Terrestrial Energy (IMSR) widens Q2 loss but lifts IMSR plant value to $2.7B
Rhea-AI Filing Summary
Terrestrial Energy Inc. reported second-quarter 2026 results and highlighted technical and commercial progress for its Generation IV Integral Molten Salt Reactor (IMSR) business. The company received NRC approval of its Postulated Initiating Events methodology topical report, advancing the IMSR licensing basis, and secured site control at the Texas A&M RELLIS campus through development and ground lease agreements. Updated unit economics now estimate $2.7 billion of cumulative lifetime revenue per IMSR plant, up from $2.1 billion, with a blended gross margin of 33%, expanding the serviceable addressable market to $2.3 trillion by 2050.
For the quarter ended June 30, 2026, operating expenses were $11.7 million versus $5.2 million a year earlier, driven by higher research and development and general and administrative costs. Net loss was $9.4 million compared with $6.2 million in 2025, or $(0.09) per basic and diluted share versus $(0.10). For the first six months of 2026, net loss was $19.9 million. As of June 30, 2026, cash and cash equivalents were $130.7 million, with total assets of $289.9 million and stockholders’ equity of $281.7 million. Net cash used in operating activities for the first half of 2026 was $14.8 million, while investing activities provided $48.5 million, primarily from investment redemptions.
Positive
- Updated IMSR plant economics increase estimated lifetime revenue per plant to $2.7 billion from $2.1 billion with a blended gross margin of 33%, and expand the serviceable addressable market to $2.3 trillion by 2050.
- Liquidity remains strong, with $130.7 million in cash and cash equivalents and total stockholders’ equity of $281.7 million as of June 30, 2026.
Negative
- Quarterly net loss widened to $9.4 million from $6.2 million year over year, and net cash used in operating activities for the first half of 2026 increased to $14.8 million.
- Operating expenses more than doubled year over year to $11.7 million for the quarter, reflecting higher research and development and general and administrative spending.
Filing Explained
By June 30, common shares had reached 82,718,567, while the 8-K discloses a 12,000-share private placement without price or proceeds.
This Form 8-K furnishes the company’s results for the quarter ended
The form’s purpose is to report specified material events, and this report states that the Item 2.02 information is furnished rather than filed under Section 18. The 12,000-share private-placement entry is a sale of securities to selected investors outside a public offering; resale registration is not disclosed here.
The statement of changes in equity records 140,815 common shares issued upon option exercise and 12,000 common shares issued for a private placement. It also records conversions of 318,197 and 476,133 exchangeable shares into common shares.
Additional common shares can reduce an existing holder’s percentage ownership absent offsetting changes. The conversion entries pair reductions in exchangeable shares with increases in common shares, so they describe a class change in the equity statement rather than a separately reported issuance.
As of
The filing provides no consideration, proceeds, use of proceeds, or conversion terms for the 12,000-share private-placement line, so its economics and resulting ownership percentage cannot be sized from this disclosure.
8-K Event Classification
Key Figures
Key Terms
Integral Molten Salt Reactor technical
Generation IV nuclear plants technical
Postulated Initiating Events methodology regulatory
serviceable addressable market financial
condensed consolidated statements of cash flows financial
Earnings Snapshot
FAQ
What regulatory milestone did Terrestrial Energy (IMSR) achieve in Q2 2026?
How did Terrestrial Energy (IMSR) update its IMSR plant unit economics?
What was Terrestrial Energy’s (IMSR) Q2 2026 net loss and EPS?
What is Terrestrial Energy’s (IMSR) cash position as of June 30, 2026?
How much cash did Terrestrial Energy (IMSR) use in operations in the first half of 2026?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported):
(Exact name of registrant as specified in its charter)
| | |||
(State or other jurisdiction | (Commission File Number) | (IRS Employer |
(Address of principal executive offices, including zip code)
Registrant’s telephone number, including area code: (
Not Applicable
(Former name or former address, if changed since last report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
Securities registered pursuant to Section 12(b) of the Act
Title of each class | | Trading | | Name of each exchange |
|
| The | ||
|
|
| The |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Item 2.02. Results of Operations and Financial Condition.
On August 11, 2026, Terrestrial Energy Inc. announced its financial and operating results for the quarter ended June 30, 2026. A copy of the press release is furnished herewith as Exhibit 99.1 and incorporated herein by reference.
The information set forth under this Item 2.02, including Exhibit 99.1, is intended to be furnished and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01. Financial Statements and Exhibits.
Exhibit | | Description |
99.1 | Press Release issued by Terrestrial Energy Inc., dated August 11, 2026 | |
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: August 11, 2026 | TERRESTRIAL ENERGY INC. | |
|
| |
| By: | /s/ Brian Thrasher |
| Name: | Brian Thrasher |
| Title: | Chief Financial Officer |
Exhibit 99.1
Terrestrial Energy Reports Second Quarter 2026 Results
~ NRC Approves PIE Methodology Topical Report, Advancing the IMSR Licensing Basis ~
~ Texas A&M Agreements Signed Covering Development Activities and Ground Leases Providing Site Control for Completion of-Characterization Work at RELLIS ~
~ Updates to Estimated Unit-Economics Raises Lifetime Revenue Per Plant to $2.7 Billion from $2.1 Billion with Blended Gross Margin Raised to 33% ~
~ Expands Serviceable Addressable Market Estimate to $2.3 Trillion by 2050 ~
CHARLOTTE, N.C. — August 11, 2026 — Terrestrial Energy Inc. (NASDAQ: IMSR) (“Terrestrial Energy” or “the Company”), a developer of small modular nuclear plants using its Generation IV Integral Molten Salt Reactor (IMSR), today announced its financial results for the second quarter ended June 30, 2026.
“This quarter we reported developments across all three pillars of our business plan. We secured site control at the Texas A&M-RELLIS site, advanced projects TETRA and TEFLA, and received NRC approval of our Postulated Initiating Events methodology,” said Simon Irish, Chief Executive Officer of Terrestrial Energy. “Engineering progress has allowed us to re-estimate our unit economics, particularly for our two principal businesses of IMSR Core-unit and Fuel Salt supply. We now estimate $2.7 billion of cumulative lifetime revenue per IMSR Plant, up from $2.1 billion, with a blended gross margin of 33%. This lifts our serviceable addressable market to $2.3 trillion by 2050. These economics achieved with a capital-light business model, illustrate the value of IMSR Core-unit and Fuel Salt supply.”
Engineering and Regulatory Highlights:
| ● | U.S. Nuclear Regulatory Commission (NRC) approved the Company's Postulated Initiating Events (PIE) methodology Topical Report, following its earlier approval of the IMSR Principal Design Criteria (PDC) Topical Report. Together these Topical Reports establish foundational elements of the IMSR licensing basis and can be referenced in future applications without re-evaluation. |
| ● | Continued to advance Project TETRA, the Company’s test reactor pilot project, and Project TEFLA, its fuel line pilot project, both partnership projects with the U.S. Department of Energy. |
| ● | Added irradiation cycles to the Company’s graphite testing and qualification program at NRG Petten, supporting materials’ qualification, licensing readiness and supplier down-selection. |
1
| ● | Appointed Kathy McCarthy to the Board of Directors, who has a career in nuclear technology and major project development at leading national laboratories. Concurrently, Pamela Cowan joined as EVP of Engineering, with more than 35 years of nuclear industry engineering experience, including senior leadership roles at Westinghouse and Holtec. |
Supply Chain Developments:
| ● | Continued Westinghouse engagement for the supply of uranium tetrafluoride (UF4) at standard enrichment, a key component in IMSR Fuel Salt supply. |
| ● | Signed an engineering service agreement with Zachry Nuclear to support site characterization and data-collection at the Texas A&M-RELLIS site. |
Commercial Pipeline of IMSR Plant Projects:
| ● | Signed ground lease and research agreements with Texas A&M University System for use of 77 acres at the Texas A&M-RELLIS site, securing site control and the path to complete site characterization work and environmental evaluation work for the IMSR Plant and other facilities. |
| ● | Executed a Memorandum of Understanding with Riot Platforms, Inc. (NASDAQ: RIOT) to co-locate IMSR Plants with Riot data centers. The parties are evaluating a natural gas fuel bridge for early electricity supply and added resiliency during full plant operation. |
Unit Economics Update:
| ● | Estimate of cumulative lifetime revenue per IMSR Plant increased to $2.7 billion from $2.1 billion on a blended gross margin of 33%. 79% of lifetime revenues occurs after construction of the IMSR Plant from Core-unit and Fuel Salt supply under long term contract. Gross margins for the Core-unit and Fuel Salt supply businesses estimated to be 33% and 40%, respectively. |
| ● | Updated 2050 serviceable addressable market to $2.3 trillion. |
Performance, Liquidity and Capital Structure:
| ● | Reported a net loss of $9.4 million for second quarter, compared to a net loss of $10.5 million for first quarter. This change was primarily driven by: |
| ◦ | $1.1 million decrease in R&D, reflecting timing and scope variances on key tests, including additional graphite irradiation cycles at NRG Petten. |
| ◦ | $0.7 million increase in G&A due to increased personnel-related expenses and stock-based compensation. |
| ◦ | $0.9 million increase in Other Income (Expense) due to decreased Interest Expense and an increase in Interest and Dividend Income. |
2
| • | Ended second quarter with $283.4 million in cash, cash equivalents and investments. |
| • | Reported cash burn of $6.4 million, a decrease of $1.5 million compared to first quarter. The decrease largely from a shift in the timing of certain testing activities. |
| • | Ended second quarter with 105.9 million shares issued and outstanding and unchanged from first quarter end, consisting of 82.7 million common shares and 23.2 million exchangeable shares. |
Conference Call and Webcast
Terrestrial Energy will host a conference call today at 8:30 a.m. Eastern Time to discuss the Company’s financial results. The live webcast of the conference call and accompanying presentation materials can be accessed through Terrestrial Energy’s website at ir.terrestrialenergy.com. For those unable to access the webcast, the conference call can be accessed by dialing (877) 407-4019 (domestic) or +1 (201) 689-8337 (international) and requesting the Terrestrial Energy Second-Quarter 2026 Earnings Conference Call. For those unable to listen to the live conference call, a replay will be available after the call through the archived webcast in the Events section of Terrestrial Energy’s investor relations website or by dialing (877) 660-6853 or (201) 612-7415. The access code for the replay is 13761804. The replay will be available until 11:59 PM ET on August 25, 2026.
About Terrestrial Energy
Terrestrial Energy is a developer of Generation IV nuclear plants that use its proprietary Integral Molten Salt Reactor (IMSR). The IMSR captures the transformative operating benefits of molten salt reactor technology in a plant design that represents true innovation in capital efficiency, cost reduction, versatility and functionality of nuclear energy supply. IMSR plants are designed to be small and modular for distributed supply of low-cost, reliable, dispatchable, clean, high-temperature industrial heat and electricity, and to be customized for a dual-use energy role relevant to many industrial applications, such as petrochemical and chemical synthesis, and data center operation. In so doing, IMSR plants extend the application of nuclear energy far beyond electric power markets. Their deployment will support the rapid growth of clean firm heat and power, delivering energy self-reliance, grid reliability and economic growth. Terrestrial Energy uses an innovative plant design together with proven and demonstrated molten salt reactor technology and readily-available and inexpensive standard-assay low-enriched uranium in its fuel for a nuclear plant with a unique set of operating characteristics and compelling transformative commercial potential. Terrestrial Energy is engaged with regulators, suppliers, industrial partners and energy end-users to build, license and commission the first IMSR plants in the early 2030s.
Forward-Looking Statements
The statements contained in this press release that are not purely historical are forward-looking statements. These forward-looking statements include, but are not limited to, statements regarding our expectations, milestones, hopes, beliefs, intentions or strategies regarding the future. In addition, any statements that refer to projections, forecasts or other characterizations of future events or circumstances, including any underlying assumptions, are forward-looking statements. The words “anticipate,” “believe,” “continue,” “could,”
3
“estimate,” “expect,” “intends,” “may,” “might,” “plan,” “possible,” “potential,” “predict,” “project,” “should,” “will,” “would” and similar expressions may identify forward-looking statements, but the absence of these words does not mean that a statement is not forward-looking.
The forward-looking statements contained in this press release are based on our current expectations and beliefs concerning future developments and their potential effects on the Company. There can be no assurance that future developments affecting the Company will be those that we have anticipated. These forward-looking statements speak only as of the date of this press release and involve a number of risks, uncertainties (some of which are beyond our control) or other assumptions that may cause actual results or performance to differ materially from those expressed or implied by these forward-looking statements. Factors that may cause actual results to differ materially from current expectations include, but are not limited to: (1) risks related to the development, manufacturing and construction of IMSR Plants and key components, including potential delays, cost overruns and contractor performance issues; (2) the Company’s ability to obtain applicable regulatory approvals and licenses on a timely basis or at all; (3) the possibility that our estimates regarding lifetime revenue and gross margin of IMSR Plants and our serviceable addressable market or the underlying assumptions may prove to be incorrect; (4) the ability of management to manage growth; (5) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors, including from alternative energy technologies, energy price volatility, and competition from other advanced reactor developers; (6) potential supply chain constraints and cost inflation for specialized nuclear-grade materials and components; (7) any failure to comply with the laws and regulations governing the use, transportation, and disposal of toxic, hazardous and/or radioactive materials; (8) changes in domestic and foreign business, market, financial and political conditions, and in applicable laws and regulations, including tariffs; (9) the ability to raise additional funding in the future; (10) the outcome of any legal proceedings that may be instituted against the Company; and (11) other risk factors described herein as well as the risk factors and uncertainties described in the documents filed by the Company from time to time with the U.S. Securities and Exchange Commission (the “SEC”).
The foregoing list of risk factors is not exhaustive. You should carefully consider the foregoing risk factors and the other risks and uncertainties described in the documents filed by the Company from time to time with the SEC. In addition, there may be additional risks that the Company presently knows, or that it currently believes are immaterial, that could also cause actual results to differ from those contained in the forward-looking statements. Nothing in this communication should be regarded as a representation or warranty, either express or implied, by any person that the forward-looking statements set forth herein will be achieved or that any of the contemplated results of such forward-looking statements will be achieved. You should not place undue reliance on forward-looking statements, which speak only as of the date they are made.
In addition, the information contained in this press release is provided as of the date hereof and may change, and the Company and its representatives and affiliates specifically disclaim any obligation to, and do not intend to, update or revise any forward-looking statements, whether as a result of new information, inaccuracies, future events or otherwise, except as may be required under applicable securities laws. Information contained on our website is not a part of or incorporated into this press release.
4
Terrestrial Energy Investor Center:
https://www.terrestrialenergy.com/investors
Terrestrial Energy Media & Contact:
investor@terrestrialenergy.com
media@terrestrialenergy.com
5
Terrestrial Energy Inc.
Condensed Consolidated Balance Sheets
(in thousands, except share data)
(Unaudited)
| | June 30, | | December 31, | | ||||||||||
| | 2026 | | 2025 | | ||||||||||
ASSETS |
| | |
| | |
| ||||||||
Current assets |
| | |
| | |
| ||||||||
Cash and cash equivalents | | $ | 130,737 | | $ | 97,164 | | ||||||||
Short-term investments | | | 142,781 | | | 200,626 | | ||||||||
Prepaid expenses and other current assets | |
| 1,274 | |
| 1,769 | | ||||||||
Total current assets | |
| 274,792 | |
| 299,559 | | ||||||||
| | | | | | | | ||||||||
Property and equipment, net | |
| 806 | |
| 835 | | ||||||||
Long-term investments | |
| 9,911 | |
| — | | ||||||||
Intangible assets, net | |
| 688 | |
| 708 | | ||||||||
Right-of-use assets | |
| 3,595 | |
| 1,814 | | ||||||||
Other assets | |
| 76 | |
| 64 | | ||||||||
Total Assets | | $ | 289,868 | | $ | 302,980 | | ||||||||
| | | | | | | | ||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | |
| | |
| | | ||||||||
Current liabilities | |
| | |
| | | ||||||||
Accounts payable and accrued expenses | | $ | 4,335 | | $ | 5,501 | | ||||||||
Operating lease liabilities, current | |
| 1,803 | |
| 383 | | ||||||||
Finance lease liabilities, current | |
| 33 | |
| 33 | | ||||||||
Total current liabilities | |
| 6,171 | |
| 5,917 | | ||||||||
| | | | | | | | ||||||||
Operating lease liabilities, noncurrent | |
| 2,006 | |
| 1,601 | | ||||||||
Finance lease liabilities, noncurrent | |
| 37 | |
| 56 | | ||||||||
Total liabilities | |
| 8,214 | |
| 7,574 | | ||||||||
| | | | | | | | ||||||||
Commitments and Contingencies (Note 11) | |
| | |
| | | ||||||||
| | | | | | | | ||||||||
Stockholders’ Equity | |
| | |
| | | ||||||||
Common shares, $0.0001 par value; 500,000,000 authorized shares; 82,718,567 and 81,771,422 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively | |
| 8 | |
| 8 | | ||||||||
Exchangeable shares, $0.0001 par value; 23,216,687 and 24,011,017 shares issued and outstanding as of June 30, 2026 and December 31, 2025, respectively | | | 2 | | | 2 | | ||||||||
Additional paid-in-capital | |
| 424,620 | |
| 418,815 | | ||||||||
Accumulated deficit | |
| (144,527) | |
| (124,625) | | ||||||||
Accumulated other comprehensive income | |
| 1,551 | |
| 1,206 | | ||||||||
Total stockholders’ equity | |
| 281,654 | |
| 295,406 | | ||||||||
Total liabilities and stockholders’ equity | | $ | 289,868 | | $ | 302,980 | | ||||||||
6
Terrestrial Energy Inc.
Condensed Consolidated Statements of Operations and Comprehensive Loss
(in thousands, except share data)
(Unaudited)
| | Three months ended | | Six months ended | | ||||||||
| | June 30, | | June 30, | | ||||||||
| | 2026 | | 2025 | | 2026 | | 2025 | | ||||
| | | | | | | | | | | | | |
OPERATING EXPENSES | |
| | |
| | |
| | |
| | |
Research and development costs | | $ | 3,498 | | $ | 1,441 | | $ | 8,064 | | $ | 2,849 | |
General and administrative | |
| 8,029 | |
| 3,531 | |
| 15,333 | |
| 6,820 | |
Depreciation and amortization | |
| 145 | |
| 198 | |
| 206 | |
| 379 | |
Total Operating Expenses | |
| 11,672 | |
| 5,170 | |
| 23,603 | |
| 10,048 | |
OPERATING LOSS | |
| (11,672) | |
| (5,170) | |
| (23,603) | |
| (10,048) | |
| | | | | | | | | | | | | |
OTHER INCOME (EXPENSE) | |
| | |
| | |
| | |
| | |
Government grants | |
| 40 | |
| 145 | |
| 88 | |
| 168 | |
Interest expense | |
| — | |
| (1,238) | |
| (2) | |
| (2,537) | |
Interest expense – related party | |
| — | |
| (91) | |
| — | |
| (162) | |
Interest and dividend income | |
| 2,481 | |
| 8 | |
| 3,934 | |
| 11 | |
Foreign exchange (loss) gain | |
| (170) | |
| 97 | |
| (204) | |
| 67 | |
OTHER INCOME (EXPENSE) | |
| 2,351 | |
| (1,079) | |
| 3,816 | |
| (2,453) | |
| | | | | | | | | | | | | |
Net loss before income tax | |
| (9,321) | |
| (6,249) | |
| (19,787) | |
| (12,501) | |
Income tax expense | |
| (78) | |
| — | |
| (115) | |
| — | |
Net loss | |
| (9,399) | |
| (6,249) | |
| (19,902) | |
| (12,501) | |
| | | | | | | | | | | | | |
Loss per common share, basic and diluted | | $ | (0.09) | | $ | (0.10) | | $ | (0.19) | | $ | (0.20) | |
Weighted-Average Shares of Common Shares Outstanding, Basic and diluted | |
| 105,935,254 | |
| 63,170,918 | |
| 105,899,684 | |
| 63,170,918 | |
| | | | | | | | | | | | | |
Net loss | | $ | (9,399) | | $ | (6,249) | | $ | (19,902) | | $ | (12,501) | |
Other comprehensive (loss) income net of tax: | |
| | |
| | |
| | |
| | |
Foreign currency translation adjustments | |
| (289) | |
| 562 | |
| (353) | |
| (265) | |
Change in net unrealized gains on short-term and long-term investments | |
| (140) | |
| — | |
| 698 | |
| — | |
Comprehensive loss | | $ | (9,828) | | $ | (5,687) | | $ | (19,557) | | $ | (12,766) | |
| |
| | |
| | |
| | | | | |
7
Terrestrial Energy Inc.
Condensed Consolidated Statements of Changes in Stockholders’ Equity (Deficit)
(in thousands, except share data)
(Unaudited)
| | | | | | | | | | |
| | |
| Accumulated |
| | | | | | |
| | | | | | | |
| Additional |
| Other | | | | | Total | ||||||
| | Common Shares | | Exchangeable Shares | | Paid-In- |
| Comprehensive | | Accumulated | | Stockholders' | ||||||||||
| | Shares | | Amount | | Shares | | Amount | | Capital |
| Income | | Deficit | | Equity | ||||||
Balance as of January 1, 2026 |
| 81,771,422 | | $ | 8 |
| 24,011,017 | | $ | 2 | | $ | 418,815 | | $ | 1,206 | | $ | (124,625) |
| $ | 295,406 |
Stock-based compensation |
| — | |
| — |
| — | |
| — | |
| 2,761 | |
| — | |
| — |
| | 2,761 |
Shares issued upon exercise of options |
| 140,815 | |
| — |
| — | |
| — | |
| 158 | |
| — | |
| — |
| | 158 |
Conversion of exchangeable shares to common shares |
| 318,197 | |
| — |
| (318,197) | |
| — | |
| — | |
| — | |
| — |
| | — |
Issuance of shares for private placement | | 12,000 | | | — | | — | | | — | | | — | | | — | | | — | | | — |
Currency translation adjustments |
| — | |
| — |
| — | |
| — | |
| — | |
| (64) | |
| — |
| | (64) |
Change in unrealized gains on short-term and long-term investments |
| — | |
| — |
| — | |
| — | |
| — | |
| 838 | |
| — |
| | 838 |
Net loss |
| — | |
| — |
| — | |
| — | |
| — | |
| — | |
| (10,503) |
| | (10,503) |
Balance, March 31, 2026 |
| 82,242,434 | | $ | 8 |
| 23,692,820 | | $ | 2 | | $ | 421,734 | | $ | 1,980 | | $ | (135,128) |
| $ | 288,596 |
Stock-based compensation |
| — | |
| — |
| — | |
| — | |
| 2,886 | |
| — | |
| — |
| | 2,886 |
Conversion of exchangeable shares to common shares |
| 476,133 | |
| — |
| (476,133) | |
| — | |
| — | |
| — | |
| — |
| | — |
Currency translation adjustments |
| — | |
| — |
| — | |
| — | |
| — | |
| (289) | |
| — |
| | (289) |
Change in unrealized gains on short-term and long-term investments |
| — | |
| — |
| — | |
| — | |
| — | |
| (140) | |
| — |
| | (140) |
Net loss |
| — | |
| — |
| — | |
| — | |
| — | |
| — | |
| (9,399) |
| | (9,399) |
Balance, June 30, 2026 |
| 82,718,567 | | $ | 8 |
| 23,216,687 | | $ | 2 | | $ | 424,620 | | $ | 1,551 | | $ | (144,527) |
| $ | 281,654 |
| | | | | | | | | | | | | | | | Accumulated | | | | | | | |
| | | | | | | | | | Additional | | Other | | | | | Total | ||||||
| | | Common Shares | | Exchangeable Shares | | Paid-In- | | Comprehensive | | Accumulated | | Stockholders' | ||||||||||
| | | Shares* | | Amount | | Shares* | | Amount | | Capital | | Income (Loss) | | Deficit | | Deficit | ||||||
Balance as of January 1, 2025, as recast |
|
| 39,159,901 | | $ | 4 |
| 24,011,017 | | $ | 2 | | $ | 82,774 | | $ | 337 | | $ | (96,608) | | $ | (13,491) |
Stock-based compensation |
|
| — | |
| — |
| — | |
| — | |
| 180 | |
| — | |
| — | |
| 180 |
Issuance of warrants in connection with convertible notes, net of tax | | | — | | | — | | — | | | — | | | 2,595 | | | — | | | — | | | 2,595 |
Currency translation adjustments |
|
| — | |
| — |
| — | |
| — | |
| — | |
| (827) | |
| — | |
| (827) |
Net loss |
|
| — | |
| — |
| — | |
| — | |
| — | |
| — | |
| (6,252) | |
| (6,252) |
Balance, March 31, 2025 |
|
| 39,159,901 | | $ | 4 |
| 24,011,017 | | $ | 2 | | $ | 85,549 | | $ | (490) | | $ | (102,860) | | $ | (17,795) |
Stock-based compensation |
|
| — | |
| — |
| — | |
| — | |
| 214 | |
| — | |
| — | |
| 214 |
Currency translation adjustments |
|
| — | |
| — |
| — | |
| — | |
| — | |
| 562 | |
| — | |
| 562 |
Net loss |
|
| — | |
| — |
| — | |
| — | |
| — | |
| — | |
| (6,249) | |
| (6,249) |
Balance, June 30, 2025 |
|
| 39,159,901 | | $ | 4 |
| 24,011,017 | | $ | 2 | | $ | 85,763 | | $ | 72 | | $ | (109,109) | | $ | (23,268) |
* The shares of the Company’s common stock prior to the Recapitalization have been retrospectively recast to reflect the change in the capital structure as a result of the Recapitalization.
