IMSRW
IMSRW
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 cut costs sharply and reported a profit this quarter, mainly due to a big jump in interest and other income. Operating losses narrowed a lot compared to last quarter.
What's concerning?
There is still no revenue, so the business isn't generating sales. The profit is not from core operations but from non-operating sources, and R&D spending has been cut to zero, which could hurt future prospects.
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?
Shareholder equity is now strongly positive after a huge capital raise, and debt has been slashed to minimal levels. There is no goodwill or intangible risk, and the company is almost entirely equity-funded.
What are the financial risks or weaknesses?
Cash is extremely low, with current assets covering just a fraction of near-term bills. The company will likely need to raise more money or sell investments quickly to survive, and the massive share issuance diluted existing shareholders.
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, suggesting cost cuts or improved operations. The company is borrowing enough to keep the lights on for now.
What are the cash flow concerns?
The business is still not generating cash from its core operations and is highly dependent on outside funding. Cash reserves are now extremely low, leaving 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.
Terrestrial Energy combines a distinctive, high-potential nuclear technology with real progress on the regulatory and partnership fronts. It targets a large and growing opportunity in industrial decarbonization, where its high-temperature, modular reactor design could offer clear advantages over both conventional reactors and some non-nuclear alternatives. Early revenue growth, improving loss trends, and tighter cost control show some operational discipline, while government-supported projects and a clear commercialization roadmap lend credibility to its strategy.
Financially, the company is still in a fragile position: losses are large, equity is deeply negative, debt has risen, and the business is not yet self-funding. This creates continued dependence on external capital and exposes shareholders to dilution and refinancing risk. Strategically, Terrestrial Energy faces uncertainty around technology scale-up, construction and licensing timelines, competitive pressure from other advanced nuclear and clean energy solutions, and the broader political and social environment for nuclear power. Delays or technical setbacks could materially strain its already stretched balance sheet.
The outlook for IMSRW is highly sensitive to execution and policy. If Terrestrial Energy can successfully complete its pilot projects, secure licenses, and move into commercial deployment of IMSR plants, its financial profile could change dramatically over the next decade as recurring service and fuel revenues ramp. In the nearer term, however, investors should expect a continuation of development-stage dynamics: negative earnings and cash flow, rising project spending, and reliance on financing. The long-term story is one of significant opportunity in a complex, capital-intensive, and heavily regulated industry where outcomes can vary widely depending on technical, regulatory, and market developments.
About Terrestrial Energy Inc.
https://www.terrestrialenergy.comTerrestrial Energy Inc. produces emission-free nuclear energy. The company was founded in 2013 and is headquartered in Charlotte, North Carolina.
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 cut costs sharply and reported a profit this quarter, mainly due to a big jump in interest and other income. Operating losses narrowed a lot compared to last quarter.
What's concerning?
There is still no revenue, so the business isn't generating sales. The profit is not from core operations but from non-operating sources, and R&D spending has been cut to zero, which could hurt future prospects.
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?
Shareholder equity is now strongly positive after a huge capital raise, and debt has been slashed to minimal levels. There is no goodwill or intangible risk, and the company is almost entirely equity-funded.
What are the financial risks or weaknesses?
Cash is extremely low, with current assets covering just a fraction of near-term bills. The company will likely need to raise more money or sell investments quickly to survive, and the massive share issuance diluted existing shareholders.
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, suggesting cost cuts or improved operations. The company is borrowing enough to keep the lights on for now.
What are the cash flow concerns?
The business is still not generating cash from its core operations and is highly dependent on outside funding. Cash reserves are now extremely low, leaving 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.
Terrestrial Energy combines a distinctive, high-potential nuclear technology with real progress on the regulatory and partnership fronts. It targets a large and growing opportunity in industrial decarbonization, where its high-temperature, modular reactor design could offer clear advantages over both conventional reactors and some non-nuclear alternatives. Early revenue growth, improving loss trends, and tighter cost control show some operational discipline, while government-supported projects and a clear commercialization roadmap lend credibility to its strategy.
Financially, the company is still in a fragile position: losses are large, equity is deeply negative, debt has risen, and the business is not yet self-funding. This creates continued dependence on external capital and exposes shareholders to dilution and refinancing risk. Strategically, Terrestrial Energy faces uncertainty around technology scale-up, construction and licensing timelines, competitive pressure from other advanced nuclear and clean energy solutions, and the broader political and social environment for nuclear power. Delays or technical setbacks could materially strain its already stretched balance sheet.
The outlook for IMSRW is highly sensitive to execution and policy. If Terrestrial Energy can successfully complete its pilot projects, secure licenses, and move into commercial deployment of IMSR plants, its financial profile could change dramatically over the next decade as recurring service and fuel revenues ramp. In the nearer term, however, investors should expect a continuation of development-stage dynamics: negative earnings and cash flow, rising project spending, and reliance on financing. The long-term story is one of significant opportunity in a complex, capital-intensive, and heavily regulated industry where outcomes can vary widely depending on technical, regulatory, and market developments.

CEO
Simon Irish
Compensation Summary
(Year )
Upcoming Earnings
Ratings Snapshot
Rating : C

