LUNR
Intuitive Machines Inc.
$9.71
+$0.13(+1.36%)
30
Overall
--
Value
25
Tech
36
Quality
Market Cap
$1.64B
Volume
8.42M
52W Range
$6.14 - $24.95
Target Price
$14.56
Order:
Income Statement
| Metric | Trend | Chart | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|
| REVENUE | |||||
| Total Revenue | $85.9M | $79.6M | $228.0M | ||
| Total Revenue | $85.9M | $79.6M | $228.0M | ||
| COST OF GOODS SOLD | |||||
| Cost of Revenue | $75.5M | $100.5M | -- | ||
| GROSS PROFIT | |||||
| Gross Profit | $10.4M | $79.6M | $228.0M | ||
| OPERATING EXPENSES | |||||
| Operating Expenses | $16.0M | $35.7M | $55.1M | ||
| Selling, General & Administrative | $14.9M | $34.3M | $53.3M | ||
| General & Administrative Expenses | $14.9M | $34.3M | $53.3M | ||
| 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 | ||
| OPERATING INCOME | |||||
| Operating income | $-5.5M | $-61.1M | $-57.4M | ||
| EBITDA | $-4.5M | $124.6M | $-345.0M | ||
| NON-OPERATING ITEMS | |||||
| Interest Expense (Non-Operating) | $836.0K | $823.0K | -- | ||
| Intinc | $-836.0K | $-823.0K | $180.0K | ||
| Net Non-Operating Interest Income/Expense | $836.0K | $-823.0K | $180.0K | ||
| Other Income/Expense | $-85.0K | $-80.2M | $201.6M | ||
| Other Special Charges | $6.0K | $15.0M | $-76.4M | ||
| SPECIAL ITEMS | |||||
| Other Impairment Of Capital Assets | -- | $964.0K | $5.0M | ||
| PRE-TAX INCOME | |||||
| EBIT | $-5.6M | $123.3M | $-346.9M | ||
| Pre-Tax Income | $-6.4M | $10.2M | $-346.9M | ||
| INCOME TAX | |||||
| Tax Provision | $-23.0K | $40.0K | $37.0K | ||
| NET INCOME | |||||
| Net Income | $-190.4K | $61.8M | $-283.4M | ||
| Net Income (Continuing Operations) | $-6.4M | $123.2M | $-346.9M | ||
| Net Income (Discontinued Operations) | $-190.4K | $61.8M | $-283.4M | ||
| Net Income (Common Stockholders) | $-190.4K | $59.4M | $-284.3M | ||
| Normalized Income | -- | -- | $-218.2M | ||
| TOTALS | |||||
| Total Expenses | $91.5M | $35.7M | $55.1M | ||
| SHARE & EPS DATA | |||||
| Average Shares Outstanding | $33.0M | $17.6M | $61.4M | ||
| Average Shares Outstanding (Diluted) | $33.0M | $25.6M | $61.4M | ||
| Shares Outstanding | $84.2M | $122.0M | $178.3M | ||
| Basic EPS | -- | $3.43 | $-4.63 | ||
| Basic EPS (Continuing Operations) | -- | $3.43 | $-4.63 | ||
| Diluted EPS | -- | $2.46 | $-4.63 | ||
| Diluted EPS (Continuing Operations) | -- | $2.46 | $-4.63 | ||
| OTHER METRICS | |||||
| Accretion On Preferred Stock | -- | -- | $13.0K | ||
| Accrued Preferred Stock Dividends | -- | $2.3M | $896.0K | ||
| Insurance And Claims | $250.0K | -- | -- | ||
| Minority Interests | -- | $45.1M | $63.5M | ||
| Other Gand A | $14.9M | $34.3M | $53.3M | ||
| Otherunder Preferred Stock Dividend | -- | $2.3M | $896.0K | ||
| Preferred Stock Dividends | -- | $2.3M | $896.0K | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | LUNR | $9.71 | +1.4% | 8.42M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |