Momentus (MNTSW) | Financial Analysis & Statements
Momentus Inc. Warrant Micro-cap Industrials
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Dec 2025Income Metrics
Revenue
363.0K
Gross Profit
363.0K
100.00%
Operating Income
-8.9M
-2,446.28%
Net Income
-6.9M
-1,897.80%
Balance Sheet Metrics
Total Assets
40.3M
Total Liabilities
23.2M
Shareholders Equity
17.1M
Debt to Equity
1.35
Cash Flow Metrics
Operating Cash Flow
-4.9M
Free Cash Flow
-10.5M
Revenue & Profitability Trend
Quarter Income Flow
Dec 31, 2025
Annual Income Flow
2025
Momentus Income Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Revenue | 1.1M | 2.1M | 3.1M | 299.0K | 330.0K |
| Cost of Goods Sold | 2.0K | 66.0K | 855.0K | 26.0K | -135.0K |
| Gross Profit | 1.1M | 2.0M | 2.2M | 273.0K | 465.0K |
| Gross Margin % | 99.8% | 96.9% | 72.3% | 91.3% | 140.9% |
| Operating Expenses | |||||
| Research & Development | 9.2M | 9.8M | 34.4M | 41.7M | 51.3M |
| Selling, General & Administrative | 19.2M | 21.9M | 36.1M | 49.8M | 48.9M |
| Other Operating Expenses | - | - | - | - | - |
| Total Operating Expenses | 28.4M | 31.7M | 70.4M | 91.5M | 100.2M |
| Operating Income | -27.3M | -29.7M | -68.2M | -91.3M | -99.8M |
| Operating Margin % | -2,455.4% | -1,404.1% | -2,206.9% | -30,526.8% | -30,230.6% |
| Non-Operating Items | |||||
| Interest Income | 57.0K | 25.0K | 1.2M | 522.0K | 2.0K |
| Interest Expense | 677.0K | 395.0K | 2.3M | 5.3M | 14.2M |
| Other Non-Operating Income | -2.6M | -4.9M | 364.0K | 571.0K | 234.6M |
| Pre-tax Income | -30.5M | -34.9M | -68.9M | -95.4M | 120.7M |
| Income Tax | - | - | - | 0 | 2.0K |
| Effective Tax Rate % | 0.0% | 0.0% | 0.0% | 0.0% | 0.0% |
| Net Income | -30.6M | -34.9M | -68.9M | -95.4M | 120.7M |
| Net Margin % | -2,755.4% | -1,653.1% | -2,231.1% | -31,921.1% | 36,561.8% |
| Key Metrics | |||||
| EBITDA | -27.8M | -28.1M | -65.1M | -88.4M | -102.3M |
| EPS (Basic) | - | - | - | - | - |
| EPS (Diluted) | - | - | - | - | - |
| Basic Shares Outstanding | - | - | - | - | - |
| Diluted Shares Outstanding | - | - | - | - | - |
Income Statement Trend
Join Our United States Telegram Channel
Get Instant Market Updates: 52-Week High/Low Alerts, Breakout Notifications & Expert Stock Analysis Delivered To Your Phone. Join Traders Making Informed Decisions Daily!
Momentus Balance Sheet From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Assets | |||||
| Current Assets | |||||
| Cash & Equivalents | 12.8M | 1.6M | 2.1M | 61.1M | 160.0M |
| Short-term Investments | - | - | - | - | - |
| Accounts Receivable | 0 | 879.0K | - | - | - |
| Inventory | - | - | - | - | - |
| Other Current Assets | 2.7M | 1.7M | 4.8M | 4.3M | 4.6M |
| Total Current Assets | 22.3M | 4.5M | 10.7M | 76.3M | 169.7M |
| Non-Current Assets | |||||
| Property, Plant & Equipment | 0 | 0 | 0 | 6.4M | 7.6M |
| Goodwill | 201.0K | 253.0K | 341.0K | 337.0K | 349.0K |
| Intangible Assets | 201.0K | 253.0K | 341.0K | 337.0K | 349.0K |
| Long-term Investments | - | - | - | - | - |
| Other Non-Current Assets | 9.2M | 2.6M | 975.0K | 5.4M | 314.0K |
| Total Non-Current Assets | 18.0M | 5.4M | 9.9M | 16.1M | 16.2M |
| Total Assets | 40.3M | 10.0M | 20.6M | 92.4M | 185.8M |
| Liabilities | |||||
| Current Liabilities | |||||
