Financhill
Buy
54

IMRX Quote, Financials, Valuation and Earnings

Last price:
$4.31
Seasonality move :
56.22%
Day range:
$3.82 - $4.17
52-week range:
$1.00 - $4.60
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
393.82x
P/B ratio:
3.41x
Volume:
637.7K
Avg. volume:
2.3M
1-year change:
216.8%
Market cap:
$142.5M
Revenue:
--
EPS (TTM):
-$1.96
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% -- --
 
Cost of Revenues $1.3M $1.2M $158.1K -- --
Gross Profit $1M $926.9K $158.8K -- --
Gross Profit Margin 44.61% 44.56% 50.11% -- --
 
R&D Expenses $15M $26.5M $36.3M $41.6M $48M
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 $51.9M $58.4M $64.1M
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) -$1.26 -$2.46 -$1.91 -$1.88 -$2.04
Diluted EPS (Cont. Ops) -$1.26 -$2.46 -$1.91 -$1.88 -$2.04
Weighted Average Basic Share $13.5M $13.6M $26.4M $28.4M $30M
Weighted Average Diluted Share $13.5M $13.6M $26.4M $28.4M $30M
 
EBITDA -$17M -$33.7M -$51.5M -$58.1M -$63.7M
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 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $748.2K $183.7K -- -- --
Revenue Growth (YoY) 54.89% -75.45% -- -- --
 
Cost of Revenues $409.2K $90.9K -- -- --
Gross Profit $339K $92.9K -- -- --
Gross Profit Margin 45.31% 50.55% -- -- --
 
R&D Expenses $5.4M $9.1M $10.2M $11.2M $11.5M
Selling, General & Admin $1.2M $4M $4.4M $4.1M $4M
Other Inc / (Exp) -- -$103.2K $244.1K $213K --
Operating Expenses $6.6M $13M $14.6M $15.3M $15.5M
Operating Income -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.2M -$12.9M -$13.5M -$14.3M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.2M -$12.9M -$13.6M -$14.3M -$15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$12.9M -$13.6M -$14.3M -$15M
 
Basic EPS (Cont. Ops) -$0.46 -$0.49 -$0.51 -$0.49 -$0.42
Diluted EPS (Cont. Ops) -$0.46 -$0.49 -$0.51 -$0.49 -$0.42
Weighted Average Basic Share $13.5M $26.4M $26.4M $29.4M $35.5M
Weighted Average Diluted Share $13.5M $26.4M $26.4M $29.4M $35.5M
 
EBITDA -$6.2M -$12.7M -$14.5M -$15.2M -$15.4M
EBIT -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
 
Revenue (Reported) $748.2K $183.7K -- -- --
Operating Income (Reported) -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
Operating Income (Adjusted) -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $2.6M $1.5M -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $1.4M $834.8K -- -- --
Gross Profit $1.1M $680.7K -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $17.6M $30.2M $37.4M $42.6M $48.2M
Selling, General & Admin $3.7M $11M $16M $16.4M $16M
Other Inc / (Exp) -- -$230.3K $564.2K $1.3M $228.5K
Operating Expenses $21.2M $41.3M $53.5M $59.1M $64.2M
Operating Income -$20.1M -$40.6M -$53.4M -$59.1M -$64.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$20.1M -$40.5M -$51.1M -$54.2M -$61.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$20.1M -$40.2M -$51.2M -$54.2M -$61.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$20.1M -$40.2M -$51.2M -$54.2M -$61.8M
 
Basic EPS (Cont. Ops) -$1.49 -$1.71 -$1.94 -$1.87 -$1.96
Diluted EPS (Cont. Ops) -$1.49 -$1.71 -$1.94 -$1.87 -$1.96
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20M -$40.3M -$53.2M -$58.7M -$63.9M
EBIT -$20.1M -$40.6M -$53.4M -$59.1M -$64.2M
 
