Immuron Limited (IMRN) fundamental analysis — strengths, weaknesses & financial health based on data analysis
* These insights are generated automatically based on available financial data. Please conduct your own research before making investment decisions.
Immuron Limited (IMRN) stock price & volume — 10-year historical chart
Immuron Limited (IMRN) revenue, earnings & EPS growth — 3, 5 & 10-year CAGR
Immuron Limited (IMRN) competitors in Vaccines and Infectious Disease — business model, growth, and fundamentals comparison
Immuron Limited (IMRN) vs competitors — business, growth, and fundamentals comparison against the closest industry rivals.
Immuron Limited (IMRN) annual income statement — 10-year revenue, gross profit & net income history
| Line item | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | Jun'25 |
|---|---|---|---|---|---|---|---|---|---|
| Sales/Revenue | 1.4M | 1.84M | 2.39M | 2.52M | 145.78K | 765.19K | 1.8M | 4.9M | 7.29M |
| Revenue Growth % | 39.47% | 31.99% | 29.55% | 5.49% | -94.21% | 424.91% | 135.85% | 171.67% | 48.63% |
| Cost of Goods Sold | 474.04K | 582.29K | 680.76K | 688.84K | 810.84K | 241.69K | 64.63K | 1.57M | 2.52M |
| COGS % of Revenue | 33.95% | 31.6% | 28.51% | 27.35% | 556.22% | 31.59% | 3.58% | 31.94% | 34.61% |
| Gross Profit | 922.16K▲ 0% | 1.26M▲ 36.7% | 1.71M▲ 35.4% | 1.83M▲ 7.2% | -665.06K▼ 136.3% | 523.5K▲ 178.7% | 1.74M▲ 232.4% | 3.34M▲ 91.8% | 4.77M▲ 42.8% |
| Gross Margin % | 66.05% | 68.4% | 71.49% | 72.65% | -456.22% | 68.41% | 96.42% | 68.06% | 65.39% |
| Gross Profit Growth % | 32.6% | 36.7% | 35.38% | 7.21% | -136.35% | 178.72% | 232.39% | 91.76% | 42.8% |
| Operating Expenses | 9.31M | 4.25M | 6.36M | 4.74M | 7.71M | 3.39M | 5.31M | 9.14M | 10.11M |
| OpEx % of Revenue | 666.9% | 230.54% | 266.53% | 188.02% | 5292.26% | 443.46% | 294.17% | 186.38% | 138.74% |
| Selling, General & Admin | 4.68M | 4.1M | 5.9M | 4.04M | 6.38M | 3.94M | 5.15M | 6.59M | 7.94M |
| SG&A % of Revenue | 335.24% | 222.44% | 247.23% | 160.47% | 4378.21% | 515.02% | 285.27% | 134.32% | 108.91% |
| Research & Development | 4.63M | 2.26M | 1.04M | 1.18M | 1.37M | 657.72K | 2.59M | 5.38M | 3.6M |
| R&D % of Revenue | 331.66% | 122.48% | 43.75% | 46.8% | 937.78% | 85.95% | 143.63% | 109.64% | 49.37% |
| Other Operating Expenses | 0 | -2.11M | -583.86K | -485.01K | -34.58K | -1.21M | -2.43M | -2.82M | -1.42M |
| Operating Income | -8.39M▲ 0% | -2.99M▲ 64.4% | -4.66M▼ 55.8% | -2.91M▲ 37.6% | -8.38M▼ 188.4% | -2.87M▲ 65.8% | -3.57M▼ 24.4% | -5.8M▼ 62.5% | -5.34M▲ 7.9% |
| Operating Margin % | -600.86% | -162.13% | -195.04% | -115.37% | -5748.48% | -375.05% | -197.75% | -118.32% | -73.34% |
| Operating Income Growth % | -1.54% | 64.38% | -55.84% | 37.6% | -188.41% | 65.75% | -24.36% | -62.55% | 7.87% |
| EBITDA | -8.38M | -2.98M | -4.65M | -2.89M | -8.37M | -2.84M | -3.52M | -5.76M | -5.29M |
| EBITDA Margin % | -600.5% | -161.86% | -194.82% | -114.63% | -5745.03% | -371.57% | -195.06% | -117.38% | -72.66% |
| EBITDA Growth % | -1.52% | 64.42% | -55.93% | 37.93% | -190.07% | 66.05% | -23.81% | -63.49% | 8% |
| D&A (Non-Cash Add-back) | 4.92K | 5.05K | 5.29K | 18.42K | 5.04K | 26.61K | 48.66K | 45.98K | 49.69K |
| EBIT | -8.39M | -3.25M | -4.71M | -3.07M | -7.96M | -3.12M | -3.41M | -5.22M | -5.36M |
| Net Interest Income | -81.27K | -22.96K | 39 | -21.63K | -4.56K | 15.6K | 106.67K | 320.18K | 128.56K |
| Interest Income | 16.1K | 1.24K | 39 | 0 | 9.2K | 21.79K | 116.32K | 327.76K | 135.87K |
| Interest Expense | 24.48K | 24.2K | 0 | 21.63K | 13.76K | 6.18K | 9.65K | 7.58K | 7.3K |
| Other Income/Expense | 1.58M | -22.96K | 39 | -21.63K | -4.56K | 15.6K | -217.67K | -1.14M | 128.56K |
| Pretax Income | -6.8M▲ 0% | -3.01M▲ 55.7% | -4.66M▼ 54.7% | -2.93M▲ 37.1% | -8.38M▼ 186.4% | -2.85M▲ 66.0% | -3.79M▼ 32.7% | -6.94M▼ 83.2% | -5.22M▲ 24.8% |
| Pretax Margin % | -487.33% | -163.38% | -195.04% | -116.23% | -5751.61% | -373.01% | -209.81% | -141.49% | -71.58% |
| Income Tax | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Effective Tax Rate % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% |
| Net Income | -6.8M▲ 0% | -3.01M▲ 55.7% | -4.66M▼ 54.7% | -2.93M▲ 37.1% | -8.38M▼ 186.4% | -2.85M▲ 66.0% | -3.79M▼ 32.7% | -6.94M▼ 83.2% | -5.22M▲ 24.8% |
| Net Margin % | -487.33% | -163.38% | -195.04% | -116.23% | -5751.61% | -373.01% | -209.81% | -141.49% | -71.58% |
| Net Income Growth % | 3.74% | 55.75% | -54.65% | 37.14% | -186.43% | 65.96% | -32.66% | -83.2% | 24.81% |
| Net Income (Continuing) | -6.8M | -3.01M | -4.66M | -2.93M | -8.38M | -2.85M | -3.79M | -6.94M | -5.22M |
| Discontinued Operations | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| EPS (Diluted) | -2.57▲ 0% | -0.90▲ 65.0% | -1.29▼ 43.3% | -0.66▲ 48.8% | -1.52▼ 130.3% | -0.50▲ 67.1% | -0.66▼ 32.0% | -1.22▼ 84.8% | -0.90▲ 26.2% |
| EPS Growth % | 30.54% | 64.98% | -43.33% | 48.84% | -130.3% | 67.11% | -32% | -84.85% | 26.23% |
| EPS (Basic) | -2.57 | -0.90 | -1.29 | -0.66 | -1.52 | -0.50 | -0.66 | -1.22 | -0.90 |
| Diluted Shares Outstanding | 2.65M | 3.34M | 3.62M | 4.41M | 5.53M | 5.69M | 5.69M | 5.7M | 5.77M |
| Basic Shares Outstanding | 2.65M | 3.34M | 3.62M | 4.41M | 5.53M | 5.69M | 5.69M | 5.7M | 5.77M |
| Dividend Payout Ratio | - | - | - | - | - | - | - | - | - |
Immuron Limited (IMRN) balance sheet — assets, liabilities & shareholders' equity
| Line item | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | Jun'25 |
|---|---|---|---|---|---|---|---|---|---|
| Total Current Assets | 8.27M | 7.05M | 6.68M | 4.41M | 25.75M | 23.67M | 20.41M | 14.73M | 9.98M |
| Cash & Short-Term Investments | 3.99M | 4.73M | 5.12M | 3.25M | 25.05M | 22.11M | 18.99M | 11.66M | 5.87M |
| Cash Only | 3.99M | 4.73M | 5.12M | 3.25M | 25.05M | 22.11M | 17.16M | 11.66M | 2.83M |
| Short-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 1.83M | 0 | 3.04M |
| Accounts Receivable | 270.13K | 492.28K | 298.93K | 327.69K | 334.71K | 662.9K | 417.42K | 1.39M | 791.39K |
| Days Sales Outstanding | 70.62 | 97.5 | 45.7 | 47.49 | 838.05 | 316.2 | 84.42 | 103.3 | 39.64 |
