LUNR
Intuitive Machines Inc.
$34.86
-$3.40(-8.89%)
65
Overall
40
Value
100
Tech
55
Quality
Market Cap
$1.19B
Volume
51.67M
52W Range
$7.78 - $38.55
Target Price
$38.60
Order:
Income Statement
| Metric | Trend | Chart | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|
| REVENUE | ||||||
| Total Revenue | $85.9M | $79.6M | $228.0M | $207.1M | ||
| Total Revenue | $85.9M | $79.6M | $228.0M | $210.1M | ||
| COST OF GOODS SOLD | ||||||
| Cost of Revenue | $75.5M | $100.5M | $225.2M | -- | ||
| GROSS PROFIT | ||||||
| Gross Profit | $10.4M | $79.6M | $228.0M | $210.1M | ||
| OPERATING EXPENSES | ||||||
| Operating Expenses | $16.0M | $35.7M | $55.1M | $92.6M | ||
| Research & Development | -- | -- | $1.9M | -- | ||
| Research Expense | -- | -- | $1.9M | -- | ||
| Selling, General & Administrative | $14.9M | $34.3M | $53.3M | $92.6M | ||
| General & Administrative Expenses | $14.9M | $34.3M | $53.3M | $92.6M | ||
| Salaries & Wages | $150.0K | -- | -- | -- | ||
| Depreciation & Amortization | $1.1M | $1.4M | $1.9M | -- | ||
| Depreciation & Amortization | $1.1M | $1.4M | $1.9M | -- | ||
| Amortization | $43.3M | $31.2M | $13.7M | -- | ||
| Other Operating Expenses | $91.5M | $140.7M | $285.4M | $297.3M | ||
| OPERATING INCOME | ||||||
| Operating income | $-5.5M | $-61.1M | $-57.4M | $-87.2M | ||
| EBITDA | $-4.5M | $124.6M | $-344.9M | $-94.1M | ||
| NON-OPERATING ITEMS | ||||||
| Interest Expense (Non-Operating) | $836.0K | $823.0K | $92.0K | $4.2M | ||
| Intinc | $-836.0K | $-823.0K | $272.0K | $15.3M | ||
| Net Non-Operating Interest Income/Expense | $836.0K | $-823.0K | $180.0K | $11.1M | ||
| Other Income/Expense | $-85.0K | $-80.2M | $81.5M | $-9.5M | ||
| Other Special Charges | $6.0K | $15.0M | $-76.4M | $11.4M | ||
| SPECIAL ITEMS | ||||||
| Restructring And Mn A Income | -- | -- | -- | $3.6M | ||
| Special Income Charges | -- | -- | -- | $-3.6M | ||
| Other Impairment Of Capital Assets | -- | $964.0K | $5.0M | -- | ||
| PRE-TAX INCOME | ||||||
| EBIT | $-5.6M | $123.3M | $-346.8M | $-98.7M | ||
| Pre-Tax Income | $-6.4M | $10.2M | $-346.9M | $-102.9M | ||
| INCOME TAX | ||||||
| Tax Provision | $-23.0K | $40.0K | $37.0K | $4.0M | ||
| NET INCOME | ||||||
| Net Income | $-190.4K | $61.8M | $-283.4M | $-83.3M | ||
| Net Income (Continuing Operations) | $-6.4M | $123.2M | $-346.9M | $-106.8M | ||
| Net Income (Discontinued Operations) | $-190.4K | $61.8M | $-283.4M | $-83.3M | ||
| Net Income (Common Stockholders) | $-190.4K | $59.4M | $-284.3M | $-83.9M | ||
| Normalized Income | -- | -- | -- | $-96.4M | ||
| TOTALS | ||||||
| Total Expenses | $91.5M | $35.7M | $55.1M | $92.6M | ||
| SHARE & EPS DATA | ||||||
| Average Shares Outstanding | $33.0M | $17.6M | $61.4M | $115.4M | ||
| Average Shares Outstanding (Diluted) | $33.0M | $25.6M | $61.4M | $115.4M | ||
| Shares Outstanding | $84.2M | $122.0M | $178.3M | $216.8M | ||
| Basic EPS | -- | $3.43 | $-4.63 | $-0.73 | ||
| Basic EPS (Continuing Operations) | -- | $3.43 | $-4.63 | $-0.73 | ||
| Diluted EPS | -- | $2.46 | $-4.63 | $-0.73 | ||
| Diluted EPS (Continuing Operations) | -- | $2.46 | $-4.63 | $-0.73 | ||
| OTHER METRICS | ||||||
| Accrued Preferred Stock Dividends | -- | $2.3M | $896.0K | $616.0K | ||
| Insurance And Claims | $250.0K | -- | -- | -- | ||
| Minority Interests | -- | $45.1M | $63.5M | $23.6M | ||
| Other Gand A | $14.9M | $34.3M | $53.3M | $92.6M | ||
| Preferred Stock Dividends | -- | $2.3M | $896.0K | $616.0K | ||
| Restruct | -- | -- | -- | $3.6M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LUNR | $34.86 | -8.9% | 51.67M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |