F

Intuitive Machines, Inc. — Earnings Quality Grade F

LUNR · Industrials

Major red flags

Revenue
$207M
2025
Net Income
-$83M
2025
Gross Margin
2.9%
Free Cash Flow
-$56M
01

Screening Summary

9
Passed
4
Watch
2
Failed
-4.5
M-Score

管理层信号

最近 SEC 8-K 文件中未发现 CEO、CFO、董事会或审计负责人变动信号。
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 21 days, change -50 days YoY

A2AR vs Revenue Growth

AR growth -72.8% vs revenue growth -9.2%

A3Revenue vs CFFO

Revenue -9.2%, CFFO 75.1%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

No material inventory

!
B2CapEx vs Revenue

CapEx growth 312.4% is >2x revenue growth -9.2%

!
B3SG&A Ratio

SG&A/Gross Profit = 1527.7%, exceeds 70%

B4Gross Margin

Gross margin 2.9%, change +1.7pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO < Net Income for 3 consecutive years

!
C2Free Cash Flow

FCF is negative ($-0.1B)

C3Accruals Ratio

Accruals ratio = -9.1%. Low accruals

C4Cash vs Debt

Cash $0.6B covers debt $0.4B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $0.0B = -4% of equity. Manageable

!
D2Leverage

Interest coverage = -20.9x (<2x). Financial stress

D3Soft Asset Growth

Insufficient data

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions negative for 3 years

E2Goodwill Surge

Insufficient data

06

Manipulation Score

F1Beneish M-Score

M-Score = -4.50 (< -2.22). Unlikely manipulator

持仓监控

把 LUNR 放进持续监控

完整检查和模型明细已经免费开放。Watchlist 用来集中盯住你的持仓;Pro 可开启季报自动重算、风险事件邮件提醒、最多 50 只持仓扫描和导出工作流。

04

Beneish M-Score

Manipulation Probability-4.5
-4.0 Clean-2.22 Grey-1.78 Danger0
0.3
DSRI
AR growing faster than revenue?
0.415
GMI
Gross margin declining?
1
AQI
Asset quality deteriorating?
0.908
SGI
Revenue growth rate
0.879
DEPI
Depreciation slowing?
1.914
SGAI
SG&A ratio changing?
-0.0911
TATA
Accruals level
2.186
LVGI
Leverage increasing?
05

Altman Z-Score

-1.12
Distress Zone
0 Distress1.102.605.0+ Safe
0.6524
Liquidity
-0.9529
Cumulative profit
-0.1304
Operating efficiency
-1.3522
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-25