← ASTS forward model

ASTS · Forward model · Government and engineering services

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 $0.97 all other verticals held in this portfolio case
Final-quarter revenue $75M 20% of company revenue
Explicit segment contribution $457M EBITDA less segment capex, before corporate items

Government and engineering services

Basis quarter$7M
Final quarter$75M
Implied CAGR+60%
Final revenue mix20%

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: $75M (2031Q2E)

Period Value
2025Q1 $343,000.00
2025Q2 $1M
2025Q3 $7M
2025Q4 $18M
2026Q1 $1M
2026Q2 $7M
2026Q3E $10M
2026Q4E $14M
2027Q1E $18M
2027Q2E $22M
2027Q3E $25M
2027Q4E $29M
2028Q1E $33M
2028Q2E $36M
2028Q3E $39M
2028Q4E $42M
2029Q1E $45M
2029Q2E $48M
2029Q3E $51M
2029Q4E $55M
2030Q1E $58M
2030Q2E $61M
2030Q3E $64M
2030Q4E $68M
2031Q1E $71M
2031Q2E $75M

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