Data is not available at this time.
ispace, inc. is a pioneering lunar resource development company specializing in the design and construction of lunar landers and rovers. The company operates in the niche but rapidly evolving space exploration sector, providing payload transportation services to the moon for government space agencies, academic institutions, and private enterprises. Its offerings include advanced payload services such as video and driving data acquisition, resource harvesting systems, and specialized lunar data services like imaging and environmental telemetry. Positioned at the forefront of commercial lunar exploration, ispace aims to capitalize on the growing demand for lunar infrastructure and data, positioning itself as a key enabler of future lunar missions and resource utilization. The company’s strategic focus on lunar logistics and data services differentiates it from traditional aerospace firms, targeting a high-growth segment with limited competition. As space commercialization accelerates, ispace’s early-mover advantage and specialized expertise could solidify its role in the emerging lunar economy.
In FY 2024, ispace reported revenue of JPY 2.36 billion, reflecting its early-stage commercialization efforts in the lunar exploration market. However, the company posted a net loss of JPY 2.37 billion, underscoring the capital-intensive nature of its operations and ongoing R&D investments. Operating cash flow was negative at JPY 5.02 billion, while capital expenditures totaled JPY 2.06 billion, indicating significant upfront costs associated with spacecraft development and mission deployments.
The company’s diluted EPS of JPY -29.05 highlights its current lack of profitability, typical of a growth-phase aerospace firm. Negative operating cash flow and substantial capital expenditures suggest that ispace is prioritizing long-term capability building over short-term earnings. The balance between reinvestment and future revenue generation will be critical as the company scales its lunar missions and payload services.
ispace maintains a cash position of JPY 14.32 billion, providing liquidity to fund near-term operations. Total debt stands at JPY 12.52 billion, resulting in a manageable leverage profile. The company’s financial health appears stable for its growth stage, though sustained negative cash flows may necessitate additional funding rounds or strategic partnerships to support future mission deployments and technology development.
As a pre-revenue growth company in the emerging space sector, ispace does not currently pay dividends, reinvesting all capital into mission development and market expansion. The company’s growth trajectory hinges on successful lunar missions, payload contracts, and data service adoption. Given the nascent state of the commercial lunar market, revenue scalability remains uncertain but holds significant upside potential if demand for lunar logistics accelerates.
With a market capitalization of JPY 139.51 billion, ispace is valued as a high-risk, high-reward play on the commercialization of lunar exploration. The negative beta of -0.643 suggests low correlation with broader equity markets, reflecting its unique positioning. Investors appear to be pricing in long-term potential rather than near-term profitability, betting on the company’s ability to secure a first-mover advantage in lunar resource development.
ispace’s strategic advantages lie in its specialized lunar lander technology and early partnerships with global space agencies. The company’s outlook depends on successful mission execution, regulatory support for lunar commercialization, and the broader adoption of its data services. While near-term financial challenges persist, its positioning in a high-growth niche could yield substantial rewards if the lunar economy matures as anticipated.
Company filings, market data
show cash flow forecast
| Fiscal year | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | 2050 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |