Texas | 7370 | 01-0627671 |
(State or other jurisdiction of incorporation or organization) | (Primary Standard Industrial Classification Code Number) | (I.R.S. Employer Identification Number) |
George J. Sampas Hillary H. Holmes Harrison Tucker Atma J. Kabad Gibson, Dunn & Crutcher LLP 811 Main Street, Suite 3000 Houston, Texas 77002 Tel: (346) 718-6600 | Bret Johnsen Michael Smith Space Exploration Technologies Corp. 1 Rocket Road Hawthorne, California 90250 Tel: (310) 363-6000 | Byron B. Rooney Alan F. Denenberg Stephen A. Byeff Joze Vranicar Davis Polk & Wardwell LLP 450 Lexington Avenue New York, New York 10017 Tel: (212) 450-4000 |
Large accelerated filer | ☐ | Accelerated filer | ☐ |
Non-accelerated filer | ☒ | Smaller reporting company | ☐ |
Emerging growth company | ☐ |


Per Share | Total | ||
Initial public offering price ...................................................................................................... | $ | $ | |
Underwriting discounts and commissions(1) ............................................................................ | $ | $ | |
Proceeds, before expenses, to Space Exploration Technologies Corp. ................................... | $ | $ |
Goldman Sachs & Co. LLC | Morgan Stanley | BofA Securities | Citigroup | J.P. Morgan |
Barclays | Deutsche Bank Securities | RBC Capital Markets | UBS Investment Bank | Wells Fargo Securities |
Allen & Company LLC | Cantor | Needham & Company | Raymond James | Societe Generale | Stifel | William Blair |
BTG Pactual | ING | Macquarie Capital | Mirae Asset Securities | Mizuho | Santander |














Page | |
GLOSSARY OF TERMS ................................................................................................................................. | |
PROSPECTUS SUMMARY ............................................................................................................................ | |
RISK FACTORS .............................................................................................................................................. | |
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS ........................... | |
USE OF PROCEEDS ....................................................................................................................................... | |
DIVIDEND POLICY ........................................................................................................................................ | |
CAPITALIZATION ......................................................................................................................................... | |
DILUTION ....................................................................................................................................................... | |
OF OPERATIONS ........................................................................................................................................ | |
BUSINESS ........................................................................................................................................................ | |
MANAGEMENT .............................................................................................................................................. | |
EXECUTIVE COMPENSATION .................................................................................................................... | |
CERTAIN RELATIONSHIPS AND RELATED PERSON TRANSACTIONS ............................................. | |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT .................... | |
DESCRIPTION OF CAPITAL STOCK .......................................................................................................... | |
SHARES ELIGIBLE FOR FUTURE SALE .................................................................................................... | |
CLASS A COMMON STOCK ..................................................................................................................... | |
UNDERWRITING ........................................................................................................................................... | |
LEGAL MATTERS .......................................................................................................................................... | |
EXPERTS ......................................................................................................................................................... | |
WHERE YOU CAN FIND ADDITIONAL INFORMATION ........................................................................ | |
INDEX TO FINANCIAL STATEMENTS ...................................................................................................... |


Issuer ...................................................................... | Space Exploration Technologies Corp. |
Class A common stock offered by us ..................... | shares (or shares if the underwriters exercise their option to purchase additional shares of Class A common stock in full). |
Class A common stock outstanding immediately after this offering ................................................ | shares (or shares if the underwriters exercise their option to purchase additional shares of Class A common stock in full). |
Class B common stock outstanding immediately after this offering ................................................ | shares. |
Voting power of Class A common stock after giving effect to this offering ............................... | % (or % if the underwriters exercise their option to purchase additional shares of Class A common stock in full). |
Voting power of Class B common stock after giving effect to this offering ............................... | % (or % if the underwriters exercise their option to purchase additional shares of Class A common stock in full). |
Voting rights ........................................................... | Each share of Class A common stock will entitle its holder to one vote per share. Each share of Class B common stock will entitle its holder to 10 votes per share. Class A shareholders and Class B shareholders will vote together as a single class on all matters to be voted on by shareholders under our charter, except the holders of our Class B common stock will have the right to elect a majority of our board and have certain other voting rights as a class. Each share of Class B common stock will be convertible at any time at the option of the holder into one share of our Class A common stock. In addition, each share of Class B common stock will convert automatically into one share of Class A common stock upon a Transfer (as defined in the charter) of that share of Class B common stock, whether or not for value, except for Permitted Transfers (as defined in the charter). Please refer to “Description of Capital Stock.” |
Use of proceeds ...................................................... | We expect to receive approximately $ of net proceeds from this offering (or $ if the underwriters exercise their option to purchase additional shares of Class A common stock in full), based upon the assumed initial public offering price of $ per share (which is the midpoint of the price range set forth on the cover page of this prospectus), after deducting underwriting discounts and commissions and estimated offering expenses payable by us. Please refer to “Underwriting.” We intend to use the net proceeds from this offering to fund our growth strategy, including the expansion of our AI compute infrastructure, enhancements to our launch infrastructure and launch vehicles, increases in the scale and capacity of our satellite constellations, and any remaining amounts for general corporate purposes. Please refer to “Use of Proceeds” for a more complete description of the intended use of proceeds from this offering. |
Dividend policy ...................................................... | We do not anticipate declaring or paying any cash dividends to holders of our common stock in the foreseeable future. We currently intend to retain future earnings, if any, to finance the growth of our business. Our future dividend policy is within the discretion of our board and will depend upon then-existing conditions, including our results of operations, financial condition, capital requirements, investment opportunities, statutory restrictions on our ability to pay dividends, restrictions in our existing and any future debt agreements and other factors our board may deem relevant. Covenants under our Credit Agreements also restrict our ability to pay dividends, and we may enter into credit agreements or other borrowing arrangements in the future that restrict our ability to declare or pay cash dividends or make distributions in the future. |
Directed share program .......................................... | At our request, the underwriters have reserved percent of the shares of Class A common stock to be issued by the Company and offered by this prospectus for sale, at the initial public offering price, to employees of the Company and certain other designated individuals. If purchased by these persons, these shares of Class A common stock will not be subject to a lock-up restriction. The number of shares of Class A common stock available for sale to the general public will be reduced to the extent these individuals purchase such reserved shares of Class A common stock. Any reserved shares of Class A common stock that are not so purchased will be offered by the underwriters to the general public on the same basis as the other shares of Class A common stock offered by this prospectus. |
Controlled company ............................................... | Upon completion of this offering, Mr. Musk will beneficially own a majority of the voting power of our common stock and the Class B common stock, which elects a majority of the board. As a result, we expect to be a “controlled company” within the meaning of the Nasdaq and Nasdaq Texas corporate governance standards, and intend to rely on exemptions from certain of the corporate governance listing requirements. Please refer to “Management—Controlled Company Exemption” and “Certain Relationships and Related Person Transactions.” |
Risk factors ............................................................. | You should carefully read and consider the information set forth in the section titled “Risk Factors” beginning on page 26, together with all of the other information set forth in this prospectus, before deciding whether to invest in our Class A common stock. |
Listing and trading symbol ..................................... | We have applied to list our Class A common stock on Nasdaq and Nasdaq Texas under the symbol “SPCX.” |
Three Months Ended March 31, | Year Ended December 31, | ||||||||
2026 | 2025 | 2025 | 2024 | 2023 | |||||
(in millions, except per share data) | (unaudited) | ||||||||
Revenue ............................................. | $4,694 | $4,067 | $18,674 | $14,015 | $10,387 | ||||
Total costs and expenses ........... | 6,637 | 4,040 | 21,263 | 13,549 | 13,892 | ||||
Income (loss) from operations ........... | (1,943) | 27 | (2,589) | 466 | (3,505) | ||||
Net income (loss) .............................. | $(4,276) | $(528) | $(4,937) | $791 | $(4,628) | ||||
Net income (loss) per share of common stock attributable to common shareholders (1) | |||||||||
Basic .............................................. | $(1.27) | $(0.18) | $(1.69) | $0.01 | $(1.68) | ||||
Diluted ........................................... | $(1.27) | $(0.18) | $(1.69) | $0.00 | $(1.68) | ||||
Weighted average shares used in computing net income (loss) per share of common stock (1) | |||||||||
Basic .............................................. | 3,884 | 2,875 | 2,926 | 2,848 | 2,759 | ||||
Diluted ........................................... | 3,884 | 2,875 | 2,926 | 9,956 | 2,759 | ||||
(in millions, except per share data) | Three Months Ended March 31, 2026 | Year Ended December 31, 2025 | |
Numerator: | |||
Net loss attributable to common shareholders, basic and diluted ......................... | $(4,947) | $(4,937) | |
Pro forma adjustment to reverse the deemed dividend on SpaceX Redeemable Convertible Preferred Stock, basic and diluted ................................................ | 565 | — | |
Pro Forma net loss attributable to common shareholders, basic and diluted ........ | $(4,382) | $(4,937) | |
Denominator: | |||
Weighted average shares used in computing net loss per share of common stock, basic and diluted ..................................................................................... | 3,884 | 2,926 | |
Pro forma adjustment to reflect the Preferred Conversion as if the conversion occurred on January 1, 2025, basic and diluted ................................................ | 6,723 | 6,723 | |
Weighted average shares used in computing pro forma net loss per share of common stock, basic and diluted ...................................................................... | 10,607 | 9,649 | |
Pro forma net loss per share of common stock attributable to common shareholders, basic and diluted (2) .......................................................................... | $(0.41) | $(0.51) |
Three Months Ended March 31, | Year Ended December 31, | ||||||||
2026 | 2025 | 2025 | 2024 | 2023 | |||||
(in millions) | (unaudited) | ||||||||
Net cash provided by operating activities .......................................... | $1,047 | $727 | $6,785 | $5,776 | $4,520 | ||||
Net cash used in investing activities .. | $(16,724) | $(4,170) | $(19,575) | $(10,796) | $(4,867) | ||||
Net cash provided by financing activities .......................................... | $7,125 | $354 | $26,350 | $11,830 | $422 | ||||
Three Months Ended March 31, | Year Ended December 31, | ||||||||
2026 | 2025 | 2025 | 2024 | 2023 | |||||
(in millions) | (unaudited) | ||||||||
Space .................................................. | $1,052 | $759 | $3,832 | $2,032 | $1,497 | ||||
Connectivity ....................................... | 1,332 | 814 | 4,178 | 3,498 | 2,455 | ||||
AI ........................................................ | 7,723 | 2,567 | 12,727 | 5,633 | 463 | ||||
Total Capital Expenditures ................. | $10,107 | $4,140 | $20,737 | $11,163 | $4,415 | ||||
March 31, | December 31, | ||||
2026 | 2025 | 2024 | |||
(in millions) | (unaudited) | ||||
Cash and cash equivalents .............................................................. | $15,852 | $24,747 | $11,385 | ||
Total current assets ......................................................................... | 29,732 | 30,952 | 16,108 | ||
Property, plant, and equipment, net ................................................ | 53,879 | 42,602 | 21,147 | ||
Total assets .................................................................................... | 102,094 | 92,079 | 57,062 | ||
Debt and finance leases, current .................................................... | 1,538 | 928 | 372 | ||
Total current liabilities ................................................................... | 24,436 | 21,400 | 11,791 | ||
Total liabilities ................................................................................ | 60,512 | 50,754 | 31,258 | ||
Redeemable convertible preferred stock ........................................ | 7,049 | 38,752 | 20,941 | ||
Total shareholders’ equity ............................................................. | 34,533 | 2,573 | 4,863 | ||
Three Months Ended March 31, | Year Ended December 31, | ||||||||
2026 | 2025 | 2025 | 2024 | 2023 | |||||
Mass to Orbit (in metric tons) (1) ........ | 556 | 450 | 2,213 | 1,699 | 1,210 | ||||
Launches (number) (1) ......................... | 40 | 38 | 170 | 138 | 98 | ||||
Segment income (loss) from operations (in millions) ................... | $(662) | $(70) | $(657) | $21 | $(1) | ||||
Segment Adjusted EBITDA (in millions) (2) ...................................... | $(351) | $224 | $653 | $1,154 | $997 | ||||
Three Months Ended March 31, | Year Ended December 31, | ||||||||
2026 | 2025 | 2025 | 2024 | 2023 | |||||
Starlink Subscribers (in millions) (1) ... | 10.3 | 5.0 | 8.9 | 4.4 | 2.3 | ||||
Starlink ARPU (dollars per month) (1) | $66 | $86 | $81 | $91 | $99 | ||||
Segment income from operations (in millions) .......................................... | $1,188 | $1,033 | $4,423 | $2,006 | $469 | ||||
Segment Adjusted EBITDA (in millions) (2) ...................................... | $2,087 | $1,618 | $7,168 | $3,849 | $1,602 | ||||
Three Months Ended March 31, | Year Ended December 31, | ||||||||
2026 | 2025 | 2025 | 2024 | 2023 | |||||
Nameplate compute draw (in gigawatts) (1) .................................... | 1 | 0.3 | 0.8 | 0.3 | 0 | ||||
Segment loss from operations (in millions) .......................................... | $(2,469) | $(936) | $(6,355) | $(1,561) | $(3,973) | ||||
Segment Adjusted EBITDA (in millions) (2) ...................................... | $(609) | $(112) | $(1,237) | $347 | $1,222 | ||||


As of March 31, 2026 | ||||||
(Dollars in millions, except par values) | Actual | Pro Forma | Pro Forma as Adjusted | |||
Cash and cash equivalents ............................................................. | $15,852 | $15,852 | $ | |||
Long-term debt: | ||||||
SpaceX Credit Facility (1) ......................................................... | $— | $— | ||||
SpaceX Bridge Loan (2) ............................................................ | 20,000 | 20,000 | ||||
X 2027 and X 2030 Notes ........................................................ | 27 | 27 | ||||
Other Financings (3) .................................................................. | 9,105 | 9,105 | ||||
Unamortized deferred financing costs ...................................... | (21) | (21) | ||||
Total long-term debt ............................................................ | $29,111 | $29,111 | ||||
Redeemable convertible preferred stock: | ||||||
Redeemable convertible preferred stock, par value $0.001; 189,155,861 shares issued and 134,451,267 shares outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted ............... | $7,049 | $— | ||||
Shareholders’ equity: | ||||||
Class A common stock, par value $0.001; 2,964,501,353 shares issued and 2,882,444,444 shares outstanding, actual; 36,132,150,000 shares authorized, 6,824,581,339 shares issued and outstanding, pro forma; 36,132,150,000 shares authorized, shares issued and outstanding, pro forma as adjusted ............................................................ | 3 | 6 | ||||
Class B common stock, par value $0.001; 2,421,276,530 shares issued and outstanding, actual; 6,125,000,000 shares authorized, 5,695,729,430 shares issued and outstanding, pro forma and pro forma as adjusted ................................................................................. | 3 | 6 | ||||
Class C common stock, par value $0.001; 494,026,445 shares issued and outstanding, actual; 10,000,000,000 shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted .......................................... | 0 | — | ||||
Class D common stock, par value $0.0001; no shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted ............... | — | — | ||||
Preferred stock, par value $0.001; no shares issued and outstanding, actual; 2,400,000,000 shares authorized, no shares issued or outstanding, pro forma and pro forma as adjusted ................................................................................. | — | — | ||||
Additional paid-in capital ......................................................... | 74,083 | 81,126 | ||||
Accumulated deficit ................................................................. | (41,311) | (41,311) | ||||
Accumulated other comprehensive income ............................. | 1,755 | 1,755 | ||||
Total shareholders’ equity ................................................... | $34,533 | $41,582 | ||||
Total capitalization ........................................................................ | $70,693 | $70,693 |
Initial public offering price per share ........................................................................ | $ | ||
Pro forma net tangible book value per share as of March 31, 2026 .......................... | $ | ||
Decrease per share attributable to new investors in this offering .............................. | |||
As adjusted pro forma net tangible book value per share after giving further effect to this offering ........................................................................................................ | |||
Dilution in pro forma net tangible book value per share to new investors in this offering (1) ............................................................................................................... | $ |
Shares Acquired(1) | Total Consideration(2) | Average Price Per Share | |||||||
Number | Percent | Amount | Percent | ||||||
Elon Musk and other existing investors ............................................ | % | $ | % | $ | |||||
New investors in this offering ............ | % | $ | % | $ | |||||
Total ................................................... | 100.0% | $ | 100.0% | $ | |||||












Three Months Ended March 31, | Year Ended December 31, | ||||||||
(in millions) | 2026 | 2025 | 2025 | 2024 | 2023 | ||||
Space .................................................. | $1,052 | $759 | $3,832 | $2,032 | $1,497 | ||||
Connectivity ....................................... | 1,332 | 814 | 4,178 | 3,498 | 2,455 | ||||
AI ........................................................ | 7,723 | 2,567 | 12,727 | 5,633 | 463 | ||||
Total Capital Expenditures ................. | $10,107 | $4,140 | $20,737 | $11,163 | $4,415 | ||||
Three Months Ended March 31, | Year Ended December 31, | |||||||||
2026 | 2025 | 2025 | 2024 | 2023 | ||||||
Launch Services ............................... | 53.3% | 65.4% | 63.0% | 68.2% | 55.2% | |||||
Launch & Development ................... | 46.7% | 34.6% | 37.0% | 31.8% | 44.8% | |||||
Space ................................................ | 100.0% | 100.0% | 100.0% | 100.0% | 100.0% | |||||
Three Months Ended March 31, | 2026 vs. 2025 Change | ||||||
(in millions) | 2026 | 2025 | $ Change | % Change | |||
Revenue ............................................................... | $4,694 | $4,067 | $627 | 15.4% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 2,388 | 1,962 | 426 | 21.7% | |||
Research and development ............................. | 3,514 | 1,557 | 1,957 | 125.7% | |||
Selling, general, and administrative ............... | 746 | 493 | 253 | 51.3% | |||
Restructuring charges (credits) ....................... | (11) | 4 | (15) | NM | |||
Impairment ..................................................... | — | 24 | (24) | NM | |||
Total costs and expenses ........................... | 6,637 | 4,040 | 2,597 | 64.3% | |||
Income (loss) from operations ............................ | (1,943) | 27 | (1,970) | NM | |||
Interest expense ................................................... | (664) | (447) | (217) | 48.5% | |||
Interest income .................................................... | 213 | 117 | 96 | 82.1% | |||
Other expense, net ............................................... | (1,876) | (211) | (1,665) | 789.1% | |||
Loss before income taxes .................................... | (4,270) | (514) | (3,756) | 730.7% | |||
Provision for income taxes .................................. | 6 | 14 | (8) | (57.1)% | |||
Net loss ................................................................ | $(4,276) | $(528) | $(3,748) | 709.8% | |||
Three Months Ended March 31, | 2026 vs. 2025 Change | ||||||
(in millions) | 2026 | 2025 | $ Change | % Change | |||
Revenue ............................................................. | $619 | $865 | $(246) | (28.4)% | |||
Costs and expenses | |||||||
Cost of revenue ................................................... | 281 | 297 | (16) | (5.4)% | |||
Research and development ............................. | 930 | 526 | 404 | 76.8% | |||
Selling, general, and administrative ............... | 70 | 88 | (18) | (20.5)% | |||
Impairment ..................................................... | — | 24 | (24) | NM | |||
Total costs and expenses ................................ | $1,281 | $935 | $346 | 37.0% | |||
Loss from operations ................................. | $(662) | $(70) | $(592) | 845.7% | |||
Three Months Ended March 31, | 2026 vs. 2025 Change | ||||||
(in millions) | 2026 | 2025 | $ Change | % Change | |||
Revenue ............................................................. | $3,257 | $2,475 | $782 | 31.6% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | $1,651 | $1,214 | $437 | 36.0% | |||
Research and development ............................. | 205 | 123 | 82 | 66.7% | |||
Selling, general, and administrative ............... | 213 | 105 | 108 | 102.9% | |||
Total costs and expenses ................................ | $2,069 | $1,442 | $627 | 43.5% | |||
Income from operations ............................. | $1,188 | $1,033 | $155 | 15.0% | |||
Three Months Ended March 31, | 2026 vs. 2025 Change | ||||||
(in millions) | 2026 | 2025 | $ Change | % Change | |||
Revenue ............................................................. | $818 | $727 | $91 | 12.5% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 456 | 451 | 5 | 1.1% | |||
Research and development ............................. | 2,379 | 908 | 1,471 | 162.0% | |||
Selling, general, and administrative ............... | 463 | 300 | 163 | 54.3% | |||
Restructuring charges ..................................... | (11) | 4 | (15) | NM | |||
Total costs and expenses ........................... | $3,287 | $1,663 | $1,624 | 97.7% | |||
Loss from operations ................................. | $(2,469) | $(936) | $(1,533) | 163.8% | |||
Year Ended December 31, | 2025 vs. 2024 Change | ||||||
(in millions) | 2025 | 2024 | $ Change | % Change | |||
Revenue ............................................................... | $18,674 | $14,015 | $4,659 | 33.2% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 9,451 | 7,996 | 1,455 | 18.2% | |||
Research and development ............................. | 8,643 | 3,464 | 5,179 | 149.5% | |||
Selling, general, and administrative ............... | 2,644 | 1,813 | 831 | 45.8% | |||
Restructuring charges ..................................... | 487 | 213 | 274 | 128.6% | |||
Impairment ..................................................... | 38 | 63 | (25) | (39.7)% | |||
Total costs and expenses ........................... | 21,263 | 13,549 | 7,714 | 56.9% | |||
Income (loss) from operations ............................ | (2,589) | 466 | (3,055) | NM | |||
Interest expense ................................................... | (1,945) | (1,580) | (365) | 23.1% | |||
Interest income .................................................... | 492 | 371 | 121 | 32.6% | |||
Other income, net ................................................ | (177) | 985 | (1,162) | NM | |||
Income (loss) before income taxes ...................... | (4,219) | 242 | (4,461) | NM | |||
Provision for (benefit from) income taxes .......... | 718 | (549) | 1,267 | NM | |||
Net income (loss) ................................................ | $(4,937) | $791 | $(5,728) | NM | |||
Year Ended December 31, | 2025 vs. 2024 Change | ||||||
(in millions) | 2025 | 2024 | $ Change | % Change | |||
Revenue ............................................................... | $4,086 | $3,796 | $290 | 7.6% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 1,352 | 1,541 | (189) | (12.2)% | |||
Research and development ............................. | 3,004 | 1,835 | 1,169 | 63.7% | |||
Selling, general, and administrative ............... | 349 | 375 | (26) | (6.9)% | |||
Impairment ..................................................... | 38 | 24 | 14 | 61.5% | |||
Total costs and expenses ........................... | $4,743 | $3,775 | $968 | 25.7% | |||
Income (loss) from operations ............................ | $(657) | $21 | $(678) | NM | |||
Year Ended December 31, | 2025 vs. 2024 Change | ||||||
(in millions) | 2025 | 2024 | $ Change | % Change | |||
Revenue ............................................................... | $11,387 | $7,599 | $3,788 | 49.8% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 5,921 | 4,768 | 1,153 | 24.2% | |||
Research and development ............................. | 575 | 453 | 122 | 27.1% | |||
Selling, general, and administrative ............... | 468 | 333 | 135 | 40.4% | |||
Impairment ..................................................... | — | 39 | (39) | NM | |||
Total costs and expenses ................................ | $6,964 | $5,593 | $1,371 | 24.5% | |||
Income from operations ...................................... | $4,423 | $2,006 | $2,417 | 120.4% | |||
Year Ended December 31, | 2025 vs. 2024 Change | ||||||
(in millions) | 2025 | 2024 | $ Change | % Change | |||
Revenue ............................................................... | $3,201 | $2,620 | $581 | 22.2% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 2,178 | 1,687 | 491 | 29.1% | |||
Research and development ............................. | 5,064 | 1,176 | 3,888 | 330.8% | |||
Selling, general, and administrative ............... | 1,827 | 1,105 | 722 | 65.4% | |||
Restructuring charges ..................................... | 487 | 213 | 274 | 129.1% | |||
Total costs and expenses ........................... | $9,556 | $4,181 | $5,375 | 128.6% | |||
Loss from operations ........................................... | $(6,355) | $(1,561) | $(4,794) | 307.1% | |||
Year Ended December 31, | 2024 vs. 2023 Change | ||||||
(in millions) | 2024 | 2023 | $ Change | % Change | |||
Revenue ............................................................... | $14,015 | $10,387 | $3,628 | 34.9% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 7,996 | 6,110 | 1,886 | 30.9% | |||
Research and development ............................. | 3,464 | 2,105 | 1,359 | 64.6% | |||
Selling, general, and administrative ............... | 1,813 | 1,665 | 148 | 8.9% | |||
Restructuring charges ..................................... | 213 | 237 | (24) | (10.1)% | |||
Impairment ..................................................... | 63 | 3,775 | (3,712) | (98.3)% | |||
Total costs and expenses ........................... | 13,549 | 13,892 | (343) | (2.5)% | |||
Income (loss) from operations ............................ | 466 | (3,505) | 3,971 | NM | |||
Interest expense ................................................... | (1,580) | (1,693) | 113 | (6.7)% | |||
Interest income .................................................... | 371 | 249 | 122 | 49.0% | |||
Other income, net ................................................ | 985 | (42) | 1,027 | NM | |||
Income (loss) before income taxes ...................... | 242 | (4,991) | 5,233 | NM | |||
Benefit from income taxes .................................. | (549) | (363) | (186) | 51.2% | |||
Net income (loss) ................................................ | $791 | $(4,628) | $5,419 | NM | |||
Year Ended December 31, | 2024 vs. 2023 Change | ||||||
(in millions) | 2024 | 2023 | $ Change | % Change | |||
Revenue ............................................................... | $3,796 | $3,557 | $239 | 6.7% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 1,541 | 1,669 | (128) | (7.6)% | |||
Research and development ............................. | 1,835 | 1,538 | 297 | 19.3% | |||
Selling, general, and administrative ............... | 375 | 351 | 24 | 7.0% | |||
Impairment ..................................................... | 24 | — | 24 | NM | |||
Total costs and expenses ........................... | $3,775 | $3,558 | $217 | 6.1% | |||
Income (loss) from operations ............................ | $21 | $(1) | $22 | NM | |||
Year Ended December 31, | 2024 vs. 2023 Change | ||||||
(in millions) | 2024 | 2023 | $ Change | % Change | |||
Revenue ............................................................... | $7,599 | $3,869 | $3,730 | 96.4% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 4,768 | 2,786 | 1,982 | 71.1% | |||
Research and development ............................. | 453 | 381 | 72 | 18.8% | |||
Selling, general, and administrative ............... | 333 | 233 | 100 | 43.0% | |||
Impairment ..................................................... | 39 | — | 39 | NM | |||
Total costs and expenses ........................... | $5,593 | $3,400 | $2,193 | 64.5% | |||
Income from operations ...................................... | $2,006 | $469 | $1,537 | 327.4% | |||
Year Ended December 31, | 2024 vs. 2023 Change | ||||||
(in millions) | 2024 | 2023 | $ Change | % Change | |||
Revenue ............................................................... | $2,620 | $2,961 | $(341) | (11.5)% | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 1,687 | 1,655 | 32 | 1.9% | |||
Research and development ............................. | 1,176 | 186 | 990 | 531.5% | |||
Selling, general, and administrative ............... | 1,105 | 1,081 | 24 | 2.3% | |||
Restructuring charges ..................................... | 213 | 237 | (24) | (10.2)% | |||
Impairment ..................................................... | — | 3,775 | (3,775) | NM | |||
Total costs and expenses ........................... | $4,181 | $6,934 | $(2,753) | (39.7)% | |||
Loss from operations ........................................... | $(1,561) | $(3,973) | $2,412 | (60.7)% | |||
Three Months Ended March 31, | Year Ended December 31, | ||||||||
(in millions) | 2026 | 2025 | 2025 | 2024 | 2023 | ||||
Net income (loss) ........................................ | $(4,276) | $(528) | $(4,937) | $791 | $(4,628) | ||||
Add (deduct): | |||||||||
Depreciation and amortization .................... | 2,442 | 1,443 | 6,701 | 3,824 | 2,635 | ||||
Share-based compensation .......................... | 639 | 232 | 1,947 | 784 | 679 | ||||
Restructuring charges .................................. | (11) | 4 | 487 | 213 | 237 | ||||
Impairments ................................................ | — | 24 | 38 | 63 | 3,775 | ||||
Interest expense ........................................... | 664 | 447 | 1,945 | 1,580 | 1,693 | ||||
Interest income ............................................ | (213) | (117) | (492) | (371) | (249) | ||||
Other (income) expense, net ....................... | 1,876 | 211 | 177 | (985) | 42 | ||||
Provision for (benefit from) income taxes .. | 6 | 14 | 718 | (549) | (363) | ||||
Adjusted EBITDA ..................................... | $1,127 | $1,730 | $6,584 | $5,350 | $3,821 | ||||
Three Months Ended March 31, | |||||||
2026 | |||||||
(in millions) | Space | Connectivity | AI | Total Reportable Segments | |||
Income (loss) from operations ............................ | $(662) | $1,188 | $(2,469) | $(1,943) | |||
Add: | |||||||
Depreciation and amortization ............................ | 166 | 783 | 1,493 | 2,442 | |||
Share-based compensation .................................. | 145 | 116 | 378 | 639 | |||
Restructuring charges .......................................... | — | — | (11) | (11) | |||
Segment Adjusted EBITDA ................................ | $(351) | $2,087 | $(609) | $1,127 | |||
Three Months Ended March 31, | |||||||
2025 | |||||||
(in millions) | Space | Connectivity | AI | Total Reportable Segments | |||
Income (loss) from operations ............................ | $(70) | $1,033 | $(936) | $27 | |||
Add: | |||||||
Depreciation and amortization ............................ | 162 | 510 | 771 | 1,443 | |||
Share-based compensation .................................. | 108 | 75 | 49 | 232 | |||
Restructuring charges .......................................... | — | — | 4 | 4 | |||
Impairment .......................................................... | 24 | — | — | 24 | |||
Segment Adjusted EBITDA ................................ | $224 | $1,618 | $(112) | $1,730 | |||
Year Ended December 31, | |||||||
2025 | |||||||
(in millions) | Space | Connectivity | AI | Total Reportable Segments | |||
Income (loss) from operations ............................ | $(657) | $4,423 | $(6,355) | $(2,589) | |||
Add: | |||||||
Depreciation and amortization ............................ | 757 | 2,376 | 3,568 | 6,701 | |||
Share-based compensation .................................. | 515 | 369 | 1,063 | 1,947 | |||
Restructuring charges .......................................... | — | — | 487 | 487 | |||
Impairment .......................................................... | 38 | — | — | 38 | |||
Segment Adjusted EBITDA ................................ | $653 | $7,168 | $(1,237) | $6,584 | |||
Year Ended December 31, | |||||||
2024 | |||||||
(in millions) | Space | Connectivity | AI | Total Reportable Segments | |||
Income (loss) from operations ............................ | $21 | $2,006 | $(1,561) | $466 | |||
Add: | |||||||
Depreciation and amortization ............................ | 637 | 1,508 | 1,679 | 3,824 | |||
Share-based compensation .................................. | 472 | 296 | 16 | 784 | |||
Restructuring charges .......................................... | — | — | 213 | 213 | |||
Impairment .......................................................... | 24 | 39 | — | 63 | |||
Segment Adjusted EBITDA ................................ | $1,154 | $3,849 | $347 | $5,350 | |||
Year Ended December 31, | |||||||
2023 | |||||||
(in millions) | Space | Connectivity | AI | Total Reportable Segments | |||
Income (loss) from operations ............................ | $(1) | $469 | $(3,973) | $(3,505) | |||
Add: | |||||||
Depreciation and amortization ............................ | 571 | 884 | 1,180 | 2,635 | |||
Share-based compensation .................................. | 427 | 249 | 3 | 679 | |||
Restructuring charges .......................................... | — | — | 237 | 237 | |||
Impairment .......................................................... | — | — | 3,775 | 3,775 | |||
Segment Adjusted EBITDA ................................ | $997 | $1,602 | $1,222 | $3,821 | |||
Three Months Ended March 31, | Year Ended December 31, | ||||||||
(in millions) | 2026 | 2025 | 2025 | 2024 | 2023 | ||||
Net cash provided by (used in) | |||||||||
Operating activities ........................ | $1,047 | $727 | $6,785 | $5,776 | $4,520 | ||||
Investing activities ......................... | $(16,724) | $(4,170) | $(19,575) | $(10,796) | $(4,867) | ||||
Financing activities ........................ | $7,125 | $354 | $26,350 | $11,830 | $422 | ||||















































Name | Age | Position | ||
Elon Musk ...................... | 54 | Chief Executive Officer, Chief Technical Officer and Chairman of the Board | ||
Gwynne Shotwell ........... | 62 | President, Chief Operating Officer and Director | ||
Bret Johnsen ................... | 57 | Chief Financial Officer | ||
Ira Ehrenpreis ................. | 57 | Director | ||
Randy Glein .................... | 60 | Director | ||
Antonio J. Gracias .......... | 55 | Director | ||
Donald Harrison ............. | 54 | Director | ||
Steve Jurvetson ............... | 59 | Director | ||
Luke Nosek ..................... | 50 | Director |
Name | Position | |
Elon Musk ...................................... | Chief Executive Officer, Chief Technical Officer and Chairman of the Board | |
Gwynne Shotwell ........................... | President, Chief Operating Officer and Director | |
Bret Johnsen ................................... | Chief Financial Officer |
Restricted Shares Subject to Tranche | Market Capitalization Milestone | |
66,666,665 ............................................................................................................................... | $500,000,000,000 | |
66,666,665 ............................................................................................................................... | $1,000,000,000,000 | |
66,666,665 ............................................................................................................................... | $1,500,000,000,000 | |
66,666,665 ............................................................................................................................... | $2,000,000,000,000 | |
66,666,665 ............................................................................................................................... | $2,500,000,000,000 | |
66,666,665 ............................................................................................................................... | $3,000,000,000,000 | |
66,666,665 ............................................................................................................................... | $3,500,000,000,000 | |
66,666,665 ............................................................................................................................... | $4,000,000,000,000 | |
66,666,665 ............................................................................................................................... | $4,500,000,000,000 | |
66,666,665 ............................................................................................................................... | $5,000,000,000,000 | |
66,666,670 ............................................................................................................................... | $5,500,000,000,000 | |
66,666,670 ............................................................................................................................... | $6,000,000,000,000 | |
66,666,670 ............................................................................................................................... | $6,500,000,000,000 | |
66,666,670 ............................................................................................................................... | $7,000,000,000,000 | |
66,666,670 ............................................................................................................................... | $7,500,000,000,000 |
Name and Principal Position | Year | Salary ($) | Option Awards ($)(1) | Stock Awards ($)(2) | All Other Compensation ($)(3) | Total Compensation ($) | |||||||
Elon Musk Chief Executive Officer, Chief Technical Officer and Chairman of the Board ............ | 2025 | 54,080 | — | — | — | 54,080 | |||||||
Gwynne Shotwell President, Chief Operating Officer and Director ................ | 2025 | 1,080,127 | (4) | 82,969,515 | 1,727,160 | 30,095 | 85,806,897 | ||||||
Bret Johnsen Chief Financial Officer ............... | 2025 | 825,000 | 9,013,002 | — | — | 9,838,002 | |||||||
Name | Grant Date | All Other Stock Awards: Number of Shares of Stock or Units (#)(1) | All Other Option Awards: Number of Securities Underlying Options (#)(2) | Exercise or Base Price of Option Awards ($/Sh)(3) | Grant Date Fair Value of Stock and Option Awards ($)(4) | ||||||
Gwynne Shotwell | |||||||||||
RSUs ...................................... | 5/10/25 | 19,650 | (5) | $727,050 | |||||||
RSUs ...................................... | 5/10/25 | 27,030 | $1,000,110 | ||||||||
Options ................................... | 5/10/25 | 324,325 | $37.00 | $6,136,878 | |||||||
Options ................................... | 10/20/25 | 3,537,740 | $42.40 | $76,832,637 | |||||||
Bret Johnsen | |||||||||||
Options ................................... | 5/10/25 | 324,325 | $37.00 | $5,939,688 | |||||||
Options ................................... | 10/20/25 | 141,510 | $42.40 | $3,073,314 | |||||||
Name | Option Awards | |||||||||||
Number of Securities Underlying Unexercised Options (#) Exercisable | Number of Securities Underlying Unexercised Options (#) Unexercisable | Equity Incentive Plan Awards: Number of Securities Underlying Unexercised Unearned Options (#) | Option Exercise Price ($) | Option Expiration Date | ||||||||
Elon Musk | ||||||||||||
Class B Options ..................... | 344,166,650 | 8,333,350 | (1) | — | $8.3998 | 2/11/31 | ||||||
Gwynne Shotwell | ||||||||||||
Class C Options ..................... | 27,800 | 305,550 | (2) | — | $8.3998 | 4/20/31 | ||||||
Class C Options ..................... | 14,885 | 163,690 | (2) | — | $11.20 | 4/27/32 | ||||||
Class C Options ..................... | — | 618,560 | (3) | — | $19.40 | 5/16/34 | ||||||
Class C Options ..................... | — | 324,325 | (4) | — | $37.00 | 5/10/35 | ||||||
Class C Options ..................... | — | 3,537,740 | (5) | — | $42.40 | 10/20/35 | ||||||
Bret Johnsen | ||||||||||||
Class C Options ..................... | 711,850 | — | — | $4.40 | 4/24/30 | |||||||
Class C Options ..................... | 1,019,400 | 480,600 | (2) | — | $8.3998 | 4/20/31 | ||||||
Class C Options ..................... | 535,715 | — | 2,142,860 | (6) | $11.20 | 4/27/32 | ||||||
Class C Options ..................... | 139,285 | 375,005 | (7) | — | $15.40 | 5/1/33 | ||||||
Class C Options ..................... | — | 371,135 | (3) | — | $19.40 | 5/16/34 | ||||||
Class C Options ..................... | — | — | 4,000,000 | (8) | $19.40 | 5/16/34 | ||||||
Class C Options ..................... | — | 324,325 | (9) | — | $37.00 | 5/10/35 | ||||||
Class C Options ..................... | — | 141,510 | (5) | — | $42.40 | 10/20/35 | ||||||
Name | Option Awards | Stock Awards | ||||||
Number of Shares Acquired on Exercise (#) | Value Realized on Exercise ($)(1) | Number of Shares Acquired on Vesting (#) | Value Realized on Vesting ($)(2) | |||||
Elon Musk .......................................................... | — | — | — | — | ||||
Gwynne Shotwell ............................................... | 1,684,515 | 44,800,662 | 46,680 | 1,926,177 | ||||
Bret Johnsen ....................................................... | 1,182,150 | 41,906,655 | — | — | ||||
Shares Beneficially Owned Before This Offering | Shares Beneficially Owned After This Offering (No Exercise) | |||||||||||||||||||
Class A common stock(8) | Class B common stock | Combined voting power | Class A common stock | Class B common stock | Combined voting power | |||||||||||||||
Number | % | Number | % | % | Number | % | Number | % | % | |||||||||||
5% Shareholders: | ||||||||||||||||||||
Elon Musk (1) ................................... | 849,494,440 | 12.3% | 5,569,053,075 | 93.6% | 85.1% | % | % | % | ||||||||||||
Named Executive Officers and Directors: | ||||||||||||||||||||
Elon Musk (1) ................................... | 849,494,440 | 12.3% | 5,569,053,075 | 93.6% | 85.1% | % | % | % | ||||||||||||
Gwynne Shotwell (2) ........................ | 5,460,400 | * | 7,113,550 | * | * | % | % | % | ||||||||||||
Bret Johnsen (3) ................................ | 9,583,690 | * | — | * | * | % | % | % | ||||||||||||
Ira Ehrenpreis (4) .............................. | 809,050 | * | 564,650 | * | * | % | % | % | ||||||||||||
Randy Glein (5) ................................. | 277,800 | * | — | * | * | % | % | % | ||||||||||||
Antonio J. Gracias (6) ....................... | 503,414,530 | 7.3% | — | * | * | % | % | % | ||||||||||||
Donald Harrison .............................. | — | * | — | * | * | % | % | % | ||||||||||||
Steve Jurvetson ............................... | — | * | — | * | * | % | % | % | ||||||||||||
Luke Nosek (7) ................................. | 32,987,360 | * | — | * | * | % | % | % | ||||||||||||
All executive officers and directors as a group ( persons) ...... | 1,402,027,270 | 20.2% | 5,576,731,275 | 93.7% | 86.0% | % | % | % | ||||||||||||
Name | Number of Shares | |
Goldman Sachs & Co. LLC ................................................................................................................. | ||
Morgan Stanley & Co. LLC ................................................................................................................ | ||
BofA Securities, Inc. ............................................................................................................................ | ||
Citigroup Global Markets Inc. ............................................................................................................. | ||
J.P. Morgan Securities LLC ................................................................................................................. | ||
Barclays Capital Inc. ............................................................................................................................ | ||
Deutsche Bank Securities Inc. ............................................................................................................. | ||
RBC Capital Markets, LLC ................................................................................................................. | ||
UBS Securities LLC ............................................................................................................................ | ||
Wells Fargo Securities, LLC ............................................................................................................... | ||
Banco BTG Pactual S.A. – Cayman Branch ....................................................................................... | ||
ING Bank N.V. .................................................................................................................................... | ||
Macquarie Capital (USA) Inc. ............................................................................................................. | ||
Mirae Asset Securities Co., Ltd. ......................................................................................................... | ||
Mizuho Securities USA LLC ............................................................................................................... | ||
Santander US Capital Markets LLC ................................................................................................... | ||
Allen & Company LLC ....................................................................................................................... | ||
Cantor Fitzgerald & Co. ..................................................................................................................... | ||
Needham & Company, LLC ................................................................................................................ | ||
Raymond James & Associates, Inc. .................................................................................................... | ||
SG Americas Securities, LLC .............................................................................................................. | ||
Stifel, Nicolaus & Company, Incorporated ......................................................................................... | ||
William Blair & Company, L.L.C. ...................................................................................................... | ||
Total .............................................................................................................................................. |
Total | |||||
Per Share | No Exercise | Full Exercise | |||
Public offering price ....................................................................... | $ | $ | $ | ||
Underwriting discounts and commissions to be paid by us ........... | $ | $ | $ | ||
Proceeds, before expenses, to us .................................................... | $ | $ | $ | ||
Page | |
Space Exploration Technologies Corp. | |
Audited Consolidated Financial Statements | |
Report of Independent Registered Public Accounting Firm ................................................................... | |
Consolidated Balance Sheets as of December 31, 2025 and 2024 .......................................................... | |
2024, and 2023 ..................................................................................................................................... | |
the Years Ended December 31, 2025, 2024, and 2023 ........................................................................ | |
Notes to Consolidated Financial Statements ........................................................................................... |
Unaudited Consolidated Financial Statements | |
Consolidated Balance Sheets as of March 31, 2026 and December 31, 2025 ........................................ | |
2025 ..................................................................................................................................................... | |
the Three Months Ended March 31, 2026 and 2025 .......................................................................... | |
Notes to Consolidated Financial Statements ........................................................................................... |
December 31, | ||||
2025 | 2024 | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents ............................................................................................................................. | $24,747 | $11,385 | ||
Marketable securities ..................................................................................................................................... | — | 800 | ||
Accounts receivable, net of allowance for credit losses of $39 and $119 at December 31, 2025 and 2024, respectively ............................................................................................................................................... | 1,579 | 1,052 | ||
Inventory ........................................................................................................................................................ | 2,416 | 2,003 | ||
Prepaid expenses and other current assets ..................................................................................................... | 2,210 | 868 | ||
Total current assets ..................................................................................................................................... | 30,952 | 16,108 | ||
Property, plant, and equipment, net(a) ................................................................................................................... | 42,602 | 21,147 | ||
Finance lease right-of-use assets .......................................................................................................................... | 1,260 | 1,686 | ||
Intangible assets, net ............................................................................................................................................ | 1,548 | 2,211 | ||
Digital assets ......................................................................................................................................................... | 1,637 | 1,749 | ||
Goodwill ............................................................................................................................................................... | 11,809 | 11,129 | ||
Deferred tax assets ................................................................................................................................................ | 141 | 696 | ||
Other assets ........................................................................................................................................................... | 2,130 | 2,336 | ||
Total assets ............................................................................................................................................... | $92,079 | $57,062 | ||
Liabilities, Redeemable Convertible Preferred Stock, and Shareholders’ Equity | ||||
Current liabilities | ||||
Accounts payable ........................................................................................................................................... | 11,792 | 4,413 | ||
Deferred revenue, current ............................................................................................................................. | 6,111 | 5,498 | ||
Debt and finance leases, current (related party of $455 and $- at December 31, 2025 and 2024, respectively) .............................................................................................................................................. | 928 | 372 | ||
Accrued expenses and other current liabilities .............................................................................................. | 2,569 | 1,508 | ||
Total current liabilities ................................................................................................................................ | 21,400 | 11,791 | ||
Long-term liabilities ............................................................................................................................................. | ||||
Deferred revenue, net of current .......................................................................................................................... | 6,005 | 4,681 | ||
Debt and finance leases, net of current (related party of $4,052 and $- at December 31, 2025 and 2024, respectively) .................................................................................................................................................... | 21,968 | 13,421 | ||
Other liabilities ..................................................................................................................................................... | 1,381 | 1,365 | ||
Total liabilities .......................................................................................................................................... | 50,754 | 31,258 | ||
Commitments and contingencies (Note 17) | ||||
Redeemable convertible preferred stock | ||||
Redeemable convertible preferred stock, par value $0.001; 2,351 and 1,997 shares issued; 2,046 and 1,748 shares outstanding as of December 31, 2025 and 2024, respectively ............................................. | 38,752 | 20,941 | ||
Shareholders’ equity | ||||
Class A common stock, par value $0.001; 2,036 and 1,832 shares issued; 1,954 and 1,832 shares outstanding as of December 31, 2025 and 2024, respectively .................................................................. | 3 | 2 | ||
Class B common stock, par value $0.001; 644 and 768 shares issued and outstanding as of December 31, 2025 and 2024, respectively ................................................................................................................ | 1 | 1 | ||
Class C common stock, par value $0.001; 482 and 421 shares issued and outstanding as of December 31, 2025 and 2024, respectively ................................................................................................................ | 0 | 0 | ||
Class D common stock, par value $0.0001; no shares issued and outstanding as of December 31, 2025 and 2024, respectively ............................................................................................................................... | — | — | ||
Additional paid-in capital ..................................................................................................................................... | 37,706 | 35,865 | ||
Accumulated deficit ............................................................................................................................................. | (37,035) | (32,098) | ||
Accumulated other comprehensive income ......................................................................................................... | 1,898 | 1,093 | ||
Total shareholders’ equity ...................................................................................................................... | 2,573 | 4,863 | ||
Total liabilities, redeemable convertible preferred stock, and shareholders’ equity ....................... | $92,079 | $57,062 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Revenue ........................................................................................ | $18,674 | $14,015 | $10,387 | ||
Costs and expenses ...................................................................... | |||||
Cost of revenue ............................................................................ | 9,451 | 7,996 | 6,110 | ||
Research and development .......................................................... | 8,643 | 3,464 | 2,105 | ||
Selling, general, and administrative ............................................. | 2,644 | 1,813 | 1,665 | ||
Restructuring charges ................................................................... | 487 | 213 | 237 | ||
Impairment ................................................................................... | 38 | 63 | 3,775 | ||
Total costs and expenses ........................................................... | 21,263 | 13,549 | 13,892 | ||
Income (loss) from operations .................................................... | (2,589) | 466 | (3,505) | ||
Interest expense (related party of $66, $-, and $- for December 31, 2025, 2024, and 2023, respectively) ..................................... | (1,945) | (1,580) | (1,693) | ||
Interest income ............................................................................... | 492 | 371 | 249 | ||
Other income (expense), net ........................................................... | (177) | 985 | (42) | ||
Income (loss) before income taxes .............................................. | (4,219) | 242 | (4,991) | ||
Provision for (benefit from) income taxes ..................................... | 718 | (549) | (363) | ||
Net income (loss) .......................................................................... | $(4,937) | $791 | $(4,628) | ||
Net income (loss) attributable to shareholders - basic ................. | $(4,937) | $18 | $(4,628) | ||
Net income (loss) attributable to shareholders - diluted .............. | $(4,937) | $21 | $(4,628) | ||
Net income (loss) per share of common stock attributable to common shareholders | |||||
Basic ............................................................................................... | $(1.69) | $0.01 | $(1.68) | ||
Diluted ............................................................................................ | $(1.69) | $0.00 | $(1.68) | ||
Weighted average shares used in computing net income (loss) per share of common stock | |||||
Basic ............................................................................................... | 2,926 | 2,848 | 2,759 | ||
Diluted ............................................................................................ | 2,926 | 9,956 | 2,759 | ||
Year Ended December 31, | ||||||
2025 | 2024 | 2023 | ||||
Net income (loss) ......................................................................... | $(4,937) | $791 | $(4,628) | |||
Other comprehensive income (loss) | ||||||
Change in foreign currency translation adjustments, net of tax .... | 805 | (391) | 222 | |||
Unrealized gains (losses) on marketable securities, net of tax ...... | 0 | (1) | 1 | |||
Other comprehensive income (loss) .............................................. | 805 | (392) | 223 | |||
Comprehensive income (loss) .................................................... | $(4,132) | $399 | $(4,405) | |||
Redeemable Convertible Preferred Stock | Common Stock | |||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Shareholders’ Equity | |||||||||
Balances at December 31, 2022 .................................... | 136 | $7,239 | 2,742 | $3 | $35,275 | $(28,757) | $1,262 | $7,783 | ||||||||
Share-based compensation ............................................... | — | 3 | — | — | 784 | — | — | 784 | ||||||||
Issuance of redeemable convertible preferred stock ........ | 750 | 750 | — | — | — | — | — | — | ||||||||
Common stock issued, net of tax withholding ................. | — | — | 249 | 0 | (41) | — | — | (41) | ||||||||
Repurchase of common stock .......................................... | — | — | (11) | 0 | (170) | — | — | (170) | ||||||||
Net loss ............................................................................. | — | — | — | — | — | (4,628) | — | (4,628) | ||||||||
Other comprehensive income (loss) ................................. | — | — | — | — | — | — | 223 | 223 | ||||||||
Balances at December 31, 2023 .................................... | 886 | $7,992 | 2,980 | $3 | $35,848 | $(33,385) | $1,485 | $3,951 | ||||||||
Adjustment for prior periods from adoption of ASU 2023-08 ....................................................................... | — | — | — | — | — | 496 | — | 496 | ||||||||
Share-based compensation .............................................. | — | — | — | — | 914 | — | — | 914 | ||||||||
Issuance of redeemable convertible preferred stock ........ | 862 | 13,001 | — | — | — | — | — | — | ||||||||
Common stock issued, net of tax withholding ................. | — | — | 75 | 0 | 72 | — | — | 72 | ||||||||
Repurchase of common and redeemable convertible preferred stock ............................................................. | 0 | (21) | (46) | 0 | (1,000) | — | — | (1,000) | ||||||||
Conversion of redeemable convertible preferred stock to common stock .......................................................... | 0 | (31) | 14 | 0 | 31 | — | — | 31 | ||||||||
Net income ...................................................................... | — | — | — | — | — | 791 | — | 791 | ||||||||
Other comprehensive income (loss) ................................. | — | — | — | — | — | — | (392) | (392) | ||||||||
Balances at December 31, 2024 .................................... | 1,748 | $20,941 | 3,023 | $3 | $35,865 | $(32,098) | $1,093 | $4,863 | ||||||||
Share-based compensation .............................................. | — | — | — | — | 2,087 | — | — | 2,087 | ||||||||
Issuance of redeemable convertible preferred stock ........ | 299 | 17,898 | — | — | — | — | — | — | ||||||||
Common stock issued, net of tax withholding ................. | — | — | 97 | 1 | 740 | — | — | 741 | ||||||||
Repurchase of common stock .......................................... | — | — | (69) | 0 | (1,125) | — | — | (1,125) | ||||||||
Conversion of redeemable convertible preferred stock to common stock .......................................................... | (1) | (87) | 28 | 0 | 87 | — | — | 87 | ||||||||
Transfer of equity in business combination ..................... | — | — | 0 | 0 | 52 | — | — | 52 | ||||||||
Net loss ............................................................................. | — | — | — | — | — | (4,937) | — | (4,937) | ||||||||
Other comprehensive income (loss) ................................. | — | — | — | — | — | — | 805 | 805 | ||||||||
Balances at December 31, 2025 .................................... | 2,046 | $38,752 | 3,079 | $4 | $37,706 | $(37,035) | $1,898 | $2,573 | ||||||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Cash flows from operating activities | |||||
Net income (loss) ........................................................................... | $(4,937) | $791 | $(4,628) | ||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||
Depreciation and amortization ................................................... | 6,701 | 3,824 | 2,635 | ||
Share-based compensation ........................................................ | 1,947 | 784 | 679 | ||
Intangible asset impairment ....................................................... | — | — | 3,775 | ||
Deferred income taxes ............................................................... | 626 | (675) | (409) | ||
Unrealized (gain) loss on digital assets ..................................... | 112 | (955) | — | ||
Impairment and loss on disposal of fixed assets, net ................. | 88 | 135 | 36 | ||
Amortization of debt discount and issuance costs ..................... | 93 | 84 | 212 | ||
Other .......................................................................................... | 66 | 115 | 214 | ||
Changes in operating assets and liabilities | |||||
Accounts receivable .............................................................. | (543) | (347) | 345 | ||
Inventory ............................................................................... | (413) | (309) | (72) | ||
Prepaid expenses and other assets ........................................ | (673) | (328) | 41 | ||
Accounts payable .................................................................. | 709 | 472 | 220 | ||
Deferred revenue .................................................................. | 1,929 | 1,876 | 1,695 | ||
Operating lease liabilities, net ............................................... | (56) | (37) | (15) | ||
Other liabilities ..................................................................... | 1,136 | 346 | (208) | ||
Net cash provided by operating activities ........................ | $6,785 | $5,776 | $4,520 | ||
Cash flows from investing activities | |||||
Purchases of property, plant, and equipment (related party of $666, $171, and $11 for December 31, 2025, 2024, and 2023, respectively) ................................................................................ | (20,737) | (11,163) | (4,415) | ||
Capitalized interest ......................................................................... | (169) | — | — | ||
Proceeds from product rebates ....................................................... | 118 | — | — | ||
Purchases of marketable securities ................................................. | (611) | (3,542) | (3,535) | ||
Maturities of marketable securities ................................................ | 548 | 3,712 | 2,731 | ||
Proceeds from sales of marketable securities ................................. | 1,457 | 193 | 333 | ||
Investments in unconsolidated affiliates ........................................ | (86) | — | — | ||
Other investing activities, net ......................................................... | (95) | 4 | 19 | ||
Net cash used in investing activities .......................................... | $(19,575) | $(10,796) | $(4,867) | ||
Cash flows from financing activities | |||||
Principal repayments on finance leases .......................................... | (295) | (154) | — | ||
Proceeds from debt and other financing obligations ...................... | 16,055 | — | — | ||
Payment of debt issuance costs ...................................................... | (66) | — | — | ||
Repayments on debt and other financing obligations .................... | (6,858) | (77) | (112) | ||
Proceeds from issuance of capital stock, net of issuance costs ...... | 18,807 | 13,101 | 774 | ||
Proceeds from employee equity award plans ................................. | 328 | 224 | 141 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Payments for repurchase of common and redeemable convertible preferred stock ............................................................................ | (1,125) | (1,021) | (170) | ||
Taxes paid related to net share settlement of equity award ............ | (496) | (243) | (211) | ||
Net cash provided by financing activities .................................. | $26,350 | $11,830 | $422 | ||
Effect of exchange rate changes on cash and cash equivalents ...... | 63 | 1 | (2) | ||
Net change in cash and cash equivalents and restricted cash ......... | 13,623 | 6,811 | 73 | ||
Cash and cash equivalents and restricted cash, beginning of year . | 11,501 | 4,690 | 4,617 | ||
Cash and cash equivalents and restricted cash, end of year ........... | $25,124 | $11,501 | $4,690 | ||
Supplemental disclosures of cash flow information | |||||
Cash paid for the following: | |||||
Interest, net of interest capitalized ............................................. | $1,476 | $1,500 | $1,365 | ||
Income taxes, net ....................................................................... | $154 | $134 | $45 | ||
Supplemental schedule of noncash investing and financing activities | |||||
Share-based compensation capitalized in property, plant, and equipment, net ............................................................................. | $154 | $132 | $108 | ||
Acquisition of property, plant, and equipment included in accounts payable ......................................................................... | $7,088 | $2,481 | $505 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Cash and cash equivalents .............................................................. | $24,747 | $11,385 | $4,620 | ||
Restricted cash included in prepaid expenses and other current assets ........................................................................................... | 182 | 23 | 28 | ||
Restricted cash included in other assets ......................................... | 195 | 93 | 42 | ||
Total as presented in the consolidated statements of cash flows .......................................................................................... | $25,124 | $11,501 | $4,690 | ||
Classification | Estimated Useful Life | |
Servers and networking equipment ................................... | 5 - 6 years | |
Satellites ............................................................................ | 3 - 5 years | |
Machinery and equipment ................................................. | 3 - 10 years | |
Flight vehicle hardware ..................................................... | 5 - 25 flights | |
Data center infrastructure .................................................. | 20 - 25 years | |
Launch sites ....................................................................... | 7 - 20 years | |
Buildings and improvements ............................................. | 30 years | |
Leasehold improvements ................................................... | Shorter of 7 - 20 years or the life of the lease |
Balance at December 31, 2023 | Adjustment from adoption of ASU 2023-08 | Balance at January 1, 2024 | |||
Assets | |||||
Digital assets .................................................................................. | $299 | $496 | $794 | ||
Shareholders’ Equity | |||||
Accumulated deficit ....................................................................... | $(4,664) | $496 | $(4,168) |
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Products .......................................................................................... | $1,510 | $1,470 | $1,093 | ||
Services .......................................................................................... | 17,164 | 12,545 | 9,294 | ||
Total revenues .............................................................................. | $18,674 | $14,015 | $10,387 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Launch Services ........................................................................... | $2,576 | $2,584 | $1,964 | ||
Launch & Development ............................................................... | 1,510 | 1,212 | 1,593 | ||
Space ............................................................................................. | 4,086 | 3,796 | 3,557 | ||
Consumer ..................................................................................... | 7,208 | 4,830 | 2,817 | ||
Enterprise & Government (1) ........................................................ | 4,179 | 2,769 | 1,052 | ||
Connectivity ................................................................................. | 11,387 | 7,599 | 3,869 | ||
Advertising ................................................................................... | 1,844 | 1,728 | 2,323 | ||
AI Solutions & Infrastructure ...................................................... | 1,357 | 892 | 638 | ||
AI .................................................................................................. | 3,201 | 2,620 | 2,961 | ||
Total revenues ......................................................................... | $18,674 | $14,015 | $10,387 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Customer A .................................................................................... | 20.9% | 24.2% | 25.2% | ||
December 31, | |||
2025 | 2024 | ||
Raw materials ............................................................................................................ | $1,030 | $923 | |
Work-in-progress ....................................................................................................... | 803 | 730 | |
Finished goods ........................................................................................................... | 583 | 350 | |
Inventory ................................................................................................................. | $2,416 | $2,003 | |
December 31, | |||
2025 | 2024 | ||
Servers and networking equipment ........................................................................... | $22,694 | $6,892 | |
Satellites ..................................................................................................................... | 11,949 | 7,591 | |
Machinery and equipment ......................................................................................... | 6,343 | 5,343 | |
Data center infrastructure .......................................................................................... | 2,960 | 224 | |
Launch sites ............................................................................................................... | 2,404 | 2,121 | |
Land, buildings and improvements (1) ....................................................................... | 1,876 | 913 | |
Flight vehicle hardware ............................................................................................. | 1,689 | 1,577 | |
Leasehold improvements ........................................................................................... | 784 | 1,019 | |
Construction-in-progress ........................................................................................... | 4,604 | 3,007 | |
Property, plant, and equipment .................................................................................. | 55,303 | 28,687 | |
Less: Accumulated depreciation ................................................................................ | (12,701) | (7,540) | |
Property, plant, and equipment, net ..................................................................... | $42,602 | $21,147 | |
December 31, 2025 | |||||||
Weighted- Average Useful Life (years) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||
Brand ...................................................................... | 5.0 | $743 | $(335) | $408 | |||
User base ................................................................. | 9.0 | 1,291 | (456) | 835 | |||
Existing technology ................................................ | 3.2 | 27 | (16) | 11 | |||
Advertising customer relationships ........................ | 5.0 | 752 | (478) | 274 | |||
Acquired workforce ................................................ | 2.0 | 9 | — | 9 | |||
Total ................................................................. | $2,822 | $(1,285) | $1,537 | ||||
December 31, 2024 | |||||||
Weighted- Average Useful Life (in years) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||
Brand ...................................................................... | 5.0 | $707 | $(177) | $530 | |||
User base ................................................................. | 9.0 | 1,225 | (297) | 928 | |||
Existing technology ................................................ | 3.0 | 1,140 | (823) | 317 | |||
Advertising customer relationships ........................ | 5.0 | 714 | (311) | 403 | |||
Data licensing customer relationships .................... | 3.0 | 102 | (74) | 28 | |||
Developed technology ............................................ | 2.0 | 3 | (2) | 1 | |||
Total ................................................................. | $3,891 | $(1,684) | $2,207 | ||||
2026 ...................................................................................................................................................... | $452 |
2027 ...................................................................................................................................................... | 421 |
2028 ...................................................................................................................................................... | 256 |
2029 ...................................................................................................................................................... | 143 |
2030 ...................................................................................................................................................... | 142 |
Thereafter .............................................................................................................................................. | 123 |
$1,537 |
Balance at December 31, 2023 ............................................................................................................. | $11,418 |
Cumulative translation adjustments ................................................................................................. | (289) |
Balance at December 31, 2024 ............................................................................................................. | 11,129 |
Business combination ....................................................................................................................... | 52 |
Cumulative translation adjustments ................................................................................................ | 628 |
Balance at December 31, 2025 .......................................................................................................... | $11,809 |
December 31, | |||||||||||
2025 | 2024 | ||||||||||
(in millions except units of digital assets) | Units | Cost Basis | Fair Value | Units | Cost Basis | Fair Value | |||||
Digital assets held: | |||||||||||
Bitcoin ......................................... | 18,712 | $661 | $1,637 | 18,712 | $661 | $1,749 | |||||
Total ................................................ | 18,712 | $661 | $1,637 | 18,712 | $661 | $1,749 | |||||
Year Ended December 31, | |||
2025 | 2024 | ||
Beginning balance, at fair value ................................................................................ | $1,749 | $794 | |
Unrealized gain (loss), net ......................................................................................... | (112) | 955 | |
Ending balance, at fair value ................................................................................. | $1,637 | $1,749 | |
As of December 31, 2025 | |||||||||
Level | Cost | Unrealized Gain | Unrealized Loss | Fair Value | |||||
Cash and cash equivalents | |||||||||
Cash ................................................. | I | $3,408 | $— | $— | $3,408 | ||||
Money market funds ........................ | I | 21,339 | — | — | 21,339 | ||||
Prepaid expenses and other current assets | |||||||||
Restricted cash ................................. | I | 30 | — | — | 30 | ||||
Restricted cash in money market funds ............................................... | I | 152 | — | — | 152 | ||||
Other assets | |||||||||
Restricted cash ................................. | I | 182 | — | — | 182 | ||||
Restricted cash in money market funds ............................................... | I | 13 | — | — | 13 | ||||
Total .................................................. | $25,124 | $— | $— | $25,124 | |||||
As of December 31, 2024 | |||||||||
Level | Cost | Unrealized Gain | Unrealized Loss | Fair Value | |||||
Cash and cash equivalents | |||||||||
Cash ................................................. | I | $3,865 | $— | $— | $3,865 | ||||
Money market funds ........................ | I | 7,520 | — | — | 7,520 | ||||
Marketable securities | |||||||||
Government securities ..................... | II | 800 | 1 | (1) | 800 | ||||
Prepaid expenses and other current assets | |||||||||
Restricted cash ................................. | I | 23 | — | — | 23 | ||||
Other assets | |||||||||
Restricted cash ................................. | I | 88 | — | — | 88 | ||||
Restricted cash in money market funds ............................................... | I | 5 | — | — | 5 | ||||
Government securities ..................... | II | 581 | 1 | — | 582 | ||||
Total .................................................. | $12,882 | $2 | $(1) | $12,883 | |||||
As of December 31, 2025 | |||||
Principal | Unamortized Deferred Financing Costs | Net | |||
X 2027 and X 2030 Notes .............................................................. | $27 | $— | $27 | ||
X B-1 Term Loan ........................................................................... | 6,504 | 280 | 6,224 | ||
X B-3 Term Loan ........................................................................... | 5,966 | 54 | 5,912 | ||
xAI Fixed Rate Term Loan ............................................................ | 995 | 4 | 991 | ||
xAI Floating Rate Term Loan ........................................................ | 995 | 40 | 955 | ||
xAI 12.5% Secured Senior Notes ................................................... | 3,000 | 12 | 2,988 | ||
Other financings (1) ......................................................................... | 4,562 | — | 4,562 | ||
Total debt ........................................................................................ | 22,049 | 390 | 21,659 | ||
Finance lease liability ..................................................................... | 1,237 | — | 1,237 | ||
Total debt and finance leases .......................................................... | $23,286 | $390 | $22,896 | ||
Less: Short-term portion ................................................................. | 928 | — | 928 | ||
Total debt and finance leases, net of current ............................ | 22,358 | 390 | 21,968 | ||
As of December 31, 2024 | |||||
Principal | Unamortized Deferred Financing Costs | Net | |||
X 2027 and X 2030 Notes .............................................................. | $27 | $— | $27 | ||
X B-1 Term Loan ........................................................................... | 6,571 | 359 | 6,212 | ||
X Bridge Credit Facilities ............................................................... | 5,966 | — | 5,966 | ||
Other financings ............................................................................. | 57 | — | 57 | ||
Total debt ........................................................................................ | 12,621 | 359 | 12,262 | ||
Finance lease liability ..................................................................... | 1,531 | — | 1,531 | ||
Total debt and finance leases .......................................................... | 14,152 | 359 | 13,793 | ||
Less: Short-term portion ................................................................. | 372 | — | 372 | ||
Total debt and finance leases, net of current ............................ | 13,780 | 359 | 13,421 | ||
2026 ...................................................................................................................................................... | $560 |
2027 ...................................................................................................................................................... | 858 |
2028 ...................................................................................................................................................... | 1,063 |
2029 ...................................................................................................................................................... | 13,539 |
2030 ...................................................................................................................................................... | 6,029 |
Thereafter .............................................................................................................................................. | — |
$22,049 |
As of December 31, 2025 | |||
Carrying Amount | Fair Value | ||
X B-3 Term Loan ...................................................................................................... | $5,912 | $6,190 | |
xAI Fixed Rate Term Loan ........................................................................................ | $991 | $1,057 | |
xAI 12.5% Secured Senior Notes .............................................................................. | $2,988 | $3,173 | |
December 31, | |||
2025 | 2024 | ||
Operating leases: | |||
Operating lease right-of-use assets ....................................................................... | $1,338 | $1,367 | |
Operating lease liabilities, current ........................................................................ | 422 | 382 | |
Operating lease liabilities, net of current .............................................................. | 1,136 | 1,259 | |
Total operating lease liabilities ................................................................... | $1,558 | $1,641 | |
Finance leases: | |||
Finance lease right-of-use assets ........................................................................... | $1,260 | $1,686 | |
Finance lease liabilities, current ............................................................................ | 369 | 295 | |
Finance lease liabilities, net of current ................................................................. | 868 | 1,236 | |
Total finance lease liabilities ........................................................................ | $1,237 | $1,531 | |
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Operating lease expense: | |||||
Operating lease expense ............................................................ | $475 | $311 | $295 | ||
Short-term lease cost ................................................................. | 267 | 101 | 25 | ||
Variable lease cost ..................................................................... | 106 | 83 | 75 | ||
Total operating lease expense ............................................... | 848 | 495 | 395 | ||
Finance lease expense: | |||||
Amortization of leased assets .................................................... | 330 | — | — | ||
Interest on lease liabilities ......................................................... | 317 | — | — | ||
Total finance lease expense .................................................. | 647 | — | — | ||
Total lease expense ...................................................................... | $1,495 | $495 | $395 | ||
December 31, | |||
2025 | 2024 | ||
Weighted-average remaining lease term (in years): | |||
Operating leases ......................................................................................................... | 5.9 | 5.2 | |
Finance leases ............................................................................................................ | 3.0 | 4.0 | |
Weighted-average discount rate: | |||
Operating leases ......................................................................................................... | 10.3% | 10.9% | |
Finance leases ............................................................................................................ | 22.6% | 22.6% | |
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Cash paid for amounts included in the measurement of lease liabilities: | |||||
Operating cash outflows from operating leases ......................... | $533 | $372 | $303 | ||
Operating cash outflows from finance leases ............................ | $317 | $— | $— | ||
Financing cash outflows from finance leases ............................ | $295 | $154 | $— | ||
Leased assets obtained in exchange for operating lease liabilities . | $288 | $564 | $168 | ||
Leased assets obtained in exchange for finance lease liabilities .... | $— | $1,686 | $— | ||
Operating Leases | Finance Leases | ||
2026 ........................................................................................................................... | $682 | $611 | |
2027 ........................................................................................................................... | 593 | 611 | |
2028 ........................................................................................................................... | 531 | 459 | |
2029 ........................................................................................................................... | 492 | — | |
2030 ........................................................................................................................... | 446 | — | |
Thereafter ................................................................................................................... | 995 | — | |
Total undiscounted liabilities ..................................................................................... | 3,739 | 1,681 | |
Less: Leases not yet commenced ............................................................................... | (1,627) | — | |
Less: Imputed interest ................................................................................................ | (554) | (444) | |
Total lease liabilities ............................................................................................... | $1,558 | $1,237 |
December 31, | |||
2025 | 2024 | ||
Prepaid expenses and other current assets | |||
Tax related assets ....................................................................................................... | $618 | $160 | |
Rebates and credits .................................................................................................... | 597 | — | |
Unbilled receivables .................................................................................................. | 223 | 314 | |
Restricted cash and deposits ...................................................................................... | 182 | 23 | |
Other .......................................................................................................................... | 590 | 371 | |
Prepaid expenses and other current assets ...................................................... | $2,210 | $868 | |
Accrued expenses and other current liabilities | |||
Tax related liabilities ................................................................................................. | $563 | $112 | |
Operating lease liabilities, current ............................................................................. | 422 | 382 | |
Accrued interest ......................................................................................................... | 416 | 118 | |
Restructuring liabilities .............................................................................................. | 339 | 149 | |
Payroll & employee benefit accruals ......................................................................... | 322 | 366 | |
Other current liabilities .............................................................................................. | 507 | 381 | |
Accrued expenses and other current liabilities ............................................... | $2,569 | $1,508 | |
Dividend Per Share | Initial Price Per Share | Authorized Shares | Outstanding (1) | Liquidation Preference | Net Carrying Value | ||||||||
2025 | 2025 | 2025 | 2025 | 2024 | 2025 | 2025 | |||||||
SpaceX Redeemable Convertible Preferred Stock | |||||||||||||
Series A ................................ | $0.05 | $1.00 | 61.0 | 60.4 | 60.5 | $60 | $59 | ||||||
Series A-1 ............................. | $0.05 | $1.00 | 61.0 | 0.2 | 0.2 | — | — | ||||||
Series B ................................. | $0.10 | $2.00 | 5.5 | 5.1 | 5.1 | 10 | 10 | ||||||
Series B-1 ............................. | $0.10 | $2.00 | 5.5 | 0.1 | 0.1 | — | — | ||||||
Series C ................................. | $0.15 | $3.00 | 10.5 | 9.7 | 9.7 | 29 | 23 | ||||||
Series D ................................ | $0.19 | $3.88 | 7.5 | 5.2 | 5.2 | 40 | 20 | ||||||
Series E ................................. | $0.23 | $4.50 | 10.5 | 10.2 | 10.2 | 46 | 647 | ||||||
Series F ................................. | $0.38 | $7.50 | 6.8 | 6.7 | 6.7 | 50 | 48 | ||||||
Series G ................................ | $3.87 | $77.46 | 13.0 | 12.6 | 12.8 | 978 | 978 | ||||||
Series H ................................ | $6.75 | $135.00 | 3.4 | 3.2 | 3.3 | 429 | 429 | ||||||
Series I .................................. | $8.45 | $169.00 | 3.0 | 3.0 | 3.0 | 499 | 499 | ||||||
Series J .................................. | $9.30 | $186.00 | 2.7 | 2.5 | 2.6 | 457 | 457 | ||||||
Dividend Per Share | Initial Price Per Share | Authorized Shares | Outstanding (1) | Liquidation Preference | Net Carrying Value | ||||||||
2025 | 2025 | 2025 | 2025 | 2024 | 2025 | 2025 | |||||||
Series K ................................ | $10.20 | $204.00 | 2.7 | 2.5 | 2.5 | 518 | 518 | ||||||
Series L ................................. | $10.70 | $214.00 | 1.5 | 1.4 | 1.4 | 295 | 295 | ||||||
Series M ................................ | $11.00 | $220.00 | 2.7 | 2.7 | 2.7 | 596 | 596 | ||||||
Series N ................................ | $13.50 | $270.00 | 9.5 | 9.3 | 9.4 | 2,520 | 2,520 | ||||||
Total SpaceX Redeemable Convertible Preferred Stock ............................... | 206.8 | 134.8 | 135.4 | $6,527 | $7,099 | ||||||||
xAI Redeemable Convertible Preferred Stock | |||||||||||||
Series A ................................ | $0.05 | $1.00 | 1,000.0 | 750.0 | 750.0 | $750 | $753 | ||||||
Series A-1 ............................. | $0.05 | $1.00 | 1,000.0 | — | — | — | — | ||||||
Series B ................................. | $0.60 | $11.97 | 584.9 | 584.9 | 584.9 | 7,001 | 7,001 | ||||||
Series C ................................. | $1.08 | $21.65 | 277.1 | 277.1 | 277.1 | 6,000 | 6,000 | ||||||
Series D ................................ | $1.83 | $36.56 | 174.8 | 120.1 | — | 4,390 | 4,388 | ||||||
Series E ................................. | $3.77 | $75.46 | 265.0 | 179.2 | — | 13,523 | 13,510 | ||||||
Total xAI Redeemable Convertible Preferred Stock ............................... | 3,301.8 | 1,911.3 | 1,612.0 | $31,664 | $31,652 | ||||||||
Total Combined Redeemable Convertible Preferred Stock ............................... | 3,508.6 | 2,046.1 | 1,747.4 | $38,191 | $38,751 | ||||||||
Class A | Class B | Class C | Class D | ||||||||||||
Common Stock | Common Stock | Common Stock | Common Stock | ||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | ||||||||
Balance at December 31, 2022 ......... | 1,778 | $2 | 647 | $1 | 317 | $0 | — | $— | |||||||
Common stock issued, net of tax withholding ............................... | 6 | 0 | 188 | 0 | 55 | 0 | — | — | |||||||
Conversion between classes of common stock ........................... | 32 | 0 | (32) | 0 | — | — | — | — | |||||||
Repurchase of common stock ..... | (6) | 0 | 0 | 0 | (5) | 0 | — | — | |||||||
Balance at December 31, 2023 ......... | 1,810 | 2 | 803 | 1 | 367 | 0 | — | — | |||||||
Common stock issued, net of tax withholding ............................... | 8 | 0 | 9 | 0 | 58 | 0 | — | — | |||||||
Repurchase of common stock ..... | (35) | 0 | (8) | 0 | (3) | 0 | — | — | |||||||
Conversion of redeemable convertible preferred stock to common stock ........................... | 13 | 0 | — | — | 1 | — | — | — | |||||||
Conversion between classes of common stock ........................... | 36 | 0 | (36) | 0 | — | — | — | — | |||||||
Balance at December 31, 2024 ......... | 1,832 | 2 | 768 | 1 | 423 | 0 | — | — | |||||||
Common stock issued, net of tax withholding ............................... | 33 | 1 | 4 | 0 | 60 | 0 | — | — | |||||||
Repurchase of common stock ..... | (31) | 0 | (38) | 0 | — | — | — | — | |||||||
Conversion of redeemable convertible preferred stock to common stock ........................... | 27 | 0 | — | — | 1 | 0 | — | — | |||||||
Conversion between classes of common stock ........................... | 91 | 0 | (91) | 0 | — | — | — | — | |||||||
Balance at December 31, 2025 ......... | 1,952 | $3 | 643 | $1 | 484 | $0 | — | $— | |||||||
Number of Shares | |||||||
Class A | Class B | Class C | Class D | ||||
Redeemable Convertible Preferred Stock issued (low-vote) ........................................................ | 4,291 | — | 3,459 | — | |||
Redeemable Convertible Preferred Stock issued (high-vote) ....................................................... | 3,275 | 3,812 | 3,275 | — | |||
Outstanding Class B ............................................ | 644 | — | — | — | |||
Outstanding stock options ................................... | 10 | 468 | 474 | — | |||
Outstanding RSUs ............................................... | 47 | 43 | 62 | — | |||
Future grants under share-based compensation .. | 161 | — | 383 | — | |||
8,428 | 4,323 | 7,653 | — | ||||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Numerator: | |||||
Net income (loss) .......................................................................... | $(4,937) | $791 | $(4,628) | ||
Less: Deemed dividend(1) .......................................................... | — | 80 | — | ||
Less: Dividends and undistributed earnings allocated to participating securities ........................................................... | — | 693 | — | ||
Net income (loss) attributable to common shareholders - basic .... | (4,937) | 18 | (4,628) | ||
Add: Effect of assumed conversion of SpaceX Redeemable Convertible Preferred Stock ................................................... | — | 3 | — | ||
Add: Effect of assumed conversion of stock options ................ | — | 0 | — | ||
Add: Effect of assumed conversion of restricted stock units .... | — | 0 | — | ||
Add: Effect of assumed issuance of shares under the ESPP ..... | — | 0 | — | ||
Net income (loss) attributable to common shareholders - diluted .. | $(4,937) | $21 | $(4,628) | ||
Denominator: | |||||
Weighted average shares of common stock outstanding - basic .... | 2,926 | 2,848 | 2,759 | ||
Weighted average shares of common stock equivalents: | |||||
Conversion of SpaceX Redeemable Convertible Preferred Stock ...................................................................................... | — | 6,771 | — | ||
Exercise of stock options ........................................................... | — | 292 | — | ||
Conversion of restricted stock units .......................................... | — | 45 | — | ||
Conversion of ESPPs ................................................................. | — | 0 | — | ||
Weighted average common stock and common stock equivalent outstanding - diluted ................................................................... | 2,926 | 9,956 | 2,759 | ||
Earnings (loss) per share attributable to common shareholders | |||||
Basic .......................................................................................... | $(1.69) | $0.01 | $(1.68) | ||
Diluted ....................................................................................... | $(1.69) | $0.00 | $(1.68) | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
xAI Redeemable Convertible Preferred Stock ............................... | 1,369 | — | 537 | ||
SpaceX Redeemable Convertible Preferred Stock ......................... | 6,733 | — | 6,780 | ||
Share-based compensation ............................................................. | 623 | 18 | 767 | ||
Stock Options | |||||||
Number of Options | Weighted Average Exercise Price | Weighted Average Remaining Contractual Life (years) | Aggregate Intrinsic Value | ||||
Balance at December 31, 2024 ........................ | 530 | $8.86 | 6.5 | $14,342 | |||
Granted ................................................................ | 20 | $37.27 | |||||
Exercised ............................................................. | (34) | $5.80 | |||||
Cancelled ............................................................. | (20) | $9.81 | |||||
Outstanding at December 31, 2025 ................. | 496 | $10.18 | 5.7 | $37,171 | |||
Vested and expected to vest at December 31, 2025 .................................................................. | 496 | $10.18 | 5.7 | $37,171 | |||
Vested and exercisable at December 31, 2025 .. | 398 | $8.31 | 5.2 | $30,346 | |||
RSUs | RSAs | ||||||
Number of Restricted Stock Units | Weighted Average Grant Date Fair Value Per Share | Number of Restricted Stock Awards | Weighted Average Grant Date Fair Value Per Share | ||||
Balance at December 31, 2024 ........................ | 110 | $12.57 | 109 | $0.00 | |||
Granted ................................................................ | 74 | $54.84 | 0 | $93.87 | |||
Exercised ............................................................. | (51) | $25.53 | (34) | $0.42 | |||
Cancelled ............................................................. | (24) | $33.44 | (42) | $0.00 | |||
Balance at December 31, 2025 ........................ | 109 | $40.49 | 34 | $0.11 | |||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Expected term (years) ..................................................................... | 6.94 | 6.80 | 6.70 | ||
Volatility ......................................................................................... | 43.14% | 39.80% | 43.20% | ||
Risk-free interest rate ..................................................................... | 4.02% | 4.30% | 3.60% | ||
Dividend yield ................................................................................ | —% | —% | —% | ||
Expected term (years) ........................................................................................................................... | 10.0 |
Volatility ............................................................................................................................................... | 45% – 55% |
Risk-free interest rate ............................................................................................................................ | 4.06 |
Dividend yield ....................................................................................................................................... | 0.00 |
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Cost of revenue ............................................................................... | $253 | $193 | $167 | ||
Research and development ............................................................. | 859 | 230 | 179 | ||
Selling, general, and administrative ............................................... | 835 | 360 | 333 | ||
Total ......................................................................................... | $1,947 | $784 | $679 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Domestic ......................................................................................... | $(3,959) | $73 | $(3,598) | ||
Foreign ........................................................................................... | (260) | 169 | (1,393) | ||
Income (loss) before income taxes .............................................. | $(4,219) | $242 | $(4,991) | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Current: | |||||
Federal ....................................................................................... | $(11) | $57 | $11 | ||
State ........................................................................................... | 18 | 18 | 24 | ||
Foreign ....................................................................................... | 82 | 51 | 15 | ||
Total current provision ............................................................... | 89 | 126 | 50 | ||
Deferred: | |||||
Federal ....................................................................................... | 659 | (667) | (305) | ||
State ........................................................................................... | 4 | 2 | (70) | ||
Foreign ....................................................................................... | (34) | (10) | (38) | ||
Total deferred provision ............................................................. | 629 | (675) | (413) | ||
Total provision for (benefit from) income taxes ....................... | $718 | $(549) | $(363) | ||
Year Ended December 31, | |||
2025 | |||
U.S. federal statutory income tax rate ....................................................................... | $(886) | 21.0% | |
State and local income taxes, net of federal income tax effect(1) ............................... | (105) | 2.5% | |
Foreign tax effects ..................................................................................................... | |||
Ireland ................................................................................................................... | 81 | (1.9)% | |
Other ..................................................................................................................... | 22 | (0.5)% | |
Effect of cross-border tax laws .................................................................................. | (1) | —% | |
Tax credits | |||
Research and development tax credits .................................................................. | (602) | 14.3% | |
Foreign tax credits ................................................................................................ | (27) | 0.6% | |
Other ..................................................................................................................... | (11) | 0.3% | |
Change in valuation allowance .................................................................................. | 2,194 | (51.6)% | |
Nontaxable or nondeductible items | |||
Share-based compensation .................................................................................... | (274) | 6.5% | |
Other ..................................................................................................................... | 45 | (1.1)% | |
Change in unrecognized tax benefits ......................................................................... | 297 | (7.0)% | |
Other adjustments ...................................................................................................... | (15) | (0.1)% | |
Effective tax rate ..................................................................................................... | $718 | (17.0)% | |
Year Ended December 31, | |||
2024 | 2023 | ||
Federal statutory income tax rate ............................................................................... | $51 | $(1,048) | |
State and local income taxes, net of federal income tax effect .................................. | (213) | (276) | |
Share-based compensation ........................................................................................ | (90) | (73) | |
Foreign tax effects ..................................................................................................... | (3) | 84 | |
Research and development tax credits ....................................................................... | (689) | (489) | |
Change in valuation allowance .................................................................................. | 137 | 1,209 | |
Change in unrecognized tax benefits ......................................................................... | 299 | 206 | |
Other adjustments ...................................................................................................... | (41) | 24 | |
Provision for (benefit from) income taxes ............................................................ | $(549) | $(363) | |
Year Ended December 31, | |
2025 | |
Federal ................................................................................................................................................... | $70 |
State and Local ...................................................................................................................................... | 17 |
Foreign | |
Ireland .............................................................................................................................................. | 20 |
Mexico ............................................................................................................................................. | 9 |
Other ................................................................................................................................................. | 38 |
Total cash paid for income taxes, net of refunds ............................................................................. | $154 |
December 31, | |||
2025 | 2024 | ||
Deferred tax assets: | |||
Net operating loss carryforwards ............................................................................. | $2,275 | $572 | |
Research and development and other credits ........................................................... | 3,627 | 2,988 | |
Intangible assets ....................................................................................................... | 812 | 568 | |
Operating lease liability ........................................................................................... | 1,613 | 313 | |
Capitalized research and development costs ........................................................... | 4,077 | 3,215 | |
Share-based compensation ...................................................................................... | 366 | 254 | |
Deferred revenue ..................................................................................................... | 757 | 664 | |
Disallowed interest expense .................................................................................... | 762 | 785 | |
Other ........................................................................................................................ | 233 | 206 | |
Total deferred tax assets .......................................................................................... | 14,522 | 9,565 | |
Valuation allowance ................................................................................................ | (8,286) | (5,621) | |
Deferred tax assets, net of valuation allowance ....................................................... | 6,236 | 3,944 | |
Deferred tax liabilities: | |||
Fixed assets .............................................................................................................. | (5,209) | (2,372) | |
Operating lease right-of-use asset ............................................................................ | (627) | (632) | |
Unrealized gains/losses ............................................................................................ | (248) | (244) | |
Other ........................................................................................................................ | (39) | (32) | |
Total deferred tax liabilities ..................................................................................... | (6,123) | (3,280) | |
Deferred tax assets, net of valuation allowance ................................................. | $113 | $664 | |
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Beginning balance .......................................................................... | $5,621 | $5,582 | $4,347 | ||
Charged to income tax expense ...................................................... | 2,551 | 204 | 1,210 | ||
Charged to other comprehensive income ....................................... | 114 | (55) | 25 | ||
Cumulative effect adjustment ......................................................... | — | (110) | — | ||
Ending balance ............................................................................ | $8,286 | $5,621 | $5,582 | ||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
Beginning balance .......................................................................... | $1,619 | $1,320 | $1,114 | ||
Gross increases - current year tax positions ................................... | 282 | 302 | 233 | ||
Gross increases - prior year tax positions ....................................... | 16 | — | — | ||
Gross decreases - current year tax positions .................................. | — | — | — | ||
Gross decreases - prior year tax positions ...................................... | (1) | (3) | (27) | ||
Gross decreases - settlements with tax authorities ......................... | — | — | — | ||
Gross decreases - lapse of statute of limitations ............................. | — | — | — | ||
Ending balance ............................................................................ | $1,916 | $1,619 | $1,320 | ||
2026 ...................................................................................................................................................... | $2,720 |
2027 ...................................................................................................................................................... | 21,476 |
2028 ...................................................................................................................................................... | 1,250 |
2029 ...................................................................................................................................................... | 4 |
2030 ...................................................................................................................................................... | 1 |
Thereafter .............................................................................................................................................. | — |
Total .................................................................................................................................................... | $25,451 |
Year Ended December 31, | |||||||
2025 | |||||||
Space | Connectivity | AI | Total Reportable Segments | ||||
Revenue ............................................................. | $4,086 | $11,387 | $3,201 | $18,674 | |||
Costs and expenses | |||||||
Cost of revenue ................................................. | 1,352 | 5,921 | 2,178 | 9,451 | |||
Research and development ............................... | 3,004 | 575 | 5,064 | 8,643 | |||
Selling, general, and administrative ................. | 349 | 468 | 1,827 | 2,644 | |||
Restructuring charges ....................................... | — | — | 487 | 487 | |||
Impairment ........................................................ | 38 | — | — | 38 | |||
Total costs and expenses ................................ | 4,743 | 6,964 | 9,556 | 21,263 | |||
Income (loss) from operations ......................... | (657) | 4,423 | (6,355) | (2,589) | |||
Interest expense ................................................... | (1,945) | ||||||
Interest income .................................................... | 492 | ||||||
Other income (expense), net ............................... | (177) | ||||||
Income (loss) before income taxes .................. | $(4,219) | ||||||
Supplemental segment information | |||||||
Depreciation and amortization ............................ | $757 | $2,376 | $3,568 | $6,701 | |||
Share-based compensation .................................. | $515 | $369 | $1,063 | $1,947 | |||
Impairment .......................................................... | $38 | $— | $— | $38 | |||
Capital expenditures ............................................ | $3,832 | $4,178 | $12,727 | $20,737 | |||
Year Ended December 31, | |||||||
2024 | |||||||
Space | Connectivity | AI | Total Reportable Segments | ||||
Revenue ............................................................. | $3,796 | $7,599 | $2,620 | $14,015 | |||
Costs and expenses | |||||||
Cost of revenue ................................................. | 1,541 | 4,768 | 1,687 | 7,996 | |||
Research and development ............................... | 1,835 | 453 | 1,176 | 3,464 | |||
Selling, general, and administrative ................. | 375 | 333 | 1,105 | 1,813 | |||
Restructuring charges ....................................... | — | — | 213 | 213 | |||
Impairment ........................................................ | 24 | 39 | — | 63 | |||
Total costs and expenses ................................ | 3,775 | 5,593 | 4,181 | 13,549 | |||
Income (loss) from operations ......................... | 21 | 2,006 | (1,561) | 466 | |||
Interest expense ................................................... | (1,580) | ||||||
Interest income .................................................... | 371 | ||||||
Other income (expense), net ............................... | 985 | ||||||
Income (loss) before income taxes .................. | $242 | ||||||
Supplemental segment information | |||||||
Depreciation and amortization ............................ | $637 | $1,508 | $1,679 | $3,824 | |||
Share-based compensation .................................. | $472 | $296 | $16 | $784 | |||
Impairment .......................................................... | $24 | $39 | $— | $63 | |||
Capital expenditures ............................................ | $2,032 | $3,498 | $5,633 | $11,163 | |||
Year Ended December 31, | |||||||
2023 | |||||||
Space | Connectivity | AI | Total Reportable Segments | ||||
Revenue ............................................................. | $3,557 | $3,869 | $2,961 | $10,387 | |||
Costs and expenses | |||||||
Cost of revenue ................................................. | 1,669 | 2,786 | 1,655 | 6,110 | |||
Research and development ............................... | 1,538 | 381 | 186 | 2,105 | |||
Selling, general, and administrative ................. | 351 | 233 | 1,081 | 1,665 | |||
Restructuring charges ....................................... | — | — | 237 | 237 | |||
Impairment ........................................................ | — | — | 3,775 | 3,775 | |||
Total costs and expenses ................................ | 3,558 | 3,400 | 6,934 | 13,892 | |||
Income (loss) from operations ......................... | (1) | 469 | (3,973) | (3,505) | |||
Interest expense ................................................... | (1,693) | ||||||
Interest income .................................................... | 249 | ||||||
Other income (expense), net ............................... | (42) | ||||||
Income (loss) before income taxes .................. | $(4,991) | ||||||
Supplemental segment information | |||||||
Depreciation and amortization ............................ | $571 | $884 | $1,180 | $2,635 | |||
Share-based compensation .................................. | $427 | $249 | $3 | $679 | |||
Impairment .......................................................... | $— | $— | $3,775 | $3,775 | |||
Capital expenditures ............................................ | $1,497 | $2,455 | $463 | $4,415 | |||
Year Ended December 31, | |||||
2025 | 2024 | 2023 | |||
USA ................................................................................................ | $12,966 | $10,008 | $7,473 | ||
Ireland ............................................................................................. | 1,827 | 1,371 | 1,047 | ||
Canada ............................................................................................ | 764 | 582 | 447 | ||
All Other ......................................................................................... | 3,117 | 2,054 | 1,420 | ||
Total Revenues .......................................................................... | $18,674 | $14,015 | $10,387 | ||
Restructuring liabilities as of December 31, 2023 ................................................................................ | $8 |
Severance and other personnel costs ................................................................................................. | 147 |
Cash payments ................................................................................................................................... | (11) |
Other adjustments .............................................................................................................................. | 8 |
Restructuring liabilities as of December 31, 2024 ................................................................................ | 152 |
Severance and other personnel costs ................................................................................................. | 487 |
Cash payments ................................................................................................................................... | (212) |
Other adjustments .............................................................................................................................. | 16 |
Restructuring liabilities as of December 31, 2025 ................................................................................ | $443 |
March 31, 2026 | December 31, 2025 | |||
Assets | ||||
Current assets | ||||
Cash and cash equivalents ................................................................................................................ | $15,852 | $24,747 | ||
Marketable securities ....................................................................................................................... | 7,823 | — | ||
Accounts receivable, net of allowance for credit losses of $47 and $39 at March 31, 2026 and December 31, 2025, respectively ............................................................................................... | 1,833 | 1,579 | ||
Inventory .......................................................................................................................................... | 2,588 | 2,416 | ||
Prepaid expenses and other current assets ....................................................................................... | 1,636 | 2,210 | ||
Total current assets ..................................................................................................................... | 29,732 | 30,952 | ||
Property, plant, and equipment, net(a) .................................................................................................... | 53,879 | 42,602 | ||
Finance lease right-of-use assets ............................................................................................................ | 1,182 | 1,260 | ||
Intangible assets, net .............................................................................................................................. | 1,432 | 1,548 | ||
Digital assets .......................................................................................................................................... | 1,293 | 1,637 | ||
Goodwill ................................................................................................................................................. | 11,681 | 11,809 | ||
Deferred tax assets ................................................................................................................................. | 213 | 141 | ||
Other assets ............................................................................................................................................ | 2,682 | 2,130 | ||
Total assets ............................................................................................................................... | $102,094 | $92,079 | ||
Liabilities, Redeemable Convertible Preferred Stock, and Shareholders’ Equity | ||||
Current liabilities | ||||
Accounts payable ................................................................................................................................... | 10,002 | 11,792 | ||
Deferred revenue, current ..................................................................................................................... | 7,207 | 6,111 | ||
Debt and finance leases, current (related party of $1,121 and $455 at March 31, 2026 and December 31, 2025, respectively) ..................................................................................................... | 1,538 | 928 | ||
Accrued expenses and other current liabilities ...................................................................................... | 5,689 | 2,569 | ||
Total current liabilities ........................................................................................................................... | 24,436 | 21,400 | ||
Long-term liabilities | ||||
Deferred revenue, net of current ........................................................................................................... | 6,029 | 6,005 | ||
Debt and finance leases, net of current (related party of $7,920 and $4,052 at March 31, 2026 and December 31, 2025, respectively) ..................................................................................................... | 28,727 | 21,968 | ||
Other liabilities ....................................................................................................................................... | 1,320 | 1,381 | ||
Total liabilities ...................................................................................................................................... | 60,512 | 50,754 | ||
Commitments and contingencies (Note 16) | ||||
Redeemable convertible preferred stock | ||||
Redeemable convertible preferred stock, par value $0.001; 189 and 2,351 shares issued; 135 and 2,046 shares outstanding as of March 31, 2026 and December 31, 2025, respectively .................... | 7,049 | 38,752 | ||
Shareholders’ equity | ||||
Class A common stock, par value $0.001; 2,965 and 2,036 shares issued; 2,883 and 1,952 shares outstanding as of March 31, 2026 and December 31, 2025, respectively ......................................... | 3 | 3 | ||
Class B common stock, par value $0.001; 2,421 and 643 shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively ................................................................................. | 3 | 1 | ||
Class C common stock, par value $0.001; 494 and 484 shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively ................................................................................. | 0 | 0 | ||
Class D common stock, par value $0.0001; no shares issued and outstanding as of March 31, 2026 and December 31, 2025, respectively ................................................................................................ | — | — | ||
Additional paid-in capital ....................................................................................................................... | 74,083 | 37,706 | ||
Accumulated deficit ............................................................................................................................... | (41,311) | (37,035) | ||
Accumulated other comprehensive income ........................................................................................... | 1,755 | 1,898 | ||
Total shareholders’ equity ................................................................................................................. | 34,533 | 2,573 | ||
Total liabilities, redeemable convertible preferred stock, and shareholders’ equity ................... | $102,094 | $92,079 |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Revenue ........................................................................................................................ | $4,694 | $4,067 | |
Costs and expenses | |||
Cost of revenue ......................................................................................................... | 2,388 | 1,962 | |
Research and development ........................................................................................ | 3,514 | 1,557 | |
Selling, general, and administrative .......................................................................... | 746 | 493 | |
Restructuring charges (credits) ................................................................................. | (11) | 4 | |
Impairment ................................................................................................................ | — | 24 | |
Total costs and expenses ...................................................................................... | 6,637 | 4,040 | |
Income (loss) from operations .................................................................................... | (1,943) | 27 | |
Interest expense (related party of $186 and $- for March 31, 2026 and 2025, respectively) ............................................................................................................... | (664) | (447) | |
Interest income ............................................................................................................... | 213 | 117 | |
Other expense, net .......................................................................................................... | (1,876) | (211) | |
Loss before income taxes ............................................................................................. | (4,270) | (514) | |
Provision for income taxes ............................................................................................ | 6 | 14 | |
Net loss .......................................................................................................................... | $(4,276) | $(528) | |
Net loss attributable to shareholders - basic and diluted ........................................... | $(4,947) | $(528) | |
Net loss per share of common stock attributable to common shareholders | |||
Basic and Diluted ........................................................................................................... | $(1.27) | $(0.18) | |
Weighted average shares used in computing net loss per share of common stock | |||
Basic and Diluted ........................................................................................................... | 3,884 | 2,875 | |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Net loss ..................................................................................................................... | $(4,276) | $(528) | |
Other comprehensive income (loss) | |||
Change in foreign currency translation adjustments, net of tax ............................... | (140) | 257 | |
Unrealized gains (losses) on marketable securities, net of tax ................................. | (3) | 2 | |
Other comprehensive income (loss) ......................................................................... | (143) | 259 | |
Comprehensive loss ................................................................................................ | $(4,419) | $(269) | |
Redeemable Convertible Preferred Stock | Common Stock | |||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Shareholders' Equity | |||||||||
Balances at December 31, 2024 ........................................ | 1,748 | $20,941 | 3,023 | $3 | $35,865 | $(32,098) | $1,093 | $4,863 | ||||||||
Share-based compensation .................................................. | — | — | — | — | 262 | — | — | 262 | ||||||||
Common stock issued, net of tax withholding .................... | — | — | 26 | 0 | 931 | — | — | 931 | ||||||||
Repurchase of common stock ............................................. | — | — | (28) | 0 | (508) | — | — | (508) | ||||||||
Conversion of redeemable convertible preferred stock to common stock ................................................................. | 0 | (1) | 2 | 0 | 1 | — | — | 1 | ||||||||
Transfer of equity in business combination ........................ | — | — | 1 | 0 | 39 | — | — | 39 | ||||||||
Net loss ................................................................................ | — | — | — | — | — | (528) | — | (528) | ||||||||
Other comprehensive income .............................................. | — | — | — | — | — | — | 259 | 259 | ||||||||
Balances at March 31, 2025 .............................................. | 1,748 | $20,940 | 3,024 | $3 | $36,590 | $(32,626) | $1,352 | $5,319 | ||||||||
Redeemable Convertible Preferred Stock | Common Stock | |||||||||||||||
Shares | Amount | Shares | Amount | Additional Paid-in Capital | Accumulated Deficit | Accumulated Other Comprehensive Income | Total Shareholders' Equity | |||||||||
Balances at December 31, 2025 .......................................... | 2,046 | $38,752 | 3,079 | $4 | $37,706 | $(37,035) | $1,898 | $2,573 | ||||||||
Share-based compensation .................................................. | — | — | — | — | 693 | — | — | 693 | ||||||||
Issuance of redeemable convertible preferred stock ........... | 78 | 5,869 | — | — | — | — | — | — | ||||||||
Common stock issued, net of tax withholding .................... | — | — | 1,346 | 1 | 2,460 | — | — | 2,461 | ||||||||
Repurchase of common and redeemable convertible preferred stock ................................................................ | (2) | (69) | (31) | — | (1,864) | — | — | (1,864) | ||||||||
Conversion of redeemable convertible preferred stock pursuant to the xAI Merger ............................................. | (1,987) | (37,476) | 1,424 | 1 | 37,474 | — | — | 37,475 | ||||||||
Repurchase of common stock pursuant to xAI Merger ....... | — | — | (25) | — | (2,413) | — | — | (2,413) | ||||||||
Conversion of redeemable convertible preferred stock to common stock ................................................................. | — | (27) | 5 | — | 27 | — | — | 27 | ||||||||
Net loss ................................................................................ | — | — | — | — | — | (4,276) | — | (4,276) | ||||||||
Other comprehensive loss ................................................... | — | — | — | — | — | — | (143) | (143) | ||||||||
Balances at March 31, 2026 .............................................. | 135 | $7,049 | 5,798 | $6 | $74,083 | $(41,311) | $1,755 | $34,533 | ||||||||
Three Months Ended March 31, | |||
2026 | 2025 | ||
Cash flows from operating activities | |||
Net loss ..................................................................................................................................... | $(4,276) | $(528) | |
Adjustments to reconcile net loss to net cash provided by operating activities: | |||
Depreciation and amortization ............................................................................................ | 2,442 | 1,443 | |
Share-based compensation .................................................................................................. | 639 | 232 | |
Unrealized loss on digital assets ......................................................................................... | 344 | 188 | |
Impairment and loss on disposal of fixed assets, net .......................................................... | 5 | 32 | |
Amortization of debt discount and issuance costs .............................................................. | 19 | 18 | |
Loss on debt extinguishment .............................................................................................. | 1,526 | — | |
Other ................................................................................................................................... | (26) | 31 | |
Changes in operating assets and liabilities | |||
Accounts receivable ....................................................................................................... | (218) | (197) | |
Inventory ........................................................................................................................ | (384) | (322) | |
Prepaid expenses and other assets ................................................................................. | (74) | (88) | |
Accounts payable ........................................................................................................... | (528) | 93 | |
Deferred revenue ........................................................................................................... | 1,119 | (34) | |
Operating lease liabilities, net ....................................................................................... | (5) | (1) | |
Other liabilities .............................................................................................................. | 464 | (140) | |
Net cash provided by operating activities ................................................................ | $1,047 | $727 | |
Cash flows from investing activities | |||
Purchases of property, plant, and equipment (related party of $34 and $84 for March 31, 2026 and 2025, respectively) ............................................................................................... | (10,107) | (4,140) | |
Capitalized interest ................................................................................................................... | (7) | — | |
Proceeds from product rebates ................................................................................................. | 1,195 | — | |
Purchases of marketable securities ........................................................................................... | (7,801) | (312) | |
Maturities of marketable securities .......................................................................................... | — | 289 | |
Other investing activities, net ................................................................................................... | (4) | (7) | |
Net cash used in investing activities ................................................................................... | $(16,724) | $(4,170) | |
Cash flows from financing activities | |||
Principal repayments on finance leases .................................................................................... | (82) | (66) | |
Proceeds from debt and other financing obligations ................................................................ | 22,694 | 4,744 | |
Payment of debt issuance costs | (23) | (3) | |
Repayments on debt and other financing obligations .............................................................. | (18,295) | (4,745) | |
Payment of debt extinguishment premium | (1,153) | — | |
Proceeds from issuance of capital stock, net of issuance costs ................................................ | 8,319 | 899 | |
Proceeds from employee equity award plans ........................................................................... | 111 | 33 | |
Payments for repurchase of common and redeemable convertible preferred stock ................. | (4,346) | (508) | |
Taxes paid related to net share settlement of equity awards .................................................... | (100) | — | |
Net cash provided by financing activities ........................................................................... | $7,125 | $354 | |
Effect of exchange rate changes on cash and cash equivalents ................................................ | 36 | 70 | |
Net change in cash and cash equivalents and restricted cash ................................................... | (8,516) | (3,019) | |
Cash and cash equivalents and restricted cash, beginning of the period .................................. | 25,124 | 11,501 | |
Cash and cash equivalents and restricted cash, end of the period ............................................ | $16,608 | $8,482 | |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Supplemental disclosures of cash flow information | |||
Cash paid for the following: | |||
Interest, net of interest capitalized ...................................................................................... | $990 | $382 | |
Income taxes, net ................................................................................................................ | $8 | $7 | |
Supplemental schedule of noncash investing and financing activities | |||
Share-based compensation capitalized in property, plant, and equipment, net ........................ | $60 | $30 | |
Purchases of property, plant, and equipment included in accrued expenses and accounts payable ................................................................................................................................. | $10,649 | $565 | |
Purchases of property, plant, and equipment financed by other financings ............................ | $2,684 | $— | |
March 31, 2026 | December 31, 2025 | ||
Cash and cash equivalents ......................................................................................... | $15,852 | $24,747 | |
Restricted cash included in prepaid expenses and other current assets ..................... | 67 | 182 | |
Restricted cash included in other assets ..................................................................... | 689 | 195 | |
Total as presented in the consolidated statements of cash flows ........................ | $16,608 | $25,124 |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Products ..................................................................................................................... | $380 | $352 | |
Services ...................................................................................................................... | 4,314 | 3,715 | |
Total revenues ......................................................................................................... | $4,694 | $4,067 | |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Launch Services ................................................................................................... | $330 | $566 | |
Launch & Development ........................................................................................ | 289 | 299 | |
Space ........................................................................................................................ | 619 | 865 | |
Consumer .............................................................................................................. | 2,148 | 1,492 | |
Enterprise & Government (1) ................................................................................. | 1,109 | 983 | |
Connectivity ............................................................................................................ | 3,257 | 2,475 | |
Advertising ............................................................................................................ | 343 | 443 | |
AI Solutions & Infrastructure ............................................................................... | 475 | 284 | |
AI .............................................................................................................................. | 818 | 727 | |
Total revenues ......................................................................................................... | $4,694 | $4,067 | |
March 31, 2026 | December 31, 2025 | ||
Raw materials ............................................................................................................ | $1,054 | $1,030 | |
Work-in-progress ....................................................................................................... | 835 | 803 | |
Finished goods ........................................................................................................... | 699 | 583 | |
Inventory ................................................................................................................. | $2,588 | $2,416 |
March 31, 2026 | December 31, 2025 | ||
Servers and networking equipment ........................................................................... | $23,850 | $22,694 | |
Satellites ..................................................................................................................... | 12,893 | 11,949 | |
Machinery and equipment ......................................................................................... | 8,020 | 6,343 | |
Data center infrastructure .......................................................................................... | 2,965 | 2,960 | |
Launch sites ............................................................................................................... | 2,479 | 2,404 | |
Land, buildings and improvements (1) ....................................................................... | 2,018 | 1,876 | |
Flight vehicle hardware ............................................................................................. | 1,459 | 1,689 | |
Leasehold improvements ........................................................................................... | 842 | 784 | |
Construction-in-progress ........................................................................................... | 14,045 | 4,604 | |
Property, plant, and equipment .................................................................................. | 68,571 | 55,303 | |
Less: Accumulated depreciation ................................................................................ | (14,692) | (12,701) | |
Property, plant, and equipment, net ..................................................................... | $53,879 | $42,602 |
March 31, 2026 | |||||||
Weighted- Average Useful Life (years) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||
Brand ...................................................................... | 5.0 | $735 | $(367) | $368 | |||
User base ................................................................. | 9.0 | 1,277 | (486) | 791 | |||
Existing technology ................................................ | 3.0 | 27 | (17) | 10 | |||
Advertising customer relationships ........................ | 5.0 | 745 | (510) | 235 | |||
Acquired workforce ................................................ | 2.0 | 11 | (2) | 9 | |||
Total ................................................................. | $2,795 | $(1,382) | $1,413 | ||||
December 31, 2025 | |||||||
Weighted- Average Useful Life (in years) | Gross Carrying Value | Accumulated Amortization | Net Carrying Value | ||||
Brand ...................................................................... | 5.0 | $743 | $(335) | $408 | |||
User base ................................................................. | 9.0 | 1,291 | (456) | 835 | |||
Existing technology ................................................ | 3.2 | 27 | (16) | 11 | |||
Advertising customer relationships ........................ | 5.0 | 752 | (478) | 274 | |||
Acquired workforce ................................................ | 2.0 | 9 | — | 9 | |||
Total ................................................................. | $2,822 | $(1,285) | $1,537 | ||||
Balance at December 31, 2025 ............................................................................................................. | 11,809 |
Business combination ....................................................................................................................... | 3 |
Cumulative translation adjustments ................................................................................................ | (131) |
Balance at March 31, 2026 ................................................................................................................. | $11,681 |
March 31, 2026 | |||||||||
Level | Cost | Unrealized Gain | Unrealized Loss | Fair Value | |||||
Cash and cash equivalents | |||||||||
Cash ............................................. | I | 7,181 | — | — | 7,181 | ||||
Money market funds .................... | I | 6,950 | — | — | 6,950 | ||||
Government securities ................. | II | 1,721 | — | — | 1,721 | ||||
Marketable securities ..................... | |||||||||
Government securities ................. | II | 7,823 | — | 0 | 7,823 | ||||
Prepaid expenses and other current assets | |||||||||
Restricted cash ............................. | I | 15 | — | — | 15 | ||||
Restricted cash in money market funds ......................................... | I | 52 | — | — | 52 | ||||
Other assets ..................................... | |||||||||
Restricted cash ............................. | I | 512 | — | — | 512 | ||||
Restricted cash in money market funds ......................................... | I | 146 | — | — | 146 | ||||
Restricted cash in government securities ................................... | II | 31 | — | — | 31 | ||||
Total ................................................. | $24,431 | $— | $— | $24,431 | |||||
December 31, 2025 | |||||||||
Level | Cost | Unrealized Gain | Unrealized Loss | Fair Value | |||||
Cash and cash equivalents | |||||||||
Cash .............................................. | I | $3,408 | $— | $— | $3,408 | ||||
Money market funds .................... | I | 21,339 | — | — | 21,339 | ||||
Prepaid expenses and other current assets | |||||||||
Restricted cash ............................. | I | 30 | — | — | 30 | ||||
Money market funds .................... | I | 152 | — | — | 152 | ||||
Other assets .................................... | |||||||||
Restricted cash ............................. | I | 182 | — | — | 182 | ||||
Restricted cash in money market funds ......................................... | I | 13 | — | — | 13 | ||||
Total ................................................. | $25,124 | $— | $— | $25,124 | |||||
March 31, 2026 | |||||
Principal | Unamortized Deferred Financing Costs | Net | |||
SpaceX Bridge Loan ...................................................................... | 20,000 | 21 | 19,979 | ||
X 2027 and X 2030 Notes .............................................................. | 27 | — | 27 | ||
Other financings (1) ......................................................................... | 9,105 | — | 9,105 | ||
Total debt ........................................................................................ | 29,132 | 21 | 29,111 | ||
Finance lease liability ..................................................................... | 1,154 | — | 1,154 | ||
Total debt and finance leases .......................................................... | 30,286 | 21 | 30,265 | ||
Less: Short-term portion ................................................................. | 1,538 | — | 1,538 | ||
Total debt and finance leases, net of current ............................. | $28,748 | $21 | $28,727 | ||
December 31, 2025 | |||||
Principal | Unamortized Deferred Financing Costs | Net | |||
X 2027 and X 2030 Notes .............................................................. | 27 | — | 27 | ||
X B-1 Term Loan ........................................................................... | 6,504 | 280 | 6,224 | ||
X B-3 Term Loan ........................................................................... | 5,966 | 54 | 5,912 | ||
xAI Fixed Rate Term Loan ............................................................ | 995 | 4 | 991 | ||
xAI Floating Rate Term Loan ........................................................ | 995 | 40 | 955 | ||
xAI 12.5% Secured Senior Notes ................................................... | 3,000 | 12 | 2,988 | ||
Other financings (1) ......................................................................... | 4,562 | — | 4,562 | ||
Total debt ........................................................................................ | 22,049 | 390 | 21,659 | ||
Finance lease liability ..................................................................... | 1,237 | — | 1,237 | ||
Total debt and finance leases .......................................................... | 23,286 | 390 | 22,896 | ||
Less: Short-term portion ................................................................. | 928 | — | 928 | ||
Total debt and finance leases, net of current ............................. | $22,358 | $390 | $21,968 | ||
2026 (remaining nine months) .............................................................................................................. | $801 |
2027 ...................................................................................................................................................... | 21,540 |
2028 ...................................................................................................................................................... | 1,938 |
2029 ...................................................................................................................................................... | 2,393 |
2030 ...................................................................................................................................................... | 2,460 |
Thereafter .............................................................................................................................................. | — |
Total ..................................................................................................................................................... | $29,132 |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Operating lease expense: | |||
Operating lease expense ........................................................................................ | $107 | $120 | |
Short-term lease cost ............................................................................................. | 113 | 29 | |
Variable lease cost ................................................................................................ | 31 | 23 | |
Total operating lease expense .......................................................................... | 251 | 172 | |
Finance lease expense: | |||
Amortization of leased assets ............................................................................... | $79 | $84 | |
Interest on lease liabilities ..................................................................................... | 68 | 85 | |
Total finance lease expense .............................................................................. | 147 | 169 | |
Total lease expense .................................................................................................. | $398 | $341 | |
March 31, 2026 | December 31, 2025 | ||
Prepaid expenses and other current assets | |||
Tax related assets ....................................................................................................... | $690 | $618 | |
Unbilled receivables .................................................................................................. | 275 | 223 | |
Rebates and credits .................................................................................................... | 109 | 597 | |
Restricted cash and deposits ...................................................................................... | 67 | 182 | |
Other .......................................................................................................................... | 495 | 590 | |
Prepaid expenses and other current assets ...................................................... | $1,636 | $2,210 | |
Accrued expenses and other current liabilities | |||
Accrued infrastructure purchases .............................................................................. | $2,669 | $— | |
Tax related liabilities ................................................................................................. | 601 | 563 | |
Payroll & employee benefit accruals ......................................................................... | 436 | 322 | |
Operating lease liabilities, current ............................................................................. | 338 | 422 | |
Restructuring liabilities .............................................................................................. | 220 | 339 | |
Accrued interest ......................................................................................................... | 68 | 416 | |
Other current liabilities .............................................................................................. | 1,357 | 507 | |
Accrued expenses and other current liabilities ............................................... | $5,689 | $2,569 |
Dividend Per Share | Initial Price Per Share | Authorized Shares | Outstanding (1) | Liquidation Preference | Net Carrying Value | ||||||||
March 31, 2026 | March 31, 2026 | March 31, 2026 | March 31, 2026 | December 31, 2025 | March 31, 2026 | March 31, 2026 | |||||||
SpaceX Redeemable Convertible Preferred Stock | |||||||||||||
Series A ................................ | $0.05 | $1.00 | 61.0 | 60.4 | 60.4 | $60 | $59 | ||||||
Series A-1 ............................. | $0.05 | $1.00 | 61.0 | 0.2 | 0.2 | — | — | ||||||
Series B ................................. | $0.10 | $2.00 | 5.5 | 5.1 | 5.1 | 10 | 10 | ||||||
Series B-1 ............................. | $0.10 | $2.00 | 5.5 | 0.1 | 0.1 | — | — | ||||||
Series C ................................. | $0.15 | $3.00 | 10.5 | 9.7 | 9.7 | 29 | 23 | ||||||
Series D ................................ | $0.19 | $3.88 | 7.5 | 5.2 | 5.2 | 40 | 20 | ||||||
Series E ................................. | $0.23 | $4.50 | 10.5 | 10.2 | 10.2 | 46 | 647 | ||||||
Series F ................................. | $0.38 | $7.50 | 6.8 | 6.7 | 6.7 | 50 | 48 | ||||||
Series G ................................ | $3.87 | $77.46 | 13.0 | 12.6 | 12.6 | 978 | 978 | ||||||
Series H ................................ | $6.75 | $135.00 | 3.4 | 3.2 | 3.2 | 429 | 429 | ||||||
Series I .................................. | $8.45 | $169.00 | 3.0 | 3.0 | 3.0 | 499 | 499 | ||||||
Series J .................................. | $9.30 | $186.00 | 2.7 | 2.5 | 2.5 | 457 | 457 | ||||||
Series K ................................ | $10.20 | $204.00 | 2.7 | 2.5 | 2.5 | 515 | 515 | ||||||
Series L ................................. | $10.70 | $214.00 | 1.5 | 1.4 | 1.4 | 295 | 295 | ||||||
Series M ................................ | $11.00 | $220.00 | 2.7 | 2.6 | 2.7 | 575 | 575 | ||||||
Series N ................................ | $13.50 | $270.00 | 9.5 | 9.2 | 9.3 | 2,492 | 2,494 | ||||||
Total SpaceX Redeemable Convertible Preferred Stock ................................ | 206.6 | 134.6 | 134.7 | $6,475 | $7,049 | ||||||||
xAI Redeemable Convertible Preferred Stock | |||||||||||||
Series A ................................ | $— | $— | — | — | 750.0 | $— | $— | ||||||
Series A-1 ............................. | $— | $— | — | — | — | — | — | ||||||
Series B ................................. | $— | $— | — | — | 584.9 | — | — | ||||||
Series C ................................. | $— | $— | — | — | 277.1 | — | — | ||||||
Series D ................................ | $— | $— | — | — | 120.1 | — | — | ||||||
Series E ................................. | $— | $— | — | — | 179.2 | — | — | ||||||
Total xAI Redeemable Convertible Preferred Stock ................................ | — | — | 1,911.3 | $— | $— | ||||||||
Total Combined Redeemable Convertible Preferred Stock ................................ | 206.6 | 134.6 | 2,046.0 | $6,475 | $7,049 | ||||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | Class D Common Stock | ||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | ||||||||
Balances at December 31, 2024 ................................... | 1,832 | $2 | 768 | $1 | 423 | $0 | — | $— | |||||||
Common stock issued, net of tax withholding .................. | 18 | 0 | 1 | 0 | 7 | 0 | — | — | |||||||
Repurchase of common stock ................................... | (14) | 0 | (14) | 0 | — | — | — | — | |||||||
Conversion of redeemable convertible preferred stock to common stock ............... | 1 | 0 | — | — | 1 | 0 | — | — | |||||||
Conversion between classes of common stock ............... | 24 | 0 | (24) | 0 | — | — | — | — | |||||||
Transfer of equity in business combination ........ | 1 | 0 | — | — | — | — | — | — | |||||||
Balances at March 31, 2025 | 1,862 | $2 | 731 | $1 | 431 | $0 | — | $— | |||||||
Class A Common Stock | Class B Common Stock | Class C Common Stock | Class D Common Stock | ||||||||||||
Shares | Amount | Shares | Amount | Shares | Amount | Shares | Amount | ||||||||
Balances at December 31, 2025 ................................... | 1,952 | $3 | 643 | $1 | 484 | $0 | — | $— | |||||||
Common stock issued, net of tax withholding .................. | 28 | — | 1,305 | 1 | 13 | — | — | — | |||||||
Repurchase of common stock ................................... | (9) | — | (22) | — | — | — | — | — | |||||||
Conversion of redeemable convertible preferred stock pursuant to the xAI Merger ............................... | 886 | — | 537 | 1 | — | — | — | — | |||||||
Repurchase of common stock pursuant to xAI Merger ............................... | (3) | — | (20) | — | — | — | — | — | |||||||
Conversion of redeemable convertible preferred stock to common stock ............... | 5 | — | — | — | — | — | — | — | |||||||
Conversion between classes of common stock ............... | 25 | — | (25) | — | — | — | — | — | |||||||
Balances at March 31, 2026 | 2,884 | $3 | 2,418 | $3 | 497 | $0 | — | $— | |||||||
Number of Shares | |||||||
Class A | Class B | Class C | Class D | ||||
Redeemable Convertible Preferred Stock issued (low-vote) ................................................................. | 3,448 | — | 3,448 | — | |||
Redeemable Convertible Preferred Stock issued (high-vote) ............................................................... | 3,274 | 3,274 | 3,274 | — | |||
Outstanding Class B .................................................... | 2,421 | — | — | — | |||
Outstanding stock options ........................................... | 8 | 450 | 476 | — | |||
Outstanding RSUs ....................................................... | 49 | 1 | 79 | — | |||
Future grants under share-based compensation ........... | 150 | — | 350 | — | |||
9,350 | 3,725 | 7,627 | — | ||||
Three Months Ended March 31, | |||
2026 | 2025 | ||
Numerator: | |||
Net loss ...................................................................................................................... | $(4,276) | $(528) | |
Less: Deemed dividend(1) ...................................................................................... | 671 | — | |
Net loss attributable to common shareholders - basic and diluted ............................ | (4,947) | (528) | |
Denominator: | |||
Weighted average shares of common stock outstanding - basic and diluted ............ | 3,884 | 2,875 | |
Loss per share attributable to common shareholders | |||
Basic and Diluted .................................................................................................. | $(1.27) | $(0.18) | |
Three Months Ended March 31, | |||
2026 | 2025 | ||
xAI Redeemable Convertible Preferred Stock .......................................................... | — | 1,155 | |
SpaceX Redeemable Convertible Preferred Stock .................................................... | 6,723 | 6,760 | |
Share-based compensation ........................................................................................ | 598 | 674 | |
Expected term (years) ........................................................................................................................... | 30.0 |
Volatility ............................................................................................................................................... | 45.0% |
Risk-free interest rate ............................................................................................................................ | 4.91% |
Dividend yield ....................................................................................................................................... | —% |
Three Months Ended March 31, | |||
2026 | 2025 | ||
Cost of revenue .......................................................................................................... | $76 | $39 | |
Research and development ........................................................................................ | 362 | 75 | |
Selling, general, and administrative .......................................................................... | 201 | 118 | |
Total .................................................................................................................... | $639 | $232 | |
Three Months Ended March 31, | |||||||
2026 | |||||||
Space | Connectivity | AI | Total Reportable Segments | ||||
Revenue ............................................................. | $619 | $3,257 | $818 | $4,694 | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 281 | 1,651 | 456 | 2,388 | |||
Research and development ............................. | 930 | 205 | 2,379 | 3,514 | |||
Selling, general and administrative ................ | 70 | 213 | 463 | 746 | |||
Restructuring charges ..................................... | — | — | (11) | (11) | |||
Total costs and expenses ........................... | 1,281 | 2,069 | 3,287 | 6,637 | |||
Income (loss) from operations .......................... | (662) | 1,188 | (2,469) | (1,943) | |||
Interest expense ................................................... | (664) | ||||||
Interest income .................................................... | 213 | ||||||
Other expense, net ............................................... | (1,876) | ||||||
Loss before income taxes .................................. | $(4,270) | ||||||
Supplemental segment information | |||||||
Depreciation and amortization ............................ | $166 | $783 | $1,493 | $2,442 | |||
Share-based compensation .................................. | $145 | $116 | $378 | $639 | |||
Capital expenditures ............................................ | $1,052 | $1,332 | $7,723 | $10,107 | |||
Three Months Ended March 31, | |||||||
2025 | |||||||
Space | Connectivity | AI | Total Reportable Segments | ||||
Revenue .............................................................. | $865 | $2,475 | $727 | $4,067 | |||
Costs and expenses | |||||||
Cost of revenue .............................................. | 297 | 1,214 | 451 | 1,962 | |||
Research and development ............................. | 526 | 123 | 908 | 1,557 | |||
Selling, general and administrative ................ | 88 | 105 | 300 | 493 | |||
Restructuring charges ..................................... | — | — | 4 | 4 | |||
Impairment ..................................................... | 24 | — | — | 24 | |||
Total costs and expenses ........................... | 935 | 1,442 | 1,663 | 4,040 | |||
Income (loss) from operations .......................... | (70) | 1,033 | (936) | 27 | |||
Interest expense ................................................... | (447) | ||||||
Interest income .................................................... | 117 | ||||||
Other expense, net ............................................... | (211) | ||||||
Loss before income taxes .................................. | $(514) | ||||||
Supplemental segment information | |||||||
Depreciation and amortization ............................ | $162 | $510 | $771 | $1,443 | |||
Share-based compensation .................................. | $108 | $75 | $49 | $232 | |||
Impairment .......................................................... | $24 | $— | $— | $24 | |||
Capital expenditures ............................................ | $759 | $814 | $2,567 | $4,140 | |||
Restructuring liabilities as of December 31, 2025 ................................................................................ | $443 |
Severance and other personnel costs ................................................................................................. | (11) |
Cash payments ................................................................................................................................... | (123) |
Other adjustments .............................................................................................................................. | 3 |
Restructuring liabilities as of March 31, 2026 ...................................................................................... | $312 |

SEC Registration Fee ............................................................................................................................ | $ | 138,100 |
FINRA Filing Fee ................................................................................................................................. | 150,500 | |
Nasdaq Listing Fee | 335,000 | |
Printing Costs ........................................................................................................................................ | * | |
Legal Fees and Expenses ....................................................................................................................... | * | |
Accounting Fees and Expenses ............................................................................................................. | * | |
Transfer Agent Fees and Expenses ....................................................................................................... | * | |
Miscellaneous Expenses ........................................................................................................................ | * | |
Total ...................................................................................................................................................... | $ | * |
Exhibit No. | Description of Exhibit | |
10.8^ | ||
10.9^ | ||
10.10* | Amended and Restated Credit Agreement, dated as of May 19, 2026, by and among Space Exploration Technologies Corp., the Guarantors party thereto, the Lenders party thereto, Bank of America, NA., as the administrative agent, an L/C Issuer and the Swing Line Lender, and the other L/ C Issuers from time to time party thereto. | |
21.1 | ||
23.1 | ||
23.2 | ||
24.1 | ||
107 |
Space Exploration Technologies Corp. | ||
By: | /s/ Elon Musk | |
Name: | Elon Musk | |
Title: | Chief Executive Officer and Chief Technical Officer | |
Signature | Title | |
/s/ Elon Musk | Elon Musk | |
Chief Executive Officer, Chief Technical Officer and Chairman of the Board (principal executive officer) | ||
/s/ Gwynne Shotwell | Gwynne Shotwell | |
President, Chief Operating Officer and Director | ||
/s/ Bret Johnsen | Bret Johnsen | |
Chief Financial Officer (principal financial and accounting officer) | ||
/s/ Ira Ehrenpreis | Ira Ehrenpreis | |
Director | ||
/s/ Randy Glein | Randy Glein | |
Director | ||
/s/ Antonio J. Gracias | Antonio J. Gracias | |
Director | ||
/s/ Donald Harrison | Donald Harrison | |
Director | ||
/s/ Steve Jurvetson | Steve Jurvetson | |
Director | ||
/s/ Luke Nosek | Luke Nosek | |
Director | ||
| Table 1: Newly Registered and Carry Forward Securities | ☐Not Applicable |
|---|
|
Security Type |
Security Class Title |
Fee Calculation or Carry Forward Rule |
Amount Registered |
Proposed Maximum Offering Price Per Unit |
Maximum Aggregate Offering Price |
Fee Rate |
Amount of Registration Fee |
Carry Forward Form Type |
Carry Forward File Number |
Carry Forward Initial Effective Date |
Filing Fee Previously Paid in Connection with Unsold Securities to be Carried Forward |
||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Newly Registered Securities | |||||||||||||
| Fees to be Paid | 1 | Equity | Class A Common Stock, $0.001 par value per share | 457(o) | $ 1,000,000,000.00 | 0.0001381 | $ 138,100.00 | ||||||
| Fees Previously Paid | |||||||||||||
| Carry Forward Securities | |||||||||||||
| Carry Forward Securities | |||||||||||||
|
Total Offering Amounts: |
$ 1,000,000,000.00 |
$ 138,100.00 |
|||||||||||
|
Total Fees Previously Paid: |
$ 0.00 |
||||||||||||
|
Total Fee Offsets: |
$ 0.00 |
||||||||||||
|
Net Fee Due: |
$ 138,100.00 |
||||||||||||
|
Offering Note |
|
1 |
1a. Estimated solely for the purpose of calculating the registration fee pursuant to Rule 457(o) under the Securities Act of 1933, as amended. 1b. Includes the aggregate offering price of additional shares of Class A common stock that the underwriters have the option to purchase to cover over-allotments, if any. | ||||||
|
|
|||||||
| Table 2: Fee Offset Claims and Sources | ☑Not Applicable |
|---|
| Registrant or Filer Name | Form or Filing Type | File Number | Initial Filing Date | Filing Date | Fee Offset Claimed | Security Type Associated with Fee Offset Claimed | Security Title Associated with Fee Offset Claimed | Unsold Securities Associated with Fee Offset Claimed | Unsold Aggregate Offering Amount Associated with Fee Offset Claimed | Fee Paid with Fee Offset Source | |||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Rules 457(b) and 0-11(a)(2) | |||||||||||||
| Fee Offset Claims | |||||||||||||
| Fee Offset Sources | |||||||||||||
| Rule 457(p) | |||||||||||||
| Fee Offset Claims | |||||||||||||
| Fee Offset Sources | |||||||||||||
| Table 3: Combined Prospectuses | ☑Not Applicable |
|---|
|
Security Type |
Security Class Title |
Amount of Securities Previously Registered |
Maximum Aggregate Offering Price of Securities Previously Registered |
Form Type |
File Number |
Initial Effective Date |
|
|---|---|---|---|---|---|---|---|
Page | ||||
ARTICLE I THE MERGERS .............................................................................................. | 2 | |||
Section 1.1 | Formation of Merger Subs ................................................................ | 2 | ||
Section 1.2 | The Mergers ...................................................................................... | 2 | ||
Section 1.3 | Closing .............................................................................................. | 3 | ||
Section 1.4 | Effective Times ................................................................................. | 3 | ||
ARTICLE II THE SURVIVING COMPANIES .................................................................. | 3 | |||
Section 2.1 | First Step Surviving Corporation Matters. ........................................ | 3 | ||
Section 2.2 | Surviving Entity Matters ................................................................... | 3 | ||
ARTICLE III EFFECT OF THE MERGERS ON CAPITAL STOCK ............................... | 4 | |||
Section 3.1 | Effect on Capital Stock. .................................................................... | 4 | ||
Section 3.2 | Treatment of Equity Awards ............................................................. | 6 | ||
Section 3.3 | Treatment of Warrants ...................................................................... | 9 | ||
Section 3.4 | Exchange of Shares and Certificates ................................................. | 10 | ||
Section 3.5 | Dissenters’ Rights ............................................................................. | 12 | ||
Section 3.6 | Certain Adjustments .......................................................................... | 12 | ||
Section 3.7 | Further Assurances ............................................................................ | 12 | ||
Section 3.8 | XAI Stock Election ........................................................................... | 13 | ||
ARTICLE IV REPRESENTATIONS AND WARRANTIES OF XAI ............................... | 13 | |||
Section 4.1 | Organization ...................................................................................... | 13 | ||
Section 4.2 | Capitalization .................................................................................... | 14 | ||
Section 4.3 | Authorization; No Conflict ............................................................... | 15 | ||
Section 4.4 | No Other SpaceX Representations or Warranties ............................. | 16 | ||
ARTICLE V REPRESENTATIONS AND WARRANTIES OF SPACEX ........................ | 16 | |||
Section 5.1 | Organization ...................................................................................... | 16 | ||
Section 5.2 | Capitalization .................................................................................... | 16 | ||
Section 5.3 | Authorization; No Conflict ............................................................... | 18 | ||
Section 5.4 | No Other XAI Representations or Warranties .................................. | 18 | ||
ARTICLE VI TAX TREATMENT ..................................................................................... | 19 | |||
Section 6.1 | Tax Treatment ................................................................................... | 19 | ||
ARTICLE VII CONDITIONS TO THE MERGERS .......................................................... | 19 | |||
Section 7.1 | Conditions to Each Party’s Obligation to Effect the Mergers ........... | 19 | ||
Section 7.2 | Conditions to Obligations of SpaceX to Effect the Mergers ............. | 19 | ||
Section 7.3 | Conditions to Obligations of XAI to Effect the Mergers .................. | 20 | ||
Section 7.4 | FIRPTA Certificate ........................................................................... | 20 | ||
ARTICLE VIII TERMINATION ........................................................................................ | 20 | |||
Section 8.1 | Termination ....................................................................................... | 20 | ||
Section 8.2 | Effect of Termination ........................................................................ | 20 | ||
ARTICLE IX MISCELLANEOUS ...................................................................................... | 21 | |||
Section 9.1 | Amendment or Supplement ............................................................... | 21 | ||
Section 9.2 | Extension of Time; Waiver ............................................................... | 21 | ||
Section 9.3 | No Survival of Representations and Warranties ............................... | 21 | ||
Section 9.4 | Entire Agreement; No Third-Party Beneficiary ................................ | 21 | ||
Section 9.5 | Applicable Law; Jurisdiction; Waiver of Jury Trial ......................... | 21 | ||
Section 9.6 | Specific Enforcement ........................................................................ | 22 | ||
Section 9.7 | Assignment ........................................................................................ | 22 | ||
Section 9.8 | Notices ............................................................................................... | 22 | ||
Section 9.9 | Severability ....................................................................................... | 23 | ||
Section 9.10 | Construction ...................................................................................... | 23 | ||
Section 9.11 | Counterparts; Signatures ................................................................... | 24 | ||
Annex A | Definitions | |||
Exhibit A | xAI Articles | |||
Exhibit B | xAI Disclosure Letter | |||
Exhibit C | SpaceX Disclosure Letter | |||
SPACE EXPLORATION TECHNOLOGIES CORP. | |||
By: /s/ Bret Johnsen | |||
Name:Bret Johnsen | |||
Title:Chief Financial Officer | |||
X.AI HOLDINGS CORP. | |||
By: /s/ Elon R. Musk | |||
Name:Elon R. Musk | |||
Title: President | |||
K2 MERGER SUB INC. | |||
By: /s/ Bret Johnsen | |||
Name:Bret Johnsen | |||
Title: President | |||
K2 MERGER SUB 2 LLC | |||
By: /s/ Bret Johnsen | |||
Name:Bret Johnsen | |||
Title: President | |||
Definition | Section |
83(b) Election | Section 3.1(a)(i) |
Agreement | Preamble |
Agreement Date | Preamble |
Book-Entry Share | Section 3.4(a) |
Canceled xAI Shares | Section 3.1(a)(v) |
Cash Merger Consideration | Section 3.1(a)(iii) |
Certificate | Section 3.4(a) |
Closing | Section 1.3 |
Closing Date | Section 1.3 |
Code | Recitals |
Committed xAI Series E Preferred Stock | Section 3.1(a)(vi) |
DCSA | Section 4.3(c) |
Effect | Annex A (within the definition of Material Adverse Effect) |
Election Deadline | Section 3.2(c)(ii) |
Eligible xAI Shares | Section 3.8(a) |
Equity Award Election | Section 3.2(c)(i) |
Exchange Ratio | Section 3.1(a)(i) |
FIRPTA Certificate | Section 7.4 |
First Articles of Merger | Section 1.4 |
First Effective Time | Section 1.4 |
First Merger | Recitals |
First Merger Sub | Preamble |
First Step Surviving Corporation | Recitals |
Governmental Body | Section 4.3(c) |
High Vote Stock Merger Consideration | Section 3.1(a)(ii) |
Intended Tax Treatment | Section 6.1 |
Low Vote Stock Merger Consideration | Section 3.1(a)(i) |
Merger Subs | Preamble |
Mergers | Recitals |
NISPOM | Section 4.3(c) |
NRS | Section 1.2(a) |
Option Cash Consideration | Section 3.2(a) |
Option Election | Section 3.2(c)(i) |
Restraint | Section 7.1(b) |
RSU Election | Section 3.2(c)(i) |
RSU Tax Payment Deadline | Section 3.2(b)(ii) |
Second Articles of Merger | Section 1.4 |
Second Effective Time | Section 1.4 |
Second Merger | Recitals |
Second Merger Sub | Preamble |
SpaceX | Preamble |
SpaceX Stockholder Approval | Section 5.3(c) |
SpaceX Subsidiaries | Section 5.1 |
Surviving Entity | Recitals |
Transactions | Recitals |
SPACE EXPLORATION TECHNOLOGIES CORP. | |||
By: | |||
Page | |||
Article I CORPORATE OFFICES .......................................................................................... | 1 | ||
1.1 | Registered Office. ............................................................................................ | 1 | |
1.2 | Other Offices. ................................................................................................... | 1 | |
Article II MEETINGS OF SHAREHOLDERS ...................................................................... | 1 | ||
2.1 | Place Of Meetings. ........................................................................................... | 1 | |
2.2 | Annual Meeting. .............................................................................................. | 1 | |
2.3 | Special Meeting. .............................................................................................. | 2 | |
2.4 | Submission Of Information Regarding Director Nominees. ........................... | 4 | |
2.5 | Notice Of Shareholder Business And Nominations. ........................................ | 5 | |
2.6 | Notice Of Shareholders’ Meetings. .................................................................. | 13 | |
2.7 | Quorum. ........................................................................................................... | 13 | |
2.8 | Adjourned Meeting; Notice. ............................................................................ | 14 | |
2.9 | Conduct Of Business. ....................................................................................... | 14 | |
2.10 | Voting. ............................................................................................................. | 15 | |
2.11 | Record Dates. ................................................................................................... | 15 | |
2.12 | Proxies. ............................................................................................................. | 16 | |
2.13 | List Of Shareholders Entitled To Vote. ........................................................... | 17 | |
2.14 | Inspectors Of Election. ..................................................................................... | 17 | |
Article III DIRECTORS .......................................................................................................... | 18 | ||
3.1 | Powers. ............................................................................................................. | 18 | |
3.2 | Number Of Directors. ...................................................................................... | 18 | |
3.3 | Election, Qualification And Term Of Office Of Directors. ............................. | 18 | |
3.4 | Resignations And Vacancies. ........................................................................... | 18 | |
3.5 | Place Of Meetings; Meetings By Telephone. .................................................. | 19 | |
3.6 | Regular Meetings. ............................................................................................ | 19 | |
3.7 | Special Meetings; Notice. ................................................................................ | 19 | |
3.8 | Quorum. ........................................................................................................... | 20 | |
3.9 | Board Action By Written Consent Without A Meeting. .................................. | 20 | |
3.10 | Fees And Compensation Of Directors. ............................................................ | 20 | |
3.11 | Chairman Of The Board. .................................................................................. | 20 | |
3.12 | Removal Of Directors. ..................................................................................... | 21 | |
3.13 | Presumption Of Assent. ................................................................................... | 21 | |
Article IV COMMITTEES ...................................................................................................... | 21 | ||
4.1 | Committees Of Directors. ................................................................................ | 21 | |
4.2 | Committee Minutes. ......................................................................................... | 22 | |
4.3 | Meetings And Action Of Committees. ............................................................ | 22 | |
4.4 | Subcommittees. ................................................................................................ | 22 | |
Article V OFFICERS .............................................................................................................. | 22 | ||
5.1 | Generally. ......................................................................................................... | 22 | |
5.2 | Removal And Resignation Of Officers. ........................................................... | 23 | |
5.3 | Vacancies In Offices. ....................................................................................... | 23 | |
5.4 | Chief Executive Officer. .................................................................................. | 23 | |
5.5 | President. .......................................................................................................... | 24 | |
5.6 | Vice Presidents. ................................................................................................ | 24 | |
5.7 | Secretary. ......................................................................................................... | 24 | |
5.8 | Assistant Secretary. .......................................................................................... | 25 | |
5.9 | Chief Financial Officer. ................................................................................... | 25 | |
5.10 | Representation Of Shares Of Other Corporations. .......................................... | 25 | |
5.11 | Checks. ............................................................................................................. | 25 | |
5.12 | Execution Of Corporate Contracts And Instruments. ...................................... | 25 | |
5.13 | Authority And Duties Of Officers. .................................................................. | 26 | |
5.14 | Compensation. ................................................................................................. | 26 | |
Article VI STOCK ................................................................................................................... | 26 | ||
6.1 | Stock Certificates; No Partly Paid Shares. ....................................................... | 26 | |
6.2 | Special Designation On Certificates. ............................................................... | 26 | |
6.3 | Lost, Stolen Or Destroyed Certificates. ........................................................... | 27 | |
6.4 | Dividends. ........................................................................................................ | 27 | |
6.5 | Registration Of Transfers. ................................................................................ | 27 | |
6.6 | Stock Transfer Agreements. ............................................................................. | 28 | |
6.7 | Registered Shareholders. .................................................................................. | 28 | |
Article VII MANNER OF GIVING NOTICE AND WAIVER ............................................. | 28 | ||
7.1 | General. ............................................................................................................ | 28 | |
7.2 | Waiver Of Notice. ............................................................................................ | 29 | |
7.3 | Omission Of Notice To Shareholders. ............................................................. | 29 | |
Article VIII INDEMNIFICATION ......................................................................................... | 30 | ||
8.1 | Indemnification Of Directors And Officers. .................................................... | 30 | |
8.2 | Successful Defense. ......................................................................................... | 31 | |
8.3 | Indemnification Of Others. .............................................................................. | 31 | |
8.4 | Advance Payment Of Expenses. ...................................................................... | 31 | |
8.5 | Limitation On Indemnification. ....................................................................... | 32 | |
8.6 | Claim For Indemnification Or Expense Advancement. ................................... | 32 | |
8.7 | Non-Exclusivity Of Rights. ............................................................................. | 33 | |
8.8 | Insurance. ......................................................................................................... | 33 | |
8.9 | Survival. ........................................................................................................... | 33 | |
8.10 | Effect Of Repeal Or Modification. .................................................................. | 33 | |
8.11 | Certain Definitions. .......................................................................................... | 33 | |
Article IX GENERAL MATTERS ......................................................................................... | 34 | ||
9.1 | Fiscal Year. ...................................................................................................... | 34 | |
9.2 | Seal. .................................................................................................................. | 34 | |
9.3 | Construction; Definitions. ................................................................................ | 34 | |
9.4 | Election To Be Governed By Section 21.419 Of The Texas Business Organizations | ||
Code; Derivative Proceedings. .......................................................................... | 35 | ||
9.5 | Election To Be Governed By Section 21.373 Of The Texas Business Organizations | ||
Code; Shareholder Proposals. ........................................................................... | 35 | ||
Article X EXCLUSIVE FORUM AND VENUE AND ARBITRATION; JURY TRIAL WAIVER | |||
......................................................................................................................... | 35 | ||
Article XI AMENDMENTS ................................................................................................... | 39 | ||

| TEN COM | — | as tenants in common | UNIF GIFT MIN ACT | — | Custodian | |||||||||||||||||||||
| TEN ENT | — | as tenants by the entireties | (Cust) | (Minor) | ||||||||||||||||||||||
| JT TEN | — | as joint tenants with right of survivorship and not as tenants in common | under Uniform Gifts to Minors Act | |||||||||||||||||||||||
| COM PROP | — | as community property | ||||||||||||||||||||||||
| (State) | ||||||||||||||||||||||||||
| UNIF TRF MIN ACT | — | Custodian (Until Age) | ||||||||||||||||||||||||
| (Cust) | (Minor) | |||||||||||||||||||||||||
| under Uniform Transfers to Minors Act | ||||||||||||||||||||||||||
| (State) | ||||||||||||||||||||||||||
| PLEASE INSERT SOCIAL SECURITY OR OTHER IDENTIFYING NUMBER OF ASSIGNEE | ||
| (PLEASE PRINT OR TYPEWRITE NAME AND ADDRESS, INCLUDING ZIP CODE, OF ASSIGNEE) | ||
| X | ||||||||||||||
| X | ||||||||||||||
| Signature(s) Guaranteed: | NOTICE: THE SIGNATURE TO THIS ASSIGNMENT MUST CORRESPOND WITH THE NAME AS WRITTEN UPON THE FACE OF THE CERTIFICATE IN EVERY PARTICULAR, WITHOUT ALTERATION OR ENLARGEMENT OR ANY CHANGE WHATSOEVER. | |||||||||||||
| By | ||||||||||||||
| THE SIGNATURE(S) SHOULD BE GUARANTEED BY AN ELIGIBLE GUARANTOR INSTITUTION, (BANKS, STOCKBROKERS, SAVINGS AND LOAN ASSOCIATIONS AND CREDIT UNIONS WITH MEMBERSHIP IN AN APPROVED SIGNATURE GUARANTEE MEDALLION PROGRAM), PURSUANT TO S.E.C. RULE 17Ad-15. GUARANTEES BY A NOTARY PUBLIC ARE NOT ACCEPTABLE. SIGNATURE GUARANTEES MUST NOT BE DATED. | ||||||||||||||
Gibson, Dunn & Crutcher LLP 811 Main Street, Suite 3000 | Houston, TX 77002-6117 | T: 346.718.6600 | F: 346.718.6620 | gibsondunn.com |

Re: | Space Exploration Technologies Corp. Registration Statement on Form S-1 (File No. 333- ) |
SPACE EXPLORATION TECHNOLOGIES CORP. | ||||
By: | ||||
Name: | ||||
Title: | ||||
Indemnitee: | ||||
Optionholder: | [______________________] |
Type of Grant: | [______________________] |
Date of Grant: | [______________________] |
Vesting Commencement Date: | [______________________] |
Number of Shares Subject to the Option: | [______________________] |
Exercise Price (Per Share): | [______________________] |
Total Exercise Price: | [______________________] |
Option Expiration Date: | [______________________] |
SPACE EXPLORATION TECHNOLOGIES CORP. | OPTIONHOLDER: | ||||
By: | By: | ||||
Elon R. Musk, Chairman & CEO | [PARTICIPANT NAME] | ||||
Date: | Date: | ||||
Optionholder: | [______________________] |
Type of Grant: | [______________________] |
Date of Grant: | [______________________] |
Vesting Commencement Date: | [______________________] |
Number of Shares Subject to the Option: | [______________________] |
Exercise Price (Per Share): | [______________________] |
Total Exercise Price: | [______________________] |
Option Expiration Date: | [______________________] |
SPACE EXPLORATION TECHNOLOGIES CORP. | OPTIONHOLDER: | ||||
By: | By: | ||||
Elon R. Musk, Chairman & CEO | [PARTICIPANT NAME] | ||||
Date: | Date: | ||||
Participant: | [______________________] | ||
Date of Grant: | [______________________] | ||
Number of SAU's: | [______________________] | ||
Payment for Common Stock: | [______________________] |
Tranche # | Number of Restricted Shares Subject to Tranche | Market Capitalization Milestones | ||||
1 | 13,333,333 | $400,000,000,000 | ||||
2 | 13,333,333 | $800,000,000,000 | ||||
3 | 13,333,333 | $1,200,000,000,000 | ||||
