| Cash Flow | 2025-09-30 | 2025-06-30 |
|---|---|---|
| Revenue | 11,460 | - |
| Cost of sales excluding depreciation | 3,597 | - |
| Selling, general and administrative expenses | 18,259 | - |
| Engineering | 7,449 | - |
| Other segment items | 17,421 | - |
| Net income (loss) | -35,266 | -39,233 |
| Depreciation expense | 6,037 | 4,535 |
| Debt issuance costs | 0 | 0 |
| Operating lease expense | 1,234 | 821 |
| Stock-based compensation | 2,824 | 1,171 |
| Change in fair value of financial instruments, net of interest paid on secured convertible notes | -7,479 | -21,003 |
| Foreign exchange differences | 102 | 191 |
| Loss (gain) on disposal of property and equipment | -471 | -168 |
| Expense for estimated credit losses on accounts receivable, net of recoveries | -60 | -49 |
| Equity in net (income) loss of affiliate | 21 | 0 |
| Non-cash change in contract liabilities | -262 | -249 |
| Other, net | 0 | 0 |
| Accounts receivable | 20 | -1,534 |
| Prepaid expenses and other current assets | -2,008 | -1,251 |
| Accounts payable | -1,475 | -536 |
| Contract liabilities | 2,397 | 746 |
| Accrued expenses and other liabilities | -1,626 | 513 |
| Operating lease liabilities | -1,053 | -548 |
| Net cash used in operating activities | -17,435 | -9,064 |
| Purchases of property and equipment | 4,027 | 2,689 |
| Other | 0 | 0 |
| Net cash used in investing activities | -4,027 | -2,689 |
| Proceeds from secured convertible notes | 0 | 0 |
| Payments of debt issuance costs | 0 | 0 |
| Payments for withholding taxes related to the net share settlement of equity awards | 980 | 653 |
| Proceeds from issuance stock-At The Market Program | 7,448 | 2,039 |
| Proceeds from issuance stock-Registered Direct Offering | 18,769 | 18,769 |
| Proceeds from exercise of stock options | 1,745 | 1,275 |
| Net cash provided by financing activities | 26,982 | 21,430 |
| Net increase (decrease) in cash, cash equivalents and restricted cash | 5,520 | 9,677 |
| Effect of exchange rate changes on cash | 148 | - |
| Cash and cash equivalents at beginning of period | 23,682 | - |
| Cash and cash equivalents at end of period | 29,350 | - |
Satellogic Inc. (SATLW)
Satellogic Inc. (SATLW)