| 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% | |
62 Neutral | $18.90B | -313.29 | -2.64% | ― | 79.89% | -171.81% | |
58 Neutral | $1.79B | -3.68 | -50.08% | ― | -0.63% | -163.11% | |
57 Neutral | $3.51B | -11.56 | ― | ― | 8.07% | 33.37% | |
57 Neutral | $48.48B | -248.39 | -23.24% | ― | 52.42% | -1.33% | |
55 Neutral | $1.62B | ― | -115.63% | ― | ― | -33.69% | |
45 Neutral | $593.14M | -0.66 | ― | ― | ― | ― |
On January 13, 2026, Intuitive Machines completed its $800 million acquisition of Lanteris Space Systems, formerly Maxar Space Systems, in a cash-and-stock deal that establishes the company as a vertically integrated, next-generation space prime contractor spanning spacecraft manufacturing, communications, and operations from low Earth orbit through cislunar space. In connection with closing, the company issued newly created common stock as part of the consideration, granted the seller registration rights for that equity, secured lender consents and waivers to avoid default or repurchase triggers under existing loan and receivables facilities, and put in place a transitional services agreement, collectively ensuring financing continuity and operational stability as Lanteris’ proven satellite manufacturing capabilities are integrated to bolster Intuitive Machines’ positioning in key U.S. defense and civil space programs, including missile warning and tracking constellations, NASA’s Artemis and Lunar Terrain Vehicle initiatives, and prospective Mars telecommunications missions.
The most recent analyst rating on (LUNR) stock is a Buy with a $22.50 price target. To see the full list of analyst forecasts on Intuitive Machines stock, see the LUNR Stock Forecast page.
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.
The most recent analyst rating on (LUNR) stock is a Buy with a $18.00 price target. To see the full list of analyst forecasts on Intuitive Machines stock, see the LUNR Stock Forecast page.