XML 68 R57.htm IDEA: XBRL DOCUMENT v3.24.3
Fair Value Measurements - Narrative (Details)
$ in Thousands
9 Months Ended 12 Months Ended
Sep. 30, 2024
USD ($)
$ / shares
shares
Dec. 31, 2023
USD ($)
shares
Jan. 29, 2024
USD ($)
$ / shares
Jan. 28, 2024
USD ($)
Jan. 10, 2024
USD ($)
$ / shares
Feb. 13, 2023
shares
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Earn-out units, vested in period (in shares) | shares 0 2,500,000        
Warrant liabilities | $ $ 49,795 $ 11,294        
Second Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liabilities | $         $ 10,800  
Second Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liabilities | $         $ 5,700  
Third Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liabilities | $     $ 10,000      
Third Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liabilities | $     $ 5,500      
Conversion Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liabilities | $ 27,800     $ 10,000    
Conversion Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liabilities | $ $ 22,000     $ 5,500    
Intuitive Machines, LLC | Earn Out Units            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Earn-out units issued (in shares) | shares           10,000,000
Measurement Input, Share Price            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Earn-out liability, measurement input 8.05          
Measurement Input, Share Price | Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         2.83  
Measurement Input, Share Price | Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         2.83  
Measurement Input, Share Price | Second Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     3.05   2.83  
Measurement Input, Share Price | Second Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         2.83  
Measurement Input, Share Price | Third Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     3.05      
Measurement Input, Share Price | Conversion Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 8.05          
Measurement Input, Share Price | Conversion Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 8.05          
Measurement Input, Dividend Yield            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Earn-out liability, measurement input 0.000          
Measurement Input, Dividend Yield | Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.000  
Measurement Input, Dividend Yield | Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.000  
Measurement Input, Dividend Yield | Second Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     0.000   0.000  
Measurement Input, Dividend Yield | Second Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.000  
Measurement Input, Dividend Yield | Third Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     0.000      
Measurement Input, Dividend Yield | Conversion Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 0.000          
Measurement Input, Dividend Yield | Conversion Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 0.000          
Measurement Input, Risk Free Interest Rate            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Earn-out liability, measurement input 0.0352          
Measurement Input, Risk Free Interest Rate | Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.0399  
Measurement Input, Risk Free Interest Rate | Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.0475  
Measurement Input, Risk Free Interest Rate | Second Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     0.0397   0.0400  
Measurement Input, Risk Free Interest Rate | Second Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.0455  
Measurement Input, Risk Free Interest Rate | Third Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     0.0453      
Measurement Input, Risk Free Interest Rate | Conversion Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 0.0358          
Measurement Input, Risk Free Interest Rate | Conversion Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 0.0412          
Measurement Input, Volatility            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Earn-out liability, measurement input 0.85          
Measurement Input, Volatility | Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         1.04  
Measurement Input, Volatility | Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.85  
Measurement Input, Volatility | Second Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     1.02   1.05  
Measurement Input, Volatility | Second Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input         0.83  
Measurement Input, Volatility | Third Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input     0.76      
Measurement Input, Volatility | Conversion Series A Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 0.87          
Measurement Input, Volatility | Conversion Series B Warrants            
Fair Value, Balance Sheet Grouping, Financial Statement Captions [Line Items]            
Warrant liability, measurement input 0.96