XML 20 R5.htm IDEA: XBRL DOCUMENT v3.24.1
Consolidated Statements of Operations - USD ($)
 12 Months Ended
Dec. 31, 2023
Dec. 31, 2022
Income Statement [Abstract]    
Revenue $ 79,521,000 $ 85,946,000
Operating expenses:    
Cost of revenue (excluding depreciation) 100,472,000 75,513,000
Depreciation 1,376,000 1,072,000
Impairment of property and equipment 964,000 0
General and administrative expense (excluding depreciation) 32,946,000 14,868,000
Total operating expenses 135,758,000 91,453,000
Operating loss (56,237,000) (5,507,000)
Other income (expense), net:    
Interest expense, net (823,000) (836,000)
Change in fair value of earn-out liabilities 66,252,000 0
Change in fair value of warrant liabilities 15,435,000 0
Change in fair value of SAFE Agreements (2,353,000) (91,000)
Loss on issuance of securities (6,729,000) 0
Other (expense) income, net (483,000) 6,000
Total other income (expense), net 71,299,000 (921,000)
Income (loss) before income taxes 15,062,000 (6,428,000)
Income tax (expense) benefit (40,000) 23,000
Net income (loss) 15,022,000 (6,405,000)
Net loss attributable to Intuitive Machines, LLC prior to the Business Combination (5,751,000) (6,405,000)
Net income for the period February 13, 2023 through December 31, 2023 20,773,000 0
Net loss attributable to redeemable noncontrolling interest (42,031,000) 0
Net income attributable to the Company 62,804,000 0
Less: Cumulative preferred dividends (2,343,000) 0
Net income attributable to Class A common shareholders - basic 60,461,000 0
Net income attributable to Class A common shareholders - diluted $ 60,461,000 $ 0
Net income per share:    
Net income per Class A common share - basic (in dollars per share) [1] $ 3.43
Net income per Class A common share - diluted (in dollars per share) [1] $ 2.46
Weighted-average common shares outstanding    
Weighted average shares outstanding - basic (in shares) 17,648,050
Weighted average shares outstanding - diluted (in shares) 25,564,313
[1] As a result of the Business Combination (as defined herein), the capital structure has changed and income per share information is only presented after the Closing Date (as defined herein) of the Business Combination, for the period from February 13, 2023 through December 31, 2023. See Note 3 - Business Combination and Related Transactions and Note 13 - Net Income per Share for additional information.