GeoEye 10Q 2006 Q2 Quarterly report

UNITED STATES SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-Q

QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXHANGE ACT OF 1934

For the quarterly period ended June 30, 2006

Commission File Number: 022-28714

ORBIMAGE HOLDINGS INC.

(Exact name of registrant as specified in its charter)


DELAWARE		20-2759725
(State or other jurisdiction of		(I.R.S. Employer Identification No.)
incorporation or organization)


21700 Atlantic Boulevard
Dulles, VA		20166
(Address of principal executive offices)		(Zip Code)

Registrant’s telephone number, including area code:(703) 480-7500

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 of 15(d) of the Securities and Exchange Act of 1934 during the preceding 12 months (or for shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days.þ Yeso No

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer or a non-accelerated filer. See definition of “accelerated filer and large accelerated filer” in Rule 12b-2 of the Exchange Act (Check one):

Large accelerated filero Accelerated filerþ Non-accelerated filero

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Exchange Act).o Yesþ No

APPLICABLE ONLY TO ISSUERS INVOLVED IN BANKRUPTCY PROCEEDINGS DURING THE
PRECEDING FIVE YEARS:

Indicate by check mark whether the registrant has filed all documents and reports required to be filed by Sections 12, 13, or 15(d) of the Securities Exchange Act of 1934 subsequent to the distribution of securities under a plan confirmed by a court.þ Yeso No

APPLICABLE ONLY TO CORPORATE ISSUERS:

The number of shares outstanding of Common Stock, par value $0.01, as of August 4, 2006 was 17,476,773 shares.

TABLE OF CONTENTS


		Page
PART 1. Financial Information

Item 1.	Financial Statements.
	Condensed Consolidated Statements of Operations (unaudited) – Three Months and Six Months ended June 30, 2006 and 2005	2
	Condensed Consolidated Balance Sheets (unaudited) – June 30, 2006 and December 31, 2005	3
	Condensed Consolidated Statements of Cash Flows (unaudited) – Six Months ended June 30, 2006 and 2005	4
	Notes to Condensed Consolidated Financial Statements (unaudited)	5
Item 2.	Management’s Discussion and Analysis of Financial Condition and Results of Operations	23
Item 3.	Quantitative and Qualitative Disclosures About Market Risk.	29
Item 4.	Controls and Procedures.	29

PART 2. Other Information

Item 1.	Legal Proceedings.	30
Item 1A.	Risk Factors.	30
Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds.	30
Item 3.	Defaults Upon Senior Securities.	30
Item 4.	Submission of Matters to a Vote of Security Holders.	30
Item 5.	Other Information.	30
Item 6.	Exhibits.	30

Signatures		31

PART 1. FINANCIAL INFORMATION
Item 1. Financial Statements.

ORBIMAGE HOLDINGS INC.
Condensed Consolidated Statements of Operations
(Unaudited; in thousands, except share and per share data)


	Three Months Ended June 30,						Six Months Ended June 30,
	2006			2005			2006			2005
Revenues	$	35,143		$	8,501		$	65,400		$	17,160

Direct expenses		20,186			9,258			40,615			18,158


Gross profit (loss)		14,957			(757	)		24,785			(998	)

Selling, general and administrative expenses		5,263			3,098			11,470			5,646


Income (loss) from operations		9,694			(3,855	)		13,315			(6,644	)

Interest expense, net		5,113			1,591			10,856			3,685
Unrealized (gain) loss on derivative instrument		(1,653	)		1,370			(4,327	)		1,370
Loss from early extinguishment of debt		—			—			—			639


Income (loss) before provision (benefit) for income taxes		6,234			(6,816	)		6,786			(12,338	)

Provision (benefit) for income taxes		—			—			—			—


Net income (loss)	$	6,234		$	(6,816	)	$	6,786		$	(12,338	)


Earnings (loss) per common share – basic	$	0.36		$	(0.39	)	$	0.39		$	(0.82	)
Earnings (loss) per common share – diluted	$	0.29		$	(0.39	)	$	0.32		$	(0.82	)

Weighted average shares outstanding – basic		17,414,755			17,272,528			17,412,366			15,116,985
Weighted average shares outstanding – diluted		21,517,920			17,272,528			21,486,333			15,116,985

See accompanying Notes to Condensed Consolidated Financial Statements.

ORBIMAGE HOLDINGS INC.
Condensed Consolidated Balance Sheets
(Unaudited; in thousands, except share data)


	June 30,			December 31,
	2006			2005
ASSETS

Current assets:
Cash and cash equivalents	$	208,194		$	226,504
Receivables net of allowances of $636 and $143, respectively		42,682			9,934
Other current assets		5,098			1,334

Total current assets		255,974			237,772

Property, plant and equipment, at cost, less accumulated depreciation of $9,995 and $7,265, respectively		57,588			33,262
Satellites and related rights, at cost, less accumulated depreciation and amortization of $48,847 and $37,514, respectively		294,927			241,829
Goodwill		28,490			28,490
Intangible assets		19,580			267
Other assets		28,484			28,646


Total assets	$	685,043		$	570,266


LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:
Accounts payable and accrued expenses	$	16,040		$	5,700
Amounts payable to subcontractors		46,738			29,984
Accrued interest payable		17,907			17,342
Current portion of long-term debt		20,000			—
Other current liabilities		11,274			1,719

Total current liabilities		111,959			54,745

Long-term debt		265,492			245,361
Deferred revenue, net of current portion		159,561			129,625
Other noncurrent liabilities		2,294			3,638


Total liabilities		539,306			433,369

Commitments and contingencies

Stockholders’ equity:
Common stock, par value $0.01; 25,000,000 shares authorized; 17,476,773 shares and 17,442,518 shares issued and outstanding at June 30, 2006 and December 31, 2005, respectively		175			175
Additional paid-in-capital		188,377			186,137
Unearned compensation		(607	)		(421	)
Accumulated deficit		(42,208	)		(48,994	)


Total stockholders’ equity		145,737			136,897


Total liabilities and stockholders’ equity	$	685,043		$	570,266

See accompanying Notes to Condensed Consolidated Financial Statements.

ORBIMAGE HOLDINGS INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited; in thousands, except share data)


	Six Months Ended June 30,
	2006			2005
Cash flows from operating activities:
Net income (loss)	$	6,786		$	(12,338	)
Adjustments to reconcile net income (loss) to net cash provided by operating activities:
Depreciation, amortization and other		15,941			11,933
Amortization of debt discount and issuance costs		2,910			18
Unrealized (gain) loss on derivative instrument		(4,327	)		1,370
Loss on early extinguishment of debt		—			639
Stock compensation expense		378			736
Changes in assets and liabilities:
(Increase) decrease in receivables and other current assets		(20,635	)		5,918
Increase in other assets		(14	)		(211	)
(Decrease) increase in accounts payable and accrued expenses		(13,323	)		1,562
Increase in deferred revenue		36,089			45,289

Net cash provided by operating activities		23,805			54,916
Cash flows from investing activities:
Capital expenditures		(48,963	)		(88,408	)
Payment for business acquisition, net of cash acquired		(28,700	)		—

Net cash used in investing activities		(77,663	)		(88,408	)
Cash flows from financing activities:
Issuance of long-term debt		50,000			245,000
Restricted cash held in escrow		—			(126,836	)
Repayment of long-term debt		(8,844	)		(22,244	)
Long-term debt repayment and issuance costs		(5,644	)		(11,365	)
Issuance of common stock		62			73,752
Equity issuance costs		(26	)		—

Net cash provided by financing activities		35,548			158,307

Net (decrease) increase in cash and cash equivalents		(18,310	)		124,815
Cash and cash equivalents, beginning of period		226,504			60,565

Cash and cash equivalents, end of period	$	208,194		$	185,380


Supplemental cash flow information:
Interest paid	$	19,687		$	4,295


Non-cash items:
Capital expenditures	$	(43,534	)	$	(32,119	)
Amounts payable to subcontractors		43,534			32,119

See accompanying Notes to Condensed Consolidated Financial Statements.

ORBIMAGE HOLDINGS INC.
NOTES TO CONDENSED CONSOLIDATED FINANCIAL STATEMENTS
JUNE 30, 2006
(Unaudited)

(1) Basis of Presentation

In the opinion of management, the accompanying unaudited interim condensed consolidated financial information reflects all adjustments, consisting of normal recurring adjustments, considered necessary for a fair presentation of the information. Certain information and footnote disclosure normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States have been condensed or omitted following the instructions, rules and regulations prescribed by the Securities and Exchange Commission (“SEC”). Although management believes that the disclosures provided are adequate to make the information presented not misleading, you should read these unaudited interim consolidated financial statements in conjunction with the audited financial statements and associated footnotes for the year ended December 31, 2005, which are included in ORBIMAGE Holdings Inc.’s Form 10-K filed with the SEC. Operating results for the six months ended June 30, 2006 are not necessarily indicative of the results that may be expected for the full year.

Certain prior period amounts have been reclassified to conform with the current period’s presentation.

(2) Corporate Organization Structure

ORBIMAGE Holdings Inc., a Delaware corporation (“ORBIMAGE Holdings”), was organized on April 4, 2005 to enable its predecessor registrant and now its wholly-owned subsidiary, ORBIMAGE Inc., a Delaware corporation, to implement a holding company organizational structure. Effective June 21, 2005, the Company reorganized into a holding company structure, effected by a merger (the “Merger”) as described below.

Prior to the Merger, ORBIMAGE Holdings was a direct, wholly-owned subsidiary of ORBIMAGE Inc., and ORBIMAGE Merger Sub Inc., a Delaware corporation (the “Merger Sub”), was a direct, wholly-owned subsidiary of ORBIMAGE Holdings. Both ORBIMAGE Holdings and Merger Sub were organized for the sole purpose of implementing the holding company structure. Pursuant to the Merger, Merger Sub merged with and into ORBIMAGE Inc., with ORBIMAGE Inc. continuing as the surviving corporation. Each issued and outstanding share of common stock of ORBIMAGE Inc. was converted into one share of common stock of ORBIMAGE Holdings, each issued and outstanding share of common stock of Merger Sub was converted into one share of ORBIMAGE Inc. common stock, and the separate corporate existence of Merger Sub ceased, and all of the issued and outstanding shares of ORBIMAGE Holdings owned by ORBIMAGE Inc. were automatically canceled and retired. As a result of the Merger, ORBIMAGE Inc. became a direct, wholly owned subsidiary of ORBIMAGE Holdings. Accordingly, ORBIMAGE Holdings became the successor registrant of ORBIMAGE Inc. for SEC reporting purposes.

In connection with the Merger, ORBIMAGE Holdings assumed ORBIMAGE Inc.’s obligations under its stock incentive plans. In addition, ORBIMAGE Holdings assumed ORBIMAGE Inc.’s obligations under various warrant agreements and registration rights agreements. The other liabilities of ORBIMAGE Inc., including contingent liabilities, were not assumed by ORBIMAGE Holdings in the transaction and therefore continue to be obligations of ORBIMAGE Inc., and the assets of ORBIMAGE Inc. were not transferred to ORBIMAGE Holdings and continue to be the assets of ORBIMAGE Inc.

In 2005, the Company formed ORBIMAGE SI Holdco Inc. (“OI SI Holdco”), a Delaware corporation and a wholly-owned direct subsidiary of ORBIMAGE Holdings Inc., and ORBIMAGE SI Opco Inc. (“OI SI Opco”), a Delaware corporation and a wholly-owned indirect subsidiary of ORBIMAGE Holdings Inc., to effect the acquisition of the operating assets of Space Imaging LLC, as discussed in Note 4 below.

(3) Significant Accounting Policies

Basis of Consolidation

The consolidated financial statements include the accounts of wholly-owned subsidiaries which ORBIMAGE Holdings Inc. controls. All intercompany transactions and balances have been eliminated in consolidation.

Use of Estimates

The preparation of financial statements in conformity with accounting principles generally accepted in the United States requires management to make estimates and assumptions that affect the amount reported in its financial statements and accompanying notes. Actual results could differ from these estimates.

Revenue Recognition

The Company’s principal sources of revenue are the sale of satellite imagery and imagery processing services to customers, value-added resellers and distributors. Such sales often require the Company to provide imagery over the term of a multi-year sales contract. Accordingly, revenues are recognized on imagery contracts either on a straight-line basis over the delivery term of the contract or on delivery of imagery, depending on the terms of the contract. Deferred revenue represents receipts in advance of the delivery of imagery. Revenue for other services is recognized as services are performed.

Revenue is recognized on contracts to provide image processing services using the percentage-of-completion method of accounting. Revenue on these contracts is recognized based on costs incurred in relation to total estimated costs. These incurred costs approximate the output of deliverables to the Company’s customers. Revenues recognized in advance of becoming billable are recorded as unbilled receivables. Such amounts generally do not become billable until after the products have been completed and delivered. To the extent that estimated costs of completion are adjusted, revenue and profit recognized from a particular contract will be affected in the period of the adjustment. Anticipated contract losses are recognized as they become known.

The Company sells ground stations to certain major customers that allow for the capability for communicating with the commercial remote sensing satellite for scheduling data collection, receiving and processing imagery and distributing imagery products. The Company accounts for ground station construction using the completed contract method of accounting. A ground station is considered complete upon the start of commercial operations by the buyer, which is deemed as acceptance.

Much of the Company’s revenues are generated through contracts with the U.S. Government. U.S. Government agencies may terminate or suspend their contracts at any time, with or without cause, or may change their policies, priorities or funding levels by reducing agency or program budgets or by imposing budgetary constraints. If a U.S. Government agency terminates or suspends any of its contracts with ORBIMAGE, or changes its policies, priorities, or funding levels, these actions would have a material adverse effect on the business, financial condition and results of operations. Imagery contracts with international customers generally are not cancelable.

For contracts consisting of multiple elements, the Company identifies these elements and considers whether the delivered item(s) has value to the customer on a standalone basis, whether there is objective and reliable evidence of the fair value of the undelivered item(s) and, if the arrangement includes a general right of return relative to the delivered item(s), delivery of performance of the undelivered item(s) considered probable and substantially in the Company’s control.

Allowances for doubtful accounts receivable balances are recorded when circumstances indicate that collection is doubtful for particular accounts receivable or as a general reserve for all accounts receivable. Management estimates such allowances based on historical evidence such as amounts that are subject to risk. Accounts receivable are written off if reasonable collection efforts are not successful.

Satellites and Related Rights

The OrbView-3 satellite and related ground system assets were placed into service in February 2004 and are being depreciated over a 5-year period in accordance with its design life. The IKONOS satellite was acquired in January 2006, and is being depreciated over its remaining estimated useful life of 2.5 years.

Stock-based Compensation

Effective January 1, 2006, the Company adopted SFAS No. 123(R), “Share-Based Payments,” and related Securities and Exchange Commission rules included in Staff Accounting Bulletin No. 107 on a modified prospective basis. SFAS No. 123(R) requires stock options and other share-based payments made to employees to be accounted for as compensation expense and recorded at fair value, and to reflect the related tax benefit received upon exercise of the options in the statement of cash flows as a financing activity inflow rather than an adjustment of operating activity. The Company uses the Black-Scholes option pricing model to estimate the fair value of stock options granted subsequent to the date of adoption of SFAS No. 123(R).

The Company’s Employee Stock Incentive Plan provides for the grant of various types of stock-based incentive awards, including stock options, restricted stock and other stock-based grants. The types and mix of stock-based incentive awards are evaluated on an ongoing basis and may vary based on management’s overall strategy regarding compensation, including consideration of the impact of expensing stock option awards on the Company’s results of operations subsequent to the adoption of SFAS No. 123(R).

Derivative Instruments and Hedging Activities

ORBIMAGE accounts for interest rate swaps under SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities,” as amended. Under SFAS No. 133, all derivatives are recorded on the balance sheet as assets or liabilities and measured at fair value. For derivatives designated as cash flow hedges, the effective portion of the changes in fair value of the derivatives are recorded in other comprehensive income and subsequently recognized in earnings when the hedged item impacts income. The ineffective portion of cash flow hedges are recorded in current earnings. For derivatives not designated as cash flow hedges, changes in the fair value of the derivatives are recorded in net earnings.

(4) Space Imaging Acquisition

On September 15, 2005, ORBIMAGE Holdings and ORBIMAGE Inc. (together, “ORBIMAGE”) entered into a definitive asset purchase agreement (the “Purchase Agreement”) to acquire the operating assets of Space Imaging LLC (“Space Imaging”) for approximately $58.5 million less amounts to be paid by Space Imaging on its existing debt during the period from the signing of the Purchase Agreement to closing as well as certain other adjustments which totalled approximately $9.5 million. Pursuant to the terms of the Purchase Agreement, ORBIMAGE entered into an Assignment of Rights and Obligations, dated as of January 10, 2006, with OI SI Opco whereby ORBIMAGE agreed to assign all of their rights and certain obligations in, to and under the Purchase Agreement to OI SI Opco.

Space Imaging was the world’s leading supplier of high resolution satellite imagery products and services, with resellers, international affiliates and ground stations around the world providing satellite imagery and imagery products to a wide variety of governmental and commercial customers both in the U.S. and internationally. Space Imaging launched IKONOS, the world’s first one-meter resolution, commercial Earth imaging satellite, on September 24, 1999. The combination of the Company’s operations with Space Imaging’s network of domestic and international customers and workforce enables the combined entities to provide more cost effective, complementary and robust solutions to customers of both companies.

The Company made a $6.0 million initial payment to the sellers in September 2005 and incurred approximately $1.8 million of acquisition-related out-of–pocket expenditures through December 31, 2005, which are included in other assets in the consolidated December 31, 2005 balance sheet.

On January 10, 2006, OI SI Opco completed the acquisition of Space Imaging pursuant to the terms of the Purchase Agreement and paid the sellers approximately $36.5 million and placed $6.5 million into a collateral account on behalf of the sellers to cover any subsequent purchase price adjustments. The collateral account balance is expected to be released approximately nine months after completion of the transaction. The acquisition was funded with the issuance of $50 million of indebtedness (as described fully in Note 8 below) and cash of Space Imaging LLC acquired in the acquisition. The Company’s condensed consolidated financial statements reflect the operations of OI SI Opco from January 10, 2006, the date of acquisition of the operating net assets of Space Imaging.

The acquisition of Space Imaging’s net operating assets was recorded by allocating the cost of the assets acquired, including intangible assets and liabilities assumed, based on their estimated fair values at the acquisition date. The excess of the fair value of the assets acquired and liabilities assumed over the cost of the acquisition has been allocated as a pro rata reduction of the amounts that otherwise would have been assigned to all of the acquired assets except for any other current assets. This allocation is subject to revision; subsequent revisions, if any, are not expected to be material. The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the date of acquisition (dollars in thousands):


Cash consideration	$	48,986
Direct acquisition costs		2,497

Total purchase price	$	51,483


Allocation of purchase price:
Cash and cash equivalents	$	14,942
Receivables		12,290
Other current assets		3,586
Property, plant and equipment		17,475
Purchased intangible assets		19,074
Other assets		2,020
Current liabilities		(17,904	)

Total purchase price	$	51,483

The Company used an independent third party appraisal to determine the value of the purchased intangible assets. The components of the intangible assets listed in the above table as of the acquisition date are as follows:


	Amount		Life

Contracts/customer relationships	$	16,794	9 years
Trade name		1,153	5 years
Patents		748	5 years
Other		379	5 years

Total	$	19,074

The following unaudited pro forma information presents the combined results of operations of the Company and Space Imaging as if the acquisition had occurred at January 1, 2006 and 2005. The unaudited pro forma financial information presented in the table below is for illustrative purposes only and is not indicative of results that would have been achieved if the acquisition had occurred as of January 1, 2006 and 2005 or of future operating performance (dollars in thousands except per share amounts):


	Three Months Ended June 30,					Six Months Ended June 30,
	2006		2005			2006		2005
Revenues	$	35,143	$	37,752		$	68,691	$	74,883
Net earnings (loss) before taxes		6,234		(8,069	)		8,083		(12,338	)
Net earnings (loss)		6,234		(8,069	)		8,083		(12,338	)
Net earnings (loss) per share:
Basic	$	0.36	$	(0.47	)	$	0.46	$	(0.80	)
Diluted		0.29		(0.47	)		0.38		(0.80	)

(5) NextView Contract

The U.S. Government, through the National Geospatial-Intelligence Agency (“NGA”), announced in March 2003 that it intended to support the continued development of the commercial satellite imagery industry through subsidies for the engineering, construction and launch of the next generation of imagery satellites by two providers. This program is known as NextView. On September 30, 2004, NGA announced that the Company had been awarded a contract under the NextView Second Vendor program. Under this

program, the Company is the prime contractor constructing a new satellite, GeoEye-1. The Company estimates its total project cost (including financing and launch insurance costs) to bring the GeoEye-1 satellite into service will be approximately $502 million. Under the NextView contract, NGA will support the project with a cost share totaling approximately $237 million spread out over the course of the project and subject to various milestones. As of June 30, 2006, NGA had paid the Company approximately $159.5 million. ORBIMAGE is deferring recognition of the cost share amounts as revenue until GeoEye-1 is put into service and then will recognize revenue on a straight-line basis over the imagery delivery term of the program. Total capitalized costs of the GeoEye-1 satellite and related ground systems incurred were approximately $262.3 million as of June 30, 2006. Approximately $46.7 million of this amount is payable to subcontractors at June 30, 2006.