| Inventory | 2.34M | 497.9K | 544.34K | 797.69K | 292.53K | 326.58K | 839.97K | 1.58M | 1.77M |
| Days Inventory Outstanding | 1.8K | 312.1 | 291.85 | 422.68 | 131.68 | 493.2 | 4.74K | 369.32 | 256.52 |
| Other Current Assets | 1.67M | 1.33M | 719.29K | 33.19K | 78.26K | 0 | 0 | 0 | -1.94M |
| Total Non-Current Assets | 18.84K | 20.38K | 17.14K | 1.79M | 1.3M | 1.18M | 1.58M | 823.63K | 114.62K |
| Property, Plant & Equipment | 18.84K | 20.38K | 17.14K | 70.77K | 33.74K | 226.74K | 200.13K | 154.35K | 113.95K |
| Fixed Asset Turnover | 74.12x | 90.41x | 139.29x | 35.59x | 4.32x | 3.37x | 9.02x | 31.77x | 63.95x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Long-Term Investments | 0 | 0 | 0 | 0 | 0 | 0 | 159.07K | 0 | 0 |
| Other Non-Current Assets | -18.84K | -20.38K | -17.14K | 1.72M | 1.27M | 956.93K | 1.22M | 669.28K | 666 |
| Total Assets | 8.29M▲ 0% | 9.24M▲ 11.5% | 8.56M▼ 7.4% | 6.2M▼ 27.6% | 27.05M▲ 336.2% | 24.86M▼ 8.1% | 21.99M▼ 11.5% | 15.55M▼ 29.3% | 10.09M▼ 35.1% |
| Asset Turnover | 0.17x | 0.20x | 0.28x | 0.41x | 0.01x | 0.03x | 0.08x | 0.32x | 0.72x |
| Asset Growth % | -6.13% | 11.54% | -7.37% | -27.56% | 336.19% | -8.12% | -11.54% | -29.28% | -35.1% |
| Total Current Liabilities | 1.71M | 803.34K | 1.2M | 516.41K | 1.12M | 1.5M | 2.22M | 2.7M | 1.97M |
| Accounts Payable | 699.53K | 216.94K | 715.12K | 157.64K | 106.89K | 720.87K | 790.92K | 648.85K | 1.53M |
| Days Payables Outstanding | 538.62 | 135.98 | 383.42 | 83.53 | 48.12 | 1.09K | 4.47K | 151.23 | 221.36 |
| Short-Term Debt | 365.86K | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 19.14K | 0 | 0 | 0 | 0 | 0 | 698.2K | 0 | 0 |
| Other Current Liabilities | 36.17K | 472.39K | 376.8K | 16.02K | 864.63K | 535.96K | 401.85K | 522.57K | 0 |
| Current Ratio | 4.83x | 8.78x | 5.59x | 8.54x | 22.96x | 15.75x | 9.20x | 5.46x | 5.07x |
| Quick Ratio | 3.47x | 8.16x | 5.13x | 6.99x | 22.69x | 15.53x | 8.82x | 4.87x | 4.17x |
| Cash Conversion Cycle | 1.33K | 273.62 | -45.86 | 386.64 | 921.62 | -279.25 | 361.45 | 321.39 | 74.8 |
| Total Non-Current Liabilities | 0 | 0 | 14.98K | 41.84K | 36.2K | 175.45K | 152.21K | 141.55K | 94.58K |
| Long-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 0 | 0 | 0 | 18.93K | 0 | 175.41K | 150.32K | 132.94K | 71.86K |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 0 | 0 | 14.98K | 22.91K | 36.2K | 36 | 1.88K | 8.61K | 22.72K |
| Total Liabilities | 1.71M | 803.34K | 1.21M | 558.25K | 1.16M | 1.68M | 2.37M | 2.84M | 2.06M |
| Total Debt | 365.86K | 0 | 0 | 61.1K | 20.5K | 209.79K | 189.09K | 173.5K | 117.13K |
| Net Debt | -3.63M | -4.73M | -5.12M | -3.19M | -25.03M | -21.9M | -16.97M | -11.48M | -2.71M |
| Debt / Equity | 0.06x | - | - | 0.01x | 0.00x | 0.01x | 0.01x | 0.01x | 0.01x |
| Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | - | - | - | - | - | - | - | - | - |
| Interest Coverage | -342.65x | -123.47x | - | -134.32x | -608.96x | -464.08x | -369.75x | -765.72x | -731.63x |
| Total Equity | 6.57M▲ 0% | 8.44M▲ 28.4% | 7.35M▼ 12.9% | 5.64M▼ 23.2% | 25.9M▲ 358.8% | 23.18M▼ 10.5% | 19.62M▼ 15.4% | 12.71M▼ 35.2% | 8.03M▼ 36.8% |
