Terrestrial Energy Inc. /DE/ IMSR

Industrials SIC 3443 - Fabricated Plate Work (Boiler Shops) Nasdaq

Terrestrial Energy Inc. is an advanced nuclear technology company developing the Integral Molten Salt Reactor nuclear plant ("IMSR Plant"), which uses the Company's proprietary design of Molten Salt Reactor ("MSR"). Our mission is to transform global energy markets by commercializing our IMSR Plant, which will deliver low-carbon electricity and industrial heat with superior economics, speed to deployment, and siting flexibility. In a world demanding rapid, scalable nuclear solutions, the IMSR Plant offers a viable, efficient alternative to both the limitations of legacy nuclear and the intermittency of renewables.

HCM II Acquisition Corp. ("HCM II") was a special purpose acquisition company incorporated on April 4, 2024, as a Cayman Islands exempted corporation for the purpose of effecting a merger, share exchange, asset acquisition, stock purchase, reorganization, or similar business combination with one or more businesses. On October 23, 2025, HCM II domesticated as a Delaware corporation and changed its name to "Terrestrial Energy Inc." (the "Company"). On October 28, 2025, pursuant to the Business Combination Agreement, dated as of March 26, 2025, as amended (the "Business Combination"), the Company completed the Business Combination with Terrestrial Energy Development Inc. ("TEDI"), a Delaware corporation, with TEDI surviving as a wholly owned subsidiary of the Company. Following the Business Combination, the Company became a holding company whose operations are conducted through TEDI and whose primary asset is its equity interest in TEDI. For accounting and financial reporting purposes, the Business Combination was accounted for as a reverse recapitalization, with TEDI treated as the accounting acquirer and HCM II treated as the accounting acquiree.

Last close 5.15 2026-09-04
Market cap $545.6M 2026-06-30 share count
52-week range 4.38 - 21.00

Valuation FY2025 figures against the last close

P/S
P/E
P/FCF
EV/EBITDA
Dividend yield
Diluted EPS-0.39

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023
Revenue $248.4K
R&D $9.8M$5.2M
SG&A $14.3M$4.2M
Total operating expenses $25.2M$10.6M
Operating income -$25.2M-$10.4M
Pre-tax income -$28.0M-$11.5M
Income tax $17.9K$21.0K
Net income -$28.0M-$11.5M
EPS, basic -0.39-0.19
EPS, diluted -0.39-0.19
Shares, diluted (wtd. avg.) $71.6M$60.4M

Balance sheet

Fiscal year FY2025FY2024FY2023
Cash and equivalents $97.2M$3.0M$4.6M
Short-term investments $200.6M
Total current assets $299.6M$3.3M
Property, plant and equipment $834.8K$770.5K
Other intangibles $707.7K$617.0K
Total assets $303.0M$5.3M
Accounts payable $5.5M$748.9K
Total current liabilities $5.9M$1.1M
Total liabilities $7.6M$18.8M
Retained earnings -$124.6M-$96.6M
Total equity $295.4M-$13.5M-$4.9M

Cash flow

Fiscal year FY2025FY2024FY2023
Operating cash flow -$16.5M-$8.2M
Depreciation and amortisation $1.2M$1.3M
Stock-based compensation $3.1M$670.2K
Capital expenditure $1.1M$607.9K
Investing cash flow -$200.6M-$662.3K
Financing cash flow $311.4M$7.3M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001104659-26-071014.

Others in SIC 3443

TickerCompanyMarket capP/ERevenue growth
SMR NUSCALE POWER Corp $3.54B -15.0%
NKLR Terra Innovatum Global N.V. $582.3M 0.5x
LPBB Launch Two Acquisition Corp.