The Company anticipates the GeoEye-1 satellite will launch and go into service in early 2007. The Company intends to purchase launch insurance and on-orbit insurance to cover the replacement cost of the satellite in the event of a launch failure or if on-orbit anomalies prevent the satellite from being placed into service. The costs of such insurance cannot be determined with specificity at this time. Once the GeoEye-1 satellite is placed into service, the NextView award provides for NGA to purchase imagery from the satellite through September 30, 2008. NGA will have the first right to order images from the satellite, which the Company anticipates will utilize approximately half of the satellite’s image taking capacity with the remainder available for commercial and state and foreign government sales by the Company.

The Company’s performance under the NextView Contract requires significant capital expenditures to develop, manufacture and launch the GeoEye-1 satellite. Funding of the Company’s operations and obligations under the NextView contract requires approximately $265 million over a period of approximately two and one half years. The Company is using funds for these expenditures from a combination of (i) an issuance of $65 million of equity raised in November 2004 and March 2005 through a combination of a private offering and a rights offering to its existing stockholders, (ii) an issuance of $155 million of additional indebtedness which was completed in June 2005, and (iii) cash flow generated by the Company’s existing business.

(6) Other Comprehensive Income (Loss)

For the three month and six month periods ended June 30, 2006 and 2005, there were no material differences between net income (loss) as reported and net comprehensive income (loss).

(7) Earnings (Loss) Per Common Share

The computations of basic and diluted loss per common share were as follows for the three months and six months ended June 30, 2006 and 2005 (in thousands, except share data):


	Three Months Ended June 30,					Six Months Ended June 30,
	2006		2005			2006		2005
Numerator for basic and diluted earnings (loss) per common share:
Earnings (loss) available to common stockholders	$	6,234	$	(6,816	)	$	6,786	$	(12,338	)


Denominator for basic and diluted earnings (loss) per common share:
Average number of common shares outstanding for basic computations		17,414,755		17,272,528			17,412,366		15,334,118
Average number of common shares outstanding for diluted computations		21,517,920		17,272,528	(a)		21,486,333		15,334,118	(a)

Earnings (loss) per common share – basic	$	0.36	$	(0.39	)	$	0.39	$	(0.82	)

Earnings (loss) per common share – diluted	$	0.29	$	(0.39	)(a)	$	0.32	$	(0.82	)(a)


(a)		All potentially dilutive securities, such as warrants and stock options, are antidilutive for the three months


		and six months ended June 30, 2005 and accordingly are excluded from this calculation.

(8) Long-Term Debt

On June 29, 2005, ORBIMAGE Holdings Inc. issued $250 million aggregate principal amount of Senior Secured Floating Rate Notes due 2012 (the “Notes”). The Notes were offered in a private placement to certain qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933. The purpose of the offering was to contribute the proceeds to the capital of its wholly-owned subsidiary, ORBIMAGE Inc., to be used for construction costs for the GeoEye-1 satellite, to mandatorily redeem all of the outstanding Senior Subordinated Notes of ORBIMAGE Inc. that were to mature in 2008 and for general working capital purposes. The Notes were issued at a discount of two percent of total principal; consequently, ORBIMAGE Holdings received $245 million of cash proceeds at closing.

The Notes bear interest at a rate per annum, reset semi-annually, equal to the greater of six-month LIBOR or three percent, plus a margin of 9.5 percent. ORBIMAGE Holdings entered into an interest rate swap arrangement in June 2005 pursuant to which it has fixed its effective interest rate under the Notes at 13.75 percent through July 1, 2008. The fair value of this derivative instrument is approximately $6.7 million and has been recorded in other assets in the consolidated balance sheet at June 30, 2006. The Company recorded an unrealized gain on this derivative instrument of $1.7 million and $4.3 million for the three months and six months ended June 30, 2006, respectively.

Under the instruments governing the Notes, the Company is prohibited from paying dividends until the principal amount of the Notes has been repaid. There are no significant restrictions on the ability of ORBIMAGE Holdings to obtain funds from ORBIMAGE Inc. by dividend or loan. There are also no significant restrictions on the ability of ORBIMAGE Inc. to obtain funds from ORBIMAGE Holdings by dividend or loan.

Expenses associated with the issuance of the Notes were capitalized and are amortized over the term of the Notes using the effective interest rate method. As of June 30, 2006, total unamortized prepaid financing costs related to the Notes were $16.9 million.

In connection with the issuance of the Notes, on June 29, 2005, ORBIMAGE Holdings entered into a Registration Rights Agreement under which ORBIMAGE Holdings was to file a registration statement within 180 days after the issuance date of the Notes, enabling holders to exchange the notes for publicly registered notes with substantially identical terms. The Company filed a registration statement with the Securities Exchange Commission which became effective on August 1, 2006. The failure to comply with the obligations in the requisite time period under this agreement resulted in the Company paying additional interest on the Notes effective December 27, 2005 at a rate of 0.25 percent per annum for the first 90-day period and increasing by 0.25 percent per annum for each subsequent 90-day period up to a maximum of one percent. The Company recorded additional interest expense of $0.5 million during the six months ended June 30, 2006. The Registration Rights are “clearly and closely” related to the Notes per SFAS No. 133; consequently the Registration Rights are not considered embedded derivatives and will not be accounted for as such.

ORBIMAGE began capitalizing interest costs associated with the debt incurred for the construction of the GeoEye-1 satellite and related ground segment and system assets in the third quarter of 2005. The capitalized interest is recorded as part of the historical cost of those assets and will be amortized over the assets’ useful lives when placed into service. Capitalized interest totaled approximately $14.1 million at June 30, 2006.

On January 10, 2006, ORBIMAGE Holdings, OI SI Opco and OI SI Holdco entered into a Credit Agreement (the “SI Credit Agreement”) with the Lenders named therein, Credit Suisse, Cayman Islands Branch, as Administrative Agent and The Bank of New York, as Collateral Agent. Pursuant to the Credit Agreement OI SI Opco borrowed $50 million of senior secured term loans on the closing date. The term loans mature on July 1, 2008, at which time the principal amount of the loans are required to be paid in full. The interest rate per annum applicable to loans is the Eurodollar Rate plus an applicable margin. At no time will the Eurodollar Rate be less than 3.00 percent or more than 5.00 percent.

OI SI Opco is required to prepay the loans, subject to certain exceptions, with 100 percent excess cash flow of OI SI Holdco and its consolidated subsidiaries, calculated on a quarterly basis. During the second quarter of 2006, OI SI Opco repaid approximately $8.8 million of these loans. OI SI Opco will also be required to prepay the loans with, subject to certain exceptions and thresholds, 100 percent of the net proceeds of certain asset sales or dispositions, certain indebtedness, certain equity sales or issuances, insurance recoveries and condemnation events. Voluntary prepayments of the loans are permitted in whole or in part, in minimum amounts and subject to certain other limitations and penalties as set forth in the SI Credit Agreement. The Company incurred costs associated with the SI Credit Agreement of $5.6 million which will be amortized over the expected payout period.

The loans and other obligations under the SI Credit Agreement are guaranteed by OI SI Holdco and secured by substantially all of the tangible and intangible assets of each of OI SI Holdco and OI SI Opco pursuant to a Security Agreement, dated January 10, 2006, between OI SI Holdco, OI SI Opco and The Bank of New York, as Collateral Agent.

The SI Credit Agreement requires OI SI Holdco and OI SI Opco to comply with certain covenants restricting or limiting their ability to, among other things (i) guarantee or incur indebtedness and grant liens on our assets; (ii) engage in mergers, acquisitions or other business combinations; (iii) sell assets; (iv) declare dividends or redeem or repurchase capital stock; (v) make loans or investments; (vi) restrict the ability to pay dividends or make other shareholder distributions; (vii) enter into transactions with affiliates; (viii) amend or otherwise alter terms of certain material agreements and certain debt; (ix) make capital expenditures; (x) engage in sale leaseback transactions; (xi) change fiscal reporting periods; and (xii) agree with other creditors not to grant liens on properties. The SI Credit Agreement also contains certain customary representations and warranties, affirmative covenants and events of default, including change of control, cross-defaults to other debt and material judgments.

On March 31, 2005, the Company repaid its Senior Note balance of $22.2 million out of existing cash received pursuant to the exercise of warrants by certain investors during the first quarter of 2005. The Company recorded a loss of $0.6 million on the early extinguishment of this debt, which represented a prepayment penalty payable in accordance with the terms of the associated Senior Notes indenture agreement.