4 | 13,333,333 | $1,600,000,000,000 | ||||
5 | 13,333,333 | $2,000,000,000,000 | ||||
6 | 13,333,333 | $2,400,000,000,000 | ||||
7 | 13,333,333 | $2,800,000,000,000 | ||||
8 | 13,333,333 | $3,200,000,000,000 | ||||
9 | 13,333,333 | $3,600,000,000,000 | ||||
10 | 13,333,333 | $4,000,000,000,000 | ||||
11 | 13,333,334 | $4,400,000,000,000 | ||||
12 | 13,333,334 | $4,800,000,000,000 | ||||
13 | 13,333,334 | $5,200,000,000,000 | ||||
14 | 13,333,334 | $5,600,000,000,000 | ||||
15 | 13,333,334 | $6,000,000,000,000 | ||||
Total | 200,000,000 | |||||
SPACE EXPLORATION TECHNOLOGIES CORP. | |||||
By: | /s/ Bret Johnsen | ||||
Name: | Bret Johnsen | ||||
Title: | Chief Financial Officer | ||||
PARTICIPANT | |||||
/s/ Elon R. Musk | |||||
Elon R. Musk | |||||
Tranche # | Number of Restricted Shares Subject to Tranche | Market Capitalization Milestones | ||||
1 | 5,034,538 | $1,065,000,000,000 | ||||
2 | 5,034,538 | $1,565,000,000,000 | ||||
3 | 5,034,538 | $2,065,000,000,000 | ||||
4 | 5,034,538 | $2,565,000,000,000 | ||||
5 | 5,034,538 | $3,065,000,000,000 | ||||
6 | 5,034,538 | $3,565,000,000,000 | ||||
7 | 5,034,538 | $4,065,000,000,000 | ||||
8 | 5,034,538 | $4,565,000,000,000 | ||||
9 | 5,034,538 | $5,065,000,000,000 | ||||
10 | 5,034,538 | $5,565,000,000,000 | ||||
11 | 5,034,538 | $6,065,000,000,000 | ||||
12 | 5,034,539 | $6,565,000,000,000 | ||||
Total | 60,414,457 |
SPACE EXPLORATION TECHNOLOGIES CORP. | |||||
By: | /s/ Bret Johnsen | ||||
Name: | Bret Johnsen | ||||
Title: | Chief Financial Officer | ||||
PARTICIPANT | |||||
/s/ Elon R. Musk | |||||
Elon R. Musk | |||||
ARTICLE 1 DEFINITIONS | 1 | ||
ARTICLE 2 PURCHASE AND SALE OF SELLER LICENSES AND FOREIGN ASSETS | 12 | ||
Section 2.1 | Purchase and Sale of Seller Licenses and Foreign Assets | 12 | |
Section 2.2 | No Assumption of Liabilities | 15 | |
Section 2.3 | Spectrum Transfer Closing | 16 | |
Section 2.4 | Spectrum Acquisition Closing | 16 | |
Section 2.5 | Withholding | 17 | |
ARTICLE 3 REPRESENTATIONS AND WARRANTIES OF SELLER | 18 | ||
Section 3.1 | Organization and Qualification | 18 | |
Section 3.2 | Power and Authority | 18 | |
Section 3.3 | Enforceability | 19 | |
Section 3.4 | Non-Contravention | 19 | |
Section 3.5 | Seller Licenses | 19 | |
Section 3.6 | Litigation | 21 | |
Section 3.7 | Build-Out Requirements | 21 | |
Section 3.8 | No Brokers | 21 | |
Section 3.9 | Solvency and Debt Relief Laws | 21 | |
Section 3.10 | Taxes | 22 | |
Section 3.11 | EchoStar Indentures | 22 | |
Section 3.12 | Foreign Assets | 22 | |
Section 3.13 | ITU Priorities | 24 | |
Section 3.14 | Exclusivity of Representations and Warranties | 24 | |
ARTICLE 4 REPRESENTATIONS AND WARRANTIES OF TRUST | 25 | ||
Section 4.1 | Organization | 25 | |
Section 4.2 | Power and Authority | 25 | |
Section 4.3 | Enforceability | 25 | |
Section 4.4 | Non-Contravention | 25 | |
Section 4.5 | Litigation | 26 | |
Section 4.6 | Qualification | 26 | |
Section 4.7 | No Brokers | 26 | |
Section 4.8 | Exclusivity of Representations and Warranties | 26 | |
ARTICLE 5 REPRESENTATIONS AND WARRANTIES OF PURCHASER | 26 | ||
Section 5.1 | Organization | 26 | |
Section 5.2 | Power and Authority | 27 | |
Section 5.3 | Capitalization | 27 | |
Section 5.4 | Enforceability | 28 | |
Section 5.5 | Non-Contravention | 28 | |
Section 5.6 | Litigation | 28 | |
Section 5.7 | Qualification | 28 | |
Section 5.8 | Valid Issuance of Purchaser Shares | 28 | |
Section 5.9 | Available Funds | 29 | |
Section 5.10 | No Brokers | 29 | |
Section 5.11 | Financial Statements | 29 | |
Section 5.12 | Exclusivity of Representations and Warranties | 29 | |
ARTICLE 6 COVENANTS AND OTHER AGREEMENTS | 30 | ||
Section 6.1 | Covenants of Purchaser, Trust and Seller Pending the Spectrum Acquisition Closing | 30 | |
Section 6.2 | Compliance with Law; Compliance with Licenses; Non-Solicitation; Notice of Certain Events | 31 | |
Section 6.3 | Governmental Filings. | 34 | |
Section 6.4 | Termination of Liens and other Arrangements; Repayment of Indebtedness; Discharge of Debt Service Loans | 38 | |
Section 6.5 | Guarantor and Obligor of the EchoStar Notes; Debt Service Loans | 40 | |
Section 6.6 | Customer Relations | 41 | |
Section 6.7 | Interim Testing in Connection with the Seller Licenses and Foreign Assets | 41 | |
Section 6.8 | Foreign Assets | 42 | |
Section 6.9 | Public Announcements | 43 | |
Section 6.10 | Certain Notices | 43 | |
Section 6.11 | Certain Trust and Debt Service Loan Agreement Matters. | 44 | |
Section 6.12 | Access | 45 | |
ARTICLE 7 CONDITIONS TO SPECTRUM TRANSFER CLOSING | 45 | ||
Section 7.1 | Conditions to the Obligations of Purchaser | 45 | |
Section 7.2 | Conditions to the Obligations of Seller | 47 | |
Section 7.3 | Conditions to the Obligations of Trust | 48 | |
ARTICLE 8 CONDITIONS TO SPECTRUM ACQUISITION CLOSING | 48 | ||
Section 8.1 | Conditions to the Obligations of Purchaser | 48 | |
Section 8.2 | Conditions to the Obligations of Seller | 49 | |
Section 8.3 | Conditions to the Obligations of Trust | 50 | |
ARTICLE 9 TERMINATION | 51 | ||
Section 9.1 | Termination | 51 | |
Section 9.2 | Effect of Termination; Certain Remedies | 52 | |
ARTICLE 10 SURVIVAL AND INDEMNIFICATION. | 53 | ||
Section 10.1 | Survival | 53 | |
Section 10.2 | General Indemnification Obligation | 54 | |
Section 10.3 | Limitations | 54 | |
Section 10.4 | Indemnification Procedures | 55 | |
Section 10.5 | Tax Investigations | 57 | |
Section 10.6 | Treatment of Payments | 57 | |
Section 10.7 | Effect of Investigation | 57 | |
Section 10.8 | Exclusive Remedy | 58 | |
ARTICLE 11 MISCELLANEOUS | 58 | ||
Section 11.1 | Confidentiality | 58 | |
Section 11.2 | Assignment | 59 | |
Section 11.3 | Further Assurances | 59 | |
Section 11.4 | Entire Agreement; Amendment | 59 | |
Section 11.5 | Waiver | 60 | |
Section 11.6 | Notices | 60 | |
Section 11.7 | Governing Law | 62 | |
Section 11.8 | Waiver of Jury Trial | 62 | |
Section 11.9 | Submission to Jurisdiction | 62 | |
Section 11.10 | Specific Performance | 62 | |
Section 11.11 | No Benefit to Others | 63 | |
Section 11.12 | Interpretation | 63 | |
Section 11.13 | Severability | 63 | |
Section 11.14 | Counterparts; Electronic Signatures | 63 | |
Section 11.15 | Expenses | 64 | |
Section 11.16 | Time of Essence | 64 | |
Section 11.17 | No Presumption Against Drafting Party | 64 | |
Section 11.18 | Non-Recourse | 65 | |
Section 11.19 | Limitation of Liability of the Trustee | 65 | |
Section 11.20 | Purchaser Information; Experience; Independent Inquiry; No Investment Advice | 66 |
Exhibits | |
Exhibit A-1 | AWS-4/H-Block Licenses |
Exhibit A-2 | AWS-3 Licenses |
Exhibit B | Spectrum Transfer Assignment and Assumption of License |
Exhibit C | Spectrum Acquisition Assignment and Assumption of License |
Exhibit D | Subscription Agreement |
Exhibit E | Foreign Assets |
Exhibit F | ITU Priorities |
Exhibit G | Payment Instructions |
Annexes | |
Annex A | Term Sheet – Commercial Agreements |
Annex B | Maintenance of Seller Licenses and Foreign Assets |
SPACE EXPLORATION TECHNOLOGIES CORP. | |||
By: | /s/ Bret Johnsen | ||
Name: | Bret Johnsen | ||
Title: | Chief Financial Officer | ||
ECHOSTAR CORPORATION | ||
By: /s/ Hamid Akhavan | Name: Hamid | |
Akhavan | ||
Title: President and CEO | ||
SPECTRUM BUSINESS TRUST 2025-1 | ||
By: The Bank of New York Mellon Trust | ||
Company, N.A., as trustee | ||
By: /s/ Melissa Matthews | Name: Melissa | |
Matthews | ||
Title: Agent | ||
Section | Page | ||
ARTICLE I. DEFINITIONS AND ACCOUNTING TERMS | 1 | ||
1.01 | Defined Terms ........................................................................................................................ | 1 | |
1.02 | Other Interpretive Provisions ............................................................................................... | 33 | |
1.03 | Accounting Terms. ................................................................................................................. | 34 | |
1.04 | Rounding ................................................................................................................................. | 35 | |
1.05 | Times of Day ........................................................................................................................... | 35 | |
1.06 | [Reserved] ............................................................................................................................... | 35 | |
1.07 | Interest Rates; Licensing ....................................................................................................... | 35 | |
1.08 | Covenant Compliance.. .......................................................................................................... | 35 | |
ARTICLE II. THE COMMITMENTS AND CREDIT EXTENSIONS | 36 | ||
2.01 | Committed Loans ................................................................................................................... | 36 | |
2.02 | Committed Borrowings; Conversions and Continuations of Committed Loans. ............ | 36 | |
2.03 | [Reserved]. .............................................................................................................................. | 37 | |
2.04 | [Reserved]. .............................................................................................................................. | 37 | |
2.05 | Prepayments. .......................................................................................................................... | 37 | |
2.06 | Termination or Reduction of Aggregate Commitments ..................................................... | 38 | |
2.07 | Repayment of Loans.. ............................................................................................................ | 39 | |
2.08 | Interest. ................................................................................................................................... | 39 | |
2.09 | Fees .......................................................................................................................................... | 39 | |
2.10 | Computation of Interest and Fees. ...................................................................................... | 40 | |
2.11 | Evidence of Debt. ................................................................................................................... | 40 | |
2.12 | Payments Generally; Administrative Agent’s Clawback. .................................................. | 40 | |
2.13 | Sharing of Payments by Lenders .......................................................................................... | 42 | |
2.14 | Extension of Maturity Date. .................................................................................................. | 43 | |
2.15 | [Reserved]. .............................................................................................................................. | 44 | |
2.16 | [Reserved]. .............................................................................................................................. | 44 | |
2.17 | Defaulting Lenders. ................................................................................................................ | 44 | |
ARTICLE III. TAXES, YIELD PROTECTION AND ILLEGALITY | 45 | ||
3.01 | Taxes. ....................................................................................................................................... | 45 | |
3.02 | Illegality .................................................................................................................................. | 48 | |
3.03 | Inability to Determine Rates. ................................................................................................ | 49 | |
3.04 | Increased Costs. ...................................................................................................................... | 51 | |
3.05 | Compensation for Losses ....................................................................................................... | 52 | |
3.06 | Mitigation Obligations; Replacement of Lenders. .............................................................. | 53 | |
3.07 | Survival ................................................................................................................................... | 53 | |
ARTICLE IV. CONDITIONS PRECEDENT TO CREDIT EXTENSIONS | 53 | ||
4.01 | Conditions to Closing Date .................................................................................................... | 53 | |
4.02 | Conditions to Borrowings After the Closing Date .............................................................. | 55 | |
ARTICLE V. REPRESENTATIONS AND WARRANTIES | 56 | ||
5.01 | Existence, Qualification and Power ...................................................................................... | 56 | |
5.02 | Authorization; No Contravention ........................................................................................ | 56 | |
5.03 | Governmental Consents ........................................................................................................ | 57 | |
5.04 | Binding Effect ......................................................................................................................... | 57 | |
5.05 | Financial Statements; No Material Adverse Effect. ........................................................... | 57 | |
5.06 | Litigation ................................................................................................................................. | 58 | |
5.07 | No Default ............................................................................................................................... | 58 | |
5.08 | Environmental Compliance .................................................................................................. | 58 | |
5.09 | Payment of Taxes ................................................................................................................... | 58 | |
5.10 | ERISA Compliance. ............................................................................................................... | 59 | |
5.11 | Margin Regulations; Investment Company Act. ................................................................ | 60 | |
5.12 | Disclosure ................................................................................................................................ | 60 | |
5.13 | Compliance with Laws and Material Contractual Obligations ......................................... | 60 | |
5.14 | Intellectual Property; Licenses, Etc. .................................................................................... | 61 | |
5.15 | Solvency .................................................................................................................................. | 61 | |
5.16 | OFAC ...................................................................................................................................... | 61 | |
5.17 | Anti-Corruption Laws ........................................................................................................... | 61 | |
5.18 | Affected Financial Institutions .............................................................................................. | 61 | |
5.19 | Covered Entities ..................................................................................................................... | 61 | |
5.20 | Employee Matters .................................................................................................................. | 61 | |
ARTICLE VI. AFFIRMATIVE COVENANTS | 62 | ||
6.01 | Financial Statements .............................................................................................................. | 62 | |
6.02 | Certificates; Other Information ........................................................................................... | 62 | |
6.03 | Notices ..................................................................................................................................... | 64 | |
6.04 | Payment of Obligations ......................................................................................................... | 64 | |
6.05 | Preservation of Existence ...................................................................................................... | 65 | |
6.06 | Maintenance of Properties .................................................................................................... | 65 | |
6.07 | Compliance with Laws .......................................................................................................... | 65 | |
6.08 | Books and Records ................................................................................................................. | 65 | |
6.09 | Inspection Rights .................................................................................................................... | 65 | |
6.10 | Use of Proceeds ....................................................................................................................... | 66 | |
6.11 | Guarantors .............................................................................................................................. | 66 | |
6.12 | Anti-Corruption Laws; Sanctions ........................................................................................ | 66 | |
6.13 | Post-Closing Obligations.. ..................................................................................................... | 66 | |
ARTICLE VII. NEGATIVE COVENANTS | 66 | ||
7.01 | Liens ........................................................................................................................................ | 66 | |
7.02 | Subsidiary Indebtedness ........................................................................................................ | 70 | |
7.03 | Fundamental Changes ........................................................................................................... | 74 | |
7.04 | Change in Nature of Business ............................................................................................... | 75 | |
7.05 | Use of Proceeds ....................................................................................................................... | 75 | |
7.06 | Financial Covenant. ............................................................................................................... | 76 | |
7.07 | Sanctions ................................................................................................................................. | 76 | |
7.08 | Anti-Corruption Laws ........................................................................................................... | 76 | |
ARTICLE VIII. EVENTS OF DEFAULT AND REMEDIES | 76 | ||
8.01 | Events of Default .................................................................................................................... | 76 | |
8.02 | Remedies Upon Event of Default .......................................................................................... | 78 | |
8.03 | Application of Funds .............................................................................................................. | 78 | |
ARTICLE IX. ADMINISTRATIVE AGENT | 79 | ||
9.01 | Appointment and Authority .................................................................................................. | 79 | |
9.02 | Rights as a Lender ................................................................................................................. | 79 | |
9.03 | Exculpatory Provisions .......................................................................................................... | 79 | |
9.04 | Reliance by Administrative Agent ........................................................................................ | 80 | |
9.05 | Delegation of Duties ............................................................................................................... | 81 | |
9.06 | Resignation of Administrative Agent. .................................................................................. | 81 | |
9.07 | Non-Reliance on the Administrative Agent, the Arrangers and the Other Lenders ....... | 82 | |
9.08 | No Other Duties, Etc. ............................................................................................................. | 82 | |
9.09 | Administrative Agent May File Proofs of Claim ................................................................ | 83 | |
9.10 | Guaranty Matters .................................................................................................................. | 83 | |
9.11 | Certain ERISA Matters. ........................................................................................................ | 83 | |
9.12 | Recovery of Erroneous Payments. ........................................................................................ | 84 | |
ARTICLE X. CONTINUING GUARANTY | 84 | ||
10.01 | Guaranty ................................................................................................................................. | 85 | |
10.02 | Rights of Lenders ................................................................................................................... | 85 | |
10.03 | Certain Waivers ..................................................................................................................... | 85 | |
10.04 | Obligations Independent ....................................................................................................... | 86 | |
10.05 | Subrogation ............................................................................................................................ | 86 | |
10.06 | Termination; Reinstatement ................................................................................................. | 86 | |
10.07 | Stay of Acceleration ............................................................................................................... | 86 | |
10.08 | Condition of Borrower .......................................................................................................... | 86 | |
10.09 | Appointment of Borrower ..................................................................................................... | 86 | |
10.10 | Right of Contribution ............................................................................................................ | 87 | |
10.11 | Subordination ......................................................................................................................... | 87 | |
ARTICLE XI. MISCELLANEOUS | 87 | ||
11.01 | Amendments, Etc. .................................................................................................................. | 87 | |
11.02 | Notices; Effectiveness; Electronic Communication. ........................................................... | 89 | |
11.03 | No Waiver; Cumulative Remedies; Enforcement ............................................................... | 91 | |
11.04 | Expenses; Indemnity; Damage Waiver. ............................................................................... | 91 | |
11.05 | Payments Set Aside ................................................................................................................ | 93 | |
11.06 | Successors and Assigns. ......................................................................................................... | 93 | |
11.07 | Treatment of Certain Information; Confidentiality ........................................................... | 99 | |
11.08 | Right of Setoff ......................................................................................................................... | 100 | |
11.09 | Interest Rate Limitation ........................................................................................................ | 100 | |
11.10 | Integration; Effectiveness ...................................................................................................... | 101 | |
11.11 | Survival of Representations and Warranties ...................................................................... | 101 | |
11.12 | Severability ............................................................................................................................. | 101 | |
11.13 | Replacement of Lenders ........................................................................................................ | 101 | |
11.14 | Governing Law; Jurisdiction; Etc. ....................................................................................... | 103 | |
11.15 | Waiver of Jury Trial .............................................................................................................. | 104 | |
11.16 | No Advisory or Fiduciary Responsibility ............................................................................ | 104 | |
11.17 | Electronic Execution; Electronic Records; Counterparts .................................................. | 104 | |
11.18 | USA PATRIOT Act ............................................................................................................... | 105 | |
11.19 | California Judicial Reference ............................................................................................... | 106 | |
11.20 | ENTIRE AGREEMENT ....................................................................................................... | 106 | |
11.21 | Acknowledgement and Consent to Bail-In of Affected Financial Institutions ................. | 106 | |
11.22 | Judgment Currency ............................................................................................................... | 106 | |
11.23 | Acknowledgement Regarding Any Supported QFCs ......................................................... | 107 | |
SCHEDULES | ||
2.01 | Commitments and Applicable Percentages | |
5.08 | Environmental Compliance | |
5.14 | Intellectual Property Claims | |
7.01 | Existing Liens | |
7.02 | Existing Indebtedness | |
11.02 | Administrative Agent’s Office; Certain Addresses for Notices | |
EXHIBITS | ||
A | Form of Assignment and Assumption | |
B | Form of Committed Loan Notice | |
C | Form of Compliance Certificate | |
D | Form of Joinder Agreement | |
E | Form of Note | |
F | [Reserved] | |
G | [Reserved] | |
H-1 | Form of U.S. Tax Compliance Certificate – Foreign Lenders (Not Partnerships) | |
H-2 | Form of U.S. Tax Compliance Certificate – Non-U.S. Participants (Not Partnerships) | |
H-3 | Form of U.S. Tax Compliance Certificate – Non-U.S. Participants (Partnerships) | |
H-4 | Form of U.S. Tax Compliance Certificate – Foreign Lenders (Partnerships) | |
Pricing Level | Debt Ratings S&P / Moody’s / Fitch | Term SOFR Loans | Base Rate Loans | ||
1 | > A / A2/ A | 0.750% | 0.000% | ||
2 | A- / A3 / A- | 0.875% | 0.000% | ||
3 | BBB+ / Baa1 / BBB+ | 1.000% | 0.000% | ||
4 | BBB / Baa2 / BBB | 1.125% | 0.125% | ||
5 | BBB- / Baa3 / BBB- | 1.250% | 0.250% | ||
6 | < BB+ / Ba1 / BB+ | 1.750% | 0.750% |
BORROWER: | SPACE EXPLORATION TECHNOLOGIES CORP., | ||||
a Texas corporation | |||||
By: /s/ Bret Johnsen | |||||
Name: Bret Johnsen | |||||
Title: Chief Financial Officer | |||||
ADMINISTRATIVE AGENT: | GOLDMAN SACHS BANK USA, | ||||
as the Administrative Agent | |||||
By: /s/Robert Ehudin | |||||
Name: Robert Ehudin | |||||
Title: Authorized Signatory | |||||
LENDERS: | GOLDMAN SACHS BANK USA, | ||||
as a Lender | |||||
By: /s/ Robert Ehudin | |||||
Name: Robert Ehudin | |||||
Title: Authorized Signatory | |||||
BANK OF AMERICA, N.A., | |||
as a Lender | |||
By: /s/Wajeeh Faheem | |||
Name: Wajeeh Faheem | |||
Title: Managing Director | |||
CITIBANK, N.A., | |||
as a Lender | |||
By: /s/ Susan M. Olsen | |||
Name: Susan M. Olsen | |||
Title: Vice President | |||
JPMORGAN CHASE BANK, N.A., | |||
as a Lender | |||
By: | |||
Name: Nick Nussbaum | |||
Title: Vice President | |||
MORGAN STANLEY BANK, N.A., | |||
as a Lender | |||
By: /s/ Katie Bodack | |||
Name: Katie Bodack | |||
Title: Authorized Signatory | |||
MORGAN STANLEY SENIOR FUNDING, INC., | |||
as a Lender | |||
By: /s/ Katie Bodack | |||
Name: Katie Bodack | |||
Title: Authorized Signatory | |||
Legal Name | Jurisdiction |
X Corp. | Nevada |
X.AI LLC | Nevada |
CTC Property LLC | Wyoming |
SpaceX Services Inc. | Texas |