stockrow
Friday 6 November 2026
Export IMSR’s income statement to Excel — free account
Terrestrial Energy Inc.
IMSR Utilities Utilities Regulated Electric
Terrestrial Energy Inc.’s revenue for fiscal 2024 (year ended December 2024) was $248,400.00.
- EPS
- +9.09%
- Free cash flow
- −29.7%
Quarter to June 2026, against a year earlier
2.55
0.32
−11.15%
Follow IMSR
Alert me
Target Price Range
Analyst price targets
Free accountTen years at a glance Fiscal years to December
| Ten-year view | Analyst estimates Powerpack | |||||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Group | Line | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 | TTM Jun ’26 | Trend | 10 yrs | 2026e | 2027e | 2028e | Next 3/yr |
| Income, $m | ||||||||||||||||||
| Income, $m | Revenue | — | — | — | — | — | — | — | — | 0 | — | — | — | — | — | — | — | |
| Gross margin, % | — | — | — | — | — | — | — | — | 100.00 | — | — | — | ||||||
| EBT | — | — | — | — | — | — | — | — | (11) | (28) | (35) | +144.2% | ||||||
| EBT margin, % | — | — | — | — | — | — | — | — | (4,615.34) | 0.00 | 0.00 | +4,615.3 pt | ||||||
| Net income | — | — | — | — | — | — | — | — | (11) | (28) | (24) | +143.9% | ||||||
| Per share, $ | ||||||||||||||||||
| Per share, $ | Revenue | — | — | — | — | — | — | — | — | 0.00 | 0.00 | 0.00 | n/m | |||||
| Earnings | — | — | — | — | — | — | — | — | (0.19) | (0.39) | (0.22) | +105.2% | ||||||
| Cash flow | — | — | — | — | — | — | — | — | (0.14) | (0.23) | (0.23) | +69.3% | ||||||
| Capex | — | — | — | — | — | — | — | — | (0.01) | (0.02) | (0.02) | +44.5% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (0.15) | (0.25) | (0.25) | +67.6% | ||||||
| Book value | — | — | — | — | — | — | — | — | (0.22) | 4.12 | 2.66 | n/m | ||||||
| Shares, m | — | — | — | — | — | — | — | — | 60 | 72 | 78 | +18.6% | ||||||
| Valuation, × | ||||||||||||||||||
| Valuation, × | P/E | — | — | — | — | — | — | — | — | 0.00 | — | 0.00 | — | |||||
| P/S | — | — | — | — | — | — | — | — | 0.00 | — | 0.00 | — | ||||||
| P/B | — | — | — | — | — | — | — | — | 0.00 | — | 0.96 | — | ||||||
| EV/Sales | — | — | — | — | — | — | — | — | 0.00 | — | 0.00 | — | ||||||
| EV/FCF | — | — | — | — | — | — | — | — | 0.00 | — | 0.13 | — | ||||||
| Cash, $m | ||||||||||||||||||
| Cash, $m | Operating cash flow | — | — | — | — | — | — | — | — | (8) | (16) | (24) | +100.8% | |||||
| Capex | — | — | — | — | — | — | — | — | (1) | (1) | (2) | +72.4% | ||||||
| Free cash flow | — | — | — | — | — | — | — | — | (9) | (18) | (26) | +98.7% | ||||||
| Balance, $m | ||||||||||||||||||
| Balance, $m | Working capital | — | — | — | — | — | — | — | — | 2 | 294 | 269 | +13,322.4% | |||||
| Net debt | — | — | — | — | — | — | — | — | 13 | (298) | (273) | n/m | ||||||
| Shareholders’ equity | — | — | — | — | — | — | — | — | (13) | 295 | 282 | n/m | ||||||
| Returns, % | ||||||||||||||||||
| Returns, % | ROA | — | — | — | — | — | — | — | — | 0.00 | (18.17) | (9.14) | (18.2) pt | |||||
| ROIC | — | — | — | — | — | — | — | — | 0.00 | 0.00 | (296.34) | 0.0 pt | ||||||
| ROE | — | — | — | — | — | — | — | — | 0.00 | (19.88) | (18.10) | (19.9) pt | ||||||
| People | ||||||||||||||||||
| People | Employees | — | — | — | — | — | — | — | — | 2 | 74 | — | +3,600.0% | |||||
| Revenue/emp, $m | — | — | — | — | — | — | — | — | 0.12 | 0.00 | — | n/m | ||||||
Negative figures in brackets.
estimates
Fiscal years to Dec 2024 · fundamentals updated 26 Oct 2026
Terrestrial Energy Inc. vs peers in Utilities Regulated Electric (Q) = latest quarter vs a year earlier
| Company | Market cap | P/E | Fwd P/E | Revenue growth (Q) | EPS growth (Q) | FCF growth (Q) | Gross margin (Q) | EBIT margin (Q) | Compare |
|---|---|---|---|---|---|---|---|---|---|
| NWE NorthWestern Corporation | $5.1B | 30.8× | 23.6× | +9.51% (above 0%: growing) | −19.35% (below 0%: shrinking) | −5.54% (below 0%: shrinking) | 0.00% | 17.61% | Compare |
| CIG Comp En De Mn Cemig ADS | $3.5B | 6.1× | 7.8× | +15.97% (above 0%: growing) | 0.00% | +411.73% (above 0%: growing) | 17.50% | 15.58% | Compare |
| MGEE MGE Energy Inc. | $3.0B | 18.1× | 18.7× | +8.38% (above 0%: growing) | +22.13% (above 0%: growing) | +122.24% (above 0%: growing) | 0.00% | 30.51% | Compare |
| CEPU Central Puerto S.A. Sponsored ADR | $1.5B | 3.6× | — | +148.79% (above 0%: growing) | +27.30% (above 0%: growing) | 0.00% | 28.98% | 25.61% | Compare |
| HE Hawaiian Electric Industries, Inc. | $1.5B | 6.5× | 10.9× | +25.90% (above 0%: growing) | +373.33% (above 0%: growing) | −1,019.72% (below 0%: shrinking) | 23.56% | 21.73% | Compare |
| GNE Genie Energy Ltd. | $439.8M | 17.0× | 16.1× | −4.61% (below 0%: shrinking) | +388.89% (above 0%: growing) | −306.94% (below 0%: shrinking) | 33.54% | 6.50% | Compare |
| EDN Empresa Distribuidora Y Comercializadora Norte S.A. (Edenor) | $313.1M | 3.5× | — | +14.68% (above 0%: growing) | −72.92% (below 0%: shrinking) | +105.29% (above 0%: growing) | 19.78% | 5.14% | Compare |
| IMSR Terrestrial Energy Inc. | $271.6M | — (loss-making) | — | — | n/m | −29.74% (below 0%: shrinking) | — | 0.00% | |
| NKLR Terra Innovatum Global N.V. | $224.3M | 0.2× | — | — | n/m | −324.23% (below 0%: shrinking) | — | 0.00% | Compare |
| Median of peers | $1.5B | 6.3× | 16.1× | +14.68% | +22.13% | −2.77% | 19.78% | 16.60% |
Pay and ownership Proxy statement filed 29 April 2026
Ownership
Directors and executive officers, together
28.60%
Roberto M. Sella and Francine F. Sella
18.40%
Simon Irish
10.20%
David LeBlanc
9.00%
Shawn Matthews
8.30%
Ownership is the proxy’s own table: the directors and officers as a group, and every holder of 5% or more.
Read the proxy statement