← ASTS forward model

ASTS · Forward model · Government and engineering services · Bull case

What has to happen in Government and engineering services

Model as of

This page changes Government and engineering services inside the complete ASTS model. Every other vertical, corporate programme and valuation assumption stays in the selected portfolio case.

ASTS forward model
Horizon
Consolidated fair value $47.53 all other verticals held in this portfolio case
Final-quarter revenue $122M 11% of company revenue
Explicit segment contribution $709M EBITDA less segment capex, before corporate items

Government scales the way management describes it while the constellation reaches continuous coverage of key markets and the service prices above the assumed $2.8m a satellite-quarter. Backlog is already ~$1.30bn, over $125m of new US Government awards landed in the basis quarter, and the Rakuten joint venture was preliminarily selected by Japan's MIC for J-LEO with up to ~$1bn of non-dilutive, non-debt government capital. It does not assume the Ligado transaction closes or that spectrum beyond the current authorisations is granted.

Government and engineering services

Basis quarter$7M
Final quarter$122M
Implied CAGR+77%
Final revenue mix11%

Services revenue is recognised at the point in time when milestones are achieved and accepted by the customer under agreements with the US Government, directly or through prime contractors. Management calls it the fastest-scaling part of the backlog and a recurring multi-billion-dollar-a-year opportunity starting in 2027. No unit count, headcount or contract-value schedule is disclosed and the government share of backlog is deliberately left unquantified, so sequential growth on the filed services line is the only defensible driver.

Last four quarters
2025 Q3 $7M Estimated
2025 Q4 $18M Estimated
2026 Q1 $1M Reported
2026 Q2 $7M Reported
US Government milestone completions, direct and via prime contractorsNon-communications and secure-communications programmes
Sequential growth +45.0%/qtr decaying toward +5.0% 45% into 2026 Q3. Over $125m of new US Government awards landed in the quarter and revenue is milestone-recognised.
Government and engineering services

Latest: $122M (2031Q2E)

Period Value
2025Q1 $343,000.00
2025Q2 $1M
2025Q3 $7M
2025Q4 $18M
2026Q1 $1M
2026Q2 $7M
2026Q3E $11M
2026Q4E $15M
2027Q1E $19M
2027Q2E $24M
2027Q3E $29M
2027Q4E $34M
2028Q1E $39M
2028Q2E $44M
2028Q3E $49M
2028Q4E $54M
2029Q1E $60M
2029Q2E $65M
2029Q3E $71M
2029Q4E $77M
2030Q1E $83M
2030Q2E $90M
2030Q3E $98M
2030Q4E $105M
2031Q1E $114M
2031Q2E $122M

Assumptions & reasoning

  • Cost of revenues - services is only labour and sales commissions, which is why contribution margin is 83.6% in the basis quarter and was 91.8% for FY2025. The real cost of this line is the engineering base - $87.3m of GAAP engineering services costs, $57.2m adjusted, in the basis quarter - and that sits in the corporate operating programme so it is counted once, not twice.
  • The 2025 Q3 and 2025 Q4 points are derived, not reported. Q3 2025 is total revenue $14.739m less the disclosed $7.7m of gateway resale, which agrees with the disclosed ~$7.0m of US Government revenue; Q4 2025 is FY2025 services of $26.529m less the first nine months. Both quarters are flagged estimated.
  • A recurring multi-billion-dollar-a-year opportunity starting in 2027 is an aspiration management stated on the call, not guidance and not backlog. Backlog is ~$1.30bn in aggregate contracted revenue and management said only that a minority of it is government, without quantifying the split.
ASTS model map

Explore another vertical