Financhill
Buy
55

IMRX Quote, Financials, Valuation and Earnings

Last price:
$2.33
Seasonality move :
2.94%
Day range:
$2.14 - $2.39
52-week range:
$1.00 - $7.88
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
217.13x
P/B ratio:
1.25x
Volume:
341.3K
Avg. volume:
728.3K
1-year change:
-68.51%
Market cap:
$72.3M
Revenue:
--
EPS (TTM):
-$1.97
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $1.9M $2.3M $2.1M $317K --
Revenue Growth (YoY) -- 20.41% -10.02% -84.76% --
 
Cost of Revenues $1.2M $1.3M $1.2M $158.1K --
Gross Profit $696.7K $1M $926.9K $158.8K --
Gross Profit Margin 36.29% 44.61% 44.56% 50.11% --
 
R&D Expenses $4.3M $15M $26.5M $36.3M $41.6M
Selling, General & Admin $2.7M $3.1M $8.3M $15.6M $16.8M
Other Inc / (Exp) -- -- -$127.1K $216.8K $1.3M
Operating Expenses $7M $18.1M $34.8M $51.9M $58.4M
Operating Income -$6.3M -$17.1M -$33.9M -$51.7M -$58.4M
 
Net Interest Expenses $1.4M -- -- -- --
EBT. Incl. Unusual Items -$7.7M -$17M -$33.8M -$50.5M -$53.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -$307.5K -- --
Net Income to Company -$7.7M -$17M -$33.5M -$50.5M -$53.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$7.7M -$17M -$33.5M -$50.5M -$53.5M
 
Basic EPS (Cont. Ops) -$0.90 -$1.26 -$2.46 -$1.91 -$1.88
Diluted EPS (Cont. Ops) -$0.90 -$1.26 -$2.46 -$1.91 -$1.88
Weighted Average Basic Share $8.6M $13.5M $13.6M $26.4M $28.4M
Weighted Average Diluted Share $8.6M $13.5M $13.6M $26.4M $28.4M
 
EBITDA -$7.3M -$17M -$33.7M -$51.5M -$58.1M
EBIT -$7.4M -$17.1M -$33.9M -$51.7M -$58.4M
 
Revenue (Reported) $1.9M $2.3M $2.1M $317K --
Operating Income (Reported) -$6.3M -$17.1M -$33.9M -$51.7M -$58.4M
Operating Income (Adjusted) -$7.4M -$17.1M -$33.9M -$51.7M -$58.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $682.6K $482.1K $38.4K -- --
Revenue Growth (YoY) -- -29.37% -92.04% -- --
 
Cost of Revenues $315K $219.1K $19.3K -- --
Gross Profit $367.6K $263K $19K -- --
Gross Profit Margin 53.85% 54.56% 49.6% -- --
 
R&D Expenses $4.1M $6.2M $9.4M $10.1M $11.3M
Selling, General & Admin $699K $2.6M $3.8M $3.9M $4M
Other Inc / (Exp) -- -$8.1K $120.8K $475.6K $129.3K
Operating Expenses $4.8M $8.8M $13.2M $13.9M $15.3M
Operating Income -$4.4M -$8.5M -$13.2M -$13.9M -$15.3M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$4.4M -$8.5M -$12.8M -$12.6M -$14.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$4.4M -$8.5M -$12.8M -$12.6M -$14.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$4.4M -$8.5M -$12.8M -$12.6M -$14.6M
 
Basic EPS (Cont. Ops) -$0.33 -$0.47 -$0.49 -$0.43 -$0.49
Diluted EPS (Cont. Ops) -$0.33 -$0.47 -$0.49 -$0.43 -$0.49
Weighted Average Basic Share $13.5M $18.3M $26.4M $29.3M $29.8M
Weighted Average Diluted Share $13.5M $18.3M $26.4M $29.3M $29.8M
 
EBITDA -$4.4M -$8.5M -$13.1M -$13.8M -$15.2M
EBIT -$4.4M -$8.5M -$13.2M -$13.9M -$15.3M
 
Revenue (Reported) $682.6K $482.1K $38.4K -- --
Operating Income (Reported) -$4.4M -$8.5M -$13.2M -$13.9M -$15.3M
Operating Income (Adjusted) -$4.4M -$8.5M -$13.2M -$13.9M -$15.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- $2.6M $506.1K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- $1.4M $364.3K -- --
Gross Profit -- $1.1M $141.7K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $23.5M $34.4M $39.6M $45M
Selling, General & Admin -- $6.3M $14.6M $16.4M $16.8M
Other Inc / (Exp) -- -$8.1K -$125.4K $1.1M $814.4K
Operating Expenses -- $29.7M $49M $56M $61.8M
Operating Income -- -$28.6M -$48.9M -$56M -$61.8M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -- -$28.6M -$48.4M -$51.6M -$58.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -- -$28.6M -$48.1M -$51.6M -$58.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -- -$28.6M -$48.1M -$51.6M -$58.1M
 
