Financhill
Buy
82

LUNR Quote, Financials, Valuation and Earnings

Last price:
$16.71
Seasonality move :
28.52%
Day range:
$16.00 - $17.50
52-week range:
$6.14 - $24.95
Dividend yield:
0%
P/E ratio:
10.64x
P/S ratio:
8.41x
P/B ratio:
--
Volume:
8.6M
Avg. volume:
8.4M
1-year change:
0.36%
Market cap:
$2B
Revenue:
$228M
EPS (TTM):
-$1.87
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $44.3M -- $85.9M $79.6M $228M
Revenue Growth (YoY) -- -100% -- -7.44% 186.61%
 
Cost of Revenues $43.1M -- $76.6M $105.4M $227.1M
Gross Profit $1.1M -- $9.4M -$25.8M $910K
Gross Profit Margin 2.54% -- 10.89% -32.46% 0.4%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $5.5M $491.3K $14.9M $32.9M $53.3M
Other Inc / (Exp) -- $2.5M -$85K $71.2M -$294.7M
Operating Expenses $5.5M $491.3K $14.9M $34.3M $53.3M
Operating Income -$4.4M -$491.3K -$5.5M -$60.2M -$52.4M
 
Net Interest Expenses -- -- $836K $823K --
EBT. Incl. Unusual Items -$4.3M -$315.5K -$6.4M $10.2M -$346.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $8K -- -$23K $40K $37K
Net Income to Company -$4.3M -$315.5K -- $10.1M -$346.9M
 
Minority Interest in Earnings -$76K -- -- -$45.1M -$63.5M
Net Income to Common Excl Extra Items -$4.3M -$315.5K -- $16.6M -$346.9M
 
Basic EPS (Cont. Ops) -$0.03 -$0.00 -- $3.37 -$4.63
Diluted EPS (Cont. Ops) -$0.03 -$0.00 -- $2.32 -$4.63
Weighted Average Basic Share $122.5M $86.2M $21M $17.6M $61.4M
Weighted Average Diluted Share $122.5M $86.2M $21M $25.6M $61.4M
 
EBITDA -$3.8M -$491.3K $38.9M -$27.6M -$36.8M
EBIT -$4.4M -$491.3K -$5.5M -$60.2M -$52.4M
 
Revenue (Reported) $44.3M -- $85.9M $79.6M $228M
Operating Income (Reported) -$4.4M -$491.3K -$5.5M -$60.2M -$52.4M
Operating Income (Adjusted) -$4.4M -$491.3K -$5.5M -$60.2M -$52.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- $12.7M $58.5M $52.4M
Revenue Growth (YoY) -- 17.64% -- 359.34% -10.33%
 
Cost of Revenues -- -- $26.8M $54.8M $47.6M
Gross Profit -- -- -$14.1M $3.6M $4.9M
Gross Profit Margin -- -- -110.68% 6.22% 9.26%
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $21.7K $2M $9.9M $12.3M $20.3M
Other Inc / (Exp) -- -$245K $39.1M -$71.7M --
Operating Expenses $21.7K $2M $9.9M $12.3M $20.3M
Operating Income -$21.7K -$2M -$24M -$8.7M -$15.4M
 
Net Interest Expenses -- -- $228K -- $1.3M
EBT. Incl. Unusual Items -$21.5K -$520.9K $14.9M -$80.4M -$10M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $605K $50K $5K
Net Income to Company -- -$950K $11.8M -$77.1M -$10M
 
Minority Interest in Earnings -- -- -$19M -$25M -$3.1M
Net Income to Common Excl Extra Items -$21.5K -$520.9K $14.3M -$80.4M -$10M
 
Basic EPS (Cont. Ops) -$0.00 -$0.01 $1.87 -$0.83 -$0.06
Diluted EPS (Cont. Ops) -$0.00 -$0.01 $1.25 -$0.83 -$0.06
Weighted Average Basic Share $38.6M $41.2M $17.4M $67.1M $117.8M
Weighted Average Diluted Share $38.6M $41.2M $26.1M $67.1M $117.8M
 
