Financhill
Sell
16

ITRM Quote, Financials, Valuation and Earnings

Last price:
$0.33
Seasonality move :
-20.24%
Day range:
$0.33 - $0.35
52-week range:
$0.26 - $1.85
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
30.80x
P/B ratio:
--
Volume:
388.2K
Avg. volume:
954.3K
1-year change:
-81.78%
Market cap:
$14.6M
Revenue:
--
EPS (TTM):
-$0.75
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $2.1M $1.8M $1.8M $538K
Gross Profit -- -$2.1M -$1.8M -$1.8M -$538K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.1M $8.6M $15.8M $38.2M $10.2M
Selling, General & Admin $11.1M $13.8M $12.8M $7.5M $8M
Other Inc / (Exp) -$1.2M -$60.8M -$11.4M $11.1M -$3.3M
Operating Expenses $32.1M $22.4M $28.6M $45.7M $18.2M
Operating Income -$32.1M -$24.5M -$30.4M -$47.5M -$18.7M
 
Net Interest Expenses -- $5.6M $2.4M $1.4M $3.3M
EBT. Incl. Unusual Items -$51.3M -$90.9M -$44.1M -$37.8M -$24.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $743K $705K $301K $613K $240K
Net Income to Company -$52M -$91.6M -$44.4M -$38.4M -$24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$52M -$91.6M -$44.4M -$38.4M -$24.8M
 
Basic EPS (Cont. Ops) -$32.49 -$0.56 -$3.63 -$2.96 -$1.26
Diluted EPS (Cont. Ops) -$32.49 -$0.56 -$3.63 -$2.96 -$1.26
Weighted Average Basic Share $1.6M $10.9M $12.2M $13M $19.7M
Weighted Average Diluted Share $1.6M $10.9M $12.2M $13M $19.7M
 
EBITDA -$36M -$22.4M -$28.6M -$45.7M -$18.4M
EBIT -$36.2M -$24.5M -$30.4M -$47.5M -$18.7M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$32.1M -$24.5M -$30.4M -$47.5M -$18.7M
Operating Income (Adjusted) -$36.2M -$24.5M -$30.4M -$47.5M -$18.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $390K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $111K $448K $436K $8K $375K
Gross Profit -$111K -$448K -$436K -$8K $15K
Gross Profit Margin -- -- -- -- 3.85%
 
R&D Expenses $1.7M $3.9M $14.4M $3.1M $1.3M
Selling, General & Admin $3M $2.7M $1.8M $1.8M $6.5M
Other Inc / (Exp) $9.8M -$22M $13.3M -$481K --
Operating Expenses $4.8M $6.6M $16.2M $4.9M $7.7M
Operating Income -$4.9M -$7M -$16.7M -$4.9M -$7.7M
 
Net Interest Expenses $849K $636K $300K $590K $562K
EBT. Incl. Unusual Items $4.1M -$29.7M -$3.7M -$6M -$8.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $352K -$570K $161K $136K $132K
Net Income to Company $5.2M -$27.1M -$3.9M -$6.3M -$9.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $3.7M -$29.1M -$3.9M -$6.1M -$9M
 
Basic EPS (Cont. Ops) $0.31 -$2.38 -$0.30 -$0.30 -$0.20
Diluted EPS (Cont. Ops) $0.30 -$2.38 -$0.30 -$0.30 -$0.20
Weighted Average Basic Share $12.2M $12.2M $13M $20M $45.8M
Weighted Average Diluted Share $13.5M $12.2M $13M $20M $45.8M
 
EBITDA -$4.8M -$6.6M -$16.2M -$4.9M -$7.4M
EBIT -$4.9M -$7M -$16.7M -$4.9M -$7.7M
 
Revenue (Reported) -- -- -- -- $390K
Operating Income (Reported) -$4.9M -$7M -$16.7M -$4.9M -$7.7M
Operating Income (Adjusted) -$4.9M -$7M -$16.7M -$4.9M -$7.7M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $390K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $370K $3.1M $1.7M $463K $2.3M
Gross Profit -$370K -$3.1M -$1.7M -$463K -$1.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9M $12.3M $34.3M $18.4M $3.2M
Selling, General & Admin $13M $13.8M $7.9M $7.6M $15.6M
Other Inc / (Exp) -$66.6M -$10.7M $14.4M -$1.7M --
Operating Expenses $22M $26.2M $42.2M $26M $18.8M
Operating Income -$22.4M -$29.3M -$44M -$26.5M -$20.6M
 
Net Interest Expenses $9M $3.2M $1M $2.1M $2.4M
EBT. Incl. Unusual Items -$98M -$43.2M -$30.5M -$30.2M -$26.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $558K $371K $572K $357K $276K
Net Income to Company -$97.9M -$39.6M -$32.2M -$30.4M -$27.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.6M -$43.5M -$31.1M -$30.6M -$27M
 
Basic EPS (Cont. Ops) -$14.65 -$3.56 -$2.44 -$2.00 -$0.75
Diluted EPS (Cont. Ops) -$11.25 -$3.56 -$2.44 -$2.00 -$0.75
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$22M -$26.2M -$42.2M -$26M -$19.3M
EBIT -$22.4M -$29.3M -$44M -$26.5M -$20.6M
 
Revenue (Reported) -- -- -- -- $390K
Operating Income (Reported) -$22.4M -$29.3M -$44M -$26.5M -$20.6M
Operating Income (Adjusted) -$22.4M -$29.3M -$44M -$26.5M -$20.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- -- $390K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $111K $1.4M $1.3M $23K $1.8M
Gross Profit -$111K -$1.4M -$1.3M -$23K -$1.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $6.9M $10.4M $28.9M $9.1M $2.1M
Selling, General & Admin $10.7M $10.7M $5.8M $5.9M $13.5M
Other Inc / (Exp) -$64.4M -$14.2M $11.5M -$1.3M -$1.2M
Operating Expenses $17.6M $21.1M $34.7M $15M $15.6M
Operating Income -$17.7M -$22.5M -$36M -$15M -$17M
 
Net Interest Expenses $849K $2.4M $1M $1.6M $1.5M
EBT. Incl. Unusual Items -$86.8M -$39.1M -$25.5M -$18M -$20.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $534K $200K $471K $215K $251K
Net Income to Company -$85.9M -$37.1M -$26.2M -$18.4M -$21.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$87.4M -$39.3M -$26M -$18.2M -$20.4M
 
Basic EPS (Cont. Ops) -$10.34 -$3.22 -$2.02 -$1.07 -$0.50
Diluted EPS (Cont. Ops) -$10.35 -$3.22 -$2.02 -$1.07 -$0.50
Weighted Average Basic Share $34M $36.7M $38.7M $52M $119.8M
Weighted Average Diluted Share $37.1M $36.7M $38.7M $52M $119.8M
 
EBITDA -$91.6M -$21.1M -$34.7M -$15M -$15.9M
EBIT -$91.9M -$22.5M -$36M -$15M -$17M
 
Revenue (Reported) -- -- -- -- $390K
Operating Income (Reported) -$17.7M -$22.5M -$36M -$15M -$17M
Operating Income (Adjusted) -$91.9M -$22.5M -$36M -$15M -$17M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $14.5M $81.3M $60.8M $23.9M $24.1M
Short Term Investments $2.4M $53.9M $39.7M $17.9M --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $803K $680K $1.1M $1.4M $531K
Other Current Assets $2.9M -- -- -- $65K
Total Current Assets $21.5M $83.3M $62.4M $25.6M $24.8M
 
Property Plant And Equipment $421K $3.8M $1.8M $600K $23K
Long-Term Investments -- $64K $34K $34K $34K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $10.9M $4.7M $2.6M $612K $39K
Total Assets $32.8M $91.5M $66.8M $26.3M $44.6M
 