Revenue (Reported) $2.6M $1.5M -- -- --
Operating Income (Reported) -$20.1M -$40.6M -$53.4M -$59.1M -$64.2M
Operating Income (Adjusted) -$20.1M -$40.6M -$53.4M -$59.1M -$64.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $748.2K $183.7K -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $409.2K $90.9K -- -- --
Gross Profit $339K $92.9K -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.4M $9.1M $10.2M $11.2M $11.5M
Selling, General & Admin $1.2M $4M $4.4M $4.1M $4M
Other Inc / (Exp) -- -$103.2K $244.1K $213K --
Operating Expenses $6.6M $13M $14.6M $15.3M $15.5M
Operating Income -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$6.2M -$12.9M -$13.5M -$14.3M -$15M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.2M -$12.9M -$13.6M -$14.3M -$15M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$12.9M -$13.6M -$14.3M -$15M
 
Basic EPS (Cont. Ops) -$0.46 -$0.49 -$0.51 -$0.49 -$0.42
Diluted EPS (Cont. Ops) -$0.46 -$0.49 -$0.51 -$0.49 -$0.42
Weighted Average Basic Share $13.5M $26.4M $26.4M $29.4M $35.5M
Weighted Average Diluted Share $13.5M $26.4M $26.4M $29.4M $35.5M
 
EBITDA -$6.2M -$12.7M -$14.5M -$15.2M -$15.4M
EBIT -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
 
Revenue (Reported) $748.2K $183.7K -- -- --
Operating Income (Reported) -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
Operating Income (Adjusted) -$6.2M -$12.9M -$14.6M -$15.3M -$15.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $37.1M $74.9M $72.6M $59.4M $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 $38.4M $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 -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $60.9M $10.7M $12.5M $12M $11.3M
 
Common Stock $5K $26.3K $26.4K $29.3K $31.1K
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 $38.4M $166.7M $122.4M $102.6M $52.7M
Cash and Short Terms $37.1M $149.2M $105.5M $85.7M $36.1M
Total Debt -- -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $30.9M $75.2M $77.4M $66.3M $35.9M
Short Term Investments -- $62.6M $14.1M $5M --
Accounts Receivable, Net $492.4K $279.6K $1.1K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $756.6K $1.5M $2.7M $3.2M $2.3M
Total Current Assets $32.2M $139.5M $94.2M $74.4M $38.2M
 
Property Plant And Equipment $660.1K $5.7M $5.6M $5.3M $4.6M
Long-Term Investments -- -- -- -- --
Goodwill -- $6.7M $6.7M $6.7M $6.7M
Other Intangibles -- $430.9K $401.6K $372.4K $343.1K
Other Long-Term Assets $14.3K $89.6K $743.7K $1.2M $810.9K
Total Assets $32.9M $152.4M $107.7M $88M $50.7M
 
Accounts Payable $1.4M $1.6M $2.7M $2.3M $1.3M
Accrued Expenses $491.6K $833.2K $907K $1.5M $2.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $78.5K $265.4K $363.2K $298.5K $352.5K
Other Current Liabilities -- $47.2K $26.3K $23.6K $56.5K
Total Current Liabilities $2.8M $3.7M $5.5M $5.2M $5.1M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.3M $8.4M $9.9M $9.3M $8.8M
 
Common Stock $13.5K $26.4K $26.5K $29.7K $36K
Other Common Equity Adj -- -$167.4K $510 -$1.1K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $29.6M $144.1M $97.8M $78.7M $41.8M
 
Total Liabilities and Equity $32.9M $152.4M $107.7M $88M $50.7M
Cash and Short Terms $30.9M $137.8M $91.5M $71.3M $35.9M
Total Debt -- -- -- -- --
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 $277.3K $352.1K $385.1K
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 -- --
Cash Acquisitions -- $70.4K -- -- --
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) $13.8M $37.1M $74.9M $72.6M $59.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $23.3M $37.8M -$2.3M -$13.2M -$23.3M
Ending Cash (CF) $37.1M $74.9M $72.6M $59.4M $36.1M
 
Levered Free Cash Flow -$14.7M -$30.9M -$44.8M -$49.3M -$55.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.2M -$12.9M -$13.6M -$14.3M -$15M
Depreciation & Amoritzation $33.9K $200.6K $83.8K $97.5K $92.6K
Stock-Based Compensation $182.2K $897.7K $1.3M $1.5M $1.7M
Change in Accounts Receivable $7.7K -$33.6K $11.4K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M -$12.3M -$14.4M -$15.5M -$14.1M
 
Capital Expenditures $16.6K $115K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6K $12.4M $19M $21.4M -$9K
 
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 -- $193.1K $239.4K $979.9K $13.8M
 
Beginning Cash (CF) $37.1M $74.9M $72.6M $59.4M $36.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.2M $316.9K $4.8M $6.9M -$279K
Ending Cash (CF) $30.9M $75.2M $77.4M $66.3M $35.9M
 
Levered Free Cash Flow -$6.2M -$12.4M -$14.4M -$15.5M -$14.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$20.1M -$40.2M -$51.2M -$54.2M -$61.8M
Depreciation & Amoritzation $98K $325.8K $160.5K $365.8K $380.1K
Stock-Based Compensation $996.9K $2.5M $4.4M $5.9M $6.7M
Change in Accounts Receivable -$143.5K $238.4K $278.6K $1K --
Change in Inventories -- -- -- -- --
Cash From Operations -$18.4M -$37M -$46.2M -$50M -$53.6M
 
Capital Expenditures $65.6K $159.3K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$65.6K -$63.2M $48.4M $9.7M $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 $37M $144.5M $65.3K $29.2M $18.1M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $18.5M $44.3M $2.2M -$11.1M -$30.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$18.5M -$37.2M -$46.9M -$50.4M -$53.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.2M -$12.9M -$13.6M -$14.3M -$15M
Depreciation & Amoritzation $33.9K $200.6K $83.8K $97.5K $92.6K
Stock-Based Compensation $182.2K $897.7K $1.3M $1.5M $1.7M
Change in Accounts Receivable $7.7K -$33.6K $11.4K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$6.1M -$12.3M -$14.4M -$15.5M -$14.1M
 
Capital Expenditures $16.6K $115K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$16.6K $12.4M $19M $21.4M -$9K
 
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 -- $193.1K $239.4K $979.9K $13.8M
 
Beginning Cash (CF) $37.1M $74.9M $72.6M $59.4M $36.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$6.2M $316.9K $4.8M $6.9M -$279K
Ending Cash (CF) $30.9M $75.2M $77.4M $66.3M $35.9M
 
Levered Free Cash Flow -$6.2M -$12.4M -$14.4M -$15.5M -$14.1M

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

GET BETTER TRADE IDEAS

Popular

Will GoodRX Stock Bounce Back?
Will GoodRX Stock Bounce Back?

GoodRX (NASDAQ:GDRX) tracks prescription drug prices and its model was…

Will FCX Benefit From Tariffs?
Will FCX Benefit From Tariffs?

Freeport-McMoRan (NYSE:FCX) is among the world’s largest producers of copper…

Can Levi Stock Double?
Can Levi Stock Double?

Levi Strauss (NYSE:LEVI) is among the oldest clothing brands in…

Stock Ideas

Buy
70
Is NVDA Stock a Buy?

Market Cap: $4.2T
P/E Ratio: 58x

Buy
62
Is MSFT Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 43x

Sell
40
Is AAPL Stock a Buy?

Market Cap: $3.1T
P/E Ratio: 35x

Alerts

Buy
82
SBET alert for Jul 17

SharpLink Gaming [SBET] is down 2.6% over the past day.

Buy
89
EXOD alert for Jul 17

Exodus Movement [EXOD] is down 4.14% over the past day.

Buy
60
U alert for Jul 17

Unity Software [U] is up 7.51% over the past day.

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

Show me the best stock