(9) Capital Stock

In connection with the SI Credit Agreement, ORBIMAGE Holdings established a new class of preferred stock, par value $0.01 per share (the “Series A Preferred Stock”) pursuant to a Certificate of Designation filed with the Secretary of State of Delaware on January 10, 2006 (the “Certificate of Designation”), entered into a Preferred Stock Purchase Agreement, dated as of January 10, 2006 among ORBIMAGE Holdings and the Lenders under the SI Credit Agreement (the “Preferred Stock Purchase Agreement”) and issued 1,000 shares of Series A Preferred Stock to the Lenders under the Credit Agreement pursuant to the Preferred Stock Purchase Agreement for aggregate consideration equal to the aggregate Liquidation Preference of $10.00. Each share of Series A Preferred Stock will initially have a Liquidation Preference of $0.01 per share and will mature and be redeemable only when all Senior Credit Obligations (as defined in the SI Credit Agreement) have been paid in full. This issuance was recorded in other noncurrent liabilities in the accompanying condensed consolidated balance sheet at June 30, 2006.

Following an event of default under the SI Credit Agreement, a majority of the Lenders under the Credit Agreement will have the right to elect for the aggregate Liquidation Preference of the Series A Preferred Stock to increase to an amount equal to the Senior Credit Obligations, as defined in the SI Credit Agreement. Following the date of such an election (the “Trigger Date”), dividends will accrue on the Liquidation Preference of the Series A Preferred Stock at a rate per annum equal to 15 percent of the Liquidation Preference, payable quarterly, which ORBIMAGE Holdings may elect to capitalize and add to the Liquidation Preference of the Series A Preferred Stock. All payments or recoveries received by the Lenders under the SI Credit Agreement will reduce dollar for dollar the Liquidation Preference of the Series A Preferred Stock, and, subject to certain limitations, payments and redemptions of Series A Preferred Stock will result in a corresponding decrease in the amount of Senior Credit Obligations under the SI Credit Agreement. After the Trigger Date, the Liquidation Preference of the Series A Preferred Stock

will be redeemable at the option of ORBIMAGE Holdings at a premium to the Liquidation Preference, if redeemed between January 10, 2008 and January 9, 2010, or at 100 percent of the Liquidation Preference thereafter. In addition, after the Trigger Date, ORBIMAGE Holdings will be required to redeem Preferred Stock with up to 75 percent of its Free Cash Flow semi-annually, to the extent that such a redemption would be permitted by the terms of its Senior Secured Floating Rate Notes due 2012 and to the extent that such Free Cash Flow was not used to redeem Notes as required under the Indenture. Free Cash Flow is defined to have the same meaning as under the Indenture. After the Trigger Date, the Series A Preferred Stock will mature on the later of August 1, 2010, or the earliest date on which ORBIMAGE Holdings is permitted to redeem the Series A Preferred Stock under the Indenture governing its Senior Secured Floating Rate Notes due 2012.

As additional consideration to the Lenders under the SI Credit Agreement for making the Loans thereunder, the Company issued to the Lenders, at no additional cost to the Lenders, warrants to purchase 500,000 shares of Common Stock of ORBIMAGE Holdings for an exercise price of $15 per share. The warrants expire the later of (x) January 10, 2009 and (y) the six month anniversary of the earlier of (i) the payment in full of all Senior Credit Obligations under the SI Credit Agreement and (ii) the redemption of all outstanding shares of Series A Preferred Stock. The Warrants were issued pursuant to a Warrant Agreement, dated as of January 10, 2006, between ORBIMAGE Holdings and The Bank of New York, as Warrant Agent (the “Warrant Agreement”). The Warrants and the Warrant Agreement provide for anti-dilution rights, subject to certain exceptions, with respect to any issuances of Common Stock below market value, and provide for demand and “piggy-back” registration rights. The warrants were valued at approximately $1.6 million at the date of issuance and were recorded as additional paid in capital.

(10) Stock Incentive Plans

On December 31, 2003, ORBIMAGE adopted the Employee Stock Incentive Plan (the “Stock Plan”), under which stock options, restricted stock and other stock-based awards may be granted to employees, officers, directors, consultants or advisors. The Company believes that such awards better align the interests of its employees with those of its shareholders. Compensation cost for stock options is generally recognized ratably over the five-year vesting period for active employees. Compensation costs for restricted stock awards granted to employees are recognized ratably over the vesting period. Compensation costs related to stock options and restricted stock for the three months and six months ended June 30, 2006 were $0.2 million and $0.4 million, respectively, and are included in the accompanying condensed consolidated statement of operations in selling, general and administrative expenses.

Prior to January 1, 2006, ORBIMAGE measured compensation costs for stock options using the intrinsic value method of accounting as prescribed in APB Opinion No. 25, “Accounting for Stock Issued to Employees,” but disclosed the pro forma effects on net earnings and earnings per share as if compensation cost had been recognized based upon the fair-value based method as of the date of grant for stock options awarded consistent with the provisions of FAS 123.

The Company’s reported and pro forma earnings per share information for the three months and six months ended June 30, 2005 are as follows (dollars in thousands except per share amounts):


	Three Months			Six Months
	Ended June 30,			Ended June 30,
	2005			2005
Numerator for pro forma basic and diluted loss per common share:
Loss available to common stockholders as reported	$	(6,816	)	$	(12,338	)
Fair value-based compensation cost, net of taxes		(99	)		(198	)

Pro forma		(6,915	)		(12,536	)


Denominator for basic and diluted loss per common share:
Average number of common shares outstanding for basic computations		17,272,528			15,116,985
Average number of common shares outstanding for diluted computations		17,272,528	(a)		15,116,985	(a)

Reported loss per common share – basic and diluted	$	(0.39	)(a)	$	(0.82	)(a)

Pro forma loss per common share – basic and diluted	$	(0.40	)(a)	$	(0.83	)(a)


(a)		All potentially dilutive securities, such as warrants and stock options, are antidilutive for the three months and six months ended June 30, 2005 and accordingly are excluded from this calculation.

Stock Options

During 2004, ORBIMAGE granted stock options that generally will vest in annual increments of 20 percent commencing December 31, 2004. In the first quarter of 2006, the Company granted additional stock options that will vest in annual increments of 25% commencing December 31, 2006. Option awards are generally granted with an exercise price equal to the market price of the Company’s stock at the date of grant; those option awards generally vest based on 4 — 5 years of continuous service and have 10-year contractual terms.

The options have a grant-date fair value calculated by the Company between $5.28 and $11.27 per option using the Black-Scholes options pricing model. This model utilizes certain information, such as the interest rate on a risk-free security maturing generally at the same time as the expected life of the option being valued, and requires certain assumptions, such as the expected amount of time the option will be outstanding until it is exercised or it expires, to calculate the fair value per share of options issued. Expected volatilities are based on historical volatility of the Company’s stock. The risk free rate for periods within the contractual life of the option is based on the U.S. Treasury yield curve in effect at the time of grant. The assumptions used to determine the value of the options at the date of grant were as follows:


Volatility		62.5	%
Dividend yield		0.0	%
Risk-free interest rate		3.7% - 4.3	%
Expected average life	6.17 – 6.33 years
Exercise price per option	$	6.50 - $18.25

The following table summarizes stock option activity for the six months ended June 30, 2006:


						Weighted
				Weighted		Average		Aggregate
				Average		Remaining		Intrinsic
	Number of			Exercise		Contractual		Value
	Shares			Price		Term (Years)		(In thousands)
Outstanding at December 31, 2005		295,338		$	7.36
Granted		22,500			10.95
Exercised		(4,110	)		6.50
Forfeited		(4,623	)		6.50

Outstanding at June 30, 2006		309,105			7.67		8.3	$	2,498


Exercisable at June 30, 2006		101,738		$	6.50		8.2	$	941

For the three months ended June 30, 2006 and 2005, 3,819 and 1,404 options were exercised, respectively. For the six month period ended June 30, 2006 and 2005, 4,110 and 9,199 options were exercised, respectively. The cash received from the exercise of options and the related tax benefit realized for the tax deductions from exercise of the share-based payment arrangements were not material.

Restricted Stock

As of December 31, 2003, the Company authorized 826,364 shares and made them available for grant under the Stock Plan. On December 31, 2003, ORBIMAGE issued 275,454 shares of restricted stock. These shares vested in three tranches as follows: 45,909 shares on June 30, 2004, 137,727 shares on January 3, 2005 and 91,818 shares on January 3, 2006. The fair market value of the restricted stock was valued at the reorganization equity value of ORBIMAGE on the Effective Date divided by the number of common shares issued to the creditors upon reorganization. ORBIMAGE issued 156,424 shares in a restricted stock grant to employees on July 1, 2004. The restricted shares will vest entirely between December 31, 2004 and December 31, 2008. The Company also issued restricted stock to its executive officers during 2004 and 2005 as a component of the employee’s incentive compensation. These shares vested over a one-year period. Also, ORBIMAGE issued 18,300 shares in a restricted stock grant to employees on May 22, 2006. The restricted shares will vest entirely over a one-year period.

As of June 30, 2006, there was $0.6 million of total unrecognized compensation cost related to nonvested share-based compensation arrangements granted under the Plan. That cost is expected to be recognized over a weighted-average period of 1.1 years.

A summary of the status of the Company’s nonvested shares as of June 30, 2006, and changes during the period, is presented below:


				Weighted-
				Average
	No. of			Grant-Date
Nonvested Restricted Stock	Shares			Fair Value
Nonvested at January 1, 2006		139,903		$	10.62
Granted		26,300		$	14.46
Vested		(106,031	)	$	10.26

Nonvested at June 30, 2006		60,172		$	12.93

(11) Industry Segments and Major Customers

Prior to the acquisition of Space Imaging, the Company operated as one reportable segment. With the acquisition completed the Company now operates in two industry segments: Imagery and Production and Other Services. The business segments have been organized based on the nature of the products and services offered. In the following tables of financial data, the total of the operating results of these business segments is reconciled to the corresponding consolidated amount.


	Three Months Ended June 30,					Six Months Ended June 30,
	2006		2005			2006		2005
Net sales
Imagery	$	28,523	$	5,950		$	53,844		11,997
Production and Other Services		6,620		2,551			11,556		5,163

Total net sales	$	35,143	$	8,501		$	65,400	$	17,160


Operating profit
Imagery	$	6,851	$	(3,543	)	$	9,179		(6,707	)
Production and Other Services		2,843		(312	)		4,136		63

Total operating profit	$	9,694	$	(3,855	)	$	13,315	$	(6,644	)

The U.S. Government is the Company’s largest customer. The Company recognized revenue related to the U.S. Government of approximately $13.9 million, which represents 40 percent of total revenues for the

current quarter and approximately $26.7 million, or 41 percent of total year to date revenue. No other customer provides more than 10 percent of the Company’s 2006 revenues. During the second quarter of 2005, revenue from the U.S. Government was $4.7 million, or 55 percent of total revenues. Revenue from the U.S. Government for the six months ended June 30, 2005 was $9.7 million, or 56 percent of total revenues. The Company also recognized revenue of approximately $1.2 million and $0.9 million in the second quarter of 2005 associated with imagery sales to its two largest international customers, which represented 14 percent and 11 percent, respectively, of total revenues recognized during the period. The same international customers provided $2.5 million and $1.8 million, or 14 percent and 11 percent, of total revenues during the year ended June 30, 2005.

(12) Financial Information of Guarantor Subsidiary

The Senior Secured Floating Rate Notes issued by ORBIMAGE Holdings are guaranteed by ORBIMAGE Inc. ORBIMAGE Holdings does not have any independent assets or operations other than its ownership in all of the capital stock of ORBIMAGE Inc., the subsidiary guarantor of the Notes, and the capital stock of its other nonguarantor subsidiaries. Since inception, all of the Company’s operations were conducted through its wholly-owned subsidiaries. ORBIMAGE Inc.’s guarantee of the Notes is full and unconditional. There are no significant restrictions on the ability of ORBIMAGE Holdings to obtain funds from ORBIMAGE Inc. by dividend or loan. There are also no significant restrictions on the ability of ORBIMAGE Inc. to obtain funds from ORBIMAGE Holdings by dividend or loan.

The following condensed consolidating financial information for the Company presents the financial information of ORBIMAGE Holdings, the guarantor subsidiaries and the non-guarantor subsidiaries based on the Company’s understanding of the Securities and Exchange Commission’s interpretation and application of Rule 3-10 under the Securities and Exchange Commission’s Regulation S-X. In this presentation, ORBIMAGE Holdings consists of the parent company’s operations. Guarantor subsidiaries and non-guarantor subsidiaries of ORBIMAGE Holdings are reported on an equity basis. The financial information may not necessarily be indicative of results of operations or financial position had the guarantor subsidiaries or non-guarantor subsidiaries operated as independent entities.

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Statement of Operations
Three Months Ended June 30, 2006
(Unaudited; in thousands)


	Unconsolidated
							Non-
				Guarantor			Guarantor
	Parent			Subsidiary			Subsidiaries			Eliminations		Consolidated
Revenues	$	—		$	10,059		$	25,084		$	—	$	35,143

Direct expenses		—			9,304			10,882			—		20,186


Gross profit (loss)		—			755			14,202	��		—		14,957

Selling, general and administrative expenses		—			3,206			2,057			—		5,263


Income (loss) from operations		—			(2,451	)		12,145			—		9,694

Interest expense (income), net		4,818			(1,572	)		1,867			—		5,113
Unrealized gain on derivative instrument		(1,653	)		—			—			—		(1,653	)
Loss from early extinguishment of debt		—			—			—			—		—


Income (loss) before provision (benefit) for income taxes		(3,165	)		(879	)		10,278			—		6,234

Provision (benefit) for income taxes		—			—			—			—		—


Net income (loss)	$	(3,165	)	$	(879	)	$	10,278		$	—	$	6,234

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Statement of Operations
Three Months Ended June 30, 2005
(Unaudited; in thousands)


	Unconsolidated
							Non-
				Guarantor			Guarantor
	Parent			Subsidiary			Subsidiaries		Eliminations		Consolidated
Revenues	$	—		$	8,501		$	—	$	—	$	8,501

Direct expenses		—			9,258			—		—		9,258


Gross loss		—			(757	)		—		—		(757	)

Selling, general and administrative expenses		—			3,098			—		—		3,098


Loss from operations		—			(3,855	)		—		—		(3,855	)

Interest expense, net		202			1,389			—		—		1,591
Unrealized loss on derivative instrument		1,370			—			—		—		1,370


Loss before benefit for income taxes		(1,572	)		(5,244	)		—		—		(6,816	)

Benefit for income taxes		—			—			—		—		—


Net loss	$	(1,572	)	$	(5,244	)	$	—	$	—	$	(6,816	)

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Statement of Operations
Six Months Ended June 30, 2006
(Unaudited; in thousands)


	Unconsolidated
							Non-
				Guarantor			Guarantor
	Parent			Subsidiary			Subsidiaries		Eliminations			Consolidated
Revenues	$	—		$	18,187		$	47,244	$	(31	)	$	65,400

Direct expenses		—			19,008			21,638		(31	)		40,615


Gross profit (loss)		—			(821	)		25,606		—			24,785

Selling, general and administrative expenses		—			6,322			5,148		—			11,470


Income (loss) from operations		—			(7,143	)		20,458		—			13,315

Interest expense (income), net		10,232			(2,960	)		3,584		—			10,856
Unrealized gain on derivative instrument		(4,327	)		—			—		—			(4,327	)


Income (loss) before provision (benefit) for income taxes		(5,905	)		(4,183	)		16,874		—			6,786

Provision (benefit) for income taxes		—			—			—		—			—


Net income (loss)	$	(5,905	)	$	(4,183	)	$	16,874	$	—		$	6,786

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Statement of Operations
Six Months Ended June 30, 2005
(Unaudited; in thousands)


	Unconsolidated
							Non-
				Guarantor			Guarantor
	Parent			Subsidiary			Subsidiaries		Eliminations		Consolidated
Revenues	$	—		$	17,160		$	—	$	—	$	17,160

Direct expenses		—			18,158			—		—		18,158


Gross loss		—			(998	)		—		—		(998	)

Selling, general and administrative expenses		—			5,646			—		—		5,646


Loss from operations		—			(6,644	)		—		—		(6,644	)

Interest expense, net		202			3,483			—		—		3,685
Unrealized loss on derivative instrument		1,370			—			—		—		1,370
Loss from early extinguishment of debt		—			639			—		—		639


Loss before benefit for income taxes		(1,572	)		(10,766	)		—		—		(12,338	)

Benefit for income taxes		—			—			—		—		—


Net loss	$	(1,572	)	$	(10,766	)	$	—	$	—	$	(12,338	)

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Balance Sheet
June 30, 2006
(Unaudited; in thousands)


	Unconsolidated
					Non-
			Guarantor		Guarantor
	Parent		Subsidiary		Subsidiaries		Eliminations			Consolidated
ASSETS

Current assets:
Cash and cash equivalents	$	53,833	$	131,138	$	23,223	$	—		$	208,194
Receivables, net		—		24,438		18,244		—			42,682
Amounts due from related parties		61,781		—		—		(61,781	)		—
Other current assets		—		2,348		2,750		—			5,098

Total current assets		115,614		157,924		44,217		(61,781	)		255,974

Property, plant and equipment, net		—		49,178		8,410		—			57,588
Satellites and related rights, net		—		287,848		7,079		—			294,927
Investment in subsidiaries		269,940		—		—		(269,940	)		—
Goodwill		—		28,490		—		—			28,490
Intangible assets		—		223		19,357		—			19,580
Other assets		23,568		209		4,707		—			28,484


Total assets	$	409,122	$	523,872	$	83,770	$	(331,721	)	$	685,043


LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:
Accounts payable and accrued expenses	$	—	$	6,283	$	9,757	$	—		$	16,040
Amounts payable to related parties		—		53,713		8,068		(61,781	)		—
Amounts payable to subcontractors		—		46,738		—		—			46,738
Accrued interest payable		17,668		—		239		—			17,907
Current portion of long-term debt		—		—		20,000		—			20,000
Other current liabilities		—		2,217		9,057		—			11,274

Total current liabilities		17,668		108,951		47,121		(61,781	)		111,959

Long-term debt		245,717		—		19,775		—			265,492
Deferred revenue, net of current portion		—		159,561		—		—			159,561
Other noncurrent liabilities		—		2,294		—		—			2,294


Total liabilities		263,385		270,806		66,896		(61,781	)		539,306

Stockholders’ equity		145,737		253,066		16,874		(269,940	)		145,737


Total liabilities and stockholders’ equity	$	409,122	$	523,872	$	83,770	$	(331,721	)	$	685,043

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Balance Sheet
December 31, 2005
(Unaudited; in thousands)


	Unconsolidated
					Non-
			Guarantor		Guarantor
	Parent		Subsidiary		Subsidiaries		Eliminations			Consolidated
ASSETS

Current assets:
Cash and cash equivalents	$	52,837	$	173,667	$	—	$	—		$	226,504
Receivables, net		—		9,934		—		—			9,934
Amounts due from related parties		61,663		—		—		(61,663	)		—
Other current assets		—		1,334		—		—			1,334

Total current assets		114,500		184,935		—		(61,663	)		237,772

Property, plant and equipment, net		—		33,262		—		—			33,262
Satellites and related rights, net		—		241,829		—		—			241,829
Investment in subsidiaries		257,250		—		—		(257,250	)		—
Goodwill		—		28,490		—		—			28,490
Intangible assets		—		267		—		—			267
Other assets		28,173		473		—		—			28,646


Total assets	$	399,923	$	489,256	$	—	$	(318,913	)	$	570,266


LIABILITIES AND STOCKHOLDERS’ EQUITY

Current liabilities:
Accounts payable and accrued expenses	$	323	$	5,377	$	—	$	—		$	5,700
Amounts payable to related parties		—		61,663		—		(61,663	)		—
Amounts payable to subcontractors		—		29,984		—		—			29,984
Accrued interest payable		17,342		—		—		—			17,342
Other current liabilities		—		1,719		—		—			1,719

Total current liabilities		17,665		98,743		—		(61,663	)		54,745

Long-term debt		245,361		—		—		—			245,361
Deferred revenue, net of current portion		—		129,625		—		—			129,625
Other noncurrent liabilities		—		3,638		—		—			3,638


Total liabilities		263,026		232,006		—		(61,663	)		433,369

Stockholders’ equity		136,897		257,250		—		(257,250	)		136,897


Total liabilities and stockholders’ equity	$	399,923	$	489,256	$	—	$	(318,913	)	$	570,266

