Intuitive Machines, Inc.
NASDAQ:LUNR · NASDAQ Global Market
-$1.24 today
Vol 15.27M · Avg 15.82M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Net Income | -$106.8M +68.9% | -$343.4M -3486.9% | $10.1M +258.3% | -$6.4M +82.0% | -$35.6M | $487.6M | $476.4M | $465.2M |
| Depreciation & Amortization | $3.6M +93.5% | $1.9M +35.1% | $1.4M +28.4% | $1.1M +27.6% | $840.0K | $374.2M | $1.2B | $631.8M |
| Deferred Income Tax | $3.9M | $0 -100.0% | $7.0K +200.0% | -$7.0K | $0 | $1.4B | -$1.5B | $304.2M |
| Stock-Based Compensation | $8.6M -2.1% | $8.8M +105.9% | $4.3M +584.8% | $624.0K +96.2% | $318.0K | $489.0M | $354.6M | -$1.6B |
| Change in Working Capital | $44.8M +186.8% | -$51.7M -554.8% | $11.4M +149.4% | $4.6M -77.5% | $20.3M | $350.4M | -$1.6B | $1.5B |
| Accounts Receivables | $52.7M +193.4% | -$56.4M -295.9% | -$14.3M -267.1% | -$3.9M -241.9% | $2.7M | $592.6M | $1.3B | $626.2M |
| Inventory | $0 | $0 | $0 | $0 | $0 | $1.0B | $1.2B | $1.1B |
| Accounts Payables | -$3.1M +26.6% | -$4.3M -123.0% | $18.5M +408.0% | $3.6M +140.2% | -$9.1M | $948.2M | -$1.5B | $433.0M |
| Other Working Capital | -$4.8M -199.9% | $4.8M -32.7% | $7.1M +47.8% | $4.8M -82.0% | $26.6M | $567.4M | $1.3B | $601.0M |
| Other Non-Cash Items | $31.6M -90.3% | $326.8M +551.2% | -$72.4M -7756.9% | $946.0K +140.5% | -$2.3M | $1.4B | -$1.5B | $300.0M |
| Operating Cash Flow | -$14.3M +75.1% | -$57.6M -27.2% | -$45.3M -5875.4% | $784.0K +104.7% | -$16.6M | $7.2B | $8.9B | $10.5B |
| Capital Expenditures | -$41.7M -312.4% | -$10.1M +66.2% | -$29.9M -82.3% | -$16.4M -416.5% | -$3.2M | $664.0M | $1.4B | $697.6M |
| Acquisitions (Net) | -$14.9M | $0 | $0 | $0 | $0 | $937.0M | $1.1B | $1.3B |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $444.2M | $1.4B | $1.3B |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $822.2M | $318.2M | -$1.5B |
| Other Investing Activities | -$63.0K | $0 | $0 | $0 | $0 | $616.4M | $370.0M | $1.2B |
| Investing Cash Flow | -$56.6M -459.6% | -$10.1M +66.2% | -$29.9M -82.3% | -$16.4M -416.5% | -$3.2M | $4.8B | $6.4B | $5.1B |
| Debt Repayment | $335.5M +4293.9% | -$8.0M +33.3% | -$12.0M -253.1% | $7.8M -35.2% | $12.1M | $680.8M | $759.2M | $1.1B |
| Common Stock Issued | $176.6M | $0 | $0 -100.0% | $6.0K | $0 | $778.8M | $946.8M | $812.4M |
| Common Stock Repurchased | -$20.7M -718.5% | -$2.5M | $0 | $0 | $0 | $351.8M | -$1.6B | $1.5B |
| Dividends Paid | $0 | $0 +100.0% | -$8.0M | $0 | $0 | $535.2M | $613.6M | $692.0M |
| Other Financing Activities | -$44.8M -115.8% | $283.3M +491.8% | $47.9M +1026.5% | $4.3M -67.3% | $13.0M | -$1.6B | $1.3B | $1.1B |
| Financing Cash Flow | $446.6M +63.7% | $272.8M +405.9% | $53.9M +345.8% | $12.1M -51.8% | $25.1M | $12.2B | $13.9B | -$15.5B |
| Effect of Forex Changes | $0 | $0 | $0 | $0 | $0 | $1.3B | $1.1B | $990.2M |
| Net Change in Cash | $375.7M +83.2% | $205.1M +1064.4% | -$21.3M -503.3% | -$3.5M -165.7% | $5.4M | $3.2B | $4.9B | $6.5B |
| Free Cash Flow | -$56.0M +17.3% | -$67.7M +10.0% | -$75.2M -381.3% | -$15.6M +20.9% | -$19.7M | $8.6B | -$16.8B | $11.1B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
The GEO Group, Inc.
NYSE:GEO
$3.85B
V2X, Inc.
NYSE:VVX
$2.70B
First Advantage Corporation
NASDAQ:FA
$2.68B
Hub Group, Inc.
NASDAQ:HUBG
$2.67B
Atkore Inc.
NYSE:ATKR
$2.63B
Triton International Limited
NYSE:TRTN-PC
$2.50B
Voyager Technologies, Inc.
NYSE:VOYG
$2.17B
Enerpac Tool Group Corp.
NYSE:EPAC
$1.90B
Enovix Corporation
NASDAQ:ENVX
$1.51B
SEC Filings
Recent regulatory filings
No filings found.
Does LUNR generate free cash flow?
Intuitive Machines, Inc. (LUNR) generated -$56,015,000.00 of free cash flow in fiscal 2025.
How much operating cash flow does LUNR produce?
Operating cash flow was -$14,318,000.00, before capital expenditures of $41.70M.
Explore More
Continue the stock analysis
Jump to another research area for this company.