IMAX · Imax Corp
$48.49
-1.24 (-2.49%)
At close · Aug 7
Market Cap
$2.66B
Shares
54.84M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$410.21M
+16.5%
FY2025
Net Income
$34.9M
+33.7%
FY2025
Gross Margin
60.02%
+6pp
FY2025
Operating Margin
20.53%
+8.1pp
FY2025
Diluted EPS
$0.63
+31.2%
FY2025
Operating Cash Flow
$127.07M
+79.4%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $416.08M | $410.21M | $352.21M | $374.84M | $300.81M | $254.88M | $137M | $395.66M | $374.4M | $380.77M | $377.33M | $373.81M | $290.54M | $287.94M | $282.76M | $235.1M | $248.61M | $171.21M | |
| — | — | — | — | $13.6M | — | — | — | $74.47M | $72.28M | $77.32M | $83.65M | $60.71M | $61.29M | $61.27M | $34.81M | $46.94M | $25.76M | |
| $167.96M | $164.02M | $162.01M | $160.5M | $144.45M | $120.48M | $115.46M | $181.49M | $166.47M | $195.52M | $174.66M | $154.52M | $117.15M | $123.33M | $129.51M | $121.03M | $110.96M | $89.66M | |
| $248.12M | $246.19M | $190.2M | $214.34M | $156.36M | $134.41M | $21.54M | $214.17M | $207.93M | $185.25M | $202.68M | $219.29M | $173.39M | $164.6M | $153.25M | $114.07M | $137.65M | $81.55M | |
| — | 60.02% | 54% | 57.18% | 51.98% | 52.73% | 15.72% | 54.13% | 55.54% | 48.65% | 53.71% | 58.66% | 59.68% | 57.17% | 54.2% | 48.52% | 55.37% | 47.63% | |
| $6.42M | $5.82M | $5.1M | $10.11M | $5.3M | $6.94M | $5.62M | $5.2M | $13.73M | $20.86M | $16.32M | $12.73M | $16.1M | $14.77M | $11.41M | $7.83M | $6.25M | $3.76M | |
| — | — | — | — | — | — | — | — | — | — | — | — | — | $2.5M | $2.7M | $2.4M | — | — | |
| $136.71M | $138.46M | $132.7M | $144.41M | $138.04M | $117.32M | $108.49M | — | — | — | — | — | — | — | — | — | — | — | |
| $8.17M | $7.52M | $5.76M | $4.58M | $4.83M | $4.88M | $5.39M | $4.96M | $4.15M | $3.02M | $2.08M | $1.86M | $1.72M | $1.62M | $706K | $465K | $513K | $546K | |
| — | $62.45M | $65.5M | $60.02M | $56.66M | $56.08M | $53.61M | $63.49M | $57.44M | $66.81M | $46.49M | $42.8M | $33.76M | $37.17M | $32.79M | $25.16M | $20.54M | $19.05M | |
| $3.93M | $2.48M | $3.75M | $2.95M | $0 | — | $0 | $628K | $2.41M | $9.9M | — | — | — | — | — | — | — | — | |
| $83.87M | $84.23M | $43.86M | $50.4M | -$4.83M | $10.98M | -$121.82M | $77.28M | $45.18M | $31.44M | $58.6M | $87.77M | $57.87M | $65.1M | $58.89M | $28.97M | $50.97M | $19.8M | |
| — | 20.53% | 12.45% | 13.45% | -1.61% | 4.31% | -88.92% | 19.53% