Intuitive Machines, Inc. (LUNR)
NASDAQ: LUNR · Real-Time Price · USD
16.60
-0.06 (-0.36%)
At close: Aug 25, 2026, 4:00 PM EDT
16.56
-0.04 (-0.22%)
After-hours: Aug 25, 2026, 7:59 PM EDT
Intuitive Machines Income Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| 490.12 | 210.06 | 228 | 79.55 | 85.95 | 72.55 | |
Revenue Growth | 116.89% | -7.87% | 186.61% | -7.44% | 18.46% | 63.93% |
Cost of Revenue | 409.99 | 201.07 | 225.23 | 103.99 | 75.51 | 100.31 |
Gross Profit | 80.13 | 8.99 | 2.77 | -24.44 | 10.43 | -27.76 |
Selling, General & Admin | 142.27 | 92.62 | 53.26 | 34.34 | 14.87 | 9.29 |
Operating Expenses | 184.41 | 96.22 | 55.12 | 35.71 | 15.94 | 10.13 |
Operating Income | -104.28 | -87.23 | -52.35 | -60.16 | -5.51 | -37.89 |
Interest Expense | -13.45 | -4.18 | -0.09 | -0.82 | -0.84 | -0.22 |
Interest & Investment Income | 13.26 | 15.27 | 0.27 | - | - | - |
Other Non Operating Income (Expenses) | -45.38 | 8.48 | -169.55 | 5.87 | -0.09 | 0.66 |
EBT Excluding Unusual Items | -149.85 | -67.66 | -221.72 | -55.11 | -6.43 | -37.45 |
Asset Writedown | - | - | -5.04 | -0.96 | - | - |
Other Unusual Items | -3.27 | -35.22 | -120.12 | 72.73 | - | 1.81 |
Pretax Income | -181.01 | -102.88 | -346.89 | 16.66 | -6.43 | -35.65 |
Income Tax Expense | 3.97 | 3.96 | 0.04 | 0.04 | -0.02 | 0 |
Earnings From Continuing Operations | -184.98 | -106.85 | -346.92 | 16.62 | -6.41 | -35.65 |
Minority Interest in Earnings | 54.44 | 23.55 | 63.51 | 45.14 | - | - |
Net Income | -130.55 | -83.29 | -283.41 | 61.76 | -6.41 | -35.65 |
Preferred Dividends & Other Adjustments | 0.65 | 0.62 | 0.9 | -49.28 | -6.41 | - |
Net Income to Common | -131.2 | -83.91 | -284.31 | 111.04 | - | -35.65 |
Net Income Growth | - | - | - | - | - | - |
Shares Outstanding (Basic) | 137 | 115 | 61 | 18 | 123 | 123 |
Shares Outstanding (Diluted) | 137 | 115 | 61 | 26 | 123 | 123 |
Shares Change | 44.58% | 87.96% | 140.22% | -79.13% | 0.00% | - |
EPS (Basic) | -0.96 | -0.73 | -4.63 | 6.29 | - | -0.29 |
EPS (Diluted) | -0.96 | -0.73 | -4.63 | 2.42 | - | -0.29 |
EPS Growth | - | - | - | - | - | - |
Additional Metrics
Fiscal Year | TTM | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
|---|---|---|---|---|---|---|
Period Ending | Jun '26 Jun 30, 2026 | Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
Free Cash Flow | -187.75 | -55.95 | -67.7 | -75.19 | -15.62 | -19.74 |
Free Cash Flow Per Share | -1.37 | -0.48 | -1.10 | -2.94 | -0.13 | -0.16 |
Gross Margin | 16.35% | 4.28% | 1.21% | -30.73% | 12.14% | -38.26% |
Operating Margin | -21.28% | -41.53% | -22.96% | -75.62% | -6.41% | -52.22% |
Profit Margin | -26.77% | -39.95% | -124.70% | 139.59% | - | -49.14% |
Free Cash Flow Margin | -38.31% | -26.64% | -29.69% | -94.52% | -18.18% | -27.21% |
EBITDA | -74.37 | -83.92 | -50.49 | -58.78 | -4.44 | -37.05 |
EBITDA Margin | -15.17% | -39.95% | -22.15% | -73.89% | -5.16% | -51.07% |
D&A For EBITDA | 29.91 | 3.31 | 1.86 | 1.38 | 1.07 | 0.84 |
EBIT | -104.28 | -87.23 | -52.35 | -60.16 | -5.51 | -37.89 |
EBIT Margin | -21.28% | -41.53% | -22.96% | -75.62% | -6.41% | -52.22% |
Effective Tax Rate | - | - | - | 0.24% | - | - |
Revenue as Reported | 490.12 | 210.06 | 228 | - | - | - |