LUNR · Intuitive Machines, Inc.
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Chart any reported metric, KPI or segment over time — the full statement history lives here
| Line Item | FY2026 (G) | TTM | FY2025 | FY2024 | FY2023 | FY2022 |
|---|---|---|---|---|---|---|
| $900M – $1B | $490.12M | $210.06MG | $228MG | $79.55M | $85.95M | |
| — | $172.84M | $92.62M | $53.26M | $34.34M | $15.77M | |
| — | — | $332K | — | — | — | |
| — | $30.2M | $3.6M | $1.86M | $1.38M | $1.07M | |
| — | $624.97M | $297.29M | $285.4M | $140.67M | $93.83M | |
| — | -$134.85M | -$87.23M | -$57.4M | -$61.12M | -$6.72M | |
| — | — | -41.53% | -25.17% | -76.83% | -7.82% | |
| — | -$104.65M | -$83.63M | -$55.54M | -$59.74M | -$5.65M | |
| — | $13.45M | $4.18M | $92K | — | — | |
| — | $13.26M | $15.27M | $272K | — | $4.83M | |
| — | -$46.16M | -$15.65M | -$289.49M | $71.3M | -$921K | |
| — | -$181.01M | -$102.88M | -$346.89M | $10.18M | -$7.64M | |
| — | $3.97M | $3.96M | $37K | $40K | -$23K | |
| — | -$130.55M | -$83.29M | -$283.41M | $61.76M | -$190.41K | |
| — | — | -39.65% | -124.3% | 77.64% | -0.22% | |
| — | — | — | — | -$42.03M | $0 | |
| — | -$131.2M | -$83.91M | -$284.31M | $59.42M | $0 | |
| USD/shares | — | -$0.94 | -$0.73 | -$4.63 | $3.37 | — |
| USD/shares | — | -$0.94 | -$0.73 | -$4.63 | $2.42 | — |
| shares | — | — | 115.43M | 61.41M | 17.65M | — |
| shares | — | — | 115.43M | 61.41M | 25.56M | — |
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2022–FY2025: $20.7M in buybacks, $7.95M in dividends.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
Peer medians compare against the 42 similar-size Aerospace & Defense companies (of 83 listed).
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Reportable Segment | $210,059,000 | $228,000,000 | $79,551,000 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Reportable Segment | -$87,231,000 | -$57,396,000 | -$61,119,000 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 |
|---|---|---|---|
| Reportable Segment | -41.5% | -25.2% | -76.8% |