AST SpaceMobile, Inc. operates space-based cellular broadband network for mobile phones. Its SpaceMobile service provides mobile broadband services for users traveling in and out of areas without terrestrial mobile services on land, at sea, or in flight. The company is headquartered in Midland, Texas.

AST SpaceMobile, Inc.

Net Income Before Allocation to Noncontrolling Interest

Net Income Before Allocation to Noncontrolling Interest %Chg

Net Income Before Allocation to Noncontrolling Interest Common Size

Depreciation

Depreciation %Chg

Depreciation Common Size

Amortization of Intangible Assets

Amortization of Intangible Assets %Chg

Amortization of Intangible Assets Common Size

Gain on Sale of Nano

Gain on Sale of Nano %Chg

Gain on Sale of Nano Common Size

Depreciation and Amortization

Depreciation and Amortization %Chg

Depreciation and Amortization Common Size

Amortization of Debt Issuance Costs

Amortization of Debt Issuance Costs %Chg

Amortization of Debt Issuance Costs Common Size

Non-Cash Lease Expense

Non-Cash Lease Expense %Chg

Non-Cash Lease Expense Common Size

Write Off of Unamortized Debt Issuance Costs

Write Off of Unamortized Debt Issuance Costs %Chg

Write Off of Unamortized Debt Issuance Costs Common Size

Income on Disposal of Property and Equipment

Income on Disposal of Property and Equipment %Chg

Income on Disposal of Property and Equipment Common Size

Income on Remeasurement of Warrant Liabilities

Income on Remeasurement of Warrant Liabilities %Chg

Income on Remeasurement of Warrant Liabilities Common Size

Stock-Based Compensation

Stock-Based Compensation %Chg

Stock-Based Compensation Common Size

Non-Cash Interest Expense

Non-Cash Interest Expense %Chg

Non-Cash Interest Expense Common Size

Issuance of Common Stock for Commitment Shares

Issuance of Common Stock for Commitment Shares %Chg

Issuance of Common Stock for Commitment Shares Common Size

Accounts Receivable

Accounts Receivable %Chg

Accounts Receivable Common Size

Inventory

Inventory %Chg

Inventory Common Size

Prepaid Expenses and Other Current Assets

Prepaid Expenses and Other Current Assets %Chg

Prepaid Expenses and Other Current Assets Common Size

Accounts Payable and Accrued Expenses

Accounts Payable and Accrued Expenses %Chg

Accounts Payable and Accrued Expenses Common Size

Operating Lease Liabilities

Operating Lease Liabilities %Chg

Operating Lease Liabilities Common Size

Operating Lease Right-of-Use Assets and Operating Lease Liabilities

Operating Lease Right-of-Use Assets and Operating Lease Liabilities %Chg

Operating Lease Right-of-Use Assets and Operating Lease Liabilities Common Size

Contract Liabilities

Contract Liabilities %Chg

Contract Liabilities Common Size

Other Assets and Liabilities

Other Assets and Liabilities %Chg

Other Assets and Liabilities Common Size

Net Cash Provided by Operating Activities

Net Cash Provided by Operating Activities %Chg

Net Cash Provided by Operating Activities Common Size

Purchase of Property and Equipment

Purchase of Property and Equipment %Chg

Purchase of Property and Equipment Common Size

Purchase of Intangible Asset

Purchase of Intangible Asset %Chg

Purchase of Intangible Asset Common Size

BlueWalker 3 Satellite - Construction in Process

BlueWalker 3 Satellite - Construction in Process %Chg

BlueWalker 3 Satellite - Construction in Process Common Size

Proceeds from Sale of Nano, Net of Cash Deconsolidated and Transaction Costs

Proceeds from Sale of Nano, Net of Cash Deconsolidated and Transaction Costs %Chg

Proceeds from Sale of Nano, Net of Cash Deconsolidated and Transaction Costs Common Size

Net Cash Provided by Investing Activities

Net Cash Provided by Investing Activities %Chg

Net Cash Provided by Investing Activities Common Size

Proceeds from Debt

Proceeds from Debt %Chg

Proceeds from Debt Common Size

Repayments of Debt

Repayments of Debt %Chg

Repayments of Debt Common Size

Payment for Debt Issuance Costs

Payment for Debt Issuance Costs %Chg

Payment for Debt Issuance Costs Common Size

Proceeds from Issuance of Common Stock

Proceeds from Issuance of Common Stock %Chg

Proceeds from Issuance of Common Stock Common Size

Proceeds from Business Combination

Proceeds from Business Combination %Chg

Proceeds from Business Combination Common Size

Direct and Incremental Costs Incurred for the Business Combination

Direct and Incremental Costs Incurred for the Business Combination %Chg

Direct and Incremental Costs Incurred for the Business Combination Common Size

Payments for Third Party Equity Issuance Costs

Net Income

Net Income %Chg

Net Income Common Size

Depreciation & Amortization

Depreciation & Amortization %Chg

Depreciation & Amortization Common Size

Stock Based Compensation

Stock Based Compensation %Chg

Stock Based Compensation Common Size

Other Adjustments

Other Adjustments %Chg

Other Adjustments Common Size

Changes in Trade Receivables

Changes in Trade Receivables %Chg

Changes in Trade Receivables Common Size

Changes in Inventories

Changes in Inventories %Chg

Changes in Inventories Common Size

Changes in Accounts Payable

Changes in Accounts Payable %Chg

Changes in Accounts Payable Common Size

Changes in Unearned Revenue

Changes in Unearned Revenue %Chg

Changes in Unearned Revenue Common Size

Changes in Other Operating Activities

Changes in Other Operating Activities %Chg

Changes in Other Operating Activities Common Size

Cash from Operating Activities

Cash from Operating Activities %Chg

Cash from Operating Activities Common Size

Capital Expenditure

Capital Expenditure %Chg

Capital Expenditure Common Size

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Gross Profit

Adjusted Net Income

Net Revenue

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Investing Activities	LTM	Dec '24
Capital Expenditure	-751.1	-174.1
Purchase of Property and Equipment
BlueWalker 3 Satellite - Construction in Process
Purchases of Intangible Assets	—	—
Purchase of Intangible Asset
Proceeds from Business Divestments	—	—
Proceeds from Sale of Nano, Net of Cash Deconsolidated and Transaction Costs
Cash from Investing Activities	-779	-174.1
Net Cash Provided by Investing Activities

Financing Activities	LTM	Dec '24
Issuance of Long-Term Debt	—	145
Proceeds from Debt
Proceeds from Promissory Note with Common Shareholder
Repayments of Long-Term Debt	-51.5	-48.8
Repayments of Debt
Repayment for Founder Bridge Loan
Net Issuance / (Repayments) of Long-Term Debt	-51.5	96.2
Issuance of Common Shares	799.6	710.5
Proceeds from Issuance of Common Stock
Proceeds from Warrants Exercises
Issuance of Equity Under Employee Stock Plan
Repurchases of Common Shares	-20.6	-5.2
Employee Taxes Paid for Stock-Based Compensation Awards
Net Issuance / (Repurchases) of Common Shares	779	705.3
Issuance of Preferred Shares	—	—
Proceeds from Issuance of Series B Preferred Stock
Net Issuance / (Repurchases) of Preferred Shares	—	—
Other Financing Activities	-24.6	-21.6
Payment for Debt Issuance Costs
Proceeds from Business Combination
Direct and Incremental Costs Incurred for the Business Combination
Payments for Third Party Equity Issuance Costs
Issuance Costs from Issuance of Series B Preferred Stock
Cash from Financing Activities	1,646.6	780
Net Cash Provided by Financing Activities

Free Cash Flow	LTM	Dec '24
Free Cash Flow	-916	-300.3
NOPAT	-269.6	-243.4
Levered Free Cash Flow	-1,025.1	-292.8
Unlevered Free Cash Flow	-939.3	-332.4
Net Change in Cash	702.6	479.7

Operating Activities	LTM	Dec '24
Net Income	-415.5	-526.3
Net Income Before Allocation to Noncontrolling Interest
Depreciation & Amortization	43.9	63.3
Depreciation
Amortization of Intangible Assets
Depreciation and Amortization
Stock Based Compensation	43.8	32
Stock-Based Compensation
Other Adjustments	51	283
Gain on Sale of Nano
Amortization of Debt Issuance Costs
Non-Cash Lease Expense
Write Off of Unamortized Debt Issuance Costs
Income on Disposal of Property and Equipment
Income on Remeasurement of Warrant Liabilities
Non-Cash Interest Expense
Issuance of Common Stock for Commitment Shares
Changes in Trade Receivables	—	—
Accounts Receivable
Changes in Inventories	—	—
Inventory
Changes in Accounts Payable	19.5	-6.3
Accounts Payable and Accrued Expenses
Changes in Unearned Revenue	44.1	42
Contract Liabilities
Changes in Other Operating Activities	-26.1	-13.9
Prepaid Expenses and Other Current Assets
Operating Lease Liabilities
Operating Lease Right-of-Use Assets and Operating Lease Liabilities
Other Assets and Liabilities
Cash from Operating Activities	-164.9	-126.1
Net Cash Provided by Operating Activities