Financhill
Sell
47

ITRM Quote, Financials, Valuation and Earnings

Last price:
$1.76
Seasonality move :
4.65%
Day range:
$1.75 - $1.81
52-week range:
$0.81 - $3.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
33.79x
P/B ratio:
--
Volume:
665.9K
Avg. volume:
1.4M
1-year change:
5.99%
Market cap:
$29.3M
Revenue:
--
EPS (TTM):
-$2.65
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Revenue $37K -- -- -- --
Revenue Growth (YoY) -95.74% -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $90.8M $21.1M $10.7M $17.6M $40M
Selling, General & Admin $11.3M $11.1M $13.8M $12.8M $7.5M
Other Inc / (Exp) $196K -$1.2M -$60.8M -$11.4M $11.1M
Operating Expenses $102.1M $32.1M $24.5M $30.4M $47.5M
Operating Income -$102M -$32.1M -$24.5M -$30.4M -$47.5M
 
Net Interest Expenses $861K -- -- -- --
EBT. Incl. Unusual Items -$102.7M -$51.3M -$90.9M -$44.1M -$37.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $444K $743K $705K $301K $613K
Net Income to Company -$103.1M -$52M -$91.6M -$44.4M -$38.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$103.1M -$52M -$91.6M -$44.4M -$38.4M
 
Basic EPS (Cont. Ops) -$106.50 -$32.49 -$8.41 -$3.63 -$2.96
Diluted EPS (Cont. Ops) -$106.50 -$32.49 -$8.41 -$3.63 -$2.96
Weighted Average Basic Share $967.9K $1.6M $10.9M $12.2M $13M
Weighted Average Diluted Share $967.9K $1.6M $10.9M $12.2M $13M
 
EBITDA -$101.7M -$36M -$83.2M -$40M -$34.6M
EBIT -$101.8M -$36.2M -$85.3M -$41.8M -$36.3M
 
Revenue (Reported) $37K -- -- -- --
Operating Income (Reported) -$102M -$32.1M -$24.5M -$30.4M -$47.5M
Operating Income (Adjusted) -$101.8M -$36.2M -$85.3M -$41.8M -$36.3M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $2.5M $3.4M $6.4M $4M
Selling, General & Admin $3.2M $3.4M $3.9M $2.1M $2.2M
Other Inc / (Exp) $1.6M -$90.1M $5.3M -$837K -$403K
Operating Expenses $12.9M $5.8M $7.4M $8.5M $6.2M
Operating Income -$12.9M -$5.8M -$7.4M -$8.5M -$6.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16M -$98.9M -$3.1M -$9.8M -$7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121K $60K $427K $123K $48K
Net Income to Company -$16.1M -$98.9M -$3.5M -$9.9M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.1M -$98.9M -$3.5M -$9.9M -$7.1M
 
Basic EPS (Cont. Ops) -$16.20 -$12.15 -$0.02 -$0.78 -$0.46
Diluted EPS (Cont. Ops) -$16.20 -$12.15 -$0.02 -$0.78 -$0.46
Weighted Average Basic Share $991.3K $8.1M $12.2M $12.7M $15.4M
Weighted Average Diluted Share $991.3K $8.1M $12.2M $12.7M $15.4M
 
EBITDA -$13.3M -$95.9M -$1.6M -$8.9M -$6.6M
EBIT -$13.4M -$95.9M -$2M -$9.4M -$6.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.9M -$5.8M -$7.4M -$8.5M -$6.2M
Operating Income (Adjusted) -$13.4M -$95.9M -$2M -$9.4M -$6.6M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $83.1M $13.8M $11.7M $20.6M $37.5M
Selling, General & Admin $11.3M $11.3M $14.4M $10.9M $7.6M
Other Inc / (Exp) $1.7M -$92.9M $34.6M -$17.6M $11.6M
Operating Expenses $94.4M $25.1M $26.1M $31.5M $45.1M
Operating Income -$94.4M -$25.1M -$26.1M -$31.5M -$45.1M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$98.2M -$134.1M $4.9M -$50.8M -$35M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $431K $682K $1.1M -$3K $538K
Net Income to Company -$98.7M -$134.8M $3.9M -$50.8M -$35.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$98.7M -$134.8M $3.9M -$50.8M -$35.6M
 
Basic EPS (Cont. Ops) -$101.25 -$37.35 $0.59 -$4.12 -$2.65
Diluted EPS (Cont. Ops) -$101.25 -$37.35 $0.56 -$4.12 -$2.65
Weighted Average Basic Share -- -- -- -- --
Weighted Average Diluted Share -- -- -- -- --
 