EBITDA -$21.7K -$2M -$16.6M -$5.7M -$7.5M
EBIT -$21.7K -$2M -$24M -$8.7M -$15.4M
 
Revenue (Reported) -- -- $12.7M $58.5M $52.4M
Operating Income (Reported) -$21.7K -$2M -$24M -$8.7M -$15.4M
Operating Income (Adjusted) -$21.7K -$2M -$24M -$8.7M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $59.1M $86.9M $203.9M $219.9M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $77.8M $94.2M $203.3M $221.5M
Gross Profit -- -$18.7M -$7.2M $625K -$1.5M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.6K $11.5M $30.9M $47.5M $66M
Other Inc / (Exp) -- $186K $61.6M -$177.6M --
Operating Expenses -- $11.5M $30.9M $46.1M $66M
Operating Income -- -$30.1M -$38.1M -$45.5M -$67.5M
 
Net Interest Expenses -- $382K $1.1M $62K $1.3M
EBT. Incl. Unusual Items -$41.4K -$28.1M $22.4M -$179M -$212.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $347K $294K -$202K -$8K
Net Income to Company -- -$36.6M $8.1M -$175.5M -$212.3M
 
Minority Interest in Earnings -- -- -$38.1M -$53M -$19.7M
Net Income to Common Excl Extra Items -- -$21.5M $15.4M -$178.8M -$212.3M
 
Basic EPS (Cont. Ops) -- -$0.18 $3.08 -$2.80 -$1.87
Diluted EPS (Cont. Ops) -$0.00 -$0.18 $2.10 -$2.93 -$1.87
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -- -$19.3M -$11.6M -$30.1M -$37.1M
EBIT -- -$30.1M -$38.1M -$45.5M -$67.5M
 
Revenue (Reported) -- $59.1M $86.9M $203.9M $219.9M
Operating Income (Reported) -- -$30.1M -$38.1M -$45.5M -$67.5M
Operating Income (Adjusted) -- -$30.1M -$38.1M -$45.5M -$67.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- $37.7M $49M $173.3M $165.3M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $37.9M $73M $172.6M $167M
Gross Profit -- -$222K -$24.1M $771K -$1.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- -- -- -- --
Selling, General & Admin $41.6K $8.5M $27.1M $41.5M $52.4M
Other Inc / (Exp) -- $186K $61.9M -$186.9M $9.6M
Operating Expenses $41.6K $8.5M $27.1M $39.7M $52.4M
Operating Income -$41.6K -$8.7M -$51.2M -$39M -$54.1M
 
Net Interest Expenses -- $253K $781K $20K $1.3M
EBT. Incl. Unusual Items -$41.4K -$7.1M $9.9M -$181.7M -$47.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $355K $292K $50K $5K
Net Income to Company -$16.1K -$950K $7.2M -$178.5M -$47.2M
 
Minority Interest in Earnings -- -- -$38.1M -$47.6M -$3.8M
Net Income to Common Excl Extra Items -$41.4K -$520.9K $15.4M -$181.8M -$47.2M
 
Basic EPS (Cont. Ops) -$0.00 -$0.01 $3.08 -$3.17 -$0.38
Diluted EPS (Cont. Ops) -$0.00 -$0.01 $2.10 -$3.21 -$0.38
Weighted Average Basic Share $118.9M $72M $48.3M $158.8M $342.3M
Weighted Average Diluted Share $118.9M $72M $60.7M $166M $342.3M
 
EBITDA -$41.6K $1.9M -$35M -$30.1M -$29.2M
EBIT -$41.6K -$8.7M -$51.2M -$39M -$54.1M
 
Revenue (Reported) -- $37.7M $49M $173.3M $165.3M
Operating Income (Reported) -$41.6K -$8.7M -$51.2M -$39M -$54.1M
Operating Income (Adjusted) -$41.6K -$8.7M -$51.2M -$39M -$54.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $24M $359.6K $25.8M $4.6M $209.6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $920K -- $8.3M $23M $62.9M
Inventory -- -- -- -- --
Prepaid Expenses -- $475.5K $335.9K -- --
Other Current Assets $448K $1.2M $6.9M $3M $4.2M
Total Current Assets $25.4M $835.1K $41M $30.6M $276.7M
 
