Skip to content
Screener

Intuitive Machines, Inc. LUNR Fair value adjustment of warrants

Fair value adjustment of warrants at other companies

Bloom Energy logo
Bloom EnergyBE
$25K—
Bloom Energy logo
Bloom EnergyBE
$3.95M—
Natera, Inc. logo
Natera, Inc.NTRA
-$166K+94.9%
AST SpaceMobile logo
AST SpaceMobileASTS
$1.17M-63.4%
Revolution Medicines, Inc. logo
Revolution Medicines, Inc.RVMD
$15.79M+747%
Carvana logo
CarvanaCVNA
$42M+127%

Segments

By segment

See full
Reportable Segment$9.42M+122%

Other financials

Income statement

See full
Revenue$186.7M+199%
Gross profit-$15.5M-244%
Operating income-$39.2M-289%
Net income-$37.4M-228%
EPS (diluted)-$0.25-127%

Balance sheet

See full
Cash & equivalents$243.4M-35.2%
Total debt$426.4M+1,041%
Total equity-$334.3M-144%
Total assets$1.7B+244%

Cash flow

See full
Operating cash flow-$54.8M-382%
CapEx$9.9M+61.3%
Free cash flow-$64.6M-586%

Valuation

See full
Market cap$2.4B+94.4%
Enterprise value$2.58B+180%
P/S7.2×+1.7×

Profitability

See full
Gross margin-10.2%-12.5pp
Operating margin-34.8%+7.1pp
Net margin-32.7%-12.8pp
FCF margin-40.1%+286pp

Returns & leverage

See full
Return on equity46.4%—
Debt / equity-1.3×—
Current ratio1.2×-3.2×