Terrestrial Energy Inc.
EnergyNASDAQ:IMSR · NASDAQ Global Market
-$0.01 today
Vol 2.00M · Avg 2.79M
Cash Flow
Check whether earnings turn into cash
Use operating cash flow, capital spending, free cash flow, and financing activity to see how much value is left for reinvestment or owners.
Free Cash Flow
Net Income to FCF bridge
Analysis
Analysis will appear once cash flow data is available for this period.
Cash Flow Statement
Annual data · 3 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Net Income | -$28.0M -143.9% | -$11.5M +16.8% | -$13.8M | $510.0M | $498.8M | $487.6M |
| Depreciation & Amortization | $1.2M -7.5% | $1.3M -31.3% | $1.8M | $419.0M | $1.2B | $374.2M |
| Deferred Income Tax | $15.4K +200.0% | -$15.4K +92.1% | -$194.4K | $1.0B | $1.2B | $1.4B |
| Stock-Based Compensation | $3.1M +363.1% | $670.2K -6.5% | $716.5K | $1.1B | $623.4M | $489.0M |
| Change in Working Capital | $5.5M +11734.2% | $46.1K -96.7% | $1.4M | $921.6M | $484.8M | $350.4M |
| Accounts Receivables | $0 -100.0% | $19.2K -99.2% | $2.3M | $559.0M | $1.3B | $592.6M |
| Inventory | $0 | $0 | $0 | $686.4M | $854.4M | $1.0B |
| Accounts Payables | $5.4M +91363.8% | -$5.9K +99.0% | -$614.6K | $1.5B | $657.0M | $948.2M |
| Other Working Capital | $94.5K +187.5% | $32.9K +110.4% | -$316.9K | $533.8M | $1.3B | $567.4M |
| Other Non-Cash Items | $1.8M +36.0% | $1.3M +45.6% | $910.1K | $1.3B | $1.2B | $1.4B |
| Operating Cash Flow | -$16.5M -100.8% | -$8.2M +10.5% | -$9.2M | $3.8B | $5.5B | $7.2B |
| Capital Expenditures | -$1.1M -72.4% | -$662.3K +39.9% | -$1.1M | $328.0M | $1.0B | $664.0M |
| Acquisitions (Net) | $0 | $0 | $0 | $903.4M | $769.0M | $937.0M |
| Purchases of Investments | -$199.5M | $0 | $0 | $713.0M | $578.6M | $444.2M |
| Sales of Investments | $0 | $0 | $0 | -$1.5B | $1.0B | $822.2M |
| Other Investing Activities | -$86.2K -58.4% | -$54.4K +44.4% | -$97.9K | $1.4B | $862.8M | $616.4M |
| Investing Cash Flow | -$200.6M -30195.5% | -$662.3K +39.9% | -$1.1M | -$15.4B | $3.1B | $4.8B |
| Debt Repayment | $10.8M +51.5% | $7.2M -29.3% | $10.1M | -$1.6B | $602.4M | $680.8M |
| Common Stock Issued | $54.0M | $0 | $0 | $442.8M | $610.8M | $778.8M |
| Common Stock Repurchased | $0 | $0 | $0 | $923.0M | $486.2M | $351.8M |
| Dividends Paid | $0 | $0 | $0 | $1.5B | -$1.6B | $535.2M |
| Other Financing Activities | $220.8M +220661.2% | $100.0K | $0 | $966.4M | $720.0M | -$1.6B |
| Financing Cash Flow | $311.4M +4192.6% | $7.3M -28.4% | $10.1M | $11.8B | $10.5B | $12.2B |
| Effect of Forex Changes | -$140.7K -536.8% | $32.2K -85.3% | $218.6K | -$1.5B | $1.4B | $1.3B |
| Net Change in Cash | $94.1M +6063.2% | -$1.6M -2128.0% | $77.8K | -$16.8B | -$15.5B | $3.2B |
| Free Cash Flow | -$17.6M -98.7% | -$8.9M +13.6% | -$10.3M | $9.0B | $14.3B | $8.6B |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Innovex International, Inc.
NYSE:INVX
$2.02B
Shoals Technologies Group, Inc.
NASDAQ:SHLS
$1.75B
FLEX LNG Ltd.
NYSE:FLNG
$1.69B
World Kinect Corporation
NYSE:WKC
$1.63B
Kimbell Royalty Partners, LP
NYSE:KRP
$1.51B
Natural Resource Partners L.P.
NYSE:NRP
$1.38B
Array Technologies, Inc.
NASDAQ:ARRY
$1.20B
Canadian Solar Inc.
NASDAQ:CSIQ
$1.13B
Ramaco Resources, Inc.
NASDAQ:METC
$821.06M
Flowco Holdings Inc.
NYSE:FLOC
$662.75M
SEC Filings
Recent regulatory filings
No filings found.
Does IMSR generate free cash flow?
Terrestrial Energy Inc. (IMSR) generated -$17,614,369.00 of free cash flow in fiscal 2025.
How much operating cash flow does IMSR produce?
Operating cash flow was -$16,472,912.00, before capital expenditures of $1.14M.
Explore More
Continue the stock analysis
Jump to another research area for this company.