Data is not available at this time.
IMV Inc. is a clinical-stage biotechnology company specializing in immuno-oncology, leveraging its proprietary DPX platform to develop targeted cancer therapies. The company focuses on immune-educating therapies designed to activate T-cells against survivin-expressing tumors, with its lead candidate, maveropepimut-S, in Phase II trials for multiple cancers. Operating in the highly competitive oncology sector, IMV differentiates itself through its DPX technology, which aims to enhance immune responses with a single-dose, room-temperature-stable formulation. The company's pipeline also includes early-stage candidates for infectious diseases, though its primary value driver remains oncology. IMV's market position is that of a niche innovator, targeting underserved cancers with high unmet need, but it faces significant clinical and commercial risks inherent in biotech development.
IMV reported no revenue in FY 2022, reflecting its status as a pre-commercial biotech firm. The company posted a net loss of CAD 36.99 million, with an EPS of -CAD 4.43, driven by high R&D expenditures. Operating cash flow was negative CAD 33.4 million, underscoring its reliance on external funding to sustain clinical development. Capital expenditures were minimal at CAD 1.07 million, typical for asset-light biotech models.
IMV’s earnings power remains constrained by its pre-revenue stage, with losses primarily tied to clinical trial costs. The company’s capital efficiency is under pressure as it advances multiple Phase II trials, requiring disciplined cash management. With no near-term profitability, IMV’s ability to secure additional funding or partnerships will be critical to maintaining its development momentum.
IMV ended FY 2022 with CAD 21.2 million in cash and equivalents against total debt of CAD 28.9 million, indicating a leveraged position. The negative operating cash flow suggests a reliance on equity raises or debt refinancing to fund operations. The balance sheet reflects the high-risk profile typical of clinical-stage biotechs, with liquidity concerns pending successful trial outcomes or strategic deals.
IMV’s growth hinges on clinical milestones, particularly for maveropepimut-S, with data readouts likely driving valuation shifts. The company does not pay dividends, reinvesting all resources into R&D. Given its stage, shareholder returns are contingent on pipeline success or acquisition potential, with no near-term visibility on profitability or distributions.
With a market cap of CAD 13.1 million, IMV trades as a high-risk, high-reward biotech play. Investors appear cautious, pricing in clinical and funding risks. The beta of 1.52 reflects volatility aligned with sector peers. Valuation is entirely speculative, tied to pipeline progress rather than fundamentals.
IMV’s DPX platform offers differentiation in stability and dosing convenience, potentially reducing manufacturing costs. However, the outlook remains highly uncertain, dependent on clinical success and partnership deals. The company’s survival hinges on achieving meaningful trial results or securing strategic backing, with failure risks outweighing near-term upside.
Company filings, TSX disclosures
show cash flow forecast
| Fiscal year | 2021 | 2022 | 2023 | 2024 | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |