Annual Income Statements for Momentus
This table shows Momentus' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.
Quarterly Income Statements for Momentus
This table shows Momentus' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Income / (Loss) Attributable to Common Shareholders |
|
-15 |
-14 |
-8.31 |
-7.02 |
-7.76 |
-12 |
-6.17 |
-6.45 |
-11 |
-6.89 |
-9.48 |
| Consolidated Net Income / (Loss) |
|
-15 |
-14 |
-8.31 |
-7.02 |
-7.76 |
-12 |
-6.17 |
-6.45 |
-11 |
-6.77 |
-9.48 |
| Net Income / (Loss) Continuing Operations |
|
-15 |
-14 |
-8.31 |
-7.07 |
-7.76 |
-12 |
-6.16 |
-6.45 |
-11 |
-6.77 |
-9.48 |
| Total Pre-Tax Income |
|
-15 |
-14 |
-8.31 |
-7.02 |
-7.76 |
-12 |
-6.17 |
-6.45 |
-11 |
-6.77 |
-9.48 |
| Total Revenue |
|
0.34 |
1.02 |
0.51 |
1.15 |
-0.03 |
0.29 |
0.32 |
0.19 |
0.23 |
0.36 |
2.89 |
| Net Interest Income / (Expense) |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Income |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Interest Expense |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Total Non-Interest Income |
|
0.34 |
1.02 |
0.51 |
1.15 |
-0.03 |
0.29 |
0.32 |
0.19 |
0.23 |
0.36 |
2.89 |
| Service Charges on Deposit Accounts |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
0.00 |
0.00 |
- |
0.00 |
| Net Realized & Unrealized Capital Gains on Investments |
|
0.00 |
- |
- |
-0.06 |
-0.13 |
- |
0.00 |
0.00 |
0.00 |
- |
-0.33 |
| Other Non-Interest Income |
|
0.34 |
1.02 |
0.51 |
1.21 |
0.11 |
0.29 |
0.32 |
0.19 |
0.23 |
0.36 |
3.22 |
| Total Non-Interest Expense |
|
15 |
15 |
8.84 |
8.17 |
7.70 |
11 |
6.51 |
6.14 |
9.38 |
9.23 |
12 |
| Marketing Expense |
|
5.99 |
8.04 |
2.68 |
2.85 |
2.21 |
2.05 |
1.92 |
2.19 |
2.33 |
2.75 |
4.17 |
| Other Operating Expenses |
|
9.41 |
6.83 |
6.16 |
5.32 |
5.50 |
5.03 |
4.59 |
3.94 |
4.15 |
6.49 |
7.74 |
| Other Special Charges |
|
- |
- |
0.00 |
- |
0.00 |
- |
- |
- |
2.90 |
- |
0.00 |
| Nonoperating Income / (Expense), net |
|
-0.09 |
-0.26 |
0.01 |
0.00 |
-0.03 |
-0.80 |
0.01 |
-0.51 |
-1.93 |
2.10 |
-0.46 |
| Basic Earnings per Share |
|
($7.20) |
($66.28) |
($9.25) |
($5.92) |
($6.26) |
($140.49) |
($29.29) |
($1.23) |
($1.08) |
($11.06) |
($2.15) |
| Weighted Average Basic Shares Outstanding |
|
2.11M |
212.74K |
899.07K |
1.19M |
1.24M |
84.41K |
210.72K |
5.23M |
10.28M |
622.94K |
4.40M |
| Diluted Earnings per Share |
|
($7.20) |
($66.28) |
($9.25) |
($5.92) |
($6.26) |
($140.49) |
($29.29) |
($1.23) |
($1.08) |
($11.06) |
($2.15) |
| Weighted Average Diluted Shares Outstanding |
|
2.11M |
212.74K |
899.07K |
1.19M |
1.24M |
84.41K |
210.72K |
5.23M |
10.28M |
622.94K |
4.40M |
| Weighted Average Basic & Diluted Shares Outstanding |
|
6.56M |
0.00 |
25.54M |
- |
25.54M |
4.78M |
5.54M |
11.63M |
24.15M |
5.73M |
9.99M |
Annual Cash Flow Statements for Momentus
This table details how cash moves in and out of Momentus' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Net Change in Cash & Equivalents |
|
11 |
137 |
-98 |
-60 |
-0.92 |
11 |
| Net Cash From Operating Activities |
|
-33 |
-87 |
-88 |
-62 |
-17 |
-23 |
| Net Cash From Continuing Operating Activities |
|
-33 |
-87 |
-88 |
-62 |
-17 |
-23 |
| Net Income / (Loss) Continuing Operations |
|
-307 |
121 |
-95 |
-69 |
-35 |
-30 |
| Consolidated Net Income / (Loss) |
|
-307 |
121 |
-95 |
-69 |
-35 |
-30 |
| Depreciation Expense |
|
0.59 |
1.09 |
1.09 |
0.89 |
0.86 |
1.29 |
| Amortization Expense |
|
0.12 |
12 |
3.85 |
1.36 |
1.31 |
0.24 |
| Non-Cash Adjustments to Reconcile Net Income |
|
7.93 |
-218 |
11 |
10 |
11 |
9.17 |
| Changes in Operating Assets and Liabilities, net |
|
266 |
-1.70 |
-8.45 |
-5.48 |
5.26 |
-3.51 |
| Net Cash From Investing Activities |
|
-1.60 |
-3.09 |
-0.73 |
-0.02 |
0.09 |
-0.01 |
| Net Cash From Continuing Investing Activities |
|
-1.60 |
-3.09 |
-0.73 |
-0.02 |
0.09 |
-0.01 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-1.50 |
-2.97 |
-0.58 |
-0.09 |
0.00 |
-0.01 |
| Purchase of Investment Securities |
|
-0.10 |
-0.12 |
-0.18 |
-0.04 |
-0.04 |
0.00 |
| Sale of Property, Leasehold Improvements and Equipment |
|
- |
0.00 |
0.03 |
0.11 |
0.14 |
0.00 |
| Net Cash From Financing Activities |
|
45 |
227 |
-9.51 |
1.92 |
16 |
35 |
| Net Cash From Continuing Financing Activities |
|
45 |
227 |
-9.51 |
1.92 |
16 |
35 |
| Issuance of Debt |
|
47 |
56 |
0.27 |
0.00 |
7.80 |
2.25 |
