FUBO

Value Q3, 24Q4, 24Q1, 25Q2, 25Q3, 25Q1, 26 TTM Total revenue 386.21 M443.28 M416.29 M379.97 M377.19 M1.55 B 2.72 B Gross profit 386.21 M443.28 M416.29 M379.97 M377.19 M1.55 B 2.72 B Operating expenses 444.84 M481.68 M441.71 M385.97 M397.35 M1.57 B 2.79 B Selling/general/admin expenses 81.75 M78.02 M64.6 M54.29 M68.75 M94.54 M 282.18 M Research & development 21.19 M19.43 M20.14 M19.26 M19.48 M13.62 M 72.5 M Operating income 58.63 M38.4 M25.42 M6 M20.15 M20.34 M 71.91 M Non-Operating Income, Total 4.14 M-2.28 M218.56 M1.88 M1.91 M1.65 M 223.99 M Interest expense, net of interest capitalized 5.28 M4.76 M4.75 M4.73 M4.75 M1.44 M 15.67 M Non-Operating Income, excl. Interest Expenses -1.38 M-7.13 M213.63 M-3.17 M-2.85 M176 K 207.79 M Unusual income/expense 245 K98 K181 K314 K13 K27 K 535 K Pretax income 54.49 M40.72 M193.1 M7.9 M22.1 M18.7 M 241.8 M Equity in earnings —————— — Taxes 195 K259 K4.6 M200 K3.2 M400 K 8.4 M Non-controlling/minority interest 425 K2.38 M5 0004 000013.09 M 13.1 M After tax other income/expense —————— — Net income before discontinued operations 50.59 M39.06 M188.49 M-8.03 M-34.93 M5.98 M 151.51 M Discontinued operations 1.84 M-510 K000— — Net income 52.42 M38.55 M188.49 M-8.03 M-34.93 M5.98 M 151.51 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 52.42 M38.55 M188.49 M8.03 M18.87 M5.98 M 221.37 M Basic earnings per share (Basic EPS) -0.16-0.110.55-0.02-0.06-0.02 0.45 Diluted earnings per share (Diluted EPS) -0.16-0.110.55-0.02-0.06-0.02 0.45 Average basic shares outstanding 331.58 M319.65 M341.06 M341.68 M342.5 M349.1 M 1.37 B Diluted shares outstanding 331.58 M319.65 M341.56 M341.68 M342.5 M349.1 M 1.37 B EBITDA —————— — EBIT —————— — Cost of revenue —————— — Other cost of goods sold —————— — Depreciation & amortization (cash flow) 10.15 M37.76 M10.36 M10.57 M10.67 M27.36 M 58.96 M