Property Plant And Equipment $5.6M -- $26M $54.3M $62.2M
Long-Term Investments -- $329.8M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $38M $330.9M $67M $85.9M $355.4M
 
Accounts Payable $12M -- $6.5M $22.6M $20.1M
Accrued Expenses -- $6M $6.7M $13M $2.5M
Current Portion Of Long-Term Debt $1.2M $12.1M $16.1M $8M --
Current Portion Of Capital Lease Obligations $448K $514K $725K $4.9M $2.1M
Other Current Liabilities $1.2M $3.3M $15.2M $4.7M $11.5M
Total Current Liabilities $47M $219.5K $95.2M $81.5M $98.8M
 
Long-Term Debt $3.5M -- $8.9M $30.6M $35.3M
Capital Leases -- -- -- -- --
Total Liabilities $53.1M $11.8M $124.6M $137.5M $351.5M
 
Common Stock $1K $315.9M $1K $9K $16K
Other Common Equity Adj -- -- -- -- --
Common Equity -$16.4M $319.2M -$57.6M -$261.4M -$1B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total $1.4M -- -- $181.7M $1B
Total Equity -$15M $319.2M -$57.6M -$51.6M $3.9M
 
Total Liabilities and Equity $38M $330.9M $67M $85.9M $355.4M
Cash and Short Terms $24M $359.6K $25.8M $4.6M $209.6M
Total Debt $4.7M -- $34.2M $38.6M $35.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $636.8K $19.4K $40.7M $91.6M $624M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- $4.5M $68.1M $30.5M
Inventory -- -- -- -- --
Prepaid Expenses $476.9K $457.8K -- -- --
Other Current Assets -- -- $3.7M $3.7M --
Total Current Assets $1.1M $477.3K $48.9M $163.5M $663M
 
Property Plant And Equipment -- -- $54.1M $56.5M $86.3M
Long-Term Investments $300M $331.7M -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $301.6M $332.2M $103M $224.8M $753.5M
 
Accounts Payable -- -- $10.7M $25M $17.9M
Accrued Expenses -- -- $22.8M $14.3M --
Current Portion Of Long-Term Debt -- -- $20M -- --
Current Portion Of Capital Lease Obligations -- -- $6.2M $3.2M --
Other Current Liabilities -- -- -- $255K --
Total Current Liabilities $91.5K $2.5M $100.9M $95.3M $106M
 
Long-Term Debt -- -- $25.8M $35.4M $364.9M
Capital Leases -- -- -- -- --
Total Liabilities $10.6M $14M $162.9M $229.3M $509.7M
 
Common Stock $286.1M $317.9M $9K $14K $18K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- $258.7M $486.4M $641.6M
Total Equity $291M $318.2M -$60M -$4.5M $243.8M
 
Total Liabilities and Equity $301.6M $332.2M $103M $224.8M $753.5M
Cash and Short Terms $636.8K $19.4K $40.7M $91.6M $624M
Total Debt -- -- $45.8M $35.4M $365M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$4.3M -$315.5K -- $10.1M -$346.9M
Depreciation & Amoritzation $578K -- $1.1M $1.4M $1.9M
Stock-Based Compensation -- -- $624K $4.3M $8.8M
Change in Accounts Receivable $171K -- -$3.9M -$14.3M -$56.4M
Change in Inventories $704K -- -- -- --
Cash From Operations $8.2M -$1.2M $784K -$45.3M -$57.6M
 
Capital Expenditures $2.6M -- $16.4M $29.9M $10.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$2.6M -$329.8M -$16.4M -$29.2M -$10.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $1.8M $12.2M $7.9M -- $10M
Long-Term Debt Repaid -$144K -$63K -$108K -$12M -$18M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- $13M $6K $31.8M $219.2M
Cash From Financing $1.7M $331.3M $12.1M $53.2M $272.8M
 
Beginning Cash (CF) $24M $359.6K $25.8M $4.6M $209.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.3M $359.6K -$3.5M -$21.3M $205.1M
Ending Cash (CF) $31.2M $719.2K $22.3M -$16.7M $414.7M
 
Levered Free Cash Flow $5.6M -$1.2M -$15.6M -$75.2M -$67.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$950K $11.8M -$77.1M -$10M
Depreciation & Amoritzation -- -- $329K $482K $815K
Stock-Based Compensation -- -- $1.6M $1.3M $1.4M
Change in Accounts Receivable -- -- $3.5M -$27.3M $11.5M
Change in Inventories -- -- -- -- --
Cash From Operations -- $10.7M -$7.2M -$17.9M -$7.2M
 
Capital Expenditures -- -$5.4M $7.5M $1.4M $11.8M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $5.4M -$7.5M -$1.4M -$11.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $12.3M -- -- --
Long-Term Debt Repaid -- -- -- -$3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- $19.9M $80.3M --
Cash From Financing -- -$7.7M $16.2M $77.3M $296.1M
 
Beginning Cash (CF) $636.8K $19.4K $40.7M $91.6M $624M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $8.4M $1.6M $58M $277.1M
Ending Cash (CF) -- $8.4M $42.3M $149.6M $901.1M
 
Levered Free Cash Flow -- $16.1M -$14.6M -$19.3M -$19M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$36.6M $8.1M -$175.5M -$212.3M
Depreciation & Amoritzation -- -- $1.2M $1.8M $2.7M
Stock-Based Compensation -- $385K $3M $8.7M $8.4M
Change in Accounts Receivable -- -- $23.8M -$68.9M $39.2M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$16.1M -$21.7M -$78M -$9M
 
Capital Expenditures -- $3.2M $44.1M $7.4M $30.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $296.8M -$44.1M -$6.7M -$30.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -$8.1M $10M --
Long-Term Debt Repaid -- -- -- -$30M --
Repurchase of Common Stock -- -- -- -- $20.8M
Other Financing Activities -- -- $31.3M -- --
Cash From Financing -- -$276.3M $77.5M $135.6M $572.3M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $4.4M $11.7M $50.9M $532.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$19.3M -$65.8M -$85.4M -$39.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$16.1K -$950K $7.2M -$178.5M -$47.2M
Depreciation & Amoritzation -- $507K $944K $1.3M $2.2M
Stock-Based Compensation -- $240K $2.7M $7.2M $6.8M
Change in Accounts Receivable -- -$27.2M $4.7M -$50M $45.7M
Change in Inventories -- -- -- -- --
Cash From Operations -- -$465.2K -$22.9M -$55.6M -$7M
 
Capital Expenditures -- -$0 $27.7M $5.2M $26M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $0 -$27.7M -$5.2M -$26M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $16M -- $10M --
Long-Term Debt Repaid -- -$108K -- -$18M --
Repurchase of Common Stock -- -- -- -- $20.8M
Other Financing Activities -- -- $31.3M $104.2M -$4.5M
Cash From Financing -- $125K $65.5M $147.9M $447.4M
 
Beginning Cash (CF) $636.8K $185.8K $126.7M $182.6M $1.3B
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$340.2K $14.9M $87.1M $414.4M
Ending Cash (CF) -- -$154.3K $141.6M $269.7M $1.8B
 
Levered Free Cash Flow -- -$465.2K -$50.6M -$60.8M -$33M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
57
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
80
TVTX alert for Dec 25

Travere Therapeutics, Inc. [TVTX] is up 14.03% over the past day.

Buy
68
KOD alert for Dec 25

Kodiak Sciences, Inc. [KOD] is up 13.41% over the past day.

Buy
64
ZCSH alert for Dec 25

Grayscale Zcash Trust (ZEC) [ZCSH] is up 5.33% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock