Financhill
Sell
26

ITRM Quote, Financials, Valuation and Earnings

Last price:
$1.52
Seasonality move :
-6.06%
Day range:
$1.51 - $1.58
52-week range:
$0.81 - $3.02
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
38.43x
P/B ratio:
--
Volume:
400.2K
Avg. volume:
1.1M
1-year change:
-20%
Market cap:
$25.2M
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 -$7.75 -$3.35 -$2.73
Diluted EPS (Cont. Ops) -$106.50 -$32.49 -$7.75 -$3.35 -$2.73
Weighted Average Basic Share $967.9K $1.6M $11.8M $13.3M $14.1M
Weighted Average Diluted Share $967.9K $1.6M $11.8M $13.3M $14.1M
 
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $3.9M $1.8M $4.4M $14.9M $3.1M
Selling, General & Admin $2.4M $3M $2.7M $1.8M $1.8M
Other Inc / (Exp) -$576K $9.8M -$22M $13.3M -$481K
Operating Expenses $6.3M $4.9M $7M $16.7M $4.9M
Operating Income -$6.3M -$4.9M -$7M -$16.7M -$4.9M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$11.8M $4.1M -$29.7M -$3.7M -$6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $420K $352K -$570K $161K $136K
Net Income to Company -$12.2M $3.7M -$29.1M -$3.9M -$6.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$12.2M $3.7M -$29.1M -$3.9M -$6.1M
 
Basic EPS (Cont. Ops) -$9.00 $0.29 -$2.19 -$0.30 -$0.30
Diluted EPS (Cont. Ops) -$9.00 $0.26 -$2.19 -$0.30 -$0.30
Weighted Average Basic Share $1.4M $13.2M $13.3M $13M $20M
Weighted Average Diluted Share $1.4M $14.6M $13.3M $13M $20M
 
EBITDA -$7.6M $5.1M -$28.6M -$3M -$5.4M
EBIT -$7.6M $4.9M -$29M -$3.4M -$5.4M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$6.3M -$4.9M -$7M -$16.7M -$4.9M
Operating Income (Adjusted) -$7.6M $4.9M -$29M -$3.4M -$5.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $39.6M $9.4M $15.5M $36.1M $18.9M
Selling, General & Admin $11.1M $13M $13.8M $7.9M $7.6M
Other Inc / (Exp) $1M -$66.6M -$10.7M $14.4M -$1.7M
Operating Expenses $50.7M $22.4M $29.3M $44M $26.5M
Operating Income -$50.7M -$22.4M -$29.3M -$44M -$26.5M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$63.7M -$98M -$43.2M -$30.5M -$30.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $768K $558K $371K $572K $357K
Net Income to Company -$64.5M -$98.6M -$43.5M -$31.1M -$30.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$64.5M -$98.6M -$43.5M -$31.1M -$30.6M
 
Basic EPS (Cont. Ops) -$61.05 -$14.23 -$3.00 -$2.27 -$1.71
Diluted EPS (Cont. Ops) -$61.05 -$14.26 -$3.00 -$2.27 -$1.71
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$52.3M -$88.6M -$36.8M -$27.8M -$27.7M
EBIT -$52.4M -$89M -$39.9M -$29.6M -$28.1M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$50.7M -$22.4M -$29.3M -$44M -$26.5M
Operating Income (Adjusted) -$52.4M -$89M -$39.9M -$29.6M -$28.1M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Revenue -- -- -- -- --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $18.7M $7M $11.8M $30.2M $9.2M
Selling, General & Admin $8.8M $10.7M $10.7M $5.8M $5.9M
Other Inc / (Exp) $1.1M -$64.4M -$14.2M $11.5M -$1.3M
Operating Expenses $27.5M $17.7M $22.5M $36M $15M
Operating Income -$27.5M -$17.7M -$22.5M -$36M -$15M
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$40.1M -$86.8M -$39.1M -$25.5M -$18M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $719K $534K $200K $471K $215K
Net Income to Company -$40.8M -$87.4M -$39.3M -$26M -$18.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$40.8M -$87.4M -$39.3M -$26M -$18.2M
 
Basic EPS (Cont. Ops) -$37.20 -$10.36 -$2.72 -$1.89 -$1.00
Diluted EPS (Cont. Ops) -$37.20 -$10.39 -$2.72 -$1.89 -$1.00
Weighted Average Basic Share $3.4M $35M $39.8M $40.8M $54.7M
Weighted Average Diluted Share $3.4M $38.2M $39.8M $40.8M $54.7M
 
EBITDA -$29.1M -$81.7M -$35.3M -$23.2M -$16.3M
EBIT -$29.2M -$82.1M -$36.7M -$24.5M -$16.3M
 
Revenue (Reported) -- -- -- -- --
Operating Income (Reported) -$27.5M -$17.7M -$22.5M -$36M -$15M
Operating Income (Adjusted) -$29.2M -$82.1M -$36.7M -$24.5M -$16.3M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Cash and Equivalents $8.6M $36M $20.5M $4.8M $13.4M
Short Term Investments -- $52M $43.9M $31.1M $1.1M
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $2.7M $1.1M $1.5M $2.5M $814K
Other Current Assets -- -- -- -- $264K
Total Current Assets $12.1M $90.2M $66.7M $38.5M $15.9M
 
