| Dec 31, 2024 |
|---|
| Cash and cash equivalents | 12 |
|---|
| Accounts receivable, net | 55 |
|---|
| Contract assets | 107 |
|---|
| Inventory | 10 |
|---|
| Prepaid and other current assets | 18 |
|---|
| Total current assets | 202 |
|---|
| Property and equipment | 88 |
|---|
| Less accumulated depreciation | 27 |
|---|
| Property and equipment, net | 61 |
|---|
| Goodwill | 225 |
|---|
| Intangible assets, net | 209 |
|---|
| Operating lease right-of-use assets | 6 |
|---|
| Finance lease right-of-use assets | 70 |
|---|
| Other assets | 1 |
|---|
| Total other assets | 511 |
|---|
| Total assets | 774 |
|---|
| Accounts payable | 28 |
|---|
| Accrued payroll and related expenses | 11 |
|---|
| Contract Liabilities | 30 |
|---|
| Operating Lease, Liability, Current | 2 |
|---|
| Finance Lease, Liability, Current | 4 |
|---|
| Short term notes payable, net of debt issuance costs | 7 |
|---|
| Income taxes payable | 20 |
|---|
| Other current liabilities | 12 |
|---|
| Total current liabilities | 115 |
|---|
| Revolving line of credit | 25 |
|---|
| Notes Payable, Noncurrent | 327 |
|---|
| Operating Lease, Liability, Noncurrent | 5 |
|---|
| Finance Lease, Liability, Noncurrent | 78 |
|---|
| Other liabilities | 3 |
|---|
| Deferred tax liabilities | 25 |
|---|
| Total long-term liabilities | 463 |
|---|
| Total liabilities | 578 |
|---|
| Members' equity | 196 |
|---|
| Total liabilities and members' equity | 774 |
|---|