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.

Revenues

Revenues %Chg

Revenues Common Size

Cost of Sales

Cost of Sales %Chg

Cost of Sales Common Size

Gross Profit

Gross Profit %Chg

Gross Profit Common Size

Costs to Fulfill Nano Contracts

Costs to Fulfill Nano Contracts %Chg

Costs to Fulfill Nano Contracts Common Size

Engineering Services Costs

Engineering Services Costs %Chg

Engineering Services Costs Common Size

General and Administrative Costs

General and Administrative Costs %Chg

General and Administrative Costs Common Size

Research and Development Costs

Research and Development Costs %Chg

Research and Development Costs Common Size

Depreciation and Amortization

Depreciation and Amortization %Chg

Depreciation and Amortization Common Size

Total Operating Expenses

Total Operating Expenses %Chg

Total Operating Expenses Common Size

Gain on Remeasurement of Warrant Liabilities

Gain on Remeasurement of Warrant Liabilities %Chg

Gain on Remeasurement of Warrant Liabilities Common Size

Interest Expense

Interest Expense %Chg

Interest Expense Common Size

Interest Income

Interest Income %Chg

Interest Income Common Size

Other Income, Net

Other Income, Net %Chg

Other Income, Net Common Size

Loss on Extinguishment of Debt

Loss on Extinguishment of Debt %Chg

Loss on Extinguishment of Debt Common Size

Total Other Income, Net

Total Other Income, Net %Chg

Total Other Income, Net Common Size

Loss Before Income Tax Expense

Loss Before Income Tax Expense %Chg

Loss Before Income Tax Expense Common Size

Income Tax Expense

Income Tax Expense %Chg

Income Tax Expense Common Size

Net Loss Before Allocation to Noncontrolling Interest

Net Loss Before Allocation to Noncontrolling Interest %Chg

Net Loss Before Allocation to Noncontrolling Interest Common Size

Net Loss Attributable to Noncontrolling Interest

Net Loss Attributable to Noncontrolling Interest %Chg

Net Loss Attributable to Noncontrolling Interest Common Size

Net Loss Attributable to Common Stockholders

Net Loss Attributable to Common Stockholders %Chg

Net Loss Attributable to Common Stockholders Common Size

Basic and Diluted

Basic and Diluted %Chg

Basic and Diluted Common Size

Total Revenues

Total Revenues %Chg

Total Revenues Common Size

Gross Profit Margin

Gross Profit Margin %Chg

Gross Profit Margin Common Size

Selling, General & Administrative Expenses

Selling, General & Administrative Expenses %Chg

Selling, General & Administrative Expenses Common Size

Depreciation & Amortization Expenses

Depreciation & Amortization Expenses %Chg

Depreciation & Amortization Expenses Common Size

Research & Development Expenses

Research & Development Expenses %Chg

Research & Development Expenses Common Size

Other Operating Expenses

Other Operating Expenses %Chg

Other Operating Expenses Common Size

Operating Profit

Operating Profit %Chg

Operating Profit Common Size

Operating Margin

Operating Margin %Chg

Operating Margin Common Size

Interest and Investment Income

Interest and Investment Income %Chg

Interest and Investment Income Common Size

Non-Operating Income

Non-Operating Income %Chg

Non-Operating Income Common Size

Total Non-Operating Income

Total Non-Operating Income %Chg

Total Non-Operating Income Common Size

Income Before Provision for Income Taxes

Income Before Provision for Income Taxes %Chg

Income Before Provision for Income Taxes Common Size

Provision for Income Taxes

Provision for Income Taxes %Chg

Provision for Income Taxes Common Size

Consolidated Net Income

Consolidated Net Income %Chg

Consolidated Net Income Common Size

Net Income Attributable to Minority Interests and Other

Net Income Attributable to Minority Interests and Other %Chg

Net Income Attributable to Minority Interests and Other Common Size

Revenue

EBIT

EBITDA

CapEx

Net Interest Income

Assets

Adjusted EBITDA

Adjusted Net Income

Net Revenue

Net Income

Average Assets

Adjusted EBIT

Adjusted Revenue

Adjusted EBT

Adjusted Funds From Operations

Income Statement	LTM	Dec '24
Total Revenues	18.5	4.4
Total Revenues %Chg	—	-68%
Revenues
Cost of Sales	—	—
Gross Profit	18.5	4.4
Gross Profit
Gross Profit Margin	100%	100%
Selling, General & Administrative Expenses	91.3	61.6
General and Administrative Costs
Depreciation & Amortization Expenses	43.9	63.3
Depreciation and Amortization
Research & Development Expenses	24.4	28.8
Research and Development Costs
Other Operating Expenses	127.6	93.5
Costs to Fulfill Nano Contracts
Engineering Services Costs
Operating Profit	-268.6	-242.8
Operating Margin	-1,449.7%	-5,494.8%
Interest and Investment Income	23.2	14.2
Interest Income
Interest Expense	—	-18.7
Interest Expense
Non-Operating Income	-140.7	-277.7
Gain on Remeasurement of Warrant Liabilities
Other Income, Net
Loss on Extinguishment of Debt
Total Non-Operating Income	-117.5	-282.2
Income Before Provision for Income Taxes	-414	-525
Loss Before Income Tax Expense
Provision for Income Taxes	1.4	1.3
Income Tax Expense
Consolidated Net Income	-415.5	-526.3
Net Loss Before Allocation to Noncontrolling Interest
Net Income Attributable to Minority Interests and Other	-111.6	-226.2
Net Loss Attributable to Noncontrolling Interest
Net Income Attributable to Common Shareholders	-303.8	-300.1
Net Loss Attributable to Common Stockholders
Basic EPS	-1.2	-1.9
Diluted EPS	-1.2	-1.9
Basic Weighted Average Shares Outstanding	231.1	153.9
Total Shares Outstanding	277.6	208.2
Diluted Weighted Average Shares Outstanding	231.1	153.9
EBITDA	-224.8	-179.4
Effective Tax Rate	-0.3%	-0.3%