| Equity Growth % | 33.08% | 28.36% | -12.89% | -23.22% | 358.81% | -10.49% | -15.36% | -35.21% | -36.8% |
| Book Value per Share | 2.48 | 2.53 | 2.03 | 1.28 | 4.69 | 4.07 | 3.44 | 2.23 | 1.39 |
| Total Shareholders' Equity | 6.57M | 8.44M | 7.35M | 5.64M | 25.9M | 23.18M | 19.62M | 12.71M | 8.03M |
| Common Stock | 53.63M | 58.37M | 60.29M | 62.43M | 88.36M | 88.44M | 88.44M | 88.5M | 88.87M |
| Retained Earnings | -49.53M | -52.54M | -57.24M | -57.92M | -65.93M | -68.43M | -72.06M | -78.97M | -82.48M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | 2.47M | 2.61M | 4.3M | 1.13M | 3.47M | 3.17M | 3.24M | 3.17M | 1.64M |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immuron Limited (IMRN) cash flow — operating, investing & free cash flow history
| Line item | Jun'17 | Jun'18 | Jun'19 | Jun'20 | Jun'21 | Jun'22 | Jun'23 | Jun'24 | Jun'25 |
|---|---|---|---|---|---|---|---|---|---|
| Cash from Operations | -7.03M | -3.5M | -1.29M | -3.16M | -3.05M | -3.13M | -2.49M | -5.88M | -6.14M |
| Operating CF Margin % | -503.59% | -190.16% | -53.88% | -125.66% | -2089.45% | -409.33% | -137.89% | -119.93% | -84.22% |
| Operating CF Growth % | -87.31% | 50.16% | 63.3% | -146.05% | 3.76% | -2.83% | 20.55% | -136.29% | -4.37% |
| Net Income | -6.8M | -3.01M | -3.33M | -2.93M | -6.25M | -2.85M | -3.79M | -6.94M | -5.22M |
| Depreciation & Amortization | 4.92K | 5.05K | 3.78K | 44.06K | 32.57K | 26.61K | 48.66K | 0 | 49.69K |
| Stock-Based Compensation | 522.66K | 242.95K | 0 | -533.91K | 0 | 94.89K | 226.95K | 0 | 304.24K |
| Deferred Taxes | 0 | -347.31K | 0 | 610.96K | 0 | 76.11K | -842.14K | 0 | 0 |
| Other Non-Cash Items | -481.86K | -498.64K | 994.14K | -539.93K | 2.04M | -205.63K | 465.6K | 2.03M | -753.38K |
| Working Capital Changes | -793.42K | 104.36K | 1.05M | 181.26K | 1.14M | -269.92K | 1.4M | -974.81K | -521.51K |
| Change in Receivables | 7.4K | 438K | 486.55K | 641.24K | 17.18K | -337K | 226.37K | -958.47K | -557.25K |
| Change in Inventory | -280.06K | -333.64K | 188.35K | -113.64K | 716.79K | 275.61K | -776.1K | -194.28K | 480.86K |
| Change in Payables | -559.45K | -620.2K | 304.85K | -362.44K | 437.72K | 285.62K | 31.88K | 0 | 0 |
| Cash from Investing | -5.7K | -5.32K | -1.46K | -864 | -4.95K | 11.74K | -2.74M | 327.56K | -2.9M |
| Capital Expenditures | -5.7K | -6.59K | -1.46K | -864 | -4.95K | -10.05K | -7.74K | -195 | 0 |
| CapEx % of Revenue | 0.41% | 0.36% | 0.06% | 0.03% | 3.39% | 1.31% | 0.43% | 0% | - |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | -2.73M | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 1.28K | 0 | 0 | 0 | 21.79K | -2.61M | 327.76K | -2.9M |
| Cash from Financing | 8.7M | 4.35M | 1.48M | 1.17M | 19.76M | -36.26K | -35.02K | 829 | 199.75K |
| Debt Issued (Net) | 0 | -365.86K | 0 | -366.65K | 0 | -36.26K | -35.02K | -15.6K | -65.66K |
| Equity Issued (Net) | 1000K | 1000K | 1000K | 1000K | 1000K | 0 | 0 | 24K | 396.83K |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Financing | -1.69M | -757.35K | 0 | -41.39K | -30.29K | 0 | 0 | -7.58K | -131.42K |
| Net Change in Cash | 1.7M▲ 0% | 732.51K▼ 57.0% | 392.46K▼ 46.4% | -1.87M▼ 576.3% | 21.8M▲ 1266.0% | -2.94M▼ 113.5% | -4.95M▼ 68.6% | -5.5M▼ 11.1% | -8.83M▼ 60.4% |
| Free Cash Flow | -7.04M▲ 0% | -3.51M▲ 50.1% | -1.29M▲ 63.3% | -3.17M▼ 145.8% | -3.05M▲ 3.6% | -3.14M▼ 3.0% | -2.5M▲ 20.6% | -5.88M▼ 135.6% | -6.14M▼ 4.4% |
| FCF Margin % | -504% | -190.52% | -53.94% | -125.69% | -2092.84% | -410.65% | -138.32% | -119.94% | -84.22% |
| FCF Growth % | -87.37% | 50.1% | 63.33% | -145.84% | 3.63% | -3% | 20.56% | -135.57% | -4.36% |
| FCF per Share | -2.66 | -1.05 | -0.36 | -0.72 | -0.55 | -0.55 | -0.44 | -1.03 | -1.06 |
| FCF Conversion (FCF/Net Income) | 1.03x | 1.16x | 0.28x | 1.08x | 0.36x | 1.10x | 0.66x | 0.85x | 1.18x |
| Interest Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 7.3K |
| Taxes Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Immuron Limited (IMRN) financial ratios — P/E, ROE, debt and 30+ core market and balance-sheet ratios
| Metric | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Return on Equity (ROE) | -144.98% | -118.17% | -40.11% | -58.98% | -45.05% | -53.17% | -11.63% | -17.7% | -42.92% | -50.3% |
| Return on Invested Capital (ROIC) | -198.45% | -167.87% | -67.32% | -117.52% | -93.01% | -378.29% | -200.67% | -136.46% | -224.75% | -122.51% |
| Gross Margin | 69.47% | 66.05% | 68.4% | 71.49% | 72.65% | -456.22% | 68.41% | 96.42% | 68.06% | 65.39% |
| Net Margin | -706.12% | -487.33% | -163.38% | -195.04% | -116.23% | -5751.61% | -373.01% | -209.81% | -141.49% | -71.58% |
| Debt / Equity | 0.38x | 0.06x | - | - | 0.01x | 0.00x | 0.01x | 0.01x | 0.01x | 0.01x |
| Interest Coverage | -24.19x | -342.65x | -123.47x | - | -134.32x | -608.96x | -464.08x | -369.75x | -765.72x | -731.63x |
| FCF Conversion | 0.53x | 1.03x | 1.16x | 0.28x | 1.08x | 0.36x | 1.10x | 0.66x | 0.85x | 1.18x |
| Revenue Growth | -0.13% | 39.47% | 31.99% | 29.55% | 5.49% | -94.21% | 424.91% | 135.85% | 171.67% | 48.63% |
Immuron Limited (IMRN) stock FAQ — growth, dividends, profitability & financials explained
Immuron Limited (IMRN) reported $10.9M in revenue for fiscal year 2025. This represents a 2139% increase from $0.5M in 2001.
Immuron Limited (IMRN) grew revenue by 48.6% over the past year. This is strong growth.
Immuron Limited (IMRN) reported a net loss of $7.9M for fiscal year 2025.
Immuron Limited (IMRN) has a return on equity (ROE) of -50.3%. Negative ROE indicates the company is unprofitable.
Immuron Limited (IMRN) had negative free cash flow of $9.2M in fiscal year 2025, likely due to heavy capital investments.
Immuron Limited (IMRN) financial analysis — history, returns, DCA and operating performance tools
Historical returns with dividends reinvested
Dollar cost averaging vs lump sum
Yield, growth, payout safety & DRIP
EPS trends, net income & profitability
Long-term charts & historical price data
Sales growth patterns & revenue breakdown
30 years of market, efficiency and balance-sheet ratios
DCF intrinsic value, peer multiples & estimates