Financhill
Sell
25

IMRX Quote, Financials, Valuation and Earnings

Last price:
$6.40
Seasonality move :
-21.18%
Day range:
$6.35 - $6.71
52-week range:
$1.10 - $10.08
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
323.21x
P/B ratio:
1.81x
Volume:
742.5K
Avg. volume:
1.1M
1-year change:
199.07%
Market cap:
$413.2M
Revenue:
--
EPS (TTM):
-$1.78
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $2.3M $2.1M $317K -- --
Revenue Growth (YoY) 20.41% -10.02% -84.76% -100% --
 
Cost of Revenues $1.3M $1.2M $954.9K $764.1K $713.5K
Gross Profit $1M $896.9K -$638K -$764.1K -$713.5K
Gross Profit Margin 43.75% 43.12% -201.26% -- --
 
R&D Expenses $15M $26.5M $36.1M $41.4M $47.7M
Selling, General & Admin $3.1M $8.3M $15.6M $16.8M $16.1M
Other Inc / (Exp) -- -$127.1K $216.8K $1.3M $441.5K
Operating Expenses $18.1M $34.8M $51.1M $57.6M $63.4M
Operating Income -$17.1M -$33.9M -$51.7M -$58.4M -$64.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$17M -$33.8M -$50.5M -$53.5M -$61M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$307.5K -- -- --
Net Income to Company -$17M -$33.5M -$50.5M -$53.5M -$61M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17M -$33.5M -$50.5M -$53.5M -$61M
 
Basic EPS (Cont. Ops) -$0.67 -$1.27 -$1.91 -$1.88 -$2.04
Diluted EPS (Cont. Ops) -$0.67 -$1.27 -$1.91 -$1.88 -$2.04
Weighted Average Basic Share $25.5M $26.3M $26.4M $28.4M $30M
Weighted Average Diluted Share $25.5M $26.3M $26.4M $28.4M $30M
 
EBITDA -$17M -$33.7M -$50.9M -$57.6M -$63.4M
EBIT -$17.1M -$33.9M -$51.7M -$58.4M -$64.1M
 
Revenue (Reported) $2.3M $2.1M $317K -- --
Operating Income (Reported) -$17.1M -$33.9M -$51.7M -$58.4M -$64.1M
Operating Income (Adjusted) -$17.1M -$33.9M -$51.7M -$58.4M -$64.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $482.1K $38.4K -- -- --
Revenue Growth (YoY) 0.27% -92.04% -100% -- --
 
Cost of Revenues $226.1K $223.9K $195.8K $175.6K $86.2K
Gross Profit $256K -$185.5K -$195.8K -$175.6K -$86.2K
Gross Profit Margin 53.1% -483.07% -- -- --
 
R&D Expenses $6.2M $9.3M $10M $11.2M $10.8M
Selling, General & Admin $2.6M $3.8M $3.9M $4M $4.5M
Other Inc / (Exp) -$8.1K $120.8K $475.6K $129.3K --
Operating Expenses $8.8M $13M $13.7M $15.1M $15.3M
Operating Income -$8.5M -$13.2M -$13.9M -$15.3M -$15.4M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$8.5M -$12.8M -$12.6M -$14.6M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$8.5M -$12.8M -$12.6M -$14.6M -$15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$8.5M -$12.8M -$12.6M -$14.6M -$15M
 
Basic EPS (Cont. Ops) -$0.33 -$0.49 -$0.43 -$0.49 -$0.38
Diluted EPS (Cont. Ops) -$0.33 -$0.49 -$0.43 -$0.49 -$0.38
Weighted Average Basic Share $25.9M $26.4M $29.3M $29.8M $39.7M
Weighted Average Diluted Share $25.9M $26.4M $29.3M $29.8M $39.7M
 
EBITDA -$8.5M -$13M -$13.7M -$15.1M -$15.3M
EBIT -$8.5M -$13.2M -$13.9M -$15.3M -$15.4M
 
Revenue (Reported) $482.1K $38.4K -- -- --
Operating Income (Reported) -$8.5M -$13.2M -$13.9M -$15.3M -$15.4M
Operating Income (Adjusted) -$8.5M -$13.2M -$13.9M -$15.3M -$15.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $2.6M $506.1K $500 -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.3M $978.9K $768.2K $724K $528.4K
Gross Profit $1.3M -$472.8K -$767.7K -$724K -$528.4K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $22.6M $34.2M $39.4M $44.8M $47.4M
Selling, General & Admin $5.8M $14.6M $16.5M $16.8M $16.5M
Other Inc / (Exp) -$8.1K -$125.4K $1.1M $814.4K --
Operating Expenses $28.5M $48.4M $55.3M $61.1M $63.7M
Operating Income -$27.2M -$48.9M -$56.1M -$61.8M -$64.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$27.2M -$48.4M -$51.6M -$58.1M -$62.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -$307.5K -- -- --
Net Income to Company -$28.6M -$48.1M -$51.6M -$58.1M -$62.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$27.2M -$48.1M -$51.6M -$58.1M -$62.5M
 
Basic EPS (Cont. Ops) -$1.05 -$1.82 -$1.87 -$1.97 -$1.78
Diluted EPS (Cont. Ops) -$1.05 -$1.82 -$1.87 -$1.97 -$1.78
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$27M -$48.2M -$55.3M -$61.1M -$63.7M
EBIT -$27.2M -$48.9M -$56.1M -$61.8M -$64.2M
 
Revenue (Reported) $2.6M $506.1K $500 -- --
Operating Income (Reported) -$27.2M -$48.9M -$56.1M -$61.8M -$64.2M
Operating Income (Adjusted) -$27.2M -$48.9M -$56.1M -$61.8M -$64.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $1.9M $316.5K -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $969.9K $765.7K $578.9K $538.8K $353.8K
Gross Profit $920.4K -$449.2K -$578.9K -$538.8K -$353.8K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.6M $26.3M $29.5M $32.9M $32.6M
Selling, General & Admin $5.1M $11.5M $12.4M $12.4M $12.8M
Other Inc / (Exp) -$8.1K -$6.4K $869.9K $350.1K --
Operating Expenses $23.7M $37.3M $41.5M $45M $45.3M
Operating Income -$22.8M -$37.8M -$42.1M -$45.5M -$45.6M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$22.8M -$37.3M -$38.4M -$43M -$44.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$22.8M -$37.3M -$38.4M -$43M -$44.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$22.8M -$37.3M -$38.4M -$43M -$44.4M
 
Basic EPS (Cont. Ops) -$0.88 -$1.41 -$1.37 -$1.45 -$1.20
Diluted EPS (Cont. Ops) -$0.88 -$1.41 -$1.37 -$1.45 -$1.20
Weighted Average Basic Share $77.4M $79.2M $84.4M $88.9M $111.2M
Weighted Average Diluted Share $77.4M $79.2M $84.4M $88.9M $111.2M
 
EBITDA -$22.7M -$37.2M -$41.5M -$45M -$45.3M
EBIT -$22.8M -$37.8M -$42.1M -$45.5M -$45.6M
 
Revenue (Reported) $1.9M $316.5K -- -- --
Operating Income (Reported) -$22.8M -$37.8M -$42.1M -$45.5M -$45.6M
Operating Income (Adjusted) -$22.8M -$37.8M -$42.1M -$45.5M -$45.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.1M $149.2M $105.5M $85.7M $36.1M
Short Term Investments -- $74.3M $32.9M $26.3M --
Accounts Receivable, Net $500.1K $246K $12.4K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $141K $2.9M $3.2M $3.4M $3.4M
Total Current Assets $37.7M $152.3M $108.7M $89.1M $39.6M
 
Property Plant And Equipment $677.5K $6.1M $5.8M $5.4M $4.8M
Long-Term Investments -- $996.6K -- -- --
Goodwill -- $6.7M $6.7M $6.7M $6.7M
Other Intangibles -- $439K $409K $379.7K $350.4K
Other Long-Term Assets $14.3K $102.1K $743.7K $1M $1.3M
Total Assets $38.5M $166.7M $122.4M $102.6M $52.7M
 
Accounts Payable $1.5M $1.4M $3.2M $2.1M $2M
Accrued Expenses $535.3K $1M $869.9K $1.5M $1.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $76.3K $274K $378.7K $300.1K $338.4K
Other Current Liabilities -- -- $19.8K $259.8K $233.7K
Total Current Liabilities $2.3M $5.6M $8.1M $7.8M $7.5M
 
Long-Term Debt $58.6M $5.1M $4.5M $4.2M $3.8M
Capital Leases -- -- -- -- --
Total Liabilities $61M $10.7M $12.5M $12M $11.3M
 
Common Stock $5K $26.3K $26.4K $29.3K $31K
Other Common Equity Adj -- -$49K -$30.1K -$780 --
Common Equity -$22.5M $156M $109.9M $90.6M $41.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$22.5M $156M $109.9M $90.6M $41.4M
 
Total Liabilities and Equity $38.5M $166.7M $122.4M $102.6M $52.7M
Cash and Short Terms $37.1M $149.2M $105.5M $85.7M $36.1M
Total Debt $58.6M $5.1M $4.5M $4.2M $3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $149.5M $117.2M $97.2M $50.7M $227.6M
Short Term Investments $42.6M $40.8M $29.2M $5.5M --
Accounts Receivable, Net $471.4K $70.2K -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $3.4M $2.8M $3.3M $4.6M --
Total Current Assets $153.3M $120M $100.6M $55.3M $229.1M
 
Property Plant And Equipment $618.6K $5.8M $5.5M $5M $4.3M
Long-Term Investments $10.1M -- -- -- --
Goodwill -- $6.7M $6.7M $6.7M --
Other Intangibles -- $416.3K $387K $357.7K --
Other Long-Term Assets $14.3K $737.3K $743.7K $1.3M --
Total Assets $164M $133.7M $113.9M $68.6M $241.1M
 
Accounts Payable $1.8M $2.3M $1.9M $1.9M $1.6M
Accrued Expenses $1.2M $2.3M $3.3M $1.9M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $82.8K $308.7K $301.6K $324.7K --
Other Current Liabilities -- $44.6K $80.5K $59.7K --
Total Current Liabilities $5.3M $7.3M $5.6M $6.9M $9.5M
 
Long-Term Debt $482K $4.5M $4.2M $3.9M $3.5M
Capital Leases -- -- -- -- --
Total Liabilities $5.7M $11.8M $9.9M $10.8M $13.1M
 
Common Stock $25.9K $26.4K $29.3K $31K $63.5K
Other Common Equity Adj -$4.8K -$142.5K $5.6K $7.9K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $158.3M $121.9M $104M $57.7M $228M
 
Total Liabilities and Equity $164M $133.7M $113.9M $68.6M $241.1M
Cash and Short Terms $149.5M $117.2M $97.2M $50.7M $227.6M
Total Debt $482K $4.5M $4.2M $3.9M $3.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$17M -$33.5M -$50.5M -$53.5M -$61M
Depreciation & Amoritzation $79.3K $159.1K $796.8K $764.1K $713.5K
Stock-Based Compensation $1.1M $1.8M $4.1M $5.7M $6.5M
Change in Accounts Receivable -$290.2K $279.7K $233.6K $12.4K --
Change in Inventories -- -- -- -- --
Cash From Operations -$14.6M -$30.9M -$44.1M -$49M -$55M
 
Capital Expenditures $53.4K $60.8K $742.5K $342.7K $84.9K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$53.4K -$75.6M $41.8M $7.3M $26.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$2.1M -$281.4K -$203.8K -$41K
Cash From Financing $38M $144.3M $19K $28.4M $5.3M
 
Beginning Cash (CF) $37.1M $74.9M $72.6M $59.4M $36.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M $37.8M -$2.3M -$13.2M -$23.3M
Ending Cash (CF) $60.4M $112.7M $70.4M $46.2M $12.9M
 
Levered Free Cash Flow -$14.7M -$30.9M -$44.8M -$49.3M -$55.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$8.5M -$12.8M -$12.6M -$14.6M -$15M
Depreciation & Amoritzation $37.6K $204.5K $195.8K $175.6K $86.2K
Stock-Based Compensation $636.8K $1.1M $1.5M $1.6M $1.5M
Change in Accounts Receivable $23.7K $108.2K -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$9M -$10.6M -$12M -$13.5M -$12M
 
Capital Expenditures $11.3K $393.1K $57.1K $5.3K $7.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.8M -$880.1K -$24M -$5.4M -$7.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$54.6K -- -- --
Cash From Financing $118.5M -$17.2K $21.4K $4.4M $213.2M
 
Beginning Cash (CF) $106.9M $76.4M $68M $45.2M $227.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $56.7M -$11.5M -$36M -$14.5M $201.2M
Ending Cash (CF) $163.6M $64.9M $32.1M $30.7M $428.8M
 
Levered Free Cash Flow -$9M -$11M -$12.1M -$13.5M -$12M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$28.6M -$48.1M -$51.6M -$58.1M -$62.5M
Depreciation & Amoritzation $138.8K $660K $768.2K $724K $445.2K
Stock-Based Compensation $1.4M $3.6M $5.1M $6.4M $6.4M
Change in Accounts Receivable $106.8K $426.8K $70.2K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.1M -$41.6M -$48.9M -$52.3M -$50M
 
Capital Expenditures $53.3K $686.2K $241.1K $246.5K $27.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.8M $10.9M $12.3M $24.1M $5.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $181.2M $211.2K $28.2M $5.4M $226.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $101.3M -$30.5M -$8.4M -$22.8M $182.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$27.2M -$42.3M -$49.2M -$52.5M -$50M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$22.8M -$37.3M -$38.4M -$43M -$44.4M
Depreciation & Amoritzation $106.6K $607.5K $578.9K $538.8K $270.7K
Stock-Based Compensation $1.2M $3M $4.1M $4.8M $4.7M
Change in Accounts Receivable $28.7K $175.8K $12.4K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$21.6M -$32.4M -$37.2M -$40.5M -$35.5M
 
Capital Expenditures $47.7K $673.1K $171.8K $75.6K $18.3K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$52.8M $33.7M $4.2M $20.9M -$18.3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.1M -$54.6K -$203.8K -- --
Cash From Financing $144.3M $203.7K $28.4M $5.3M $226.9M
 
Beginning Cash (CF) $188.1M $239.6M $249.5M $171.2M $289.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $69.8M $1.5M -$4.6M -$14.2M $191.4M
Ending Cash (CF) $257.9M $241.1M $244.9M $157M $481.2M
 
Levered Free Cash Flow -$21.7M -$33M -$37.4M -$40.6M -$35.5M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock