Income Statement for MNTS

	Momentus Inc. (MNTS)
	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014	Q1-CY2014	Q4-CY2013
Balance Sheet Date		2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31	2023-Sep-30	2023-Jun-30	2023-Mar-31	2022-Dec-31	2022-Sep-30	2022-Jun-30	2022-Mar-31	2021-Dec-31	2021-Sep-30		2021-Mar-31	2020-Dec-31	2020-Sep-30	2020-Jun-30	2020-Mar-31
Fiscal Period		Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024	Q2-FY2024	Q1-FY2024	Q4-FY2023	Q3-FY2023	Q2-FY2023	Q1-FY2023	Q4-FY2022	Q3-FY2022	Q2-FY2022	Q1-FY2022	Q4-FY2021	Q3-FY2021		Q1-FY2021	Q4-FY2020	Q3-FY2020	Q2-FY2020	Q1-FY2020
Total Revenue		234,000$	191,000$	322,000$	285,000$	107,000$	1,209,000$	513,000$	1,023,000$	339,000$	1,705,000$	22,000$	120,000$	129,000$	50,000$		0$	200,000$	0$	130,000$
QoQ%		22.51%	(40.68%)	12.98%	166.36%	(91.15%)	135.67%	(49.85%)	201.77%	(80.12%)	7,650.00%	(81.67%)	(6.98%)	158.00%			(100.00%)	.00%	(100.00%)
YoY%		118.69%	(84.20%)	(37.23%)	(72.14%)	(68.44%)	(29.09%)	2,231.82%	752.50%	162.79%	3,310.00%		.00%	(35.50%)	.00%
Cost Of Revenue		0$	2,000$	0$	0$	66,000$	0$	0$	348,000$	119,000$	388,000$	0$	0$	14,000$	12,000$		0$	(184,000$)	0$	48,000$
Gross Profit		234,000$	189,000$	322,000$	285,000$	41,000$	1,209,000$	513,000$	675,000$	220,000$	1,317,000$	22,000$	120,000$	115,000$	38,000$		0$	384,000$	0$	82,000$
Gross Margin		100.00%	98.95%	100.00%	100.00%	38.32%	100.00%	100.00%	65.98%	64.90%	77.24%	100.00%	100.00%	89.15%	76.00%			192.00%		63.08%
Operating Expenses		6,480,000$	6,133,000$	6,507,000$	7,084,000$	7,634,000$	8,173,000$	8,840,000$	14,520,000$	15,286,000$	20,211,000$	20,389,000$	21,212,000$	21,755,000$	23,757,000$	24,824,000$	24,677,000$	21,104,000$	30,534,000$	23,911,000$	13,427,000$	9,433,000$	315,695$	236,879$
Operating Income		(6,246,000$)	(5,944,000$)	(6,185,000$)	(6,799,000$)	(7,593,000$)	(6,964,000$)	(8,327,000$)	(13,845,000$)	(15,066,000$)	(18,894,000$)	(20,367,000$)	(21,092,000$)	(21,640,000$)	(23,719,000$)	(24,824,000$)	(24,677,000$)	(20,721,000$)	(30,534,000$)	(23,829,000$)	(13,430,000$)	(9,433,000$)	(315,695$)	(236,879$)
Operating Margin		(2,669.23%)	(3,112.04%)	(1,920.81%)	(2,385.61%)	(7,096.26%)	(576.01%)	(1,623.20%)	(1,353.37%)	(4,444.25%)	(1,108.15%)	(92,577.27%)	(17,576.67%)	(16,775.19%)	(47,438.00%)			(10,360.50%)		(18,330.00%)
Interest Income		0$	2,000$	4,000$	1,000$	2,000$	4,000$	18,000$	97,000$	216,000$	357,000$	555,000$	489,000$	28,000$	5,000$		0$		1,000$	1,000$	0$	1,000$		119,502$
Interest Expenses									155,000$	530,000$	732,000$	920,000$	1,096,000$	1,261,000$	1,413,000$	1,492,000$	5,544,000$	4,328,000$	3,389,000$	968,000$	325,000$	67,000$
Income Before Tax		(11,074,000$)	(6,450,000$)	(6,172,000$)	(11,859,000$)	(7,758,000$)	(7,016,000$)	(8,313,000$)	(14,101,000$)	(15,159,000$)	(18,835,000$)	(20,825,000$)	(24,440,000$)	(21,298,000$)	(22,872,000$)	(26,834,000$)	(2,729,000$)	(5,614,000$)	64,327,000$	5,766,486$	(180,697,000$)	(110,923,000$)	40,129$	1,382,610$
Tax Expenses																	1,000$		1,000$		0$	(176,196$)	3,757$	173,439$
Net Income		(11,074,000$)	(6,450,000$)	(6,172,000$)	(11,859,000$)	(7,758,000$)	(7,016,000$)	(8,313,000$)	(14,101,000$)	(15,159,000$)	(18,835,000$)	(20,825,000$)	(24,440,000$)	(21,298,000$)	(22,872,000$)	(26,834,000$)	(2,730,000$)	(5,614,000$)	64,327,000$	5,766,486$	(180,698,000$)	(164,610$)	36,372$	1,209,171$
Profit Margin		(4,732.48%)	(3,376.96%)	(1,916.77%)	(4,161.05%)	(7,250.47%)	(580.31%)	(1,620.47%)	(1,378.40%)	(4,471.68%)	(1,104.69%)	(94,659.09%)	(20,366.67%)	(16,510.08%)	(45,744.00%)			(2,807.00%)		4,435.76%
TTM		(3,445.25%)	(3,562.32%)	(1,705.93%)	(1,653.08%)	(1,303.93%)	(1,445.82%)	(1,575.64%)	(2,231.14%)	(3,625.76%)	(4,321.76%)	(27,861.37%)					18,711.97%
Earnings to Minority																			105,251,000$	30,740,486$		110,758,390$	9,188,372$	7,464,171$
Earnings to Common Shareholders		(11,074,000$)	(6,450,000$)	(6,172,000$)	(11,859,000$)	(7,758,000$)	(7,016,000$)	(8,313,000$)	(14,101,000$)	(15,159,000$)	(18,835,000$)	(20,825,000$)	(24,440,000$)	(21,298,000$)	(22,872,000$)	(26,834,000$)	(2,730,000$)	(5,614,000$)	(40,924,000$)	(24,974,000$)	(180,698,000$)	(110,923,000$)	(9,152,000$)	(6,255,000$)
QoQ%		(71.69%)	(4.50%)	47.96%	(52.86%)	(10.58%)	15.60%	41.05%	6.98%	19.52%	9.56%	14.79%	(14.75%)	6.88%	14.77%	(882.93%)	51.37%	86.28%	(63.87%)	86.18%	(62.90%)	(1,112.01%)	(46.32%)
YoY%		(42.74%)	8.07%	25.76%	15.90%	48.82%	62.75%	60.08%	42.30%	28.82%	17.65%	22.39%	(795.24%)	(279.37%)	44.11%	(7.45%)	98.49%	94.94%	(347.16%)	(299.27%)
Earnings Per Share, Basic		(1.08$)	(1.23$)	(1.64$)	(4.38$)	(6.26$)	(5.92$)	(9.25$)	2.86$	(7.20$)	(9.81$)	(11.90$)	0.16$	(12.98$)	(0.28$)	(0.34$)	(0.03$)	(0.09$)	(0.80$)	(0.40$)		(1.77$)		(0.36$)
Earnings Per Share, Diluted		(1.08$)	(1.23$)	(1.64$)	(4.38$)	(6.26$)	(5.92$)	(9.25$)	2.86$	(7.20$)	(9.81$)	(11.90$)	0.16$	(12.98$)	(0.28$)	(0.34$)	(0.04$)	(0.09$)	(0.59$)	(0.28$)		(1.77$)		(0.36$)
Unlevered FCF Per Share, Basic		(0.52$)	(0.62$)	(1.11$)	(2.12$)	(3.63$)	(0.95$)	(5.84$)	3.22$	(6.08$)	(7.58$)	(10.71$)	0.10$	(15.65$)	(0.28$)	(0.29$)	(0.20$)	(0.43$)	(0.48$)	(0.34$)		(0.32$)		(0.01$)
Unlevered FCF Per Share, Diluted		(0.52$)	(0.62$)	(1.11$)	(2.12$)	(3.63$)	(0.95$)	(5.84$)	3.22$	(6.08$)	(7.58$)	(10.71$)	0.10$	(15.65$)	(0.28$)	(0.29$)	(0.26$)	(0.43$)	(0.35$)	(0.25$)		(0.32$)		(0.01$)
Average Shares, Basic		10,276,939	5,226,377	3,761,542	2,704,500	1,239,850	1,185,502	899,068	-4,925,751	2,106,707	1,919,555	1,750,465	-156,396,176	1,641,308	81,319,533	79,958,383	85,914,541	60,589,566	51,474,305	62,733,080		62,722,340		17,250,000
Average Shares, Diluted		10,276,939	5,226,377	3,761,542	2,704,500	1,239,850	1,185,502	899,068	-4,925,751	2,106,707	1,919,555	1,750,465	-156,396,176	1,641,308	81,319,533	79,958,383	65,747,501	60,589,566	69,653,223	87,684,818		62,722,340		17,250,000
EBIT		(11,074,000$)	(6,450,000$)	(6,172,000$)	(11,859,000$)	(7,758,000$)	(7,016,000$)	(8,313,000$)	(13,946,000$)	(14,629,000$)	(18,103,000$)	(19,905,000$)	(23,344,000$)	(20,037,000$)	(21,459,000$)	(25,342,000$)	2,815,000$	(1,286,000$)	67,716,000$	6,734,486$	(180,372,000$)	(110,856,000$)	40,129$	1,382,610$
EBITDA		(11,074,000$)	(6,450,000$)	(6,172,000$)	(11,859,000$)	(7,758,000$)	(7,016,000$)	(8,313,000$)	(13,946,000$)	(14,629,000$)	(18,103,000$)	(19,905,000$)	(23,344,000$)	(20,037,000$)	(21,459,000$)	(25,342,000$)	2,815,000$	(1,286,000$)	67,716,000$	6,734,486$	(180,372,000$)	(110,856,000$)	40,129$	1,382,610$