Intuitive Machines Inc.
Intuitive Machines, Inc. designs, manufactures, and operates space products and services in the United States. The company provides delivery services for the transportation and delivery of payloads, such as satellites, scientific instruments, and cargo to various destinations in space, rideshare delivery, and lunar surface access; data transmission services, which include the collection, processi… Read more
Intuitive Machines Inc. (LUNR) - Net Assets
Latest net assets as of September 2025: $243.83 Million USD
Based on the latest financial reports, Intuitive Machines Inc. (LUNR) has net assets worth $243.83 Million USD as of September 2025.
Net assets (also known as shareholders' equity or book value) represent the difference between a company's total assets ($753.53 Million) and total liabilities ($509.70 Million). This figure indicates the residual interest in the assets after deducting liabilities, essentially showing what would remain for shareholders if all assets were liquidated and all debts paid off.
Key Net Assets Metrics
| Metric | Value |
|---|---|
| Current Net Assets | $243.83 Million |
| % of Total Assets | 32.36% |
| Annual Growth Rate | N/A |
| 5-Year Change | N/A |
| 10-Year Change | N/A |
| Growth Volatility | N/A |
Intuitive Machines Inc. - Net Assets Trend (2020–2024)
This chart illustrates how Intuitive Machines Inc. 's net assets have evolved over time, based on quarterly financial data. Explore and compare other companies by net assets.
Annual Net Assets for Intuitive Machines Inc. (2020–2024)
The table below shows the annual net assets of Intuitive Machines Inc. from 2020 to 2024.
| Year | Net Assets | Change |
|---|---|---|
| 2024-12-31 | $3.92 Million | +107.60% |
| 2023-12-31 | $-51.57 Million | +10.49% |
| 2022-12-31 | $-57.62 Million | -11.14% |
| 2021-12-31 | $-51.84 Million | -245.30% |
| 2020-12-31 | $-15.01 Million | -- |
Equity Component Analysis
This analysis shows how different components contribute to Intuitive Machines Inc. 's total equity over time. Equity components include common stock, retained earnings, additional paid-in capital, and other elements.
Equity Composition Insights
- Retained earnings have decreased by 96591900000.0% over the analyzed period, potentially due to dividend distributions or operating losses.
Current Equity Component Breakdown (December 2024)
| Component | Amount | Percentage |
|---|---|---|
| Common Stock | $16.00K | % |
| Total Equity | $-1.00 Billion | 100.00% |
Intuitive Machines Inc. Competitors by Market Cap
The table below lists competitors of Intuitive Machines Inc. ranked by their market capitalization.
| Company | Market Cap |
|---|---|
|
BGI Genomics Co Ltd
SHE:300676
|
$1.45 Billion |
|
Motor Oil (Hellas) Corinth Refineries S.A
PINK:MOHCF
|
$1.45 Billion |
|
Primaris Retail R.E. Invest. Tr. Units
TO:PMZ-UN
|
$1.45 Billion |
|
Dalrymple Bay Infrastructure Ltd
AU:DBI
|
$1.46 Billion |
|
Century Communities Inc
NYSE:CCS
|
$1.45 Billion |
|
FUYO GENERAL LEASE CO.LTD
F:FXL
|
$1.45 Billion |
|
0LUG
LSE:0LUG
|
$1.45 Billion |
|
DeNA Co. Ltd
PINK:DNACF
|
$1.45 Billion |
Equity Growth Attribution
This analysis shows how different factors contributed to changes in Intuitive Machines Inc. 's equity between the two most recent reporting periods.
Equity Growth Insights
- From 2023 to 2024, total equity changed from -233,234,000 to -1,003,272,000, a change of -770,038,000.
- Net loss of 283,413,000 reduced equity.
- Dividend payments of 896,000 reduced retained earnings.
- Share repurchases of 2,529,000 reduced equity.
- Other comprehensive income increased equity by 9,001.
- Other factors decreased equity by 483,209,001.