Property Plant And Equipment $461K $138K $34K $59K $30K
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $13.8M $8.1M $2.7M $710K $40K
Total Assets $26.3M $98.4M $71.6M $39.7M $15.9M
 
Accounts Payable $2.6M $276K $1.2M $5.5M $835K
Accrued Expenses $2.2M $1.7M $3.7M $9M $3.5M
Current Portion Of Long-Term Debt $6.2M $3.2M -- -- $13.7M
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities $29.8M $12.5M $2.5M $1.8M $668K
Total Current Liabilities $40.9M $17.8M $7.5M $16.4M $18.7M
 
Long-Term Debt $34.1M $24.5M $30.2M $19.6M $8.7M
Capital Leases -- -- -- -- --
Total Liabilities $82.2M $46M $39M $36.3M $27.4M
 
Common Stock $212K $1.8M $122K $130K $227K
Other Common Equity Adj -- -- -- $3K $2K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$55.9M $52.4M $32.5M $3.4M -$11.5M
 
Total Liabilities and Equity $26.3M $98.4M $71.6M $39.7M $15.9M
Cash and Short Terms $8.6M $88M $64.4M $35.9M $14.5M
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 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$12.2M $3.7M -$29.1M -$3.9M -$6.1M
Depreciation & Amoritzation $44K $111K $448K $436K $8K
Stock-Based Compensation $850K $1.5M $422K $142K $68K
Change in Accounts Receivable -- -- -- $355K -$4K
Change in Inventories -- -- -- -- --
Cash From Operations -$4.4M -$3.9M -$4.5M -$9.3M -$2.7M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$9K $4.9M $15.8M $360K $5.7M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$1.6M -$1.6M -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $767K -$1.6M -- $10K $5.4M
 
Beginning Cash (CF) $12.4M $36.7M $9.3M $13.8M $5M
Foreign Exchange Rate Adjustment -$2K -$12K -$28K -$23K -$28K
Additions / Reductions -$3.7M -$609K $11.3M -$8.9M $8.5M
Ending Cash (CF) $8.7M $36M $20.6M $4.9M $13.4M
 
Levered Free Cash Flow -$4.4M -$4M -$4.5M -$9.3M -$2.7M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$64.5M -$98.6M -$43.5M -$31.1M -$30.6M
Depreciation & Amoritzation $161K $370K $3.1M $1.7M $463K
Stock-Based Compensation $3.1M $2.5M $6.3M $1.1M $413K
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$68.6M -$22.4M -$16.7M -$30.8M -$35.4M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$13K -$50.1M $5.1M $14.2M $30.6M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$5.7M -$6.5M -$3.9M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $48.3M $99.9M -$3.9M $878K $13.4M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$20.2M $27.3M -$15.4M -$15.7M $8.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$68.6M -$22.5M -$16.7M -$30.8M -$35.4M
Period Ending 2020-09-30 2021-09-30 2022-09-30 2023-09-30 2024-09-30
Net Income to Stockholders -$40.8M -$87.4M -$39.3M -$26M -$18.2M
Depreciation & Amoritzation $122K $331K $1.4M $1.3M $23K
Stock-Based Compensation $2.6M $2.4M $4.3M $645K $274K
Change in Accounts Receivable -- -- -- $355K -$4K
Change in Inventories -- -- -- -- --
Cash From Operations -$45.5M -$13.4M -$14.2M -$26.5M -$22.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$11K -$50.1M $9.6M $9.8M $17.1M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $744K -- -- -- --
Long-Term Debt Repaid -$4.7M -$4.9M -$2.3M -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $49.3M $84.8M -$2.3M $445K $12.8M
 
Beginning Cash (CF) $40.6M $118.2M $68.2M $51.8M $18.5M
Foreign Exchange Rate Adjustment -$35K -$14K -$77K -$47K -$73K
Additions / Reductions $3.8M $21.2M -$6.9M -$16.2M $7.4M
Ending Cash (CF) $44.4M $139.5M $61.3M $35.5M $25.9M
 
Levered Free Cash Flow -$45.5M -$13.4M -$14.2M -$26.5M -$22.5M

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

GET BETTER TRADE IDEAS

Popular

Is Philip Morris Stock Overvalued?
Is Philip Morris Stock Overvalued?

If there is one industry that can be termed truly…

What Quantum Stocks Should I Buy?
What Quantum Stocks Should I Buy?

The last several years have seen a series of tech…

Will Sirius XM Be a 10-Bagger Stock?
Will Sirius XM Be a 10-Bagger Stock?

Last year, Warren Buffett surprised practically everyone when he acquired…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 118x

Sell
43
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Buy
51
Is MSFT Stock a Buy?

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

Alerts

Sell
32
FTAI alert for Jan 22

FTAI Aviation [FTAI] is up 9.99% over the past day.

Sell
2
EDU alert for Jan 22

New Oriental Education & Technology Group [EDU] is down 0.92% over the past day.

Buy
51
GH alert for Jan 22

Guardant Health [GH] is up 4.59% over the past day.

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

Show me the best stock