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2006
(Unaudited; in thousands)


	Unconsolidated
							Non-
				Guarantor			Guarantor
	Parent			Subsidiary			Subsidiaries			Eliminations		Consolidated
Net cash provided by operating activities	$	960		$	5,999		$	16,846		$	—	$	23,805
Cash flows from investing activities:
Capital expenditures		—			(48,528	)		(435	)		—		(48,963	)
Payment for business acquisition, net of cash acquired		—			—			(28,700	)		—		(28,700	)

Net cash used in investing activities		—			(48,528	)		(29,135	)		—		(77,663	)
Cash flows from financing activities:
Issuance of long-term debt		—			—			50,000			—		50,000
Repayment of long-term debt		—			—			(8,844	)		—		(8,844	)
Long-term debt repayment and issuance costs		—			—			(5,644	)		—		(5,644	)
Issuance of common stock		62			—			—			—		62
Equity issuance costs		(26	)		—			—			—		(26	)

Net cash provided by financing activities		36			—			35,512			—		35,548

Net increase (decrease) in cash and cash equivalents		996			(42,529	)		23,223			—		(18,310	)
Cash and cash equivalents, beginning of period		52,837			173,667			—			—		226,504

Cash and cash equivalents, end of period	$	53,833		$	131,138		$	23,223		$	—	$	208,194

ORBIMAGE HOLDINGS INC.
Condensed Consolidating Statement of Cash Flows
Six Months Ended June 30, 2005
(Unaudited; in thousands)


	Unconsolidated
							Non-
				Guarantor			Guarantor
	Parent			Subsidiary			Subsidiaries		Eliminations			Consolidated
Net cash provided by operating activities	$	—		$	54,916		$	—	$	—		$	54,916
Cash flows from investing activities:
Capital expenditures		—			(88,408	)		—		—			(88,408	)

Net cash used in investing activities		—			(88,408	)		—		—			(88,408	)
Cash flows from financing activities:
Issuance of long-term debt		245,000			—			—		—			245,000
Restricted cash held in escrow		(126,836	)		—			—		—			(126,836	)
Repayment of long-term debt		—			(22,244	)		—		—			(22,244	)
Long-term debt repayment and issuance costs		(8,664	)		(2,701	)		—		—			(11,365	)
Issuance of common stock		—			73,752			—		—			73,752
Capital contributions to subsidiaries		(109,500	)		—			—		109,500			—
Capital contributions from parent		—			109,500			—		(109,500	)		—

Net cash provided by financing activities		—			158,307			—		—			158,307

Net increase in cash and cash equivalents		—			124,815			—		—			124,815
Cash and cash equivalents, beginning of period		—			60,565			—		—			60,565

Cash and cash equivalents, end of period	$	—		$	185,380		$	—	$	—		$	185,380

Item 2. Management’s Discussion and Analysis of Financial Condition and Results of Operations

OVERVIEW

ORBIMAGE Holdings Inc., a Delaware corporation, together with its subsidiaries (collectively “the “Company”), operates three satellites that collect, process and distribute digital imagery of the Earth’s surface, atmosphere and weather conditions. In addition to the IKONOS, OrbView-3 and OrbView-2 satellites, the satellite system also includes a U.S. ground system necessary to operate the satellites and to collect, process and distribute imagery from the satellites. In addition, the Company maintains an image processing and production center at its headquarters in Dulles, Virginia, and advanced image processing and geospatial information technology development and production centers in St. Louis, Missouri and Thornton, Colorado. The Company is also constructing a next-generation high-resolution imagery satellite, which has been designated GeoEye-1. The principal sources of revenue are the sale of satellite imagery to customers and regional distributors and the processing and production of imagery and geospatial information. The Company has entered into several long-term sales contracts to provide imagery products and, in certain circumstances, will be entitled to receive contractual payments in advance of product delivery. Deferred revenue will initially be recorded for the total amount of the advance payments under these contracts and recognized as revenue over the contractual delivery period.

NextView Program. On September 30, 2004, the U.S. Government through the National Geospatial-Intelligence Agency (“NGA”) announced that the Company had been awarded a contract under the NextView Second Vendor program. Under this program, the Company is the prime contractor constructing a new satellite, which has been named GeoEye-1. The Company estimates its total project cost (including financing and launch insurance costs) to bring the GeoEye-1 satellite into service will be approximately $502 million. NGA is supporting the project with a cost share totaling approximately $237 million spread out over the course of the project and subject to various milestones.

The Company anticipates the GeoEye-1 satellite will be launched in early 2007 and placed into service in mid-2007. Once the GeoEye-1 satellite is placed into service, the NextView award provides for NGA to purchase imagery from the satellite for six quarters (which the Company estimates will be through September 30, 2008). The Company anticipates NGA’s imagery orders will utilize approximately half of the satellite’s image taking capacity, with the remainder available for commercial and state and foreign government sales by the Company.

Space Imaging Acquisition. On September 15, 2005, ORBIMAGE Holdings and ORBIMAGE Inc. (together, “ORBIMAGE”) entered into a definitive asset purchase agreement (the “Purchase Agreement”) to acquire the operating assets of Space Imaging LLC (“Space Imaging”) for approximately $58.5 million less amounts to be paid by Space Imaging on its existing debt during the period from the signing of the Purchase Agreement to closing as well as certain other adjustments. Pursuant to the terms of the Purchase Agreement, ORBIMAGE entered into an Assignment of Rights and Obligations, dated as of January 10, 2006, with ORBIMAGE SI Opco Inc. (“OI SI Opco”), a Delaware corporation and a wholly-owned indirect subsidiary of ORBIMAGE Holdings Inc., whereby ORBIMAGE agreed to assign all of their rights and certain obligations in, to and under the Purchase Agreement to OI SI Opco.

Space Imaging was the world’s leading supplier of high resolution satellite imagery products and services, with resellers and over a dozen international affiliates and ground stations around the world providing satellite imagery and imagery products to a wide variety of governmental and commercial customers both in the U.S. and internationally. Space Imaging launched IKONOS, the world’s first one-meter resolution, commercial Earth imaging satellite, on September 24, 1999.

On January 10, 2006, OI SI Opco completed the acquisition of Space Imaging pursuant to the terms of the Purchase Agreement. The purchase price was funded with a combination of the issuance of $50 million of indebtedness (the “SI Credit Agreement”) and cash of Space Imaging LLC acquired in the acquisition. The Company’s condensed consolidated financial statements reflect the operations of OI SI Opco from January 10, 2006, the date of acquisition of the operating net assets of Space Imaging.

ORBIMAGE Holdings and the Lenders under the SI Credit Agreement (the “Preferred Stock Purchase Agreement”) and issued 1,000 shares of Series A Preferred Stock to the Lenders under the SI Credit Agreement pursuant to the Preferred Stock Purchase Agreement for aggregate consideration equal to the aggregate Liquidation Preference of $10.00. Each share of Series A Preferred Stock will initially have a Liquidation Preference of $0.01 per share and will mature and be redeemable only when all Senior SI Credit Obligations (as defined in the SI Credit Agreement) have been paid in full.

Following an event of default under the SI Credit Agreement, a majority of the Lenders under the SI Credit Agreement will have the right to elect for the aggregate Liquidation Preference of the Series A Preferred Stock to increase to an amount equal to the Senior SI Credit Obligations, as defined in the SI Credit Agreement. Following the date of such an election (the “Trigger Date”), dividends will accrue on the Liquidation Preference of the Series A Preferred Stock at a rate per annum equal to 15 percent of the Liquidation Preference, payable quarterly, which ORBIMAGE Holdings may elect to capitalize and add to the Liquidation Preference of the Series A Preferred Stock. All payments or recoveries received by the Lenders under the SI Credit Agreement will reduce dollar for dollar the Liquidation Preference of the Series A Preferred Stock, and, subject to certain limitations, payments and redemptions of Series A Preferred Stock will result in a corresponding decrease in the amount of Senior SI Credit Obligations under the SI Credit Agreement. After the Trigger Date, the Liquidation Preference of the Series A Preferred Stock will be redeemable at the option of ORBIMAGE Holdings at a premium to the Liquidation Preference, if redeemed between January 10, 2008 and January 9, 2010, or at 100 percent of the Liquidation Preference thereafter. In addition, after the Trigger Date, ORBIMAGE Holdings will be required to redeem Preferred Stock with up to 75 percent of its Free Cash Flow semi-annually, to the extent that such a redemption would be permitted by the terms of its Senior Secured Floating Rate Notes due 2012 and to the extent that such Free Cash Flow was not used to redeem Notes as required under the Indenture. Free Cash Flow is defined to have the same meaning as under the Indenture. After the Trigger Date, the Series A Preferred Stock will mature on the later of August 1, 2010, or the earliest date on which ORBIMAGE Holdings is permitted to redeem the Series A Preferred Stock under the Indenture governing its Senior Secured Floating Rate Notes due 2012.

As additional consideration to the Lenders under the SI Credit Agreement for making the Loans thereunder, the Company issued to the Lenders, at no additional cost to the Lenders, warrants to purchase 500,000 shares of Common Stock of ORBIMAGE Holdings for an exercise price of $15 per share. The warrants expire the later of (x) January 10, 2009 and (y) the six month anniversary of the earlier of (i) the payment in full of all Senior SI Credit Obligations under the SI Credit Agreement and (ii) the redemption of all outstanding shares of Series A Preferred Stock. The Warrants were issued pursuant to a Warrant Agreement, dated as of January 10, 2006, between ORBIMAGE Holdings and The Bank of New York, as Warrant Agent (the “Warrant Agreement”). The Warrants and the Warrant Agreement provide for anti-dilution rights, subject to certain exceptions, with respect to any issuances of Common Stock below market value, and provide for demand and “piggy-back” registration rights. The warrants were valued at approximately $1.6 million at the date of issuance and were recorded as additional paid in capital.

The Series A Preferred Stock and the Warrants were sold to institutional “accredited investors” as defined in Regulation D under the Securities Act of 1933, as amended (the “Act”), pursuant to Section 4(2) under the Act and were not registered under the Act, and may not be offered or sold in the United States absent registration or an applicable exemption from registration requirements.

RESULTS OF OPERATIONS

The condensed financial information presented herein is unaudited and has been reviewed by independent accountants.

Revenues. Total revenues for the Company was $35.1 million and $8.5 million for the three months ended June 30, 2006 and 2005, respectively and $65.4 million and $17.2 million for the six months ended June 30, 2006, respectively. Revenues generated by the operations acquired from Space Imaging, which are now reported by the Company’s OI SI Opco subsidiary and included in the Company’s total revenues, were approximately $25.1 million and $47.2 million for the three months and six months ended June 30, 2006, respectively. Excluding the acquired operations, revenues increased by $1.5 million for the quarter

and $1.0 million for the year to date period due to the performance of additional production work under the Company’s ClearView contract with NGA.

Direct Expenses. Direct expenses include the costs of operating and depreciating the IKONOS satellite, the OrbView-3 satellite, the OrbView-2 license and the related ground systems, as well as construction costs related to distributor-owned ground stations. Labor expenses and depreciation represent the largest components of direct expenses. Direct expenses were $20.2 million and $9.3 million for the three months ended June 30, 2006 and 2005, respectively. For the six months ended June 30, 2006, direct expenses were $40.6 million and $18.2 million, respectively. Approximately $10.9 million of the variance for the quarter and $21.6 million of the variance for the year to date period resulted from direct expenses incurred by OI SI Opco. Most of the remaining $0.7 million variance for the six month period resulted principally from increased purchases of materials to manufacture buoys sold through the Company’s SeaStar line of information services and products for the commercial fishing industry. The remaining increase is attributable to slight increases in employment–related expenses.

Selling, General and Administrative Expenses. Selling, general and administrative (“SG&A”) expenses include the costs of marketing, advertising, promotion and other selling expenses, as well as the costs of the finance, administrative and general management functions of the Company. SG&A expenses were $5.3 million and $3.1 million for the three months ended June 30, 2006 and 2005, respectively. For the six months ended June 30, 2006, SG&A expenses were $11.5 million and $5.6 million, respectively. Nearly all of the $2.2 million increase for the three month period and $5.1 million of the $5.9 million year-to-date increase is attributable to the operations of OI SI Opco. The remaining year to date increase is principally attributable to expenses incurred to combine the operations of ORBIMAGE Inc. and OI SI Opco.

Interest Expense, net. The Company recorded net interest expense of approximately $5.1 million and $1.6 million for the three months ended June 30, 2006 and 2005, respectively. For the six months ended June 30, 2006 and 2005, net interest expense was $10.9 million and $3.7 million, respectively. The majority of interest expense for the three months and six months ended June 30, 2006 was on the Company’s Senior Floating Rate Notes for $5.4 million and $11.2 million, respectively (which includes $0.9 million and $1.8 million of amortized prepaid financing costs and amortization of debt discount for the quarter and year to date periods, respectively). This amount excludes capitalized interest expense of $4.4 million and $8.3 million for the three months and six months ended June 30, 2006 associated with the construction of the GeoEye-1 satellite and related ground systems. As more fully described in the Liquidity and Capital Resources section below, on January 10, 2006, in order to finance the Space Imaging acquisition, the Company entered into the SI Credit Agreement pursuant to which OI SI Opco borrowed $50 million of senior secured term loans on the closing date with a maturity date of July 1, 2008, at which time the principal amount of the loans are required to be paid in full. Interest expense related to these loans was $1.9 million for the quarter and $3.6 million for the year, inclusive of amortization of prepaid financing costs. The Company recorded interest income of $2.2 million and $4.1 million for the three months and six month periods ended June 30, 2006, respectively.

The 2005 amount principally represents interest expense incurred on the Senior Notes and Senior Subordinated Notes. Beginning on January 1, 2005, the Senior Notes and Senior Subordinated Notes incurred interest at an annual rate of 11.625 percent, payable in cash on a semiannual basis. Interest expense was $2.5 million and $4.7 million for the Senior Notes and the Senior Subordinated Notes for the three months and six months ended June 30, 2006, respectively. ORBIMAGE recorded interest income of $0.6 million and $1.0 million for the three months and six months ended June 30, 2005, respectively. The Senior Notes were repaid during the first quarter of 2005 and the Senior Subordinated Notes were repaid during the second quarter of 2005.

Unrealized Gain on Derivative Instrument. In June 2005, the Company entered into an interest rate swap agreement, effectively hedging $250 million of its LIBOR-based floating rate term debt for three years. As a result of entering into the agreement, the interest rate to be paid by the Company relating to the hedged portion of its debt will be fixed at 13.75 percent rather than on a three-month LIBOR plus 9.5 percent. Although the interest rate swap agreement provides the Company with an economic hedge against interest rate risk, the Company is applying “mark to market” accounting, the effect of which is the inclusion in net income of any increases or decreases in the fair value of derivative instruments previously

designated as hedges during the periods in which such increases or decreases in their fair values occurred. The Company recorded an unrealized gain on this derivative instrument of $1.6 million and $4.3 million for the three months and six months ended June 30, 2006, respectively. For the three months and six months ended June 30, 2005, the company recorded an unrealized loss of $1.4 million.

Loss from Early Extinguishment of Debt. On March 31, 2005, ORBIMAGE repaid the Senior Notes due 2008 out of existing cash received pursuant to the exercise of warrants by certain investors during the first quarter of 2005. This payment included an amount representing interest expense that would have been payable through June 30, 2005, the date of the initial interest payment, in accordance with the terms of the associated indenture agreement. The Company recorded a loss of $0.6 million associated with the early extinguishment of the Senior Notes.

Provision (Benefit) for Income Taxes. The Company recorded no income tax benefit for the three months and six months ended June 30, 2006 and 2005, respectively. The Company continues to record a full valuation allowance against its net deferred tax asset.

Backlog. Total negotiated backlog excluding the NGA’s expected remaining contribution relating to GeoEye-1 construction costs was $311.2 million at June 30, 2006. This amount includes both funded backlog (unfilled firm orders for our products and services for which funding has been both authorized and appropriated by the customer) and unfunded backlog (firm orders for which funding has not yet been appropriated). The contracts are generally for terms of up to four years, and the customers have options to renew. Negotiated backlog does not include unexercised options or task orders to be issued under indefinite-delivery/indefinite quantity (“IDIQ”) type contracts. Total funded backlog was $104.2 million at June 30, 2006. In addition, the NGA’s share of GeoEye-1 construction costs of up to $237.4 million will be recognized as revenue on a straight-line basis over the imagery delivery term of the program after GeoEye-1 has been placed into service.

LIQUIDITY AND CAPITAL RESOURCES

Net cash provided by operating activities was $23.8 million and $54.9 million for the six month periods ended June 30, 2006 and 2005, respectively. This decrease can be attributed mainly to reduced cash inflows from NGA for the NextView program during the first two quarters of 2006 due to the timing of scheduled milestone payments. During the first six months of 2006, the Company received $29.9 million of milestone payments from NGA as compared to $45.4 million during the first six months of 2005. The Company’s NextView program continues to be on time and on budget.

Net cash used in investing activities was $77.7 million and $88.4 million for the six month period ended June 30, 2006 and 2005, respectively. Capital expenditures were $39.4 million less in the current period compared to the similar period in the prior year due to lower cash outflows for the construction of GeoEye-1 and its related ground system assets. On January 10, 2006, OI SI Opco completed the acquisition of Space Imaging pursuant to the terms of the Purchase Agreement and paid the sellers approximately $36.5 million and placed $6.5 million into a collateral account on behalf of the sellers to cover any subsequent purchase price adjustments. The collateral account balance is expected to be released approximately nine months after completion of the transaction. The acquisition was funded with a combination of (i) the issuance of $50 million of indebtedness under the SI Credit Agreement; (ii) debt repayment made by Space Imaging prior to the closing; and (iii) cash of Space Imaging LLC acquired in the acquisition. Related cash outflows for the purchase were offset by $14.5 million of cash acquired from Space Imaging.

Net cash provided by financing activities was $35.5 million and $158.3 million for the six months ended June 30, 2006 and 2005, respectively. As discussed above, on January 10, 2006, ORBIMAGE Holdings, OI SI Opco and OI SI Holdco entered into a Credit Agreement whereby OI SI Opco borrowed $50 million of senior secured term loans on the closing date. These term loans mature on July 1, 2008, at which time the principal amount of the loans are required to be paid in full. The interest rate per annum applicable to loans is the Eurodollar Rate plus an applicable margin. At no time will the Eurodollar Rate be less than 3.00 percent or more than 5.00 percent. The Company incurred costs of $5.6 million associated with the Credit Agreement which will be amortized over the expected payout period. During the second quarter of 2006, OI SI Opco repaid approximately $8.8 million of this debt.

In 2005, the Company commenced a rights offering in which the Company issued to its existing shareholders transferable subscription rights to purchase up to an aggregate of approximately 3.26 million investment units, each consisting of one share of common stock and warrant to purchase a share of common stock at a cash exercise price of $10.00 per share. The subscription rights expired on March 14, 2005 and the offering was oversubscribed. ORBIMAGE received approximately $32.6 million from the rights offering on March 24, 2005. The Company also received $42.5 million of proceeds from the exercise of warrants which were issued in November 2004 to certain private investors associated with a private placement of equity that took place in the fourth quarter of 2004. In addition, on March 31, 2005, the Company repaid the $22.2 million balance of Senior Notes due 2008 out of existing cash received pursuant to the exercise of warrants by certain investors, incurring additional repayment and issuance costs of $1.4 million.

On June 29, 2005, ORBIMAGE Holdings Inc. issued $250 million aggregate principal amount of Senior Secured Floating Rate Notes due 2012 (the “Notes”). The Notes were offered in a private placement to certain qualified institutional buyers pursuant to Rule 144A under the Securities Act of 1933. The purpose of the offering was to contribute the proceeds to the capital of its wholly-owned subsidiary, ORBIMAGE Inc., to be used for construction costs for the GeoEye-1 satellite, to mandatorily redeem all of the outstanding Senior Subordinated Notes of ORBIMAGE Inc. that were to mature in 2008 and for general working capital purposes. In connection with this issuance, on June 29, 2005, ORBIMAGE Holdings entered into a Security Agreement with The Bank of New York (“BONY”), as Collateral Agent, pursuant to which ORBIMAGE Holdings granted a first priority lien on and security interest in substantially all of the assets of ORBIMAGE Holdings. ORBIMAGE Inc. was prohibited from issuing a guarantee of the Notes at the date of issuance due to restrictions in the indenture governing its Senior Subordinated Notes.

