IMSR · CIK 0002019804 · FY2025 live · 2025-12-31
Terrestrial Energy Inc. /DE/
View as
Model
Classic Z
FY2025
23.71
Zone
Safe
Prior
—
Market DD
—
1y PD
—
23.71
Z″ 45.41
Score 23.71 · distress below 1.80, grey to 2.99, safe at 3.00 and above.
Classic Z factor contributions
X1 Working capital / assets
Short-term liquidity versus the size of the balance sheet.
0.971.2 × = 1.16X2 Retained earnings / assets
Cushion from years of profits. Share buybacks can push this negative at otherwise healthy firms.
−0.411.4 × = −0.58X3 EBIT / assets
Operating return on assets. Highest weight in the original model.
−0.083.3 × = −0.27X4 Book equity / liabilities
Book equity versus the liability stack. Mega-caps often look greyer here than they would if X4 used market cap.
39.000.6 × = 23.40X5 Sales / assets
Asset turnover — how much revenue the asset base supports.
0.001 × = 0.00
Five-year path
Need two annual 10-Ks to draw a path. The desk will pull this issuer’s filings rather than invent a series.
Overview
rule-v1
Terrestrial Energy Inc. /DE/ is on classic Z at 23.71 (safe) for FY2025, from an SEC 10-K. Book equity / liabilities is the line that sets the print. This is the first live year on the desk. No market tape loaded. Classic Z was fit on manufacturers; buybacks can send retained earnings negative at otherwise healthy issuers, and X4 is book equity, not market cap.
Book screen Safe; market PD —. Tape not priced — not a single default call.
Market DD · naive Merton
No market tape yet.
Pull a year of closes (Yahoo, Nasdaq if Yahoo is limited) and size equity from Nasdaq cap or EDGAR shares. Distance-to-default and 1-year PD stay blank until then.
Sector peers
Closest Classic Z scores · Highest score in Materials.
KPI widgets
Current assets
$300M
Total assets
$303M
Current liabilities
$6M
Total liabilities
$8M
Working capital
$294M
Retained earnings
−$125M
EBIT
−$25M
Total sales
$0
Book equity
$295M
Accession 0001104659-26-036846. Live rank is the latest 10-K on EDGAR (FY2025, period 2025-12-31). Classic Z is the live score. View as does not rewrite the live rank. X4 is book equity. Pulled 12 Sept 2026.