Intuitive Machines, Inc. (LUNR) Balance Sheet
LUNR balance sheet, 2025
December 31, 2025 · U.S. dollars$757.2M assets = $553.5M liabilities + $203.7M equity
Both columns are drawn to the same scale: what LUNR owns equals what it owes plus shareholders’ equity. Hover a block for its value.
LUNR financial health
Descriptive bands, not a rating. Fiscal 2025.
LUNR balance sheet trends, 2020–2025
| Metric | Trend | Then | Latest | Change |
|---|---|---|---|---|
| Total assets | $38.0M2020 | $757.2M2025 | +81.9%/yr | |
| Total liabilities | $53.1M2020 | $553.5M2025 | +59.8%/yr | |
| Shareholders’ equity | −$16.4M2020 | −$748.4M2025 | — | |
| Cash & short-term investments | $23.9M2020 | $582.6M2025 | +89.4%/yr | |
| Total debt | $5.1M2020 | $372.2M2025 | +135.5%/yr | |
| Net cash (debt) | $18.8M2020 | $210.4M2025 | +$191.7M | |
| Working capital | −$14.6M2020 | $494.0M2025 | +$508.6M | |
| Book value per share | −$16.342024 | −$6.272025 | — | |
| Current ratio | 0.692020 | 4.962025 | +4.27 | |
| Shares outstanding | 61.4M2024 | 119.3M2025 | +94.3%/yr |
Change is the average annual growth (CAGR) or the difference between the first and latest year.
LUNR assets
LUNR liabilities and equity
LUNR debt vs cash
Debt includes short- and long-term borrowings and, where reported, lease obligations.
LUNR balance sheet
| 2025 | 2024 | 2023 | 2022 | 2021 | 2020 | |
|---|---|---|---|---|---|---|
| Assets | ||||||
| Cash & short-term investments | $582.6M | $207.6M | $4.6M | $25.8M | $29.3M | $23.9M |
| Cash & equivalents | $582.6M | $207.6M | $4.6M | $25.8M | $29.3M | $23.9M |
| Short-term investments | — | — | −$62,000 | — | — | — |
| Receivables | $24.4M | $62.9M | $23.0M | $1.6M | $3.4M | $8.0M |
| Inventory | $0 | $0 | −$3.6M | $6.7M | $62,000 | $62,000 |
| Other current assets | $11.8M | $22.7M | $6.7M | $6.9M | $3.0M | $448,000 |
| Total current assets | $618.8M | $293.2M | $30.6M | $41.0M | $35.8M | $32.4M |
| Property, plant & equipment (net) | $105.4M | $62.2M | $54.3M | $26.0M | $7.7M | $5.6M |
| Goodwill & intangible assets | $31.7M | $0 | $0 | $0 | $0 | $0 |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $1.3M | $0 | $1.0M | $7,000 | $0 | $0 |
| Total assets | $757.2M | $355.4M | $85.9M | $67.0M | $43.4M | $38.0M |
| Liabilities | ||||||
| Accounts payable | $23.9M | $20.1M | $22.6M | $6.5M | $2.9M | $11.9M |
| Short-term debt | $10.5M | $2.1M | $12.9M | $16.8M | $12.6M | $1.7M |
| Deferred revenue | $45.7M | $54.8M | $41.4M | $39.8M | $31.6M | $32.2M |
| Total current liabilities | $124.8M | $98.8M | $81.5M | $95.2M | $68.4M | $47.0M |
| Long-term debt | $335.3M | $0 | $0 | $3.9M | $0 | $586,000 |
| Lease obligations | $36.8M | $37.4M | $35.5M | $5.8M | $2.9M | $3.3M |
| Other long-term liabilities | $93.3M | $252.7M | $56.0M | $25.6M | $26.9M | $5.4M |
| Total liabilities | $553.5M | $351.5M | $137.5M | $124.6M | $95.3M | $53.1M |
| Shareholders' equity | ||||||
| Common stock & paid-in capital | $18,000 | $16,000 | $9,000 | $1,000 | $1,000 | $1,000 |
| Retained earnings (deficit) | −$721.5M | −$996.5M | −$248.6M | −$72.6M | −$66.2M | −$30.5M |
| Accumulated other comprehensive income | — | — | −$9,001 | — | — | — |
| Minority interest | $952.1M | $1.01B | $181.7M | $0 | — | — |
| Total shareholders' equity | −$748.4M | −$1.00B | −$233.2M | −$57.6M | −$51.8M | −$16.4M |
| Key figures | ||||||
| Total debt | $372.2M | $37.4M | $43.5M | $25.8M | $15.0M | $5.1M |
| Net cash (debt) | $210.4M | $170.2M | −$38.9M | $0 | $14.3M | $18.8M |
| Working capital | $494.0M | $194.3M | −$50.9M | −$54.2M | −$32.6M | −$14.6M |
| Tangible book value | −$780.0M | −$1.00B | −$233.2M | −$57.6M | −$51.8M | −$16.4M |
| Book value per share | −$6.27 | −$16.34 | — | — | — | — |
| Shares outstanding | 119.3M | 61.4M | — | — | — | — |
| Current ratio | 4.96 | 2.97 | 0.38 | 0.43 | 0.52 | 0.69 |
| Quick ratio | 4.86 | 2.74 | 0.34 | 0.29 | 0.48 | 0.68 |
| Equity / assets | −98.8% | −282.3% | −271.4% | −86.0% | −119.3% | −43.0% |
| Jun '26 | Mar '26 | Dec '25 | Sep '25 | Jun '25 | Mar '25 | Dec '24 | Sep '24 | Jun '24 | Mar '24 | Dec '23 | Sep '23 | |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Assets | ||||||||||||
| Cash & short-term investments | $367.4M | $231.6M | $582.6M | $622.0M | $344.9M | $373.3M | $207.6M | $89.6M | $31.6M | $55.2M | $4.6M | $40.7M |
| Cash & equivalents | $367.4M | $231.6M | $582.6M | $622.0M | $344.9M | $373.3M | $207.6M | $89.6M | $31.6M | $55.2M | $4.6M | $40.7M |
| Receivables | $119.7M | $153.8M | $24.4M | $30.5M | $42.0M | $41.4M | $62.9M | $68.1M | $39.5M | $48.5M | $23.0M | $3.9M |
| Inventory | $59.9M | $57.9M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $1 | $1 | $611,000 |
| Other current assets | $115.9M | $62.0M | $11.8M | $13.5M | $9.9M | $16.7M | $22.7M | $10.6M | $11.9M | $12.0M | $3.0M | $3.7M |
| Total current assets | $662.8M | $505.3M | $618.8M | $666.0M | $396.8M | $431.3M | $293.2M | $168.3M | $83.1M | $115.7M | $30.6M | $48.9M |
| Property, plant & equipment (net) | $337.4M | $310.3M | $105.4M | $86.3M | $78.4M | $68.1M | $62.2M | $56.5M | $57.0M | $55.0M | $54.3M | $54.1M |
| Goodwill & intangible assets | $676.3M | $684.0M | $31.7M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-term investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other non-current assets | $210.8M | $218.4M | $1.3M | $1.2M | $507,000 | $576,000 | $0 | $0 | $0 | $0 | $1.0M | $7,000 |
| Total assets | $1.89B | $1.72B | $757.2M | $753.5M | $475.6M | $500.0M | $355.4M | $224.8M | $140.1M | $170.8M | $85.9M | $103.0M |
| Liabilities | ||||||||||||
| Accounts payable | $67.5M | $91.7M | $23.9M | $17.9M | $26.4M | $28.7M | $20.1M | $25.0M | $29.7M | $55.3M | $22.6M | $10.7M |
| Short-term debt | $25.1M | $27.7M | $10.5M | $6.3M | $2.2M | $2.1M | $2.1M | $3.2M | $6.1M | $11.9M | $12.9M | $26.2M |
| Deferred revenue | $215.5M | $198.3M | $45.7M | $56.4M | $57.8M | $52.4M | $54.8M | $44.4M | $25.8M | $19.2M | $41.4M | $28.3M |
| Total current liabilities | $399.8M | $415.5M | $124.8M | $106.0M | $107.3M | $98.1M | $98.8M | $95.3M | $85.0M | $104.8M | $81.5M | $100.9M |
| Long-term debt | $336.4M | $335.8M | $335.3M | $334.8M | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Lease obligations | $93.4M | $90.5M | $36.8M | $36.4M | $37.3M | $37.4M | $37.4M | $38.5M | $34.4M | $35.2M | $35.5M | $32.0M |
| Other long-term liabilities | $239.6M | $235.5M | $93.3M | $68.9M | $77.5M | $74.3M | $252.7M | $134.0M | $65.5M | $109.9M | $56.0M | $89.5M |
| Total liabilities | $2.17B | $986.8M | $553.5M | $509.7M | $184.7M | $172.4M | $351.5M | $229.3M | $150.5M | $214.7M | $137.5M | $190.5M |
| Shareholders' equity | ||||||||||||
| Common stock & paid-in capital | $23,000 | $22,000 | $18,000 | $18,000 | $18,000 | $18,000 | $16,000 | $14,000 | $13,000 | $12,000 | $9,000 | $9,000 |
| Retained earnings (deficit) | −$257.1M | −$300.8M | −$721.5M | −$370.7M | −$347.7M | −$103.4M | −$996.5M | −$484.0M | −$222.2M | −$480.8M | −$248.6M | −$333.4M |