The Notes were issued at a discount of two percent of total principal; consequently, ORBIMAGE Holdings received $245 million of cash proceeds at closing. Concurrently with the closing of the offering, ORBIMAGE Holdings entered into an escrow agreement with BONY as Trustee and Escrow Agent whereby ORBIMAGE Holdings deposited $126.9 million into an escrow account, to remain until such time as ORBIMAGE Inc. could issue a guarantee of the Notes. This amount was classified as restricted cash in the Company’s balance sheet as of June 30, 2005. Approximately $8.9 million was used to pay certain transaction-related expenses. The remaining $109.2 million was contributed by ORBIMAGE Holdings to the capital of ORBIMAGE Inc. As a result of this capital contribution, on June 30, 2005, ORBIMAGE Inc. had “Unrestricted Cash” as defined in the indenture governing its existing Senior Subordinated Notes in an amount sufficient to require ORBIMAGE Inc. to redeem the Senior Subordinated Notes pursuant to the mandatory redemption provisions of that indenture. ORBIMAGE Inc. redeemed the Senior Subordinated Notes on July 6, 2005. Upon redemption of the Senior Subordinated Notes, ORBIMAGE Inc. provided its guarantee of the Notes, and the escrow was released to ORBIMAGE Holdings on July 11, 2005.

On June 30, 2006, the Company had $208.2 million of cash and cash equivalents from its combined operations. As stated previously, the Company’s performance under the NextView contract requires significant capital expenditures to develop, manufacture and launch the GeoEye-1 satellite. Funding of the Company’s operations and obligations under the NextView Contract requires approximately $265 million over a period of approximately two and one half years. The Company is using funds for these expenditures from a combination of sources, including (i) completed equity issuances totaling $65 million; (ii) $155 million of additional indebtedness; and (iii) cash flow generated by the Company’s existing business. Management believes the Company will generate sufficient funds to complete the program.

Under the terms of the SI Credit Agreement, OI SI Opco is required to prepay the loans incurred with 100 percent excess cash flow of OI SI Holdco and its consolidated subsidiaries, calculated on a quarterly basis. OI SI Opco will also be required to prepay the loans with, subject to certain exceptions and thresholds, 100 percent of the net proceeds of certain asset sales or dispositions, certain indebtedness, certain equity sales or issuances, insurance recoveries and condemnation events. Voluntary prepayments of the loans are permitted in whole or in part, in minimum amounts and subject to certain other limitations and penalties as set forth in the SI Credit Agreement.

The loans and other obligations under the SI Credit Agreement are guaranteed by OI SI Holdco and secured by substantially all of the tangible and intangible assets (including, without limitation, intellectual property, material owned real property and all of the capital stock of OI SI Opco) of each of OI SI Holdco

and OI SI Opco pursuant to a Security Agreement, dated January 10, 2006, between OI SI Holdco, OI SI Opco and The Bank of New York, as Collateral Agent.

CRITICAL ACCOUNTING POLICIES

The foregoing discussion of our financial condition and results of operations is based on the consolidated financial statements included in this Form 10-Q, which have been prepared in accordance with accounting principles generally accepted in the United States. The preparation of these financial statements requires us to make estimates and judgments that affect the reported amounts of assets, liabilities, sales and expenses, and the related disclosures of contingencies. We base these estimates on historical experience and on various other assumptions that are believed to be reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates.

During the quarter ended June 30, 2006, there were no significant changes to the critical accounting policies we disclosed in Management’s Discussion and Analysis of Financial Condition and Results of Operations in our Annual Report on Form 10-K for the year ended December 31, 2005.

RECENT ACCOUNTING PRONOUNCEMENTS

In February 2006, the Financial Accounting Standards Board (“FASB”) issued SFAS No. 155, “Accounting for Certain Hybrid Financial Instruments”. The statement permits fair value remeasurement for any hybrid financial instrument that contains an embedded derivative that otherwise would require bifurcation. SFAS No. 155 also clarifies which interest-only strips and principal-only strips are not subject to the requirements of SFAS No. 133, “Accounting for Derivative Instruments and Hedging Activities”; establishes a requirement to evaluate interests in securitized financial assets to identify interests that are freestanding derivatives or that are hybrid financial instruments that contain an embedded derivative requiring bifurcation; clarifies that concentrations of credit risk in the form of subordination are not embedded derivatives; and amends SFAS 140, “Accounting for Transfers and Servicing of Financial Assets and Extinguishments of Liabilities” to eliminate the prohibition on a qualifying special purpose entity from holding a derivative financial instrument that pertains to a beneficial interest other than another derivative financial instrument.

In July 2006, the FASB issued Interpretation No. 48, “Accounting for Uncertainty in Income Taxes” (“FIN 48”). Among other things, FIN 48 requires applying a “more likely than not” threshold to the recognition and derecognition of tax positions. The new guidance will be effective for the Company on January 1, 2007. The Company is currently analyzing this interpretation and therefore the ultimate impact of adopting FIN 48 is not yet known. Prior periods will not be restated as a result of this required accounting change.

Item 3. Quantitative and Qualitative Disclosure of Market Risk

The Company’s primary exposure to market risk relates to interest rates. The financial instruments which are subject to interest rate risk principally are limited to floating rate long-term debt. These notes are subject to interest rate fluctuation because the interest rate is reset semiannually for the term of the notes. A 100 basis point increase in market interest rates on the notes would result in an annual increase in the Company’s interest expense of approximately $3.0 million. The Company is using an interest rate swap to mitigate its interest rate exposure with respect to the $250 million of Floating Rate Notes, and a negotiated cap on the variable interest rate applicable to the $50 million of debt incurred for the purchase of Space Imaging.

Item 4. Controls and Procedures

ORBIMAGE maintains disclosure controls and procedures that are designed to ensure that information required to be disclosed in its periodic filings with the SEC is recorded, processed, summarized and reported within the time periods specified in the SEC’s rules and forms, and that such information is accumulated and communicated to its management, including its principal executive officer, principal financial officer and principal accounting officer, to allow timely decisions regarding required disclosure. In designing and evaluating the disclosure controls and procedures, management recognizes that any controls and procedures, no matter how well designed and operated, can provide only reasonable assurance of achieving the desired control objectives, and management necessarily is required to use its judgment in evaluating the cost to benefit relationship of possible controls and procedures.

The Company routinely reviews its system of internal controls over financial reporting and makes changes to its processes and systems to improve controls and increase efficiency, while ensuring that it maintains an effective internal control environment. Based on that evaluation, the Company’s principal executive officer, principal financial officer and principal accounting officer concluded that the Company’s disclosure controls and procedures were effective in providing reasonable assurance that information required to be disclosed in the reports the Company files or submits under the Exchange Act is recorded, processed, summarized and reported as and when required and that such information is accumulated and communicated to management in a manner that allows timely decisions regarding required disclosure. The Company’s management has concluded that the financial statements included in this Form 10-Q fairly present in all material respects the Company’s financial position, results of operations and cash flows for the periods presented in conformity with generally accepted accounting principles.

There have been no significant changes in ORBIMAGE’s internal controls over financial reporting during the most recently completed fiscal quarter that materially affected, or are reasonably likely to materially affect, its internal controls over financial reporting. In connection with the preparation of our Annual Report on Form 10-K for the fiscal year ended December 31, 2005, our management, in consultation with the Board of Directors, concluded that the controls in place relating to the accounting for non-routine and non-systematic transactions were not properly designed to provide reasonable assurance that these transactions would be properly recorded and disclosed in the financial statements in accordance with accounting principles generally accepted in the United States of America, and that this represented a material weakness in our internal control over financial reporting as of December 31, 2005. As a result of the assessment performed and the material weakness noted, management concluded that the Company’s internal control over financial reporting was not effective as of December 31, 2005. The Company continues to invest significant effort and resources to eliminate these deficiencies in internal controls, and will continue to do so throughout 2006.

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

In the normal course of business, we are party to various lawsuits, legal proceedings and claims arising out of our business. We cannot predict the outcome of these lawsuits, legal proceedings and claims with certainty. Nevertheless, we believe that the outcome of any existing or known threatened proceedings, even if determined adversely, should not have a material adverse effect on our business, financial condition or results of operations.

Item 1A. Risk Factors

We do not believe that there have been any material changes to the risk factors previously disclosed in our 2005 Form 10-K.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

None.

Item 3. Defaults upon Senior Securities

None.

Item 4. Submission of Matters to a Vote of Security Holders

None.

Item 5. Other Information

None.

Item 6. Exhibits


(a) Exhibits

Exhibit 31.1		Rule 13a-14(a) Certification of Matthew M. O’Connell

Exhibit 31.2		Rule 13a-14(a) Certification of Henry E. Dubois

Exhibit 31.3		Rule 13a-14(a) Certification of Tony A. Anzilotti

Exhibit 32.1		Certification Pursuant to 18 U.S.C. Section 1350 of Matthew M. O’Connell

Exhibit 32.2		Certification Pursuant to 18 U.S.C. Section 1350 of Henry E. Dubois

Exhibit 32.3		Certification Pursuant to 18 U.S.C. Section 1350 of Tony A. Anzilotti

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.


	ORBIMAGE Holdings Inc. (Registrant)
Date: August 9, 2006	by:	/s/ MATTHEW M. O’CONNELL
		Matthew M. O’Connell
		President and Chief Executive Officer



	by:	/s/ HENRY E. DUBOIS
		Henry E. Dubois
		Executive Vice President and Chief Financial Officer (Principal Financial Officer)



	by:	/s/ TONY A. ANZILOTTI
		Tony A. Anzilotti
		Vice President Finance and Corporate Controller (Principal Accounting Officer)

Positive
Negative
Uncertain
Constraining
Legalese
Litigious
Readability	H.S. freshman Bad

GeoEye (GEOYE) Inactive 10-Q2006 Q2 Quarterly report

Content analysis