| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 | Dec 2021 | Dec 2020 |
|---|---|---|---|---|---|---|
Income Statement | ||||||
| Total Revenue | 220.32M | 228.00M | 79.52M | 85.95M | 72.55M | 44.26M |
| Gross Profit | 49.97M | 37.63M | -20.95M | 10.43M | -27.76M | 1.70M |
| EBITDA | -57.99M | -50.49M | 48.46M | 38.78M | -37.05M | -3.81M |
| Net Income | -208.64M | -283.41M | 62.80M | -6.41M | -35.65M | -4.25M |
Balance Sheet | ||||||
| Total Assets | 753.53M | 355.40M | 85.93M | 67.00M | 43.45M | 38.04M |
| Cash, Cash Equivalents and Short-Term Investments | 621.98M | 207.61M | 4.56M | 25.76M | 29.29M | 23.93M |
| Total Debt | 371.24M | 37.38M | 43.48M | 25.76M | 14.99M | 5.14M |
| Total Liabilities | 509.70M | 351.48M | 137.50M | 124.62M | 95.29M | 53.05M |
| Stockholders Equity | -397.72M | -1.00B | -233.23M | -57.62M | -51.84M | -16.36M |
Cash Flow | ||||||
| Free Cash Flow | -39.90M | -67.70M | -75.19M | -15.62M | -19.74M | 5.60M |
| Operating Cash Flow | -8.99M | -57.59M | -45.28M | 784.00K | -16.57M | 8.15M |
| Investing Cash Flow | -30.91M | -10.11M | -29.91M | -16.41M | -3.18M | -2.55M |
| Financing Cash Flow | 572.27M | 272.79M | 53.92M | 12.10M | 25.11M | 1.66M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
57 Neutral | $37.67B | -181.89 | -23.24% | ― | 52.42% | -1.33% | |
52 Neutral | $2.69B | -8.00 | ― | ― | 8.07% | 33.37% | |
52 Neutral | $12.13B | -193.79 | -2.64% | ― | 79.89% | -171.81% | |
52 Neutral | $1.32B | -2.52 | -50.08% | ― | -0.63% | -163.11% | |
43 Neutral | $1.67B | -7.34 | -115.63% | ― | ― | -33.69% | |
25 Underperform | $547.81M | -0.61 | ― | ― | ― | ― |
On November 4, 2025, Intuitive Machines announced a definitive agreement to acquire Lanteris Space Systems for $800 million, consisting of $450 million in cash and $350 million in stock. This acquisition positions Intuitive Machines as a next-generation space prime, expanding its operations from lunar-focused activities to a broader space domain, including LEO, MEO, GEO, Moon, Mars, and deep space missions. The transaction, expected to close in the first quarter of 2026, aims to enhance Intuitive Machines’ capabilities in commercial, civil, and national security space programs, with the combined entity’s revenue exceeding $850 million and a backlog of $920 million.