| Accumulated other comprehensive income | — | — | — | — | — | — | — | — | −$13,000 | $0 | −$9,001 | −$27.5M |
| Minority interest | $1.20B | $1.06B | $952.1M | $641.6M | $665.8M | — | — | — | — | — | — | — |
| Total shareholders' equity | −$283.7M | −$327.5M | −$748.4M | −$397.7M | −$374.9M | −$130.8M | −$1.00B | −$491.0M | −$229.3M | −$488.1M | −$233.2M | −$346.2M |
| Key figures | ||||||||||||
| Total debt | $429.8M | $426.4M | $372.2M | $371.2M | $37.3M | $37.4M | $37.4M | $38.5M | $37.4M | $43.2M | $43.5M | $52.0M |
| Net cash (debt) | −$62.4M | −$194.8M | $210.4M | $250.7M | $307.6M | $335.9M | $170.2M | $51.1M | −$5.8M | $12.0M | −$38.9M | −$11.4M |
| Working capital | $263.0M | $89.8M | $494.0M | $560.0M | $289.5M | $333.2M | $194.3M | $73.0M | −$1.9M | $10.9M | −$50.9M | −$52.0M |
| Tangible book value | −$960.0M | −$1.01B | −$780.0M | −$397.7M | −$374.9M | −$130.8M | −$1.00B | −$491.0M | −$229.3M | −$488.1M | −$233.2M | −$346.2M |
| Book value per share | −$1.75 | −$2.21 | −$6.27 | −$3.38 | −$3.50 | −$1.22 | −$16.34 | −$6.13 | −$3.68 | −$13.33 | — | — |
| Shares outstanding | 162.2M | 147.9M | 119.3M | 117.8M | 107.1M | 107.1M | 61.4M | 80.1M | 62.3M | 36.6M | — | — |
| Current ratio | 1.66 | 1.22 | 4.96 | 6.28 | 3.70 | 4.39 | 2.97 | 1.77 | 0.98 | 1.10 | 0.38 | 0.48 |
| Quick ratio | 1.22 | 0.93 | 4.86 | 6.15 | 3.61 | 4.22 | 2.74 | 1.65 | 0.84 | 0.99 | 0.34 | 0.44 |
| Equity / assets | −15.0% | −19.1% | −98.8% | −52.8% | −78.8% | −26.2% | −282.3% | −218.4% | −163.7% | −285.8% | −271.4% | −336.2% |
Quarterly columns are labeled by the month the quarter ended. Figures in U.S. dollars as reported (latest annual report filed March 19, 2026); data from EODHD.
LUNR financial position
At the end of fiscal 2025 (December 31, 2025), Intuitive Machines had total assets of $757.2 million (up 113.0% from a year earlier), total liabilities of $553.5 million and shareholders' equity of -$748.4 million. It held $582.6 million in cash and short-term investments against $372.2 million of debt, a net cash position of $210.4 million. Its current ratio was 4.96. In the latest quarter (ended June 30, 2026) total assets were $1.9 billion and equity -$283.7 million.
Related: LUNR income statement, LUNR cash flow statement, LUNR key metrics. See the LUNR stock overview for the latest quote and news.
LUNR balance sheet FAQ
What are Intuitive Machines's total assets?
Intuitive Machines reported total assets of $757.2 million at the end of fiscal 2025 (December 31, 2025), compared with $355.4 million a year earlier.
How much debt does Intuitive Machines have?
Intuitive Machines had $372.2 million of total debt at the end of fiscal 2025, including short-term borrowings and lease obligations. Its debt-to-equity ratio was —.
How much cash does Intuitive Machines have?
Intuitive Machines held $582.6 million in cash and short-term investments at the end of fiscal 2025; with $372.2 million of debt that is net cash of $210.4 million.
What is Intuitive Machines's book value?
Intuitive Machines's shareholders' equity (book value) was -$748.4 million at the end of fiscal 2025, or −$6.27 per share.
What is Intuitive Machines's current ratio?
Intuitive Machines had current assets of $618.8 million and current liabilities of $124.8 million, a current ratio of 4.96 (it can cover its short-term obligations).
How much goodwill does Intuitive Machines have?
Intuitive Machines carried $31.7 million of goodwill and intangible assets, 4.2% of total assets, at the end of fiscal 2025.