Basic EPS (Cont. Ops) -- -$1.70 -$1.84 -$1.87 -$1.97
Diluted EPS (Cont. Ops) -- -$1.70 -$1.84 -$1.87 -$1.97
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -- -$28.5M -$48.5M -$55.7M -$61.4M
EBIT -- -$28.6M -$48.9M -$56M -$61.8M
 
Revenue (Reported) -- $2.6M $506.1K -- --
Operating Income (Reported) -- -$28.6M -$48.9M -$56M -$61.8M
Operating Income (Adjusted) -- -$28.6M -$48.9M -$56M -$61.8M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue $1.6M $1.9M $316.5K -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $807K $946.9K $158.1K -- --
Gross Profit $839.4K $943.5K $158.4K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.1M $18.6M $26.4M $29.7M $33.1M
Selling, General & Admin $2M $5.1M $11.5M $12.3M $12.4M
Other Inc / (Exp) -- -$8.1K -$6.4K $869.9K $350.1K
Operating Expenses $12.1M $23.7M $37.9M $42M $45.5M
Operating Income -$11.2M -$22.8M -$37.8M -$42M -$45.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.2M -$22.8M -$37.3M -$38.3M -$43M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$11.2M -$22.8M -$37.3M -$38.4M -$43M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.2M -$22.8M -$37.3M -$38.4M -$43M
 
Basic EPS (Cont. Ops) -$0.83 -$1.27 -$1.42 -$1.37 -$1.45
Diluted EPS (Cont. Ops) -$0.83 -$1.27 -$1.42 -$1.37 -$1.45
Weighted Average Basic Share $40.5M $55.7M $79.1M $84.4M $88.9M
Weighted Average Diluted Share $40.5M $55.7M $79.1M $84.4M $88.9M
 
EBITDA -$11.2M -$22.7M -$37.5M -$41.8M -$45.2M
EBIT -$11.2M -$22.8M -$37.8M -$42M -$45.5M
 
Revenue (Reported) $1.6M $1.9M $316.5K -- --
Operating Income (Reported) -$11.2M -$22.8M -$37.8M -$42M -$45.5M
Operating Income (Adjusted) -$11.2M -$22.8M -$37.8M -$42M -$45.5M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $13.8M $37.1M $74.9M $72.6M $59.4M
Short Term Investments -- -- $74.3M $32.9M $26.3M
Accounts Receivable, Net $209.9K $500.1K $246K $12.4K --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets $71.2K $141K $2.9M $3.2M $3.4M
Total Current Assets $14.1M $37.7M $152.3M $108.7M $89.1M
 
Property Plant And Equipment $35.3K $677.5K $6.1M $5.8M $5.4M
Long-Term Investments -- -- $996.6K -- --
Goodwill -- -- $6.7M $6.7M $6.7M
Other Intangibles -- -- $439K $409K $379.7K
Other Long-Term Assets -- $14.3K $102.1K $743.7K $1M
Total Assets $14.1M $38.4M $166.7M $122.4M $102.6M
 
Accounts Payable $295K $1.5M $1.4M $3.2M $2.1M
Accrued Expenses $91.6K $535.3K $1M $869.9K $1.5M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $76.3K $274K $378.7K $300.1K
Other Current Liabilities -- -- -- $19.8K $259.8K
Total Current Liabilities $505.3K $2.3M $5.6M $8.1M $7.8M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $20.6M $60.9M $10.7M $12.5M $12M
 
Common Stock $5K $5K $26.3K $26.4K $29.3K
Other Common Equity Adj -- -- -$49K -$30.1K -$780
Common Equity -$6.5M -$22.5M $156M $109.9M $90.6M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$6.5M -$22.5M $156M $109.9M $90.6M
 
Total Liabilities and Equity $14.1M $38.4M $166.7M $122.4M $102.6M
Cash and Short Terms $13.8M $37.1M $149.2M $105.5M $85.7M
Total Debt -- -- -- -- --
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents -- $106.9M $76.4M $68M $45.2M
Short Term Investments -- $42.6M $40.8M $29.2M $5.5M
Accounts Receivable, Net -- $471.4K $70.2K -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- $3.4M $2.8M $3.3M $4.6M
Total Current Assets -- $153.3M $120M $100.6M $55.3M
 
Property Plant And Equipment -- $618.6K $5.8M $5.5M $5M
Long-Term Investments -- $10.1M -- -- --
Goodwill -- -- $6.7M $6.7M $6.7M
Other Intangibles -- -- $416.3K $387K $357.7K
Other Long-Term Assets -- $14.3K $737.3K $743.7K $1.3M
Total Assets -- $164M $133.7M $113.9M $68.6M
 
Accounts Payable -- $1.8M $2.3M $1.9M $1.9M
Accrued Expenses -- $1.2M $2.3M $3.3M $1.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations -- $82.8K $308.7K $301.6K $324.7K
Other Current Liabilities -- -- $44.6K $80.5K $59.7K
Total Current Liabilities -- $5.3M $7.3M $5.6M $6.9M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities -- $5.7M $11.8M $9.9M $10.8M
 
Common Stock -- $25.9K $26.4K $29.3K $31.1K
Other Common Equity Adj -- -$4.8K -$142.5K $5.6K $7.9K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -- $158.3M $121.9M $104M $57.7M
 
Total Liabilities and Equity -- $164M $133.7M $113.9M $68.6M
Cash and Short Terms -- $149.5M $117.2M $97.2M $50.7M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$7.7M -$17M -$33.5M -$50.5M -$53.5M
Depreciation & Amoritzation $18.1K $79.3K $159.1K $277.3K $352.1K
Stock-Based Compensation $596.6K $1.1M $1.8M $4.1M $5.7M
Change in Accounts Receivable $614.1K -$290.2K $279.7K $233.6K $12.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$14.6M -$30.9M -$44.1M -$49M
 
Capital Expenditures $20.5K $53.4K $60.8K $742.5K --
Cash Acquisitions -- -- $70.4K -- --
Cash From Investing -$20.5K -$53.4K -$75.6M $41.8M $7.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.8M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$56.2K -- -$2.1M -$281.4K -$203.8K
Cash From Financing $17.2M $38M $144.3M $19K $28.4M
 
Beginning Cash (CF) $1.1M $13.8M $37.1M $74.9M $72.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $12.7M $23.3M $37.8M -$2.3M -$13.2M
Ending Cash (CF) $13.8M $37.1M $74.9M $72.6M $59.4M
 
Levered Free Cash Flow -$4.5M -$14.7M -$30.9M -$44.8M -$49.3M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$4.4M -$8.5M -$12.8M -$12.6M -$14.6M
Depreciation & Amoritzation $15.9K $37.6K $75.4K $85.6K $96.3K
Stock-Based Compensation $310.5K $636.8K $1.1M $1.5M $1.6M
Change in Accounts Receivable -$278.2K $23.7K $108.3K -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$3.5M -$9M -$10.6M -$12M -$13.5M
 
Capital Expenditures $5.6K $11.3K $393.1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$5.6K -$52.8M -$880.1K -$24M -$5.4M
 
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 -$54.6K -- --
Cash From Financing -- $118.5M -$17.2K $21.5K $4.4M
 
Beginning Cash (CF) $9.1M $50.2M $87.9M $104M $59.7M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.5M $56.7M -$11.5M -$36M -$14.5M
Ending Cash (CF) $5.6M $106.9M $76.4M $68M $45.2M
 
Levered Free Cash Flow -$3.5M -$9M -$11M -$12.1M -$13.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -- -$28.6M -$48.1M -$51.6M -$58.1M
Depreciation & Amoritzation -- $138.8K $245.6K $339.2K $388.7K
Stock-Based Compensation $870.2K $1.4M $3.6M $5.1M $6.4M
Change in Accounts Receivable -- $106.8K $426.8K $70.2K --
Change in Inventories -- -- -- -- --
Cash From Operations -- -$27.1M -$41.6M -$48.9M -$52.3M
 
Capital Expenditures $15.4K $85.8K $686.2K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$52.8M $10.9M $12.3M $24.1M
 
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 -- $181.2M $211.2K $28.2M $5.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- $101.3M -$30.5M -$8.4M -$22.8M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$27.2M -$42.3M -$49.2M -$52.5M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$11.2M -$22.8M -$37.3M -$38.4M -$43M
Depreciation & Amoritzation $47.1K $106.6K $193.1K $255K $291.7K
Stock-Based Compensation $870.2K $1.2M $3M $4.1M $4.8M
Change in Accounts Receivable -$368.2K $28.7K $175.9K $12.4K --
Change in Inventories -- -- -- -- --
Cash From Operations -$9.2M -$21.6M -$32.4M -$37.2M -$40.5M
 
Capital Expenditures $15.4K $47.7K $673.1K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.4K -$52.8M $33.7M $4.2M $20.9M
 
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 -$54.6K -$203.8K --
Cash From Financing $998.3K $144.3M $203.7K $28.4M $5.3M
 
Beginning Cash (CF) $35.3M $118.3M $238M $254.1M $185.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$8.2M $69.8M $1.5M -$4.6M -$14.2M
Ending Cash (CF) $27.1M $188.1M $239.6M $249.5M $171.2M
 
Levered Free Cash Flow -$9.2M -$21.7M -$33M -$37.4M -$40.6M

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

GET BETTER TRADE IDEAS

Popular

Is Uber Stock a Buy on the Dip?
Is Uber Stock a Buy on the Dip?

Shares of Uber Technologies (NYSE:UBER) have been fading fast in…

Is AMD Stock an All-Time Buy?
Is AMD Stock an All-Time Buy?

Advanced Micro Devices (NASDAQ:AMD) is a high-growth AI stock that…

How High Will Airbnb Stock Go?
How High Will Airbnb Stock Go?

Airbnb, Inc. (NASDAQ:ABNB) share price has seen substantial turbulence over…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 115x

Buy
54
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 36x

Alerts

Sell
50
LMND alert for Dec 28

Lemonade [LMND] is down 10.69% over the past day.

Sell
50
TSLL alert for Dec 28

Direxion Daily TSLA Bull 2X Shares [TSLL] is down 9.92% over the past day.

Buy
63
SMLR alert for Dec 28

Semler Scientific [SMLR] is down 9.65% over the past day.

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

Show me the best stock