| Accounts Payable | 4.1M | 5.6M | 2.8M | 2.2M | 1.9M |
| Short-term Debt | 4.3M | 5.6M | 3.5M | 12.8M | 22.1M |
| Current Portion of Long-term Debt | - | - | - | - | - |
| Other Current Liabilities | 1.3M | 421.0K | 9.0K | 18.5M | 5.1M |
| Total Current Liabilities | 16.1M | 15.0M | 11.1M | 43.2M | 38.9M |
| Non-Current Liabilities | |||||
| Long-term Debt | 7.0M | 333.0K | 4.9M | 8.5M | 7.3M |
| Deferred Tax Liabilities | - | - | - | - | - |
| Other Non-Current Liabilities | - | 515.0K | 489.0K | 465.0K | 483.0K |
| Total Non-Current Liabilities | 7.1M | 2.8M | 6.4M | 10.6M | 15.1M |
| Total Liabilities | 23.2M | 17.8M | 17.5M | 53.8M | 53.9M |
| Equity | |||||
| Common Stock | 0 | 0 | 0 | 0 | 1.0K |
| Retained Earnings | -438.6M | -408.0M | -373.0M | -304.1M | -208.7M |
| Treasury Stock | - | - | - | - | - |
| Other Equity | - | - | - | - | - |
| Total Shareholders Equity | 17.1M | -7.8M | 3.2M | 38.6M | 131.9M |
| Key Metrics | |||||
| Total Debt | 11.3M | 6.0M | 8.4M | 21.3M | 29.4M |
| Working Capital | 6.2M | -10.5M | -378.0K | 33.0M | 130.8M |
Balance Sheet Composition
Momentus Cash Flow Statement From 2021 to 2025
| Metric | 2025 | 2024 | 2023 | 2022 | 2021 |
|---|---|---|---|---|---|
| Operating Activities | |||||
| Net Income | -30.5M | -34.9M | -68.9M | -95.4M | 120.7M |
| Depreciation & Amortization | 1.5M | 2.0M | 2.0M | 2.3M | 2.4M |
| Stock-Based Compensation | 3.3M | 6.5M | 8.5M | 11.6M | 18.5M |
| Working Capital Changes | 5.3M | -19.0K | -4.3M | -4.8M | 4.6M |
| Operating Cash Flow | -18.4M | -26.2M | -61.3M | -79.3M | -51.5M |
| Investing Activities | |||||
| Capital Expenditures | -12.0K | 135.0K | 19.0K | -549.0K | -3.0M |
| Acquisitions | - | - | - | - | - |
| Investment Purchases | - | - | - | - | - |
| Investment Sales | - | - | - | - | - |
| Investing Cash Flow | -12.0K | 135.0K | 19.0K | -549.0K | -3.0M |
| Financing Activities | |||||
| Share Repurchases | -1.0K | -4.0K | -10.1M | -331.0K | -40.2M |
| Dividends Paid | - | - | - | - | - |
| Debt Issuance | 2.2M | 5.8M | - | 0 | 55.9M |
| Debt Repayment | -2.2M | -5.8M | -13.0M | -9.7M | -1.5M |
| Financing Cash Flow | 20.5M | 10.9M | -6.1M | -10.4M | 226.5M |
| Free Cash Flow | -23.3M | -16.7M | -62.0M | -88.7M | -89.8M |
| Net Change in Cash | 2.1M | -15.2M | -67.4M | -90.2M | 172.0M |
Cash Flow Trend
Momentus Key Financial Ratios
Valuation Ratios
Price to Book
0.00
Price to Sales
0.00
Profitability Ratios
Profit Margin
99.82%
Operating Margin
-2,363.64%
Return on Equity
-653.12%
Return on Assets
-67.02%
Financial Health
Current Ratio
1.39
Debt to Equity
65.94
Beta
1.15
Per Share Data
EPS (TTM)
$-3.72
Book Value per Share
$7.92
Revenue per Share
$1.78
Peer Financial Comparison
| Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
|---|---|---|---|---|---|---|
| MNTSW | 0 | - | 0.00 | -653.12% | 99.82% | 65.94 |
| General Electric | 297.4B | 35.35 | 15.98 | 45.43% | 17.86% | 116.53 |
| RTX | 234.7B | 33.64 | 3.69 | 11.57% | 8.03% | 57.23 |
| Ammo | 232.2M | -1.73 | 0.97 | -10.87% | -32.00% | 4.74 |
| Virgin Galactic | 243.6M | - | 0.73 | -93.56% | -4,613.02% | 136.99 |
| Draganfly | 214.2M | -4.03 | 2.43 | -45.41% | -297.25% | 0.28 |
Financial data is updated regularly. All figures are in the company's reporting currency.






