IMAX
Imax Corporation
$40.61
+$1.49(+3.81%)
68
Overall
45
Value
80
Tech
81
Quality
Market Cap
$1.82B
Volume
1.58M
52W Range
$24.20 - $43.16
Target Price
$46.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $366.6M | $371.2M | $374.4M | $395.7M | $137.0M | $254.9M | $300.8M | $374.8M | $352.2M | $410.2M | ||
| Total Revenue | $122.4M | $380.8M | $374.4M | $395.7M | $137.0M | $254.9M | $300.8M | $374.8M | $352.2M | $410.2M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-83.8M | $-195.5M | $166.5M | $181.5M | $115.5M | $120.5M | $144.4M | $160.5M | $162.0M | $164.0M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $202.7M | $185.2M | $207.9M | $214.2M | $21.5M | $134.4M | $156.4M | $214.3M | $190.2M | $246.2M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $143.1M | $133.8M | $138.5M | $-110.9M | $-78.9M | $125.2M | $157.3M | $159.1M | $143.6M | $151.8M | ||
| Research & Development | $16.3M | $20.9M | $13.7M | $5.2M | $5.6M | $6.9M | $5.3M | $10.1M | $5.1M | $5.8M | ||
| Research Expense | $16.3M | $20.9M | $13.7M | $5.2M | $5.6M | $6.9M | $5.3M | $10.1M | $5.1M | $5.8M | ||
| Selling, General & Administrative | -- | -- | -- | $2.4M | $18.6M | $113.4M | $146.6M | $144.4M | $132.7M | $138.5M | ||
| Selling & Marketing Expenses | -- | -- | $-4.5M | $5.0M | $8.1M | $13.3M | $22.3M | -- | -- | -- | ||
| General & Administrative Expenses | $-5.1M | $-5.7M | $-4.3M | $2.4M | $18.6M | $113.4M | $146.6M | $144.4M | $132.7M | $138.5M | ||
| Salaries & Wages | $124.7M | $109.9M | $117.5M | $-123.5M | $-108.5M | $25.6M | -- | -- | -- | -- | ||
| Depreciation & Amortization | $2.1M | $3.0M | $4.1M | $5.0M | $5.4M | $4.9M | $4.8M | $4.6M | $5.8M | $7.5M | ||
| Depreciation & Amortization | $2.1M | $3.0M | $4.1M | $5.0M | $5.4M | $4.9M | $4.8M | $4.6M | $5.8M | $7.5M | ||
| Amortization | $2.1M | $3.0M | $4.1M | $5.0M | $5.4M | $4.9M | $4.8M | $4.6M | $5.8M | $7.5M | ||
| Other Operating Expenses | $-1.0M | $-3.6M | $3.1M | $-812.0K | $-2.3M | $-37.0K | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $48.8M | $41.9M | $69.4M | $77.3M | $-121.8M | $11.0M | $-4.8M | $50.4M | $43.9M | $84.2M | ||
| EBITDA | $61.0M | $34.1M | $49.7M | $83.1M | $-69.4M | $74.2M | $-715.0K | $115.2M | $113.3M | $135.1M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $1.8M | $1.9M | $2.9M | $2.8M | $7.0M | $7.1M | $5.9M | $6.8M | $8.1M | $7.4M | ||
| Interest Income Operating | $9.5M | $9.6M | $1.8M | $2.1M | $2.4M | $2.2M | $1.4M | $2.5M | -- | -- | ||
| Intinc | -- | -- | -- | -- | -- | -- | -- | $2.5M | $2.2M | $2.8M | ||
| Net Non-Operating Interest Income/Expense | $-1.8M | $-1.9M | $-2.9M | $-2.8M | $-7.0M | $-7.1M | $4.4M | $-4.3M | $-5.9M | $-4.6M | ||
| Gain on Sale of Securities | $3.1M | $-824.0K | $-408.0K | $1.2M | $-2.1M | $5.3M | $70.0K | $465.0K | $127.0K | $-867.0K | ||
| Other Income/Expense | $-444.0K | $194.0K | $991.0K | $1.3M | $5.7M | $-4.9M | $-4.4M | $-54.0K | $260.0K | $16.4M | ||
| Other Special Charges | $2.8M | $509.0K | $-499.0K | $-737.0K | $-600.0K | $-463.0K | $-556.0K | $-411.0K | $-387.0K | $-15.5M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $16.2M | $9.5M | $850.0K | -- | -- | -- | $2.9M | $3.7M | $2.5M | ||
| Special Income Charges | $-417.0K | $-17.4M | $-24.3M | $-850.0K | $-4.1M | $1.8M | -- | $-3.1M | $-3.7M | $-9.5M | ||
| Impairment of Capital Assets | $417.0K | $1.2M | $-66.0K | -- | -- | -- | -- | $144.0K | -- | $7.0M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $58.9M | $31.1M | $45.5M | $78.1M | $-122.1M | $18.1M | $-3.9M | $52.9M | $45.8M | $70.7M | ||
| Pre-Tax Income | $57.9M | $30.0M | $43.1M | $75.3M | $-129.1M | $11.0M | $-9.8M | $46.1M | $37.7M | $63.3M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | $16.2M | $16.8M | $9.5M | $16.8M | $26.5M | $20.6M | $10.1M | $13.1M | $5.0M | $17.8M | ||
| NET INCOME | ||||||||||||
| Net Income | $28.8M | $2.3M | $22.8M | $46.9M | $-143.8M | $-22.3M | $-22.8M | $25.3M | $26.1M | $34.9M | ||
| Net Income (Continuing Operations) | $28.8M | $2.3M | $22.8M | $46.9M | $-143.8M | $-22.3M | $-19.9M | $33.1M | $32.7M | $45.5M | ||
| Net Income (Discontinued Operations) | $28.8M | $2.3M | $22.8M | $46.9M | $-143.8M | $-22.3M | $-22.8M | $25.3M | $26.1M | $34.9M | ||
| Net Income (Common Stockholders) | $28.8M | $2.3M | $22.8M | $293.8M | $-143.8M | $-22.3M | $-22.8M | $25.3M | $26.1M | $34.9M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $72.1M | ||
| TOTALS | ||||||||||||
| Total Expenses | $59.4M | $-61.8M | $305.0M | $70.6M | $36.6M | $245.7M | $301.7M | $319.6M | $305.6M | $315.8M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $66.9M | $58.6M | $63.5M | $61.3M | $59.2M | $59.1M | $56.7M | $54.3M | $52.6M | $53.6M | ||
| Average Shares Outstanding (Diluted) | $68.5M | $58.6M | $63.5M | $61.5M | $59.2M | $59.1M | $56.7M | $55.1M | $53.9M | $55.5M | ||
| Shares Outstanding | $66.3M | $64.9M | $61.5M | $61.4M | $58.9M | $58.6M | $54.0M | $53.0M | $53.0M | $54.0M | ||
| Basic EPS | $0.43 | $0.04 | $0.36 | $0.76 | $-2.43 | $-0.38 | $-0.40 | $0.47 | $0.49 | $0.65 | ||
| Basic EPS (Continuing Operations) | $0.43 | -- | $0.36 | $0.76 | $-2.43 | $-0.38 | $-0.40 | $0.47 | $0.49 | $0.65 | ||
| Diluted EPS | $0.42 | $0.04 | $0.36 | $0.76 | $-2.43 | $-0.38 | $-0.40 | $0.46 | $0.48 | $0.63 | ||
| Diluted EPS (Continuing Operations) | -- | -- | $0.36 | -- | -- | -- | $-0.40 | $0.46 | $0.48 | $0.63 | ||
| OTHER METRICS | ||||||||||||
| Basic Discontinuous Operations | $0.42 | -- | -- | -- | -- | -- | -- | -- | -- | -- | ||
| Commission Expenses | -- | -- | $-2.4M | $2.0M | $2.2M | $2.3M | -- | -- | -- | -- | ||
| Earnings from equity interest | $-2.3M | $-703.0K | $-492.0K | $3.0K | $-1.9M | -- | -- | -- | -- | -- | ||
| Earnings From Equity Interest Net Of Tax | $-2.3M | $-703.0K | $-492.0K | $3.0K | $-1.9M | -- | -- | -- | -- | -- | ||
| Interest Expense Operating | $-721.0K | $-826.0K | $-502.0K | -- | $-5.8M | $-3.3M | -- | -- | -- | -- | ||
| Marketing Expense | -- | -- | $-2.1M | $3.0M | $5.9M | $11.0M | -- | -- | -- | -- | ||
| Minority Interests | $-10.5M | $-10.2M | $-10.8M | $-11.7M | $13.7M | $-12.8M | $-2.9M | $-7.7M | $-6.6M | $-10.7M | ||
| Net Income Discontinuous Operations | $-954.0K | $-2.6M | $-3.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Non Recurring Operation Expense | -- | -- | $14.7M | -- | $4.1M | $-1.8M | -- | -- | -- | -- | ||
| Other Gand A | $-5.1M | $-5.7M | $-4.3M | $2.4M | $18.6M | $113.4M | $146.6M | $144.4M | $132.7M | $138.5M | ||
| Other Impairment Of Capital Assets | $-3.0M | $-11.7M | $-3.7M | $96.0K | $1.2M | -- | $4.5M | $144.0K | -- | -- | ||
| Other Write Off | -- | -- | -- | -- | $975.0K | $927.0K | -- | -- | -- | -- | ||
| Provision For Gain Loss On Disposal | $-954.0K | $-2.6M | $-3.1M | -- | -- | -- | -- | -- | -- | -- | ||
| Realized Capital Gain | $4.8M | $5.2M | $8.7M | -- | -- | -- | -- | -- | -- | -- | ||
| Rent And Landing Fees | $-5.1M | $-5.7M | $-4.3M | $3.8M | -- | -- | -- | -- | -- | -- | ||
| Restruct | -- | $16.2M | $9.5M | $850.0K | -- | -- | -- | $2.9M | $3.7M | $2.5M | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | IMAX | $40.61 | +3.8% | 1.58M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |