LUNR · Nasdaq
Intuitive Machines, Inc.: financial statements
Financially weak · see the checkFigures in USD, fiscal years
Revenue and net income
Operating and free cash flow
Margins
Returns
Income statement
| USD | 2022 | 2023 | 2024 | 2025 | Last year |
|---|---|---|---|---|---|
| Revenue | $85.9M | $79.6M | $228M | $210M | -8% |
| Gross profit | $10.4M | -$20.9M | — | — | |
| Operating income | -$5.5M | -$61.1M | -$57.4M | -$87.2M | -52% |
| EBITDA | -$4.4M | -$59.7M | -$55.5M | -$83.6M | -51% |
| Interest expense | $1.0M | $1.9M | $92.0K | $4.2M | +4440% |
| Profit before tax | -$6.4M | $10.2M | -$347M | -$103M | +70% |
| Income tax | -$23.0K | $40.0K | $37.0K | $4.0M | +10608% |
| Net income | -$190K | $61.8M | -$283M | -$83.3M | +71% |
Cash flow
| USD | 2022 | 2023 | 2024 | 2025 | Last year |
|---|---|---|---|---|---|
| Operating cash flow | $784K | -$45.3M | -$57.6M | -$14.3M | +75% |
| Capital expenditure | $16.4M | $29.9M | $10.1M | $41.6M | +312% |
| Free cash flow | -$15.6M | -$75.2M | -$67.7M | -$56.0M | +17% |
| Depreciation & amortization | $1.1M | $1.4M | $1.9M | $3.6M | +93% |
Balance sheet
| USD | 2022 | 2023 | 2024 | 2025 | Last year |
|---|---|---|---|---|---|
| Cash | $25.8M | $4.5M | $208M | $583M | +181% |
| Current assets | $41.0M | $31.6M | $293M | $619M | +111% |
| Total assets | $67.0M | $85.9M | $355M | $757M | +113% |
| Current liabilities | $95.2M | $81.5M | $98.8M | $125M | +26% |
| Financial debt | $20.0M | $8.0M | $0 | $335M | |
| Total liabilities | $125M | $137M | $351M | $553M | +57% |
| Shareholders' equity | -$50.9M | -$261M | -$1.0B | -$755M | +25% |
| Net debt | -$5.8M | $3.5M | -$208M | -$247M | -19% |
Dividend profile
The latest annual report shows no dividend to shareholders.
Dividends
| USD | 2022 | 2023 | 2024 | 2025 | Last year |
|---|---|---|---|---|---|
| Dividends paid | $0 | $8.0M | $0 | — | |
| Dividend per share | 0.00 | 0.31 | 0.00 | — | |
| Dividends / net income | — | 12.9% | — | — |
Ratios
| 2022 | 2023 | 2024 | 2025 | Last year | |
|---|---|---|---|---|---|
| Gross margin | 12.1% | -26.3% | — | — | |
| Operating margin | -6.4% | -76.8% | -25.2% | -41.5% | |
| Net margin | -0.2% | 77.6% | -124.3% | -39.7% | |
| Return on assets | -0.3% | 71.9% | -79.7% | -11.0% | |
| Interest coverage | -5.4x | -31.8x | -623.9x | -20.9x | |
| Current ratio | 0.43 | 0.39 | 2.97 | 4.96 | |
| Quick ratio | 0.43 | 0.39 | 2.97 | 4.96 |
Data source: SEC EDGAR, company annual reports. Lines a company does not report are left empty. Free cash flow is operating cash flow minus capital expenditure. Ratios use the same formulas as the EdgeScore check.
For information and education only. Not investment advice. Data may contain errors.