IMSRW Terrestrial Energy Inc. - Warrant
$2,44
Harga · Agu 19, 2026
Fundamental per Agu 11, 2026
Rentang 52M
$2–$4
24% of range
Peringkat Analis
—
Target Harga
—
P/E (TTM)
-6.3
ROE
-19.9%
Margin Laba Bersih
—
IMSRW Cuplikan Saham Harga, kapitalisasi pasar, P/E, EPS, ROE, utang/ekuitas, kisaran 52 minggu
Harga
$2.44
Kapitalisasi Pasar
$200M
P/E (TTM)
-6.3
EPS (TTM)
$-0.39
Pendapatan (TTM)
$248.4K
Imbal Hasil Dividen
—
ROE
-19.9%
D/E Utang/Ekuitas
—
Rentang 52M
$2 – $4
IMSRW Grafik Harga Saham OHLCV harian dengan indikator teknis — geser, perbesar, dan sesuaikan tampilan Anda
Configure
Kinerja 10 Tahun Tren Pendapatan, laba bersih, margin, dan EPS
Pendapatan & Laba Bersih
$248.4K
2024-12-31
→
2024-12-31
EPS
$-0.39
2024-12-31
→
2025-12-31
Arus Kas Bebas
$-18M
2025-12-31
→
2025-12-31
Margin
—
Valuasi Rasio P/E, P/S, P/B, EV/EBITDA — apakah sahamnya mahal atau murah?
Metrik
Tren 5 Tahun
IMSRW
Median Rekan
P/E (TTM)
-6.3
—
P/B
0.7
—
Price / FCF (Harga / FCF)
-11.4
—
Profitabilitas Margin kotor, operasional, dan bersih; ROE, ROA, ROIC
Metrik
Tren 5 Tahun
IMSRW
Median Rekan
ROA
-18.2%
—
ROE
-19.9%
—
ROIC
-8.5%
—
Kesehatan Keuangan Utang, likuiditas, solvabilitas — kekuatan neraca
Metrik
Tren 5 Tahun
IMSRW
Median Rekan
Current Ratio (Rasio Lancar)
50.6
—
Quick Ratio (Rasio Cepat)
50.3
—
Pertumbuhan Pertumbuhan Pendapatan, EPS, dan Laba Bersih: YoY, CAGR 3T, CAGR 5T
Metrik
Tren 5 Tahun
IMSRW
Median Rekan
Efisiensi Modal Perputaran aset, perputaran persediaan, perputaran piutang
Metrik
Tren 5 Tahun
IMSRW
Median Rekan
Fundamental Lengkap Semua metrik per tahun — laporan laba rugi, neraca, arus kas
Laporan Laba Rugi 14
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Revenue | · | $248.4K | |
| R&D Expense | $10M | $5M | |
| SG&A Expense | $14M | $4M | |
| Operating Expenses | $25M | $11M | |
| Operating Income | $-25M | $-10M | |
| Other Non-op | $-3M | $-1M | |
| Pretax Income | $-28M | $-11M | |
| Income Tax | $17.9K | $21.0K | |
| Net Income | $-28M | $-11M | |
| EPS (Basic) | $-0.39 | $-0.19 | |
| EPS (Diluted) | $-0.39 | $-0.19 | |
| Shares (Basic) | 71,646,985 | 60,414,175 | |
| Shares (Diluted) | 71,646,985 | 60,414,175 | |
| EBITDA | $-24M | · |
Neraca 23
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Cash & Equivalents | $97M | $3M | |
| Short-term Investments | $201M | · | |
| Prepaid Expense | $2M | $270.1K | |
| Current Assets | $300M | $3M | |
| PP&E (Net) | $835.0K | $770.5K | |
| PP&E (Gross) | $2M | $8M | |
| Accum. Depreciation | $1M | $7M | |
| Intangibles | $708.0K | $617.0K | |
| Other Non-current Assets | $64.0K | $29.7K | |
| Total Assets | $303M | $5M | |
| Accounts Payable | $6M | $748.9K | |
| Accrued Liabilities | · | $458.6K | |
| Current Liabilities | $6M | $1M | |
| Capital Leases | $2M | $598.5K | |
| Deferred Tax | · | $666.0K | |
| Total Liabilities | $8M | $19M | |
| Common Stock | $8.0K | $3.9K | |
| Paid-in Capital | $419M | $83M | |
| Retained Earnings | $-125M | $-97M | |
| AOCI | $1M | $337.2K | |
| Stockholders' Equity | $295M | $-13M | |
| Liabilities + Equity | $303M | $5M | |