8
Terrestrial Energy Inc.
Condensed Consolidated Statements of Cash Flows
(in thousands)
(Unaudited)
| | Six months ended | | ||||
| | June 30, | | ||||
| | 2026 | | 2025 | | ||
Cash flows from operating activities |
| | |
| | |
|
Net loss | | $ | (19,902) | | $ | (12,501) | |
Adjustments to reconcile net loss to net cash used in operating activities: | |
| | |
| | |
Depreciation and amortization | |
| 206 | |
| 379 | |
Amortization of debt discount | |
| — | |
| 1,216 | |
Interest income and accretion of discount on investments, net | | | (98) | | | — | |
Stock-based compensation | |
| 5,647 | |
| 394 | |
Unrealized foreign currency transaction gains | |
| (236) | |
| (298) | |
Noncash lease expense | |
| 298 | |
| 136 | |
Changes in operating assets and liabilities | |
| | |
| | |
Prepaid expenses and other current assets | |
| 572 | |
| (267) | |
Accounts payable and accrued expenses | |
| (1,020) | |
| 2,735 | |
Accrued interest | | | — | | | 1,149 | |
Accrued interest - related party | | | — | | | 234 | |
Operating lease payments | |
| (261) | |
| (62) | |
Net cash used in operating activities | |
| (14,794) | |
| (6,885) | |
| | | | | | | |
Cash flows from investing activities | |
| | |
| | |
Purchases of intangible assets | |
| (20) | |
| (26) | |
Purchases of property and equipment | |
| (161) | |
| (526) | |
Purchase of investments | |
| (92,511) | |
| — | |
Proceeds from redemptions of investments | |
| 141,142 | |
| — | |
Net cash provided by (used in) investing activities | |
| 48,450 | |
| (552) | |
| | | | | | | |
Cash flows from financing activities | |
| | |
| | |
Proceeds from issuance of convertible notes | |
| — | |
| 9,335 | |
Proceeds from issuance of convertible notes – related parties | |
| — | |
| 1,650 | |
Proceeds from preferred stock subscription payable | |
| — | |
| 25,797 | |
Proceeds from the exercise of stock options for common shares | | | 158 | | | — | |
Repayment of finance lease liabilities | |
| (18) | |
| (87) | |
Net cash provided by financing activities | |
| 140 | |
| 36,695 | |
| | | | | | | |
Effect of exchange rate changes on cash and cash equivalents | |
| (223) | |
| 103 | |
| | | | | | | |
Increase in cash and cash equivalents during the period | |
| 33,573 | |
| 29,361 | |
Cash and cash equivalents, beginning of period | |
| 97,164 | |
| 3,022 | |
Cash and cash equivalents, end of period | | $ | 130,737 | | $ | 32,383 | |
| | | | | | | |
Supplemental noncash investing and financing activities | |
| | |
| | |
Recognition of warrants in connection with convertible notes, net of tax | | $ | — | | $ | 2,595 | |
Operating lease liabilities obtained in exchange for operating lease assets | | $ | 2,125 | | $ | — | |
9