Search LUNR
Intuitive Machines, Inc.
Nasdaq · CIK 1844452
Last close14.71
Daily change+0.66 (4.70%)
10 Years gain+52.44%
Dividends TTM0
Dividend yield0.00%
Fundamental Analysis
LUNR · STANDARD
SIC 3812 · Search, Detection, Navigation, Guidance, Aeronautical Sys · Fiscal year end 1231
Fundamental
54.8Momentum
65.4Acceleration
65.4Confidence
61.0Annual Revenue4
Quarterly Revenue16
Annual CFO5
Balance SheetAvailable
RankingEligible
Score Breakdown
Growth25.0 / 25
Quality12.5 / 25
Capital Efficiency0.0 / 20
Balance Sheet12.3 / 15
Shareholder Economics0.0 / 10
Forward Indicators5.0 / 5
Signals
Operating leverageOperating margin improved by 3.0711 percentage points.
Warnings
Heavy share dilution · HIGHDiluted share count increased 51.4471%.
Key Metrics
Revenue Growth TTM124.73%OK
Revenue CAGR 3Y34.07%OK
Gross Marginn/aMISSING
Operating Margin-26.7%OK
FCF Marginn/aMISSING
FCF Growthn/aINSUFFICIENT_HISTORY
ROICn/aMISSING
Incremental Operating Margin 3Yn/aNOT_MEANINGFUL
Net Debt / CFOn/aNOT_MEANINGFUL
Diluted Share Growth 1Y51.45%OK
SBC / Revenuen/aMISSING
SBC / FCFn/aNOT_MEANINGFUL
Financial History
| Period | Revenue | Gross Profit | Operating Income | CFO | FCF | Gross Margin | Op Margin | FCF Margin | ROIC | Shares |
|---|---|---|---|---|---|---|---|---|---|---|
| 2025 FY Dec 31, 2025 | $207.13M | n/a | -$87.23M | -$14.32M | -$55.95M | n/a | -42.11% | -27.01% | n/a | 115.43M |
| 2025 FY Dec 31, 2024 | $228.00M | n/a | -$57.40M | -$57.59M | -$67.70M | n/a | -25.17% | -29.69% | n/a | 61.41M |
| 2024 FY Dec 31, 2023 | $79.55M | n/a | -$61.12M | -$45.28M | -$75.19M | n/a | -76.83% | -94.52% | n/a | 25.56M |
| 2024 FY Dec 31, 2022 | n/a | n/a | -$6.72M | n/a | n/a | n/a | n/a | n/a | n/a | n/a |
| 2023 FY Dec 31, 2022 | $85.95M | n/a | n/a | $784,000.00 | -$15.62M | n/a | n/a | -18.18% | n/a | n/a |
Formula Trace
| Metric | Value | Formula | Status | Source |
|---|---|---|---|---|
| Revenue TTM | $488.34M | sum latest 4 fiscal quarters Revenue | OK | 0001628280-26-056821, 0001628280-25-052039 |
| Revenue Growth TTM | 124.73% | Revenue_TTM / Revenue_TTM_1Y_ago - 1 | OK | 0001628280-26-056821, 0001628280-25-052039 |
| Revenue CAGR 3Y | 34.07% | (Revenue_current / Revenue_3Y_ago)^(1/3) - 1 | OK | 0001628280-26-019865 |
| Revenue CAGR 5Y | n/a | (Revenue_current / Revenue_5Y_ago)^(1/5) - 1 | INSUFFICIENT_HISTORY | 0001628280-26-019865 |
| Gross Profit CAGR 3Y | n/a | (GrossProfit_current / GrossProfit_3Y_ago)^(1/3) - 1 | INSUFFICIENT_HISTORY | derived |
| Operating Income Growth | n/a | OperatingIncome_current / OperatingIncome_prior_year - 1 | INSUFFICIENT_HISTORY | 0001628280-26-056821, 0001628280-25-052039 |
| FCF Growth | n/a | FCF_current / FCF_prior_year - 1 | INSUFFICIENT_HISTORY | derived |
| Revenue Growth Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Gross Profit Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Income Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| FCF Acceleration | n/a | 0.5*(Q0-Q1)+0.3*(Q1-Q2)+0.2*(Q2-Q3) | INSUFFICIENT_HISTORY | derived |
| Operating Margin | -26.7% | Operating Income / Revenue | OK | 0001628280-26-056821, 0001628280-25-052039 |
| Net Debt / CFO | n/a | Net Debt / CFO | NOT_MEANINGFUL | 0001628280-26-056821 |
| Current Ratio | 1.66x | Current Assets / Current Liabilities | OK | derived |
| Cash / Debt | 1.09x | (Cash + Short-term Investments) / Total Debt | OK | 0001628280-26-056821 |
| Revenue per Diluted Share | $3.01 | Revenue / Diluted Shares | OK | 0001628280-26-056821, 0001628280-25-052039 |
| SBC / FCF | n/a | SBC / FCF | NOT_MEANINGFUL | derived |
| Dividend Payout Ratio | n/a | Cash dividends paid / Net income | NOT_MEANINGFUL | 0001628280-26-019865 |