss from changes in fair value 399 130 1,353 Balance as of December 31, 2024 $ 1,703 $ 713 $ 13,820 23.
Unrecognized compensation costs related to nonvested RSUs totaled $21.4 million as of December 31, 2024, which is expected to be recognized over a weighted-average period of 2.6 years. 123 20.
Unrecognized compensation costs related to nonvested RSUs totaled $25.5 million as of December 31, 2025, which is expected to be recognized over a weighted-average period of 2.3 years. 20.
The total intrinsic value of stock options exercised during the years ended December 31, 2024 and 2023 was $0.2 million and $0.6 million, respectively. The total fair value of stock options vested during the years ended December 31, 2024 and 2023 was $2.3 million and $2.0 million, respectively.
The total intrinsic value of exercised stock options during the years ended December 31, 2025 and 2024 was $0.2 million for each period. The total fair value of vested stock options during the years ended December 31, 2025 and 2024 was $1.4 million and $2.3 million, respectively.