| Issuance of Common Equity |
|
0.00 |
238 |
0.00 |
19 |
16 |
23 |
| Repayment of Debt |
|
-2.54 |
-6.06 |
-9.70 |
-13 |
-6.23 |
-2.62 |
| Repurchase of Common Equity |
|
0.00 |
-40 |
0.00 |
-10 |
0.00 |
-1.51 |
| Other Financing Activities, Net |
|
0.09 |
-21 |
-0.09 |
5.88 |
-1.68 |
14 |
Quarterly Cash Flow Statements for Momentus
This table details how cash moves in and out of Momentus' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| Net Change in Cash & Equivalents |
|
-12 |
-8.02 |
-0.44 |
-0.77 |
0.02 |
0.27 |
1.83 |
-3.27 |
0.54 |
12 |
11 |
| Net Cash From Operating Activities |
|
-13 |
-16 |
-5.25 |
-1.12 |
-4.50 |
-5.74 |
-4.18 |
-3.25 |
-5.32 |
-11 |
-5.81 |
| Net Cash From Continuing Operating Activities |
|
-13 |
-16 |
-5.25 |
-1.12 |
-4.50 |
-5.74 |
-4.18 |
-3.25 |
-5.32 |
-11 |
-5.81 |
| Net Income / (Loss) Continuing Operations |
|
-15 |
-14 |
-8.31 |
-7.02 |
-7.76 |
-12 |
-6.17 |
-6.45 |
-11 |
-6.77 |
-9.48 |
| Consolidated Net Income / (Loss) |
|
-15 |
-14 |
-8.31 |
-7.02 |
-7.76 |
-12 |
-6.17 |
-6.45 |
-11 |
-6.77 |
-9.48 |
| Depreciation Expense |
|
0.22 |
0.23 |
0.22 |
0.22 |
0.21 |
0.20 |
0.32 |
0.32 |
0.32 |
0.32 |
0.33 |
| Amortization Expense |
|
-0.25 |
0.18 |
0.05 |
- |
0.04 |
1.22 |
-0.26 |
-0.07 |
0.14 |
0.48 |
0.88 |
| Non-Cash Adjustments to Reconcile Net Income |
|
0.79 |
5.44 |
1.53 |
1.76 |
2.34 |
5.29 |
1.00 |
2.18 |
4.38 |
0.98 |
0.92 |
| Changes in Operating Assets and Liabilities, net |
|
1.64 |
-7.58 |
1.26 |
3.91 |
0.66 |
-0.58 |
0.93 |
0.76 |
0.91 |
-5.54 |
1.54 |
| Net Cash From Investing Activities |
|
0.01 |
-0.01 |
-0.04 |
-0.00 |
0.13 |
- |
0.00 |
- |
- |
-0.01 |
-0.19 |
| Net Cash From Continuing Investing Activities |
|
0.01 |
-0.01 |
-0.04 |
-0.00 |
0.13 |
- |
0.00 |
- |
- |
-0.01 |
-0.19 |
| Purchase of Property, Leasehold Improvements and Equipment |
|
-0.04 |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
-0.20 |
| Sale of Property, Leasehold Improvements and Equipment |
|
0.05 |
- |
- |
- |
- |
- |
0.00 |
- |
- |
- |
0.01 |
| Net Cash From Financing Activities |
|
1.11 |
7.83 |
4.85 |
0.35 |
4.39 |
6.01 |
6.00 |
-0.02 |
5.86 |
23 |
17 |
| Net Cash From Continuing Financing Activities |
|
1.11 |
7.83 |
4.85 |
0.35 |
4.39 |
6.01 |
6.00 |
-0.02 |
5.86 |
23 |
17 |
| Issuance of Common Equity |
|
5.03 |
4.00 |
8.00 |
- |
2.75 |
4.96 |
5.00 |
0.57 |
3.43 |
14 |
18 |
| Repayment of Debt |
|
-3.29 |
-3.39 |
-2.32 |
- |
- |
-3.91 |
-0.29 |
-0.46 |
-1.56 |
-0.31 |
-0.78 |
| Repurchase of Common Equity |
|
- |
- |
0.00 |
- |
- |
- |
-0.18 |
-0.03 |
-0.29 |
-1.01 |
0.00 |
| Other Financing Activities, Net |
|
-0.59 |
7.22 |
-0.83 |
- |
-0.31 |
-0.54 |
1.47 |
-0.28 |
2.21 |
11 |
-0.83 |
Annual Balance Sheets for Momentus
This table presents Momentus' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
2019 |
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| Total Assets |
|
174 |
36 |
186 |
92 |
21 |
9.95 |
40 |
| Cash and Due from Banks |
|
1.09 |
23 |
160 |
61 |
2.12 |
1.57 |
13 |
| Restricted Cash |
|
173 |
0.10 |
0.51 |
1.32 |
0.37 |
0.00 |
0.06 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
- |
2.32 |
4.83 |
4.02 |
3.25 |
2.18 |
0.95 |
| Intangible Assets |
|
- |
0.31 |
0.35 |
0.34 |
0.34 |
0.25 |
0.20 |
| Other Assets |
|
0.27 |
7.98 |
20 |
25 |
15 |
5.95 |
26 |
| Total Liabilities & Shareholders' Equity |
|
174 |
36 |
186 |
92 |
21 |
9.95 |
40 |
| Total Liabilities |
|
15 |
326 |
54 |
54 |
17 |
18 |
23 |
| Short-Term Debt |
|
0.05 |
1.86 |
24 |
25 |
6.35 |
11 |
7.56 |
| Accrued Interest Payable |
|
0.15 |
3.32 |
9.79 |
8.03 |
4.75 |
3.01 |
2.27 |
| Other Short-Term Payables |
|
- |
2.13 |
5.08 |
10 |
0.01 |
0.77 |
6.24 |
| Other Long-Term Liabilities |
|
15 |
4.04 |
15 |
8.19 |
6.35 |
2.75 |
7.11 |
| Commitments & Contingencies |
|
0.00 |
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
5.00 |
-289 |
132 |
39 |
3.19 |
-7.81 |
17 |
| Total Preferred & Common Equity |
|
5.00 |
-289 |
132 |
39 |
3.19 |
-7.81 |
17 |
| Preferred Stock |
|
0.00 |
- |
- |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
5.00 |
-289 |
132 |
39 |
3.19 |
-7.81 |
17 |
| Common Stock |
|
0.00 |
40 |
341 |
343 |
376 |
400 |
456 |
| Retained Earnings |
|
5.00 |
-329 |
-209 |
-304 |
-373 |
-408 |
-439 |
Quarterly Balance Sheets for Momentus
This table presents Momentus' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.
| Metric |
|
Q3 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q1 2026 |
| Total Assets |
|
33 |
19 |
15 |
14 |
12 |
9.19 |
20 |
46 |
| Cash and Due from Banks |
|
9.75 |
1.67 |
0.90 |
0.80 |
3.40 |
0.13 |
0.67 |
23 |
| Restricted Cash |
|
0.76 |
0.38 |
0.38 |
0.50 |
- |
- |
- |
0.11 |
| Loans and Leases, Net of Allowance |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Premises and Equipment, Net |
|
3.35 |
3.05 |
2.84 |
2.37 |
1.87 |
1.56 |
1.25 |
0.50 |
| Intangible Assets |
|
0.33 |
0.35 |
0.28 |
0.27 |
0.24 |
0.23 |
0.21 |
0.19 |
| Other Assets |
|
19 |
13 |
11 |
10 |
6.22 |
6.59 |
17 |
22 |
| Total Liabilities & Shareholders' Equity |
|
33 |
19 |
15 |
14 |
12 |
9.19 |
20 |
46 |
| Total Liabilities |
|
29 |
15 |
17 |
20 |
18 |
19 |
20 |
19 |
| Short-Term Debt |
|
9.50 |
4.13 |
5.29 |
9.37 |
10 |
12 |
9.98 |
6.36 |
| Accrued Interest Payable |
|
7.42 |
4.46 |
5.19 |
3.63 |
2.89 |
3.39 |
3.69 |
2.24 |
| Other Short-Term Payables |
|
6.18 |
1.03 |
1.03 |
1.03 |
4.02 |
3.58 |
3.66 |
2.99 |
| Other Long-Term Liabilities |
|
6.10 |
5.64 |
5.30 |
5.48 |
0.73 |
0.19 |
2.97 |
7.10 |
| Commitments & Contingencies |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Equity & Noncontrolling Interests |
|
4.29 |
3.49 |
-1.80 |
-5.40 |
-5.97 |
-9.97 |
-0.69 |
27 |
| Total Preferred & Common Equity |
|
4.29 |
3.49 |
-1.80 |
-5.40 |
-5.97 |
-9.97 |
-0.69 |
27 |
| Preferred Stock |
|
- |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Total Common Equity |
|
4.29 |
3.49 |
-1.80 |
-5.40 |
-5.97 |
-9.97 |
-0.69 |
27 |
| Common Stock |
|
363 |
385 |
387 |
391 |
408 |
411 |
431 |
475 |
| Retained Earnings |
|
-359 |
-381 |
-388 |
-396 |
-414 |
-421 |
-432 |
-448 |
Annual Metrics And Ratios for Momentus
This table displays calculated financial ratios and metrics derived from Momentus' official financial filings.
| Metric |
|
2020 |
2021 |
2022 |
2023 |
2024 |
2025 |
| DEI Shares Outstanding |
|
22,107,500.00 |
81,211,781.00 |
84,149,721.00 |
6,562,221.00 |
25,540,419.00 |
24,148,662.00 |
| DEI Adjusted Shares Outstanding |
|
1,769.00 |
6,500.00 |
6,735.00 |
26,259.00 |
102,203.00 |
1,352,866.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-173,559.64 |
18,562.15 |
-14,171.34 |
-2,624.62 |
-341.93 |
-22.52 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
0.00% |
367.52% |
-58.15% |
2,245.04% |
-37.30% |
-42.37% |
| EBITDA Growth |
|
0.00% |
-152.47% |
0.53% |
23.77% |
51.52% |
10.69% |
| EBIT Growth |
|
0.00% |
-183.88% |
8.35% |
25.43% |
49.95% |
11.86% |
| NOPAT Growth |
|
0.00% |
-305.55% |
35.85% |
25.43% |
49.95% |
11.86% |
| Net Income Growth |
|
0.00% |
139.30% |
-179.11% |
27.79% |
49.29% |
12.81% |
| EPS Growth |
|
0.00% |
134.69% |
-179.11% |
27.79% |
49.29% |
88.14% |
| Operating Cash Flow Growth |
|
0.00% |
-166.53% |
-1.36% |
29.65% |
73.13% |
-40.12% |
| Free Cash Flow Firm Growth |
|
0.00% |
0.00% |
111.30% |
-66.10% |
-302.92% |
-138.00% |
| Invested Capital Growth |
|
0.00% |
481.03% |
-57.64% |
-85.56% |
-64.04% |
620.54% |
| Revenue Q/Q Growth |
|
0.00% |
119.06% |
172.92% |
45.25% |
-27.70% |
7.56% |
| EBITDA Q/Q Growth |
|
0.00% |
7.03% |
0.59% |
9.09% |
10.63% |
5.24% |
| EBIT Q/Q Growth |
|
0.00% |
2.61% |
3.74% |
9.67% |
7.55% |
6.79% |
| NOPAT Q/Q Growth |
|
0.00% |
-89.23% |
3.74% |
9.67% |
7.55% |
6.79% |
| Net Income Q/Q Growth |
|
0.00% |
260.55% |
-29.44% |
13.04% |
6.03% |
14.31% |
| EPS Q/Q Growth |
|
0.00% |
237.10% |
-29.44% |
13.04% |
6.03% |
-1,319.08% |
| Operating Cash Flow Q/Q Growth |
|
0.00% |
-6.57% |
0.48% |
0.89% |
37.82% |
-25.93% |
| Free Cash Flow Firm Q/Q Growth |
|
0.00% |
0.00% |
556.61% |
-60.91% |
-11.01% |
-51.68% |
| Invested Capital Q/Q Growth |
|
0.00% |
4.01% |
-25.85% |
-30.86% |
-13.61% |
166.05% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
0.00% |
-27,781.79% |
-66,030.53% |
-2,146.42% |
-1,659.76% |
-2,571.98% |
| EBIT Margin |
|
0.00% |
-31,877.96% |
-69,803.82% |
-2,219.69% |
-1,772.01% |
-2,710.09% |
| Profit (Net Income) Margin |
|
0.00% |
38,547.60% |
-72,858.02% |
-2,243.49% |
-1,814.43% |
-2,744.86% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
873.52% |
-120.92% |
104.38% |
101.07% |
102.39% |
101.28% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
0.00% |
-109.21% |
-57.69% |
-126.34% |
-368.65% |
-149.73% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
0.00% |
20.34% |
-179.93% |
-251.82% |
-494.40% |
-249.85% |
| Return on Net Nonoperating Assets (RNNOA) |
|
0.00% |
-43.92% |
-54.27% |
-203.47% |
1,880.48% |
-503.39% |
| Return on Equity (ROE) |
|
471.56% |
-153.13% |
-111.96% |
-329.81% |
1,511.83% |
-653.12% |
| Cash Return on Invested Capital (CROIC) |
|
0.00% |
-250.47% |
23.30% |
23.20% |
-274.44% |
-300.98% |
| Operating Return on Assets (OROA) |
|
0.00% |
-89.83% |
-65.73% |
-120.61% |
-223.06% |
-119.68% |
| Return on Assets (ROA) |
|
0.00% |
108.63% |
-68.60% |
-121.90% |
-228.40% |
-121.22% |
| Return on Common Equity (ROCE) |
|
1,030.18% |
-153.13% |
-111.96% |
-329.81% |
1,511.83% |
-653.12% |
| Return on Equity Simple (ROE_SIMPLE) |
|
106.06% |
91.48% |
-247.22% |
-2,162.54% |
447.45% |
-177.76% |
| Net Operating Profit after Tax (NOPAT) |
|
-25 |
-100 |
-64 |
-48 |
-24 |
-21 |
| NOPAT Margin |
|
0.00% |
-31,877.43% |
-48,862.67% |
-1,553.79% |
-1,240.41% |
-1,897.06% |
| Net Nonoperating Expense Percent (NNEP) |
|
89.29% |
-129.55% |
122.24% |
125.49% |
125.75% |
100.12% |
| SG&A Expenses to Revenue |
|
0.00% |
16,396.49% |
31,848.09% |
1,118.20% |
507.89% |
827.93% |
| Operating Expenses to Revenue |
|
0.00% |
31,977.96% |
69,903.82% |
2,319.69% |
1,872.01% |
2,810.09% |
| Earnings before Interest and Taxes (EBIT) |
|
-35 |
-100 |
-91 |
-68 |
-34 |
-30 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-34 |
-87 |
-87 |
-66 |
-32 |
-29 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.00 |
2.55 |
1.70 |
3.56 |
0.00 |
0.38 |
| Price to Tangible Book Value (P/TBV) |
|
0.00 |
2.56 |
1.71 |
3.99 |
0.00 |
0.39 |
| Price to Revenue (P/Rev) |
|
0.00 |
1,076.12 |
500.98 |
3.70 |
7.51 |
5.94 |
| Price to Earnings (P/E) |
|
0.00 |
2.79 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
35.82% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
25.73 |
1.28 |
0.46 |
1.60 |
7.04 |
0.05 |
| Enterprise Value to Revenue (EV/Rev) |
|
0.00 |
639.89 |
233.88 |
4.95 |
12.53 |
1.16 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.00 |
0.00 |
1.19 |
1.74 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
-1.09 |
0.18 |
0.71 |
1.99 |
-1.44 |
0.44 |
| Long-Term Debt to Equity |
|
-1.09 |
0.00 |
0.06 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
-1.09 |
-2.16 |
0.30 |
0.81 |
-3.80 |
2.01 |
| Leverage Ratio |
|
-1.62 |
-1.41 |
1.63 |
2.71 |
-6.62 |
5.39 |
| Compound Leverage Factor |
|
-14.12 |
1.70 |
1.70 |
2.73 |
-6.78 |
5.46 |
| Debt to Total Capital |
|
1,178.87% |
15.40% |
41.53% |
66.57% |
327.83% |
30.61% |
| Short-Term Debt to Total Capital |
|
6.94% |
15.40% |
37.89% |
66.57% |
327.83% |
30.61% |
| Long-Term Debt to Total Capital |
|
1,171.93% |
0.00% |
3.64% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
-1,078.87% |
84.60% |
58.47% |
33.43% |
-227.83% |
69.39% |
| Debt to EBITDA |
|
-9.18 |
-0.28 |
-0.32 |
-0.10 |
-0.35 |
-0.26 |
| Net Debt to EBITDA |
|
-8.51 |
1.57 |
0.40 |
-0.06 |
-0.30 |
0.19 |
| Long-Term Debt to EBITDA |
|
-9.13 |
0.00 |
-0.03 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-12.86 |
-0.24 |
-0.43 |
-0.13 |
-0.47 |
-0.36 |
| Net Debt to NOPAT |
|
-11.92 |
1.37 |
0.55 |
-0.08 |
-0.40 |
0.25 |
| Long-Term Debt to NOPAT |
|
-12.78 |
0.00 |
-0.04 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
-118.46% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
0.00 |
-229 |
26 |
8.76 |
-18 |
-42 |
| Operating Cash Flow to CapEx |
|
-2,166.05% |
-2,917.63% |
-16,008.56% |
0.00% |
0.00% |
-193,958.33% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.00 |
0.00 |
0.00 |
0.05 |
0.13 |
0.04 |
| Fixed Asset Turnover |
|
0.00 |
0.09 |
0.03 |
0.85 |
0.71 |
0.71 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
27 |
156 |
66 |
9.53 |
3.43 |
25 |
| Invested Capital Turnover |
|
0.00 |
0.00 |
0.00 |
0.08 |
0.30 |
0.08 |
| Increase / (Decrease) in Invested Capital |
|
0.00 |
129 |
-90 |
-56 |
-6.11 |
21 |
| Enterprise Value (EV) |
|
690 |
200 |
31 |
15 |
24 |
1.29 |
| Market Capitalization |
|
397 |
337 |
66 |
11 |
14 |
6.59 |
| Book Value per Share |
|
($13.09) |
$1.64 |
$0.46 |
$0.49 |
($0.31) |
$0.71 |
| Tangible Book Value per Share |
|
($13.11) |
$1.63 |
$0.45 |
$0.43 |
($0.32) |
$0.70 |
| Total Capital |
|
27 |
156 |
66 |
9.53 |
3.43 |
25 |
| Total Debt |
|
316 |
24 |
27 |
6.35 |
11 |
7.56 |
| Total Long-Term Debt |
|
314 |
0.00 |
2.40 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
293 |
-137 |
-35 |
3.86 |
9.67 |
-5.30 |
| Capital Expenditures (CapEx) |
|
1.50 |
2.97 |
0.55 |
-0.02 |
-0.14 |
0.01 |
| Net Nonoperating Expense (NNE) |
|
282 |
-220 |
31 |
21 |
11 |
9.41 |
| Net Nonoperating Obligations (NNO) |
|
316 |
24 |
27 |
6.35 |
11 |
7.56 |
| Total Depreciation and Amortization (D&A) |
|
0.71 |
13 |
4.94 |
2.25 |
2.16 |
1.53 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
$0.00 |
$92.50 |
($58.50) |
($323.82) |
($413.94) |
($49.10) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
0.00 |
1.30M |
1.63M |
212.85K |
84.44K |
622.94K |
| Adjusted Diluted Earnings per Share |
|
$0.00 |
$85.00 |
($58.50) |
($323.82) |
($413.94) |
($49.10) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
0.00 |
1.42M |
1.63M |
212.85K |
84.44K |
622.94K |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
0.00 |
1.62M |
1.88M |
0.00 |
267.67K |
5.73M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-25 |
-100 |
-64 |
-48 |
-21 |
-19 |
| Normalized NOPAT Margin |
|
0.00% |
-31,877.43% |
-48,862.67% |
-1,553.79% |
-1,085.65% |
-1,718.78% |
| Pre Tax Income Margin |
|
0.00% |
38,548.24% |
-72,858.02% |
-2,243.49% |
-1,814.43% |
-2,744.86% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
0.00% |
33.15% |
0.00% |
-14.51% |
0.00% |
-4.95% |
Quarterly Metrics And Ratios for Momentus
This table displays calculated financial ratios and metrics derived from Momentus' official financial filings.
| Metric |
|
Q3 2023 |
Q4 2023 |
Q1 2024 |
Q2 2024 |
Q3 2024 |
Q4 2024 |
Q1 2025 |
Q2 2025 |
Q3 2025 |
Q4 2025 |
Q1 2026 |
| DEI Shares Outstanding |
|
195,733,512.00 |
6,562,221.00 |
6,562,221.00 |
42,166,323.00 |
25,540,419.00 |
25,540,419.00 |
4,777,866.00 |
5,536,616.00 |
11,634,365.00 |
24,148,662.00 |
5,730,006.00 |
| DEI Adjusted Shares Outstanding |
|
15,665.00 |
26,259.00 |
26,259.00 |
168,733.00 |
102,203.00 |
102,203.00 |
267,668.00 |
310,175.00 |
651,785.00 |
1,352,866.00 |
5,730,006.00 |
| DEI Earnings Per Adjusted Shares Outstanding |
|
-967.70 |
-537.00 |
-316.58 |
-41.58 |
-75.91 |
-116.03 |
-23.06 |
-20.79 |
-16.99 |
-5.01 |
-1.65 |
| Growth Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Revenue Growth |
|
303.57% |
1,450.00% |
2,231.82% |
-31.64% |
-107.67% |
-72.14% |
-37.23% |
-83.45% |
1,000.00% |
27.37% |
797.21% |
| EBITDA Growth |
|
26.38% |
32.91% |
58.41% |
62.28% |
50.52% |
28.29% |
24.10% |
16.34% |
-16.22% |
16.37% |
-27.74% |
| EBIT Growth |
|
30.52% |
34.53% |
59.12% |
62.88% |
48.72% |
20.14% |
25.72% |
15.32% |
-18.35% |
19.81% |
-45.80% |
| NOPAT Growth |
|
30.52% |
34.53% |
59.12% |
62.88% |
48.72% |
20.14% |
25.72% |
15.32% |
-18.35% |
19.81% |
-45.80% |
| Net Income Growth |
|
28.82% |
42.30% |
60.08% |
62.75% |
48.82% |
15.90% |
25.75% |
8.07% |
-42.74% |
42.90% |
-53.60% |
| EPS Growth |
|
44.53% |
42.30% |
60.08% |
62.75% |
48.82% |
15.90% |
25.75% |
79.22% |
82.75% |
92.13% |
92.66% |
| Operating Cash Flow Growth |
|
50.07% |
3.37% |
71.90% |
92.29% |
64.73% |
63.78% |
20.52% |
-189.65% |
-18.29% |
-83.55% |
-39.26% |
| Free Cash Flow Firm Growth |
|
41.77% |
-37.64% |
-55.10% |
-75.83% |
-93.18% |
-103.49% |
-102.69% |
-116.17% |
-365.58% |
-1,580.77% |
-4,288.16% |
| Invested Capital Growth |
|
-84.52% |
-85.56% |
-82.57% |
-86.12% |
-71.22% |
-64.04% |
-46.17% |
-41.52% |
133.97% |
620.54% |
717.96% |
| Revenue Q/Q Growth |
|
-79.92% |
201.77% |
-49.85% |
124.95% |
-102.25% |
1,196.15% |
12.98% |
-40.68% |
22.51% |
55.13% |
695.87% |
| EBITDA Q/Q Growth |
|
16.23% |
10.95% |
40.05% |
15.65% |
-9.89% |
-29.05% |
36.55% |
7.04% |
-52.66% |
7.14% |
3.08% |
| EBIT Q/Q Growth |
|
20.33% |
8.10% |
39.86% |
15.71% |
-10.07% |
-43.11% |
44.06% |
2.99% |
-53.84% |
3.03% |
-1.70% |
| NOPAT Q/Q Growth |
|
20.33% |
8.10% |
39.86% |
15.71% |
-10.07% |
-43.11% |
44.06% |
2.99% |
-53.84% |
3.03% |
-1.70% |
| Net Income Q/Q Growth |
|
19.52% |
6.98% |
41.05% |
15.60% |
-10.58% |
-52.86% |
47.96% |
-4.50% |
-71.69% |
38.85% |
-39.99% |
| EPS Q/Q Growth |
|
26.61% |
6.98% |
41.05% |
15.60% |
-10.58% |
-52.86% |
47.96% |
25.00% |
12.20% |
-924.07% |
80.56% |
| Operating Cash Flow Q/Q Growth |
|
12.20% |
-24.14% |
66.84% |
78.66% |
-301.43% |
-27.49% |
27.23% |
22.23% |
-63.94% |
-97.82% |
44.79% |
| Free Cash Flow Firm Q/Q Growth |
|
-6.69% |
-27.68% |
-35.40% |
-44.57% |
-73.68% |
-137.06% |
50.18% |
-250.28% |
-332.23% |
-134.53% |
-30.07% |
| Invested Capital Q/Q Growth |
|
-45.21% |
-30.86% |
-20.13% |
-54.14% |
13.63% |
-13.61% |
19.57% |
-50.18% |
354.65% |
166.05% |
35.74% |
| Profitability Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBITDA Margin |
|
-4,453.10% |
-1,314.08% |
-1,570.96% |
-589.08% |
0.00% |
-3,382.46% |
-1,899.69% |
-2,977.49% |
-3,710.26% |
-2,220.94% |
-270.47% |
| EBIT Margin |
|
-4,444.25% |
-1,353.37% |
-1,623.20% |
-608.23% |
0.00% |
-3,879.65% |
-1,920.81% |
-3,112.04% |
-3,907.69% |
-2,442.70% |
-312.15% |
| Profit (Net Income) Margin |
|
-4,471.68% |
-1,378.40% |
-1,620.47% |
-607.97% |
0.00% |
-4,161.05% |
-1,916.77% |
-3,376.96% |
-4,732.48% |
-1,865.56% |
-328.14% |
