IMSR
IMSR
Terrestrial Energy Inc.Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $1.64M ▼ | $1.93M ▲ | 0% | $0.07 ▲ | $1.93M ▲ |
| Q2-2025 | $0 | $5.17M ▲ | $-6.25M ▼ | 0% | $-0.07 ▼ | $-4.72M ▼ |
| Q1-2025 | $0 ▼ | $4.88M ▲ | $-5.68M ▼ | 0% ▲ | $-0.06 ▼ | $-4.7M ▼ |
| Q2-2024 | $125.04K ▲ | $2.57M ▼ | $-3.67M ▼ | -2.93K% ▼ | $-0.04 ▼ | $-3.15M ▼ |
| Q1-2024 | $0 | $3.05M | $-3.05M | 0% | $-0.03 | $-2.52M |
What's going well?
The company slashed its expenses and generated significant interest income, swinging from a big loss to a profit. Cost discipline is clear, and the bottom line has improved dramatically.
What's concerning?
There is still no revenue, so the company isn't running a real business yet. Profits are coming from interest on cash, not from selling products or services – this is not sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $350.39K ▼ | $243.1M ▲ | $15M ▼ | $228.11M ▲ |
| Q2-2025 | $32.38M ▲ | $35.15M ▲ | $58.42M ▲ | $-23.27M ▼ |
| Q1-2025 | $11.32M | $13.69M | $30.91M | $-17.22M |
What's financially strong about this company?
The company wiped out most of its debt and now has a large positive equity position. There are no hidden liabilities or goodwill risks, and the asset base is straightforward.
What are the financial risks or weaknesses?
Cash is almost gone, and current assets can't cover even a fraction of near-term bills. The company had to issue a huge number of new shares to stay afloat, and it remains unprofitable over time.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.93M ▲ | $-511.7K ▲ | $0 ▲ | $738K ▼ | $226.31K ▼ | $-511.7K ▲ |
| Q2-2025 | $-6.82M ▼ | $-4.13M ▼ | $-367.68K ▼ | $25.75M ▲ | $21.07M ▲ | $-4.49M ▼ |
| Q1-2025 | $-5.68M ▼ | $-2.76M ▼ | $-183.81K ▼ | $10.94M ▲ | $8.3M ▲ | $-2.94M ▼ |
| Q2-2024 | $-3.66M ▼ | $-2.57M ▼ | $-32.34K ▲ | $-12.02K ▼ | $-224.62K ▲ | $-2.61M ▼ |
| Q1-2024 | $-3.01M | $-833.76K | $-244.45K | $-5.25K | $-2.38M | $-1.08M |
What's strong about this company's cash flow?
Cash burn has dropped dramatically, from over $4 million to just over $500,000. The company is spending almost nothing on capital investments, so it's keeping expenses lean.
What are the cash flow concerns?
The company still can't fund itself from operations and depends on borrowing to survive. Cash quality is low, and the small cash balance leaves little room for error.
5-Year Trend Analysis
A comprehensive look at Terrestrial Energy Inc.'s financial evolution and strategic trajectory over the past five years.
IMSR shows strong revenue growth from a very low base, improving losses, and better control of cash burn, all while progressing a distinctive and potentially transformative nuclear technology. The company benefits from an asset-light model, reliance on widely available fuel, strong alignment with industrial decarbonization needs, and early regulatory and governmental engagement. Partnerships with established nuclear players and public-sector support add credibility to an otherwise early-stage story.
Financially, the company operates with sizable ongoing losses, deep and worsening negative equity, and rising debt, while relying on external capital to fund operations and development. Strategically, it faces long development timelines, substantial regulatory uncertainty, and unproven technology at commercial scale. Competition from other advanced nuclear designs and from non-nuclear low-carbon solutions, combined with public and political sensitivities around nuclear power, further heighten the risk profile.
The outlook is that of a high-potential, high-uncertainty enterprise. If Terrestrial Energy can successfully demonstrate the IMSR, secure regulatory approvals, and convert its early traction into commercial projects, it could play a meaningful role in industrial decarbonization and clean power generation. At the same time, the path is long, capital-intensive, and exposed to many factors outside the company’s direct control, so future outcomes range widely from significant impact to under-deployment or financial strain if key milestones are missed or delayed.
About Terrestrial Energy Inc.
https://www.terrestrialenergy.comA developer of advanced nuclear power solutions, specifically small modular molten salt reactors (their “IMSR” technology)–designed to provide low-carbon, high-temperature industrial heat and electricity. It recently completed a business combination with HCM II Acquisition Corp.
Income Statement
| Period | Revenue | Operating Expense | Net Income | Net Profit Margin | Earnings Per Share | EBITDA |
|---|---|---|---|---|---|---|
| Q3-2025 | $0 | $1.64M ▼ | $1.93M ▲ | 0% | $0.07 ▲ | $1.93M ▲ |
| Q2-2025 | $0 | $5.17M ▲ | $-6.25M ▼ | 0% | $-0.07 ▼ | $-4.72M ▼ |
| Q1-2025 | $0 ▼ | $4.88M ▲ | $-5.68M ▼ | 0% ▲ | $-0.06 ▼ | $-4.7M ▼ |
| Q2-2024 | $125.04K ▲ | $2.57M ▼ | $-3.67M ▼ | -2.93K% ▼ | $-0.04 ▼ | $-3.15M ▼ |
| Q1-2024 | $0 | $3.05M | $-3.05M | 0% | $-0.03 | $-2.52M |
What's going well?
The company slashed its expenses and generated significant interest income, swinging from a big loss to a profit. Cost discipline is clear, and the bottom line has improved dramatically.
What's concerning?
There is still no revenue, so the company isn't running a real business yet. Profits are coming from interest on cash, not from selling products or services – this is not sustainable.
Balance Statement
| Period | Cash & Short-term | Total Assets | Total Liabilities | Total Equity |
|---|---|---|---|---|
| Q3-2025 | $350.39K ▼ | $243.1M ▲ | $15M ▼ | $228.11M ▲ |
| Q2-2025 | $32.38M ▲ | $35.15M ▲ | $58.42M ▲ | $-23.27M ▼ |
| Q1-2025 | $11.32M | $13.69M | $30.91M | $-17.22M |
What's financially strong about this company?
The company wiped out most of its debt and now has a large positive equity position. There are no hidden liabilities or goodwill risks, and the asset base is straightforward.
What are the financial risks or weaknesses?
Cash is almost gone, and current assets can't cover even a fraction of near-term bills. The company had to issue a huge number of new shares to stay afloat, and it remains unprofitable over time.
Cash Flow Statement
| Period | Net Income | Cash From Operations | Cash From Investing | Cash From Financing | Net Change | Free Cash Flow |
|---|---|---|---|---|---|---|
| Q3-2025 | $1.93M ▲ | $-511.7K ▲ | $0 ▲ | $738K ▼ | $226.31K ▼ | $-511.7K ▲ |
| Q2-2025 | $-6.82M ▼ | $-4.13M ▼ | $-367.68K ▼ | $25.75M ▲ | $21.07M ▲ | $-4.49M ▼ |
| Q1-2025 | $-5.68M ▼ | $-2.76M ▼ | $-183.81K ▼ | $10.94M ▲ | $8.3M ▲ | $-2.94M ▼ |
| Q2-2024 | $-3.66M ▼ | $-2.57M ▼ | $-32.34K ▲ | $-12.02K ▼ | $-224.62K ▲ | $-2.61M ▼ |
| Q1-2024 | $-3.01M | $-833.76K | $-244.45K | $-5.25K | $-2.38M | $-1.08M |
What's strong about this company's cash flow?
Cash burn has dropped dramatically, from over $4 million to just over $500,000. The company is spending almost nothing on capital investments, so it's keeping expenses lean.
What are the cash flow concerns?
The company still can't fund itself from operations and depends on borrowing to survive. Cash quality is low, and the small cash balance leaves little room for error.
5-Year Trend Analysis
A comprehensive look at Terrestrial Energy Inc.'s financial evolution and strategic trajectory over the past five years.
IMSR shows strong revenue growth from a very low base, improving losses, and better control of cash burn, all while progressing a distinctive and potentially transformative nuclear technology. The company benefits from an asset-light model, reliance on widely available fuel, strong alignment with industrial decarbonization needs, and early regulatory and governmental engagement. Partnerships with established nuclear players and public-sector support add credibility to an otherwise early-stage story.
Financially, the company operates with sizable ongoing losses, deep and worsening negative equity, and rising debt, while relying on external capital to fund operations and development. Strategically, it faces long development timelines, substantial regulatory uncertainty, and unproven technology at commercial scale. Competition from other advanced nuclear designs and from non-nuclear low-carbon solutions, combined with public and political sensitivities around nuclear power, further heighten the risk profile.
The outlook is that of a high-potential, high-uncertainty enterprise. If Terrestrial Energy can successfully demonstrate the IMSR, secure regulatory approvals, and convert its early traction into commercial projects, it could play a meaningful role in industrial decarbonization and clean power generation. At the same time, the path is long, capital-intensive, and exposed to many factors outside the company’s direct control, so future outcomes range widely from significant impact to under-deployment or financial strain if key milestones are missed or delayed.

CEO
Simon Irish
Compensation Summary
(Year )
ETFs Holding This Stock
Summary
Showing Top 3 of 28
Ratings Snapshot
Rating : C-
Price Target
Institutional Ownership
CITADEL ADVISORS LLC
Shares:2.03M
Value:$13.15M
VANGUARD GROUP INC
Shares:1.85M
Value:$11.98M
BALYASNY ASSET MANAGEMENT L.P.
Shares:1.4M
Value:$9.08M
Summary
Showing Top 3 of 77