EBITDA -$94.7M -$118.5M $11.1M -$47.3M -$32.2M
EBIT -$94.9M -$118.7M $8.6M -$49.1M -$33.5M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$94.4M -$25.1M -$26.1M -$31.5M -$45.1M
Operating Income (Adjusted) -$94.9M -$118.7M $8.6M -$49.1M -$33.5M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9.7M $2.5M $3.4M $6.4M $4M
Selling, General & Admin $3.2M $3.4M $3.9M $2.1M $2.2M
Other Inc / (Exp) $1.6M -$90.1M $5.3M -$837K -$403K
Operating Expenses $12.9M $5.8M $7.4M $8.5M $6.2M
Operating Income -$12.9M -$5.8M -$7.4M -$8.5M -$6.2M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$16M -$98.9M -$3.1M -$9.8M -$7.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $121K $60K $427K $123K $48K
Net Income to Company -$16.1M -$98.9M -$3.5M -$9.9M -$7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$16.1M -$98.9M -$3.5M -$9.9M -$7.1M
 
Basic EPS (Cont. Ops) -$16.20 -$12.15 -$0.02 -$0.78 -$0.46
Diluted EPS (Cont. Ops) -$16.20 -$12.15 -$0.02 -$0.78 -$0.46
Weighted Average Basic Share $991.3K $8.1M $12.2M $12.7M $15.4M
Weighted Average Diluted Share $991.3K $8.1M $12.2M $12.7M $15.4M
 
EBITDA -$13.3M -$95.9M -$1.6M -$8.9M -$6.6M
EBIT -$13.4M -$95.9M -$2M -$9.4M -$6.6M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$12.9M -$5.8M -$7.4M -$8.5M -$6.2M
Operating Income (Adjusted) -$13.4M -$95.9M -$2M -$9.4M -$6.6M
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Cash and Equivalents $4.8M $14.5M $27.4M $21.1M $6.1M
Short Term Investments -- $2.4M $53.9M $39.7M $17.9M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.4M $803K $680K $1.2M $1.4M
Other Current Assets -- $2.9M -- -- --
Total Current Assets $11.7M $21.5M $83.3M $62.4M $25.6M
 
Property Plant And Equipment $572K $421K $91K $69K $51K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.5M $10.9M $4.7M $2.6M $612K
Total Assets $25.8M $32.8M $91.5M $66.8M $26.3M
 
Accounts Payable $15.5M $816K $878K $2.8M $5M
Accrued Expenses $12.5M $1.8M $1.2M $4.3M $7.8M
Current Portion Of Long-Term Debt $5.8M $6.5M $1.6M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $3M $32.5M $9.1M $1.9M $761K
Total Current Liabilities $37M $41.7M $12.9M $9.1M $13.5M
 
Long-Term Debt $7.6M $35.9M $24.9M $28.5M $19M
Capital Leases -- -- -- -- --
Total Liabilities $52M $83.4M $41.3M $38.8M $32.7M
 
Common Stock $149K $494K $122K $126K $135K
Other Common Equity Adj -- -- -- -$350K $1K
Common Equity -$26.2M -$50.6M $50.2M $28M -$6.4M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$26.2M -$50.6M $50.2M $28M -$6.4M
 
Total Liabilities and Equity $25.8M $32.8M $91.5M $66.8M $26.3M
Cash and Short Terms $4.8M $16.9M $81.4M $60.8M $23.9M
Total Debt $13.4M -- -- -- --
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Cash and Equivalents $23.3M $66.6M $31.4M $16.8M $7.4M
Short Term Investments -- $33.9M $43.9M $35M $10.8M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $3.9M $2.9M $698K $2.1M $822K
Other Current Assets -- -- -- -- --
Total Current Assets $28.6M $104.2M $76.4M $54.2M $19.1M
 
Property Plant And Equipment $533K $387K $62K $62K $44K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.2M $10.5M $4.6M $2.5M $527K
Total Assets $42.3M $115.2M $84.1M $58.1M $19.6M
 
Accounts Payable $6.3M $1.9M $684K $2.2M $3M
Accrued Expenses $6.2M $2.1M $2M $3.6M $1.9M
Current Portion Of Long-Term Debt $5.9M $6.6M -- -- $12.2M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $28.3M $33.1M $6.8M $2M $755K
Total Current Liabilities $47.1M $43.8M $10.1M $7.8M $17.8M
 
Long-Term Debt $29.8M $34.9M $22.1M $30.1M $7.9M
Capital Leases -- -- -- -- --
Total Liabilities $84.1M $83.6M $35.4M $39.2M $25.8M
 
Common Stock $149K $1.8M $1.8M $128K $165K
Other Common Equity Adj -- -- -- -$131K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$41.7M $31.5M $48.6M $19M -$6.2M
 
Total Liabilities and Equity $42.3M $115.2M $84.1M $58.1M $19.6M
Cash and Short Terms $23.3M $100.5M $75.3M $51.8M $18.2M
Total Debt -- -- -- -- --
Period Ending 2019-12-31 2020-12-31 2021-12-31 2022-12-31 2023-12-31
Net Income to Stockholders -$103.1M -$52M -$91.6M -$44.4M -$38.4M
Depreciation & Amoritzation $152K $161K $2.1M $1.8M $1.8M
Stock-Based Compensation $2.2M $2.8M $4.3M $4.8M $784K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$81.9M -$54.5M -$15.8M -$18.5M -$39.3M
 
Capital Expenditures $24K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $40.1M -$11K -$54.6M $14M $23.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $744K -- -- --
Long-Term Debt Repaid -$1M -$6.2M -$6.5M -$2.3M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $2.1M $64.5M $83.1M -$1.8M $1M
 
Beginning Cash (CF) $44.7M $4.9M $14.8M $27.5M $21.1M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$39.8M $9.9M $12.7M -$6.3M -$15M
Ending Cash (CF) $4.9M $14.8M $27.5M $21.1M $6.1M
 
Levered Free Cash Flow -$81.9M -$54.5M -$15.9M -$18.5M -$39.3M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$16.1M -$98.9M -$3.5M -$9.9M -$7.1M
Depreciation & Amoritzation $39K $35K $458K $436K $7K
Stock-Based Compensation $597K $281K $1.9M $393K $138K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.4M -$1.1M -$3.4M -$9.6M -$13.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$33.9M $9.6M $5.1M $7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -$1.6M -$2.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $45.9M $87M -$2.3M $235K $7.2M
 
Beginning Cash (CF) $4.9M $14.8M $27.5M $21.1M $6.1M
Foreign Exchange Rate Adjustment -$24K -$6K -$22K -$12K -$27K
Additions / Reductions $18.5M $51.9M $3.9M -$4.2M $1.3M
Ending Cash (CF) $23.3M $66.7M $31.4M $16.9M $7.4M
 
Levered Free Cash Flow -$27.4M -$1.1M -$3.4M -$9.6M -$13.1M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$98.7M -$134.8M $3.9M -$50.8M -$35.6M
Depreciation & Amoritzation $156K $157K $2.5M $1.8M $1.3M
Stock-Based Compensation $2.2M $2.4M $5.9M $3.3M $529K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$94.3M -$28.3M -$18.1M -$24.7M -$42.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing $5M -$33.9M -$11.1M $9.5M $25.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2.6M -$6.3M -$7.1M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $47.9M $105.6M -$6.1M $668K $8M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$41.4M $43.4M -$35.3M -$14.5M -$9.4M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$94.3M -$28.3M -$18.2M -$24.7M -$42.8M
Period Ending 2020-03-31 2021-03-31 2022-03-31 2023-03-31 2024-03-31
Net Income to Stockholders -$16.1M -$98.9M -$3.5M -$9.9M -$7.1M
Depreciation & Amoritzation $39K $35K $458K $436K $7K
Stock-Based Compensation $597K $281K $1.9M $393K $138K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$27.4M -$1.1M -$3.4M -$9.6M -$13.1M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$33.9M $9.6M $5.1M $7.2M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -$1.6M -$2.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $45.9M $87M -$2.3M $235K $7.2M
 
Beginning Cash (CF) $4.9M $14.8M $27.5M $21.1M $6.1M
Foreign Exchange Rate Adjustment -$24K -$6K -$22K -$12K -$27K
Additions / Reductions $18.5M $51.9M $3.9M -$4.2M $1.3M
Ending Cash (CF) $23.3M $66.7M $31.4M $16.9M $7.4M
 
Levered Free Cash Flow -$27.4M -$1.1M -$3.4M -$9.6M -$13.1M

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

GET BETTER TRADE IDEAS

Popular

Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret
Why Caesars’ Digital Arm May Be the Gaming Giant’s Best-Kept Secret

It’s not often that a company with the scale and…

Will Tyson Foods Stock Bounce Back?
Will Tyson Foods Stock Bounce Back?

Tyson Foods, Inc. (NYSE:TSN) is one of the biggest food…

Will Iovance Biotherapeutics Stock Bounce Back?
Will Iovance Biotherapeutics Stock Bounce Back?

Iovance Biotherapeutics (NASDAQ:IOVA) is a fledgling pharmaceutical company that specializes…

Stock Ideas

Buy
64
Is AAPL Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 42x

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 113x

Buy
55
Is MSFT Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 37x

Alerts

Buy
61
QMCO alert for Dec 21

Quantum [QMCO] is up 26.28% over the past day.

Sell
46
NUKK alert for Dec 21

Nukkleus [NUKK] is down 22.94% over the past day.

Sell
1
IIPR alert for Dec 21

Innovative Industrial Properties [IIPR] is down 22.7% over the past day.

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

Show me the best stock