| Tax Burden Percent |
|
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
100.00% |
| Interest Burden Percent |
|
100.62% |
101.85% |
99.83% |
99.96% |
100.41% |
107.25% |
99.79% |
108.51% |
121.11% |
76.37% |
105.12% |
| Effective Tax Rate |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Return on Invested Capital (ROIC) |
|
-127.96% |
-77.03% |
-157.85% |
-90.00% |
0.00% |
-807.12% |
-398.33% |
-607.79% |
-426.04% |
-134.95% |
-42.71% |
| ROIC Less NNEP Spread (ROIC-NNEP) |
|
-151.82% |
-103.15% |
-184.19% |
-113.76% |
0.00% |
-853.97% |
-424.28% |
-634.25% |
-474.34% |
-140.97% |
-81.25% |
| Return on Net Nonoperating Assets (RNNOA) |
|
-91.45% |
-83.34% |
-107.13% |
-183.68% |
0.00% |
3,248.16% |
2,422.51% |
932.54% |
1,505.16% |
-284.02% |
-63.01% |
| Return on Equity (ROE) |
|
-219.40% |
-160.37% |
-264.98% |
-273.68% |
0.00% |
2,441.04% |
2,024.18% |
324.75% |
1,079.12% |
-418.97% |
-105.71% |
| Cash Return on Invested Capital (CROIC) |
|
43.61% |
23.20% |
-12.63% |
-64.94% |
-180.47% |
-274.44% |
-322.31% |
-728.15% |
-421.17% |
-300.98% |
-278.89% |
| Operating Return on Assets (OROA) |
|
-132.21% |
-73.54% |
-132.07% |
-57.82% |
0.00% |
-488.36% |
-218.78% |
-198.57% |
-239.29% |
-107.87% |
-39.86% |
| Return on Assets (ROA) |
|
-133.03% |
-74.90% |
-131.85% |
-57.80% |
0.00% |
-523.79% |
-218.32% |
-215.47% |
-289.80% |
-82.38% |
-41.90% |
| Return on Common Equity (ROCE) |
|
-219.40% |
-160.37% |
-264.98% |
-273.68% |
0.00% |
2,441.04% |
2,024.18% |
324.75% |
1,079.12% |
-418.97% |
-105.71% |
| Return on Equity Simple (ROE_SIMPLE) |
|
-1,846.67% |
0.00% |
-1,618.59% |
2,482.68% |
688.16% |
0.00% |
549.31% |
323.33% |
0.00% |
0.00% |
-124.34% |
| Net Operating Profit after Tax (NOPAT) |
|
-11 |
-9.69 |
-5.83 |
-4.91 |
-5.41 |
-7.74 |
-4.33 |
-4.16 |
-6.40 |
-6.21 |
-6.31 |
| NOPAT Margin |
|
-3,110.97% |
-947.36% |
-1,136.24% |
-425.76% |
0.00% |
-2,715.75% |
-1,344.57% |
-2,178.43% |
-2,735.38% |
-1,709.89% |
-218.50% |
| Net Nonoperating Expense Percent (NNEP) |
|
23.86% |
26.12% |
26.34% |
23.76% |
24.91% |
46.85% |
25.95% |
26.46% |
48.30% |
6.01% |
38.55% |
| SG&A Expenses to Revenue |
|
1,767.55% |
785.53% |
521.64% |
246.97% |
0.00% |
719.65% |
594.72% |
1,148.17% |
994.87% |
758.68% |
144.31% |
| Operating Expenses to Revenue |
|
4,544.25% |
1,453.37% |
1,723.20% |
708.23% |
0.00% |
3,979.65% |
2,020.81% |
3,212.04% |
4,007.69% |
2,542.70% |
412.15% |
| Earnings before Interest and Taxes (EBIT) |
|
-15 |
-14 |
-8.33 |
-7.02 |
-7.73 |
-11 |
-6.19 |
-5.94 |
-9.14 |
-8.87 |
-9.02 |
| Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA) |
|
-15 |
-13 |
-8.06 |
-6.80 |
-7.47 |
-9.64 |
-6.12 |
-5.69 |
-8.68 |
-8.06 |
-7.81 |
| Valuation Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Price to Book Value (P/BV) |
|
0.91 |
3.56 |
0.81 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.38 |
0.78 |
| Price to Tangible Book Value (P/TBV) |
|
0.99 |
3.99 |
0.90 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.39 |
0.78 |
| Price to Revenue (P/Rev) |
|
1.85 |
3.70 |
0.80 |
2.94 |
2.76 |
7.51 |
2.10 |
8.75 |
14.88 |
5.94 |
5.73 |
| Price to Earnings (P/E) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Dividend Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Earnings Yield |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Enterprise Value to Invested Capital (EV/IC) |
|
0.21 |
1.60 |
0.65 |
3.70 |
3.89 |
7.04 |
2.52 |
9.13 |
2.66 |
0.05 |
0.12 |
| Enterprise Value to Revenue (EV/Rev) |
|
1.37 |
4.95 |
1.38 |
4.26 |
5.79 |
12.53 |
5.95 |
24.14 |
23.90 |
1.16 |
1.05 |
| Enterprise Value to EBITDA (EV/EBITDA) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to EBIT (EV/EBIT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to NOPAT (EV/NOPAT) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Operating Cash Flow (EV/OCF) |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Enterprise Value to Free Cash Flow (EV/FCFF) |
|
0.13 |
1.74 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Leverage & Solvency |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Debt to Equity |
|
2.21 |
1.99 |
1.18 |
-2.94 |
-1.73 |
-1.44 |
-1.69 |
-1.20 |
-14.38 |
0.44 |
0.23 |
| Long-Term Debt to Equity |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Financial Leverage |
|
0.60 |
0.81 |
0.58 |
1.61 |
-16.97 |
-3.80 |
-5.71 |
-1.47 |
-3.17 |
2.01 |
0.78 |
| Leverage Ratio |
|
2.22 |
2.71 |
2.70 |
5.81 |
-42.80 |
-6.62 |
-12.25 |
-2.06 |
-5.53 |
5.39 |
2.72 |
| Compound Leverage Factor |
|
2.23 |
2.76 |
2.70 |
5.81 |
-42.98 |
-7.10 |
-12.22 |
-2.23 |
-6.69 |
4.12 |
2.86 |
| Debt to Total Capital |
|
68.87% |
66.57% |
54.23% |
151.43% |
236.19% |
327.83% |
245.69% |
588.30% |
107.48% |
30.61% |
18.98% |
| Short-Term Debt to Total Capital |
|
68.87% |
66.57% |
54.23% |
151.43% |
236.19% |
327.83% |
245.69% |
588.30% |
107.48% |
30.61% |
18.98% |
| Long-Term Debt to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Preferred Equity to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Noncontrolling Interests to Total Capital |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Common Equity to Total Capital |
|
31.13% |
33.43% |
45.77% |
-51.43% |
-136.19% |
-227.83% |
-145.69% |
-488.30% |
-7.48% |
69.39% |
81.02% |
| Debt to EBITDA |
|
-0.13 |
-0.10 |
-0.08 |
-0.12 |
-0.26 |
-0.35 |
-0.34 |
-0.42 |
-0.33 |
-0.26 |
-0.21 |
| Net Debt to EBITDA |
|
0.01 |
-0.06 |
-0.04 |
-0.09 |
-0.23 |
-0.30 |
-0.22 |
-0.41 |
-0.31 |
0.19 |
0.57 |
| Long-Term Debt to EBITDA |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Debt to NOPAT |
|
-0.18 |
-0.13 |
-0.11 |
-0.17 |
-0.36 |
-0.47 |
-0.45 |
-0.56 |
-0.44 |
-0.36 |
-0.28 |
| Net Debt to NOPAT |
|
0.02 |
-0.08 |
-0.05 |
-0.13 |
-0.31 |
-0.40 |
-0.30 |
-0.55 |
-0.41 |
0.25 |
0.75 |
| Long-Term Debt to NOPAT |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Noncontrolling Interest Sharing Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Liquidity Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Cash Flow Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Free Cash Flow to Firm (FCFF) |
|
65 |
47 |
30 |
17 |
4.41 |
-1.63 |
-0.81 |
-2.71 |
-12 |
-27 |
-36 |
| Operating Cash Flow to CapEx |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
-3,142.70% |
| Free Cash Flow to Firm to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Operating Cash Flow Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Efficiency Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Asset Turnover |
|
0.03 |
0.05 |
0.08 |
0.10 |
0.11 |
0.13 |
0.11 |
0.06 |
0.06 |
0.04 |
0.13 |
| Fixed Asset Turnover |
|
0.55 |
0.85 |
1.03 |
0.94 |
0.93 |
0.71 |
0.71 |
0.35 |
0.57 |
0.71 |
3.10 |
| Capital & Investment Metrics |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Invested Capital |
|
14 |
9.53 |
7.61 |
3.49 |
3.97 |
3.43 |
4.10 |
2.04 |
9.28 |
25 |
34 |
| Invested Capital Turnover |
|
0.04 |
0.08 |
0.14 |
0.21 |
0.30 |
0.30 |
0.30 |
0.28 |
0.16 |
0.08 |
0.20 |
| Increase / (Decrease) in Invested Capital |
|
-75 |
-56 |
-36 |
-22 |
-9.82 |
-6.11 |
-3.52 |
-1.45 |
5.32 |
21 |
29 |
| Enterprise Value (EV) |
|
2.90 |
15 |
4.91 |
13 |
15 |
24 |
10 |
19 |
25 |
1.29 |
3.86 |
| Market Capitalization |
|
3.91 |
11 |
2.83 |
8.91 |
7.34 |
14 |
3.65 |
6.75 |
15 |
6.59 |
21 |
| Book Value per Share |
|
$0.04 |
$0.49 |
$0.53 |
($0.11) |
($4.36) |
($0.31) |
($0.23) |
($1.80) |
($0.06) |
$0.71 |
$1.12 |
| Tangible Book Value per Share |
|
$0.04 |
$0.43 |
$0.48 |
($0.12) |
($4.57) |
($0.32) |
($0.24) |
($1.84) |
($0.08) |
$0.70 |
$1.12 |
| Total Capital |
|
14 |
9.53 |
7.61 |
3.49 |
3.97 |
3.43 |
4.10 |
2.04 |
9.28 |
25 |
34 |
| Total Debt |
|
9.50 |
6.35 |
4.13 |
5.29 |
9.37 |
11 |
10 |
12 |
9.98 |
7.56 |
6.36 |
| Total Long-Term Debt |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Net Debt |
|
-1.02 |
3.86 |
2.08 |
4.01 |
8.07 |
9.67 |
6.67 |
12 |
9.31 |
-5.30 |
-17 |
| Capital Expenditures (CapEx) |
|
-0.01 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.19 |
| Net Nonoperating Expense (NNE) |
|
4.61 |
4.41 |
2.48 |
2.10 |
2.35 |
4.12 |
1.84 |
2.29 |
4.67 |
0.57 |
3.17 |
| Net Nonoperating Obligations (NNO) |
|
9.50 |
6.35 |
4.13 |
5.29 |
9.37 |
11 |
10 |
12 |
9.98 |
7.56 |
6.36 |
| Total Depreciation and Amortization (D&A) |
|
-0.03 |
0.40 |
0.27 |
0.22 |
0.26 |
1.42 |
0.07 |
0.26 |
0.46 |
0.81 |
1.20 |
| Earnings Adjustments |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Adjusted Basic Earnings per Share |
|
($7.20) |
($927.92) |
($9.24) |
($5.88) |
($6.30) |
($2,507.75) |
($29.27) |
($1.23) |
($1.08) |
($11.06) |
($2.15) |
| Adjusted Weighted Average Basic Shares Outstanding |
|
2.11M |
15.20K |
899.07K |
1.19M |
1.24M |
4.73K |
210.73K |
5.23M |
10.28M |
622.94K |
4.40M |
| Adjusted Diluted Earnings per Share |
|
($7.20) |
($927.92) |
($9.24) |
($5.88) |
($6.30) |
($2,507.75) |
($29.27) |
($1.23) |
($1.08) |
($11.06) |
($2.15) |
| Adjusted Weighted Average Diluted Shares Outstanding |
|
2.11M |
15.20K |
899.07K |
1.19M |
1.24M |
4.73K |
210.73K |
5.23M |
10.28M |
622.94K |
4.40M |
| Adjusted Basic & Diluted Earnings per Share |
|
$0.00 |
($927.92) |
$0.00 |
$0.00 |
$0.00 |
($2,507.75) |
$0.00 |
$0.00 |
$0.00 |
($11.06) |
$0.00 |
| Adjusted Weighted Average Basic & Diluted Shares Outstanding |
|
6.56M |
0.00 |
1.82M |
0.00 |
1.82M |
267.67K |
310.18K |
11.63M |
24.15M |
5.73M |
9.99M |
| Normalized Net Operating Profit after Tax (NOPAT) |
|
-11 |
-9.69 |
-5.83 |
-4.91 |
-5.41 |
-7.74 |
-4.33 |
-4.16 |
-4.37 |
-6.21 |
-6.31 |
| Normalized NOPAT Margin |
|
-3,110.97% |
-947.36% |
-1,136.24% |
-425.76% |
0.00% |
-2,715.75% |
-1,344.57% |
-2,178.43% |
-1,868.46% |
-1,709.89% |
-218.50% |
| Pre Tax Income Margin |
|
-4,471.68% |
-1,378.40% |
-1,620.47% |
-607.97% |
0.00% |
-4,161.05% |
-1,916.77% |
-3,376.96% |
-4,732.48% |
-1,865.56% |
-328.14% |
| Debt Service Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| EBIT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| EBIT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| NOPAT Less CapEx to Interest Expense |
|
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
0.00 |
| Payout Ratios |
|
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
- |
| Dividend Payout Ratio |
|
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
0.00% |
| Augmented Payout Ratio |
|
-12.62% |
-14.51% |
0.00% |
0.00% |
0.00% |
0.00% |
-0.55% |
-0.63% |
-1.40% |
-4.95% |
-3.94% |
Key Financial Trends
Momentus (NASDAQ: MNTS) continues to operate with very limited revenue and heavy losses, while relying on equity financing to support liquidity. Across the last four years of quarterly statements, the company’s top line has remained small and highly volatile, expenses have consistently overwhelmed revenue, and shareholder dilution has been a recurring theme. On the positive side, Momentus ended Q1 2026 with a much stronger cash balance than a year earlier, but that improvement was driven largely by financing rather than operating performance.
- Cash improved sharply in Q1 2026. Cash and equivalents rose to $23.5 million from $3.4 million in Q1 2025, giving the company more near-term runway.
- Q1 2026 financing provided meaningful liquidity. Momentus raised $18.3 million from common equity issuance, which more than offset operating and investing cash outflows for the quarter.
- Operating cash burn improved versus late 2025. Net cash used in operating activities was $5.8 million in Q1 2026, better than the $10.5 million burn in Q4 2025.
- Operating losses narrowed sequentially from Q4 2025. Net loss improved to $9.5 million in Q1 2026 from $6.8 million in Q4 2025, though results remain deeply negative.
- Revenue remains very small. Q1 2026 revenue was $2.9 million, up from $363,000 in Q4 2025, but still far below a level that can absorb the cost structure.
- Most of the income line is still non-interest income. The company does not appear to have a diversified, recurring revenue base yet.
- Non-cash charges continue to support operating cash flow. Depreciation and amortization remain meaningful, but they do not change the underlying profitability challenge.
- Balance sheet equity remains positive in Q1 2026. Total equity was $27.2 million, a much better position than the negative equity seen in parts of 2025.
- Momentus is still losing money at a high rate. Q1 2026 net loss was $9.5 million, and losses were also large in prior quarters, including $6.8 million in Q4 2025 and $11.1 million in Q3 2025.
- Operating losses continue to exceed revenue by a wide margin. Q1 2026 revenue of $2.9 million compared with $11.9 million in non-interest expense.
- Share dilution has been significant over time. Weighted average shares outstanding have moved sharply higher across 2024 and 2025, reflecting repeated equity raises.
- The company has leaned heavily on external financing to survive. Cash generation from operations has been negative in every quarter shown, so funding has depended on capital raises and other financing sources.
- Liquidity was previously very tight. In Q1 2025 cash fell to just $3.4 million, and the company has needed persistent financing to avoid cash strain.
- Debt and liability levels remain a concern. Momentus carried $18.7 million of total liabilities in Q1 2026, including $6.4 million of short-term debt and $2.2 million of accrued interest payable.
Bottom line: Momentus has made progress on liquidity, but not on sustainable profitability. The business is still in a capital-intensive, early-recovery phase where financing activity matters more than operating cash flow. For retail investors, the key watch items are whether revenue can scale meaningfully, whether quarterly losses continue to narrow, and whether future dilution can be limited.
07/12/26 04:50 AM ETAI Generated. May Contain Errors.