Equity Change Factors (2023 to 2024)
| Factor | Impact | Contribution |
|---|---|---|
| Net Income | $-283.41 Million | -28.25% |
| Dividends Paid | $896.00K | -0.09% |
| Share Repurchases | $2.53 Million | -0.25% |
| Other Comprehensive Income | $9.00K | +0.0% |
| Other Changes | $-483.21 Million | -48.16% |
| Total Change | $- | % |
Book Value vs Market Value Analysis
This analysis compares Intuitive Machines Inc. 's book value (net assets) with its market value over time. The relationship between these values can provide insights into investor sentiment and company valuation.
Valuation Insights
Historical Price-to-Book Ratios
| Date | Book Value per Share | Market Price | P/B Ratio |
|---|---|---|---|
| 2020-12-31 | $-0.91 | $18.90 | x |
| 2021-12-31 | $-2.87 | $18.90 | x |
| 2022-12-31 | $-3.19 | $18.90 | x |
| 2023-12-31 | $-9.12 | $18.90 | x |
| 2024-12-31 | $-16.34 | $18.90 | x |
Capital Efficiency Dashboard
This dashboard shows how efficiently Intuitive Machines Inc. utilizes its equity to generate returns, including Return on Equity (ROE) and its components based on the DuPont analysis framework.
Capital Efficiency Insights
- Current Return on Equity (ROE): 0.00%
- The company may be facing challenges in efficiently utilizing shareholder equity.
- DuPont Analysis Breakdown:
- • Net Profit Margin: -124.30%
- • Asset Turnover: 0.64x
- • Equity Multiplier: 0.00x
- Recent ROE (0.00%) is below the historical average (0.00%), suggesting potential challenges in capital efficiency.
Historical Capital Efficiency Metrics
| Year | Return on Equity | Net Profit Margin | Asset Turnover | Equity Multiplier | Economic Value Added |
|---|---|---|---|---|---|
| 2020 | 0.00% | -9.61% | 1.16x | 0.00x | $-2.62 Million |
| 2021 | 0.00% | -49.14% | 1.67x | 0.00x | $-30.46 Million |
| 2022 | 0.00% | -7.45% | 1.28x | 0.00x | $-643.10K |
| 2023 | 0.00% | 78.98% | 0.93x | 0.00x | $86.13 Million |
| 2024 | 0.00% | -124.30% | 0.64x | 0.00x | $-183.09 Million |
Industry Comparison
This section compares Intuitive Machines Inc. 's net assets metrics with peer companies in the Aerospace & Defense industry.
Industry Context
- Industry: Aerospace & Defense
- Average net assets among peers: $301,480,945
- Average return on equity (ROE) among peers: 29.17%
Peer Company Comparison
| Company | Net Assets | Return on Equity | Debt-to-Equity | Market Cap |
|---|---|---|---|---|
| Intuitive Machines Inc. (LUNR) | $243.83 Million | 0.00% | 2.09x | $1.45 Billion |
| Alabama Aircraft Industries Inc (AAIIQ) | $3.00 Million | 70.00% | 22.83x | $0.97 |
| AAC Clyde Space AB (ACCMF) | $662.75 Million | -6.24% | 0.42x | $49.09 Million |
| Archer Aviation Inc (ACHR) | $698.90 Million | -49.76% | 0.10x | $3.44 Billion |
| American Defense Systems Inc (ADFS) | $9.01 Million | 34.56% | 0.45x | $4.85K |
| AAR Corp (AIR) | $866.00 Million | 7.82% | 1.54x | $4.16 Billion |
| Air Industries Group (AIRI) | $21.61 Million | 17.30% | 1.32x | $12.09 Million |
| AIRO Group Holdings, Inc. Common Stock (AIRO) | $548.73 Million | -7.05% | 0.28x | $168.72 Million |
| Philly Shipyard ASA (AKRRF) | $155.58 Million | 43.21% | 0.63x | $13.32 Million |
| ASI Aviation Inc (ASAV) | $6.88 | 150.58% | 2.47x | $2.48 Million |
| Astronics Corporation (ATRO) | $49.23 Million | 31.26% | 1.11x | $2.35 Billion |