Accounts Payable $816K $878K $2.8M $5M $251K
Accrued Expenses $1.8M $1.2M $4.3M $7.8M $2.7M
Current Portion Of Long-Term Debt $6.5M $1.6M -- -- $14.5M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $32.5M $9.1M $1.9M $761K $240K
Total Current Liabilities $41.7M $12.9M $9.1M $13.5M $17.6M
 
Long-Term Debt $35.9M $28.3M $29.8M $19.1M $31.1M
Capital Leases -- -- -- -- --
Total Liabilities $83.4M $41.3M $38.8M $32.7M $48.7M
 
Common Stock $494K $1.8M $126K $135K $315K
Other Common Equity Adj -- -- -$350K $1K --
Common Equity -$50.6M $3.3M $28M -$6.4M -$4.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$50.6M $50.2M $28M -$6.4M -$4.1M
 
Total Liabilities and Equity $32.8M $91.5M $66.8M $26.3M $44.6M
Cash and Short Terms $16.9M $81.3M $60.8M $23.9M $24.1M
Total Debt -- $30M $29.8M $19.1M $45.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $85.7M $64.4M $35.9M $14.5M $11M
Short Term Investments $52M $43.9M $31.1M $1.1M --
Accounts Receivable, Net -- -- -- -- $448K
Inventory -- -- -- -- $1.1M
Prepaid Expenses $1.1M $1.5M $2.5M $814K $1M
Other Current Assets -- -- -- $264K --
Total Current Assets $90.2M $66.7M $38.5M $15.9M $13.7M
 
Property Plant And Equipment $4M $1.9M $689K $30K $18K
Long-Term Investments $64K $34K $34K $34K $29K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $8.1M $2.7M $710K $40K --
Total Assets $98.4M $71.6M $39.7M $15.9M $32.5M
 
Accounts Payable $276K -- $5.5M $835K $577K
Accrued Expenses $1.7M $3.7M $9M $3.5M --
Current Portion Of Long-Term Debt $3.2M -- -- $13.7M --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $12.5M $2.5M $1.8M $668K --
Total Current Liabilities $17.8M $7.5M $16.4M $18.7M $6.4M
 
Long-Term Debt $28.1M $31.5M $19.9M $8.7M $33.5M
Capital Leases -- -- -- -- --
Total Liabilities $46M $39M $36.3M $27.4M $39.9M
 
Common Stock $1.8M $122K $130K $227K $490K
Other Common Equity Adj -- -- $3K $2K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $52.4M $32.5M $3.4M -$11.5M -$7.4M
 
Total Liabilities and Equity $98.4M $71.6M $39.7M $15.9M $32.5M
Cash and Short Terms $85.7M $64.4M $35.9M $14.5M $11M
Total Debt $32M $31.5M $19.9M $22.4M $33.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$52M -$91.6M -$44.4M -$38.4M -$24.8M
Depreciation & Amoritzation $161K $2.1M $1.8M $1.8M $284K
Stock-Based Compensation $2.8M $4.3M $4.8M $784K $363K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$54.5M -$15.8M -$18.5M -$39.3M -$26.8M
 
Capital Expenditures -- $61K $62K $13K $2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11K -$54.6M $14M $23.3M $18.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $744K -- -- -- --
Long-Term Debt Repaid -$6.2M -$6.5M -$2.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $64.5M $83.1M -$1.8M $1M $26.7M
 
Beginning Cash (CF) $4.9M $27.4M $21.1M $6.1M $24.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $9.9M $12.7M -$6.4M -$15M $18.1M
Ending Cash (CF) $14.8M $40.1M $14.7M -$9M $42.1M
 
Levered Free Cash Flow -$54.5M -$15.9M -$18.5M -$39.3M -$26.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $5.2M -$27.1M -$3.9M -$6.3M -$9.5M
Depreciation & Amoritzation $105.6K $392.8K $438.5K $8.3K $376.5K
Stock-Based Compensation $1.5M $273K $142.7K $71.7K $56.3K
Change in Accounts Receivable -- -- $355K -$4K --
Change in Inventories -- -- -- -- -$217.3K
Cash From Operations -$3.7M -$4M -$9.3M -$3M -$7.8M
 
Capital Expenditures $47.2K $6.3K -$3K -- $12.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing $5.8M $15.1M $358.2K $5.9M -$12.6K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$3M $72.3K $9.9K $5.6M $5.7M
 
Beginning Cash (CF) $36M $20.5M $4.8M $13.4M $11M
Foreign Exchange Rate Adjustment -$11.8K -$24.8K -$23.1K -$28.9K -$2.2K
Additions / Reductions -$973K $11.2M -$9M $8.5M -$2.2M
Ending Cash (CF) $35M $31.7M -$4.2M $21.9M $8.8M
 
Levered Free Cash Flow -$3.7M -$4M -$9.3M -$3M -$7.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$97.9M -$39.6M -$32.2M -$30.4M -$27.4M
Depreciation & Amoritzation $367K $3M $1.8M $445.2K $1.4M
Stock-Based Compensation $2.5M $5.9M $1.2M $407.4K $258.9K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$22.8M -$15.5M -$31.2M -$35.2M -$19.6M
 
Capital Expenditures $47.2K $27.8K $57.3K $1.8K $14.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.3M $5.6M $14.4M $30.6M $654.1K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$6.5M -$3.9M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $99.4M -$5.1M $804.4K $13.5M $15.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $27.3M -$15.2M -$16M $8.9M -$3.3M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$22.9M -$15.6M -$31.3M -$35.2M -$19.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$85.9M -$37.1M -$26.2M -$18.4M -$21.3M
Depreciation & Amoritzation $325.6K $1.3M $1.3M $23.2K $1.1M
Stock-Based Compensation $2.3M $4.1M $649.3K $276.9K $177.8K
Change in Accounts Receivable -- -- $355K -$4K --
Change in Inventories -- -- -- -- -$1.2M
Cash From Operations -$13.2M -$13.4M -$26.7M -$22.7M -$16M
 
Capital Expenditures $47.2K $16K $13.1K $2K $14.7K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$49.3M $9M $9.9M $17.3M -$14.7K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$4.9M -$2.3M -- -- -$14.7M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $83.4M -$2.1M $448K $12.9M $2.3M
 
Beginning Cash (CF) $117.5M $61.1M $35.4M $25.8M $36.7M
Foreign Exchange Rate Adjustment -$13.8K -$72.5K -$47.3K -$73.7K -$20.9K
Additions / Reductions $20.9M -$6.6M -$16.4M $7.4M -$13.7M
Ending Cash (CF) $138.4M $54.5M $18.9M $33.1M $22.9M
 
Levered Free Cash Flow -$13.2M -$13.4M -$26.7M -$22.8M -$16M

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

GET BETTER TRADE IDEAS

Popular

Will The Magnificent 7 Stocks Go Up This Year?
Will The Magnificent 7 Stocks Go Up This Year?

2025 was another banner year for the Magnificent Seven stocks,…

Why Did Planet Labs Stock Rally So Much?
Why Did Planet Labs Stock Rally So Much?

Satellite imaging startup Planet Labs (NYSE:PL), after years of disappointing…

Why Did Stan Druckenmiller Sell Broadcom Stock?
Why Did Stan Druckenmiller Sell Broadcom Stock?

In Q3, legendary macro investor Stan Druckenmiller sold his entire…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.5T
P/E Ratio: 63x

Buy
65
Is GOOG Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Buy
51
Is GOOGL Stock a Buy?

Market Cap: $4T
P/E Ratio: 41x

Alerts

Buy
100
ATGL alert for Jan 10

Alpha Technology Group Ltd. [ATGL] is up 47.05% over the past day.

Buy
65
RGC alert for Jan 10

Regencell Bioscience Holdings Ltd. [RGC] is up 10.55% over the past day.

Sell
50
NAIL alert for Jan 10

Direxion Daily Homebuilders & Supplies Bull 3X Shs [NAIL] is up 18.52% over the past day.

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

Show me the best stock