XML 49 R38.htm IDEA: XBRL DOCUMENT v3.24.3
Summary of Significant Accounting Policies - Schedule of Error Corrections on the Consolidated Statement of Operations (Details) - USD ($)
$ / shares in Units, $ in Thousands
 2 Months Ended 3 Months Ended 6 Months Ended 8 Months Ended 9 Months Ended 12 Months Ended 54 Months Ended
Feb. 13, 2023
Sep. 30, 2024
Jun. 30, 2024
Mar. 31, 2024
Sep. 30, 2023
Jun. 30, 2023
Mar. 31, 2023
Jun. 30, 2024
Jun. 30, 2023
Sep. 30, 2023
Sep. 30, 2024
Sep. 30, 2023
Dec. 31, 2023
Dec. 31, 2022
Jun. 30, 2024
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Revenue   $ 58,478 $ 41,641 $ 73,219 $ 12,731     $ 114,860     $ 173,338 $ 48,960 $ 79,551 $ 87,112  
Operating expenses:                              
General and administrative expense (excluding depreciation)   12,319 11,026 16,381 9,913 $ 8,779 $ 9,264 27,407 $ 18,043   39,726 27,956 34,337 15,771  
Total operating expenses   72,202 69,141 75,994 36,735 32,161 33,692 145,135 65,853   217,337 102,588 140,670 93,831  
Operating loss   (13,724) (27,500) (2,775) (24,004) (14,168) (15,456) (30,275) (29,624)   (43,999) (53,628) (61,119) (6,719)  
Income (loss) before income taxes   (80,361) 16,655 (118,031) 14,916 14,264 (21,725) (101,376) (7,461)   (181,737) 7,455 10,180 (7,640)  
Net income (loss)   (80,411) 16,655 (118,031) 14,311 17,792 (24,940) (101,376) (7,148)   (181,787) 7,163 10,140 (7,617)  
Net loss attributable to Intuitive Machines, LLC prior to the Business Combination $ (6,480) 0     0   (6,481)   (6,481)   0 (6,481) (6,481) (7,617)  
Net income (loss) (post Business Combination)   (80,411) 16,655 (118,031) 14,311 17,792 (18,459) (101,376) (667)   (181,787) 13,644 16,621    
Net loss attributable to redeemable noncontrolling interest   (25,679) (2,805) (21,517) (18,992) (11,745) (8,954) (24,322) (20,699)   (50,001) (39,691) (45,141)    
Net income attributable to the Company   (55,400) 18,671 (97,486) 33,303 29,537 (9,505) (78,815) 20,032 $ 53,335 (134,215) 53,335 61,762    
Net income attributable to Class A common shareholders - basic   (55,543) 18,534 (97,957) 32,629 28,882 (9,833) (79,423) 19,049   (134,966) 51,678 59,419    
Net income attributable to Class A common shareholders - diluted   $ (55,543) $ 18,534 $ (97,957) $ 32,629 $ 28,882 $ (9,833) $ (79,423) $ 19,049   $ (134,966) $ 51,678 $ 59,419    
Net income per share:                              
Net income per share of Class A common stock - basic (in dollars per share)   $ (0.83) [1] $ 0.34 $ (2.68) $ 1.87 [1] $ 1.84 $ (0.65) $ (1.73) $ 1.23   $ (2.55) [1] $ 3.17 [1] $ 3.37    
Net income per share of Class A common stock - diluted (in dollars per share)   $ (0.83) [1] $ 0.30 $ (2.68) $ 1.27 [1] $ 1.52 $ (0.65) $ (1.73) $ 0.83   $ (2.55) [1] $ 2.14 [1] $ 2.42    
Nonrelated Party                              
Operating expenses:                              
Cost of revenue (excluding depreciation)   $ 45,873 $ 48,428 $ 49,840 $ 26,493 $ 23,063 $ 24,132 $ 98,268 $ 47,195   $ 144,141 $ 73,688 $ 101,044 76,988  
Affiliated Entity                              
Operating expenses:                              
Cost of revenue (excluding depreciation)   $ 8,484 9,264 9,359 0     18,623     $ 27,107 0 2,949    
As Previously Reported                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Revenue     41,408 73,068       114,476         79,521 85,946  
Operating expenses:                              
General and administrative expense (excluding depreciation)     12,057 17,143 9,853 8,376 8,777 29,200 17,153     27,006 32,946 14,868  
Total operating expenses     69,582 78,468 35,950 31,176 32,199 148,050 63,375     99,325 135,758 91,453  
Operating loss     (28,174) (5,400) (23,219) (13,183) (13,963) (33,574) (27,146)     (50,365) (56,237) (5,507)  
Income (loss) before income taxes     15,981 (120,656) 15,701 15,249 (20,232) (104,675) (4,983)     10,718 15,062 (6,428)  
Net income (loss)     15,981 (120,656) 15,096 18,777 (23,447) (104,675) (4,670)     10,426 15,022 (6,405)  
Net loss attributable to Intuitive Machines, LLC prior to the Business Combination             (5,751)   (5,751)     (5,751) (5,751) (6,405)  
Net income (loss) (post Business Combination)     15,981 (120,656) 15,096 18,777 (17,696) (104,675) 1,081     16,177 20,773    
Net loss attributable to redeemable noncontrolling interest     (3,088) (23,291) (18,555) (10,744) (8,336) (26,379) (19,080)     (37,635) (42,031)    
Net income attributable to the Company     18,280 (98,337) 33,651 29,521 (9,360) (80,057) 20,161     53,812 62,804    
Net income attributable to Class A common shareholders - basic     18,143 (98,808) 32,977 28,866 (9,688) (80,665) 19,178     52,155 60,461    
Net income attributable to Class A common shareholders - diluted     $ 18,143 $ (98,808) $ 32,977 $ 28,866 $ (9,688) $ (80,665) $ 19,178     $ 52,155 $ 60,461    
Net income per share:                              
Net income per share of Class A common stock - basic (in dollars per share)     $ 0.33 $ (2.70) $ 1.89 $ 1.84 $ (0.64) $ (1.76) $ 1.23     $ 3.20 $ 3.43    
Net income per share of Class A common stock - diluted (in dollars per share)     $ 0.29 $ (2.70) $ 1.29 $ 1.52 $ (0.64) $ (1.76) $ 0.83     $ 2.16 $ 2.46    
As Previously Reported | Nonrelated Party                              
Operating expenses:                              
Cost of revenue (excluding depreciation)     $ 47,838 $ 51,552 $ 25,768 $ 22,481 $ 23,126 $ 99,390 $ 45,607     $ 71,375 $ 97,523 75,513  
As Previously Reported | Affiliated Entity                              
Operating expenses:                              
Cost of revenue (excluding depreciation)     9,264 9,359       18,623         2,949    
Adjustments                              
Error Corrections and Prior Period Adjustments Restatement [Line Items]                              
Revenue     233 151       384         30 1,166  
Operating expenses:                              
General and administrative expense (excluding depreciation)     (1,031) (762) 60 403 487 (1,793) 890     950 1,391 903  
Total operating expenses     (441) (2,474) 785 985 1,493 (2,915) 2,478     3,263 4,912 2,378  
Operating loss     674 2,625 (785) (985) (1,493) 3,299 (2,478)     (3,263) (4,882) (1,212)  
Income (loss) before income taxes     674 2,625 (785) (985) (1,493) 3,299 (2,478)     (3,263) (4,882) (1,212)  
Net income (loss)     674 2,625 (785) (985) (1,493) 3,299 (2,478)     (3,263) (4,882) (1,212)  
Net loss attributable to Intuitive Machines, LLC prior to the Business Combination             (730)   (730)     (730) (730) (1,212)  
Net income (loss) (post Business Combination)     674 2,625 (785) (985) (763) 3,299 (1,748)     (2,533) (4,152)    
Net loss attributable to redeemable noncontrolling interest     283 1,774 (437) (1,001) (618) 2,057 (1,619)     (2,056) (3,110)    
Net income attributable to the Company     391 851 (348) 16 (145) 1,242 (129)     (477) (1,042)   $ 5,100
Net income attributable to Class A common shareholders - basic     391 851 (348) 16 (145) 1,242 (129)     (477) (1,042)    
Net income attributable to Class A common shareholders - diluted     $ 391 $ 851 $ (348) $ 16 $ (145) $ 1,242 $ (129)     $ (477) $ (1,042)    
Net income per share:                              
Net income per share of Class A common stock - basic (in dollars per share)     $ 0.01 $ 0.02 $ (0.02) $ 0 $ (0.01) $ 0.03 $ 0     $ (0.03) $ (0.06)    
Net income per share of Class A common stock - diluted (in dollars per share)     $ 0.01 $ 0.02 $ (0.02) $ 0 $ (0.01) $ 0.03 $ 0     $ (0.02) $ (0.04)    
Adjustments | Nonrelated Party                              
Operating expenses:                              
Cost of revenue (excluding depreciation)     $ 590 $ (1,712) $ 725 $ 582 $ 1,006 $ (1,122) $ 1,588     $ 2,313 $ 3,521 $ 1,475  
Adjustments | Affiliated Entity                              
Operating expenses:                              
Cost of revenue (excluding depreciation)     $ 0 $ 0       $ 0         $ 0    
[1] As a result of the Business Combination, the capital structure changed and the net loss per share information for 2023 represents results after the Closing Date of the Business Combination, for the period from February 13, 2023 through September 30, 2023. See Note 1 - Business Description and Note 11 - Net Income (Loss) per Share for additional information.