| Shares Outstanding | 81,771,422 | 39,159,901 |
Arus Kas 11
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| D&A | $1M | $1M | |
| Stock-based Comp | $3M | $670.2K | |
| Deferred Tax | $15.4K | $-15.4K | |
| Amort. of Intangibles | $25.3K | $50.2K | |
| Other Non-cash | $7M | · | |
| Operating Cash Flow | $-16M | $-8M | |
| CapEx | $1M | $607.9K | |
| Investing Cash Flow | $-201M | $-662.3K | |
| Financing Cash Flow | $311M | $7M | |
| Net Change in Cash | $94M | $-2M | |
| Free Cash Flow | $-18M | · |
Profitabilitas 3
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| ROA | -18.2% | · | |
| ROE | -19.9% | · | |
| ROIC | -8.5% | · |
Likuiditas & Solvabilitas 2
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Current Ratio | 50.6 | · | |
| Quick Ratio | 50.3 | · |
Valuasi (TTM) 9
| Metrik | Tren | 2025 | 2024 |
|---|---|---|---|
| Revenue TTM | · | $248.4K | |
| Net Income TTM | $-28M | $-11M | |
| Market Cap | $330M | · | |
| P/E | -10.4 | · | |
| P/B | 1.1 | · | |
| P / Tangible Book | 1.1 | · | |
| P / Cash Flow | -20.1 | · | |
| P / FCF | -18.8 | · | |
| Earnings Yield | -9.7% | · |
Laporan Laba Rugi 14
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|---|---|---|---|
| R&D Expense | $3M | · | · | $1M | · | · | · | · | |
| SG&A Expense | $8M | $10M | $2M | $4M | $1M | · | $278.5K | $52.7K | |
| Operating Expenses | $12M | · | · | $5M | · | · | · | · | |
| Operating Income | $-12M | $-21M | $-2M | $-5M | $-1M | · | $-278.5K | $-52.7K | |
| Interest Income | · | · | $3M | $2M | $2M | · | $1M | · | |
| Other Non-op | $2M | $-10M | $4M | $-1M | $2M | · | $1M | · | |
| Pretax Income | $-9M | · | · | $-6M | · | · | · | · | |
| Income Tax | $78.0K | · | · | $0 | · | · | · | · | |
| Net Income | $-9M | $-31M | $2M | $-6M | $690.0K | · | $1M | $-52.7K | |
| EPS (Basic) | $-0.09 | · | · | $-0.10 | · | · | · | $-0.02 | |
| EPS (Diluted) | $-0.09 | · | · | $-0.10 | · | · | · | $-0.02 | |
| Shares (Basic) | 105,935,254 | · | · | 63,170,918 | · | · | · | 5,000,000 | |
| Shares (Diluted) | 105,935,254 | · | · | 63,170,918 | · | · | · | · | |
| EBITDA | $-12M | · | · | $-1M | $-1M | · | $-278.5K | $-52.7K |
Neraca 25
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $131M | $97M | $350.4K | $124.1K | $517.2K | $3M | $825.1K | · | |
| Short-term Investments | $143M | $201M | · | · | · | · | · | · | |
| Prepaid Expense | $1M | $2M | $75.2K | $90.2K | $90.2K | $270.1K | $90.2K | $5.0K | |
| Current Assets | $275M | $300M | $461.7K | $289.8K | $683.0K | $3M | $1M | $5.0K | |
| PP&E (Net) | $806.0K | $834.8K | · | · | · | $770.5K | · | · | |
| PP&E (Gross) | · | $2M | · | · | · | $8M | · | · | |
| Accum. Depreciation | · | $1M | · | · | · | $7M | · | · | |
| Intangibles | $688.0K | $707.7K | · | · | · | $617.0K | · | · | |
| Other Non-current Assets | $76.0K | $63.6K | · | · | · | $29.7K | · | · | |
| Total Assets | $290M | $303M | $243M | $240M | $238M | $5M | $234M | $377.4K | |
| Accounts Payable | $4M | $6M | · | · | · | $748.9K | · | · | |
| Accrued Liabilities | · | · | $4M | $2M | $1M | · | $246.9K | $251.9K | |
| Short-term Debt | · | · | · | · | · | · | · | $153.1K | |
| Current Liabilities | $6M | $6M | $4M | $2M | $1M | $1M | $374.9K | $405.0K | |
| Capital Leases | $2M | $2M | · | · | · | $598.5K | · | · | |
| Deferred Tax | · | · | · | · | · | $666.0K | · | · | |
| Total Liabilities | $8M | $8M | $15M | $14M | $13M | $19M | $11M | $405.0K | |
| Total Debt | · | · | · | · | · | · | · | $153.1K | |
| Common Stock | $8.0K | $8.2K | · | · | · | $3.9K | · | · | |
| Paid-in Capital | $425M | $419M | · | · | · | $83M | · | $24.4K | |
| Retained Earnings | $-145M | $-125M | $-15M | $-14M | $-12M | $-97M | $-10M | $-52.7K | |
| AOCI | $2M | $1M | · | · | · | $337.2K | · | · | |
| Stockholders' Equity | $282M | $295M | $-15M | $-14M | $-12M | $-13M | $-10M | $-27.7K | |
| Liabilities + Equity | $290M | $303M | $243M | $240M | $238M | $5M | $234M | $377.4K | |
| Shares Outstanding | 82,718,567 | 81,771,422 | · | · | · | 39,159,901 | · | · |
Arus Kas 7
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|---|---|---|---|
| D&A | $145.0K | · | · | $198.0K | · | · | · | · | |
| Stock-based Comp | $3M | · | · | $214.0K | · | · | · | · | |
| Operating Cash Flow | $-6M | $-15M | $-511.7K | $-393.1K | $-150.9K | · | · | · | |
| CapEx | $108.0K | · | · | $363.0K | · | · | · | · | |
| Investing Cash Flow | $60M | · | · | $-368.0K | · | · | · | · | |
| Financing Cash Flow | $-9.0K | $311M | $-36M | $26M | · | · | · | · | |
| Net Change in Cash | $54M | · | · | $21M | · | · | · | · |
Profitabilitas 3
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|---|---|---|---|
| ROA | -3.5% | · | · | 0.50% | 0.58% | · | 0.92% | -27.9% | |
| ROE | -7.0% | · | · | -8.6% | -11.4% | · | -21.4% | 380.8% | |
| ROIC | -4.2% | · | · | · | · | · | · | · |
Likuiditas & Solvabilitas 3
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Current Ratio | 44.5 | · | · | 0.1 | 0.5 | · | 2.7 | 0.0 | |
| Quick Ratio | 44.3 | · | · | 0.1 | 0.4 | · | 2.2 | · | |
| Debt / Equity | · | · | · | · | · | · | · | -5.5 |
Valuasi (TTM) 4
| Metrik | Tren | Q2 2026 | Q4 2025 | Q3 2025 | Q2 2025 | Q1 2025 | Q4 2024 | Q3 2024 | Q2 2024 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income TTM | $-24M | · | $4M | $2M | · | · | · | · | |
| Market Cap | $280M | · | · | · | · | · | · | · | |
| P/B | 1.0 | · | · | · | · | · | · | · | |
| P / Tangible Book | 1.0 | · | · | · | · | · | · | · |
Laporan Keuangan Laporan laba rugi, neraca, arus kas — tahunan, 5 tahun terakhir
Laporan Laba Rugi
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Pendapatan | — | $248.4K |
| Laba Bersih | $-28M | $-11M |
| EPS Dilusian | $-0.39 | $-0.19 |
Neraca
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Rasio Lancar | 50.6 | — |
| Rasio Cepat | 50.3 | — |
Arus Kas
| 2025-12-31 | 2024-12-31 | |
|---|---|---|
| Arus Kas Bebas | $-18M | — |
Metrik Saya Daftar pantauan pribadi Anda — baris yang dipilih dari Fundamental Lengkap
📊
Pilih metrik yang penting bagi Anda — klik ➕ di sebelah baris mana pun di Fundamental Lengkap di atas.
Pilihan Anda disimpan dan mengikuti Anda di semua ticker.
Pemilik institusional (13F) 25 pengaju · $40.1M total · Per tanggal 30 Juni 2026
Institusi yang melaporkan kepemilikan saham ini dalam SEC Form 13F triwulanan mereka. Hanya posisi panjang; satu pengaju dapat muncul dua kali untuk leg opsi terpisah. Kaki put/call offset yang besar biasanya mencerminkan pembuatan pasar atau inventaris yang dilindungi, bukan keyakinan arah.
Aktivitas institusional — Q2 2026 vs kuartal sebelumnya
| Posisi baru | Posisi yang keluar | Meningkat | Menurun | Perubahan bersih saham |
|---|---|---|---|---|
| 3 (-2 vs Kuartal sebelumnya) | 5 (-2 vs Kuartal sebelumnya) | 4 (0 vs Kuartal sebelumnya) | 8 (-1 vs Kuartal sebelumnya) | +181K |
Dibandingkan dengan Q1 2026. Pengajuan Formulir 13F SEC jatuh tempo dalam waktu 45 hari setelah akhir kuartal ditambah kelonggaran singkat untuk pengaju terlambat — kuartal yang masih dalam jangka waktu tersebut dilewati demi pasangan terakhir yang dilaporkan sepenuhnya.
| Institusi | Nilai | Saham | % dari 13F yang dilacak | Tipe |
|---|---|---|---|---|
| LMR Partners LLP | $10.972.866 | 3.246.410 | 27,35% | Saham |
| BOOTHBAY FUND MANAGEMENT, LLC | $4.396.680 | 621.000 | 10,96% | Saham |
| Hudson Bay Capital Management LP | $4.381.068 | 1.296.174 | 10,92% | Saham |
| PEAK6 LLC | $4.178.173 | 1.236.146 | 10,41% | Saham |
| CANTOR FITZGERALD, L. P. | $3.530.094 | 1.082.851 | 8,80% | Saham |
| Caption Management, LLC | $2.924.957 | 865.372 | 7,29% | Saham |
| ARISTEIA CAPITAL, L.L.C. | $2.797.357 | 840.047 | 6,97% | Saham |
| Magnetar Financial LLC | $2.407.590 | 723.000 | 6,00% | Saham |
| MORGAN STANLEY | $686.698 | 203.165 | 1,71% | Saham |
| Linden Advisors LP | $647.885 | 194.560 | 1,61% | Saham |
| Arosa Capital Management LP | $591.500 | 175.000 | 1,47% | Saham |
| Yorkville Advisors Global, LP | $515.446 | 152.499 | 1,28% | Saham |
| Periscope Capital Inc. | $417.850 | 152.500 | 1,04% | Saham |
| MILLENNIUM MANAGEMENT LLC | $417.381 | 128.031 | 1,04% | Opsi beli |
| CastleKnight Management LP | $238.632 | 73.200 | 0,59% | Saham |
| Saba Capital Management, L.P. | $218.718 | 65.681 | 0,55% | Saham |
| Walleye Capital LLC | $177.842 | 52.616 | 0,44% | Saham |
| WOLVERINE ASSET MANAGEMENT LLC | $169.226 | 50.067 | 0,42% | Saham |
| Alberta Investment Management Corp | $169.000 | 50.000 | 0,42% | Saham |
| Meteora Capital, LLC | $146.016 | 43.200 | 0,36% | Saham |
| Stoic Point Capital Management LLC | $45.299 | 13.402 | 0,11% | Saham |
| US BANCORP \DE\ | $39.394 | 11.655 | 0,10% | Saham |
| Clear Street Group Inc. | $33.800 | 10.000 | 0,08% | Saham |
| Rockefeller Capital Management L.P. | $20.280 | 6.000 | 0,05% | Saham |
| Virtu Financial LLC | $75 | 23.041 | 0,00% | Saham |
Orang dalam perusahaan 2 orang dalam · 1 pejabat · 1 direktur
| Orang Dalam | Peran | Aktivitas terakhir | Saham dimiliki | Beli 12m | Jual 12m | Bersih 12m |
|---|---|---|---|---|---|---|
| Pamela Beth Cowan | EVP, Engineering | 29 Juli 2026 A | — | 0 | 0 | $0 |
| Kathryn Ann Mccarthy | Direktur | 23 Juli 2026 A | — | 0 | 0 | $0 |
Orang dalam dari pengajuan SEC Form 3/4/5; bersih = hanya P/S pasar terbuka