XML 17 R4.htm IDEA: XBRL DOCUMENT v3.23.3
Condensed Consolidated Statements of Operations - USD ($)
$ in Thousands
3 Months Ended 6 Months Ended 12 Months Ended
Jun. 30, 2023
Jun. 30, 2022
Jun. 30, 2023
Jun. 30, 2022
Dec. 31, 2022
Dec. 31, 2021
Income Statement [Abstract]            
Revenue $ 17,993 $ 19,217 $ 36,229 $ 37,688 $ 85,946 $ 72,550
Operating expenses:            
Cost of revenue (excluding depreciation) 22,481 17,660 45,607 37,403 75,513 100,307
Depreciation 319 259 615 507 1,072 840
General and administrative expense (excluding depreciation) 8,376 3,517 17,153 6,497 14,868 9,291
Total operating expenses 31,176 21,436 63,375 44,407 91,453 110,438
Operating loss (13,183) (2,219) (27,146) (6,719) (5,507) (37,888)
Other (expense) income, net:            
Interest expense, net (274) (127) (553) (253) (836) (224)
Gain on extinguishment of debt         1,806
Change in fair value of earn-out liabilities 28,756   25,030    
Change in fair value of SAFE Agreements   151 (2,353) 436 (91) 527
Other income (expense), net (50) (5) 39 (5) 6 133
Total other income, net 28,432 19 22,163 178 (921) 2,242
Income (loss) before income taxes 15,249 (2,200) (4,983) (6,541) (6,428) (35,646)
Income tax benefit (expense) 3,528 (354) 313 (355) 23 (2)
Net income (loss) 18,777 (2,554) (4,670) (6,896) $ (6,405) $ (35,648)
Net loss attributable to Intuitive Machines, LLC prior to the Business Combination   $ (2,554) (5,751) (6,896)    
Net income for the period February 13, 2023 through June 30, 2023 18,777   1,081    
Net loss attributable to redeemable noncontrolling interest (10,744)   (19,080)    
Net income attributable to the Company 29,521   20,161    
Less: Cumulative preferred dividends (655)   (983)    
Net income attributable to Class A common shareholders $ 28,866   $ 19,178    
Net income per share(1)            
Net income per share of Class A common stock – basic (in Dollars per share) $ 1.84 [1]   $ 1.23 [1]   $ (0.05) $ (0.29)
Net income per share of Class A common stock – diluted (in Dollars per share) $ 1.52 [1]   $ 0.83 [1]   $ (0.05) $ (0.29)
Weighted-average common shares outstanding            
Weighted average shares outstanding – basic (in Shares) 15,705,265   15,543,800   122,501,241 122,500,000
Weighted average shares outstanding – diluted (in Shares) 19,383,601   24,191,853   122,501,241 122,500,000
[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 June 30, 2023. See Note 3 — Business Combination and Related Transactions and Note 13 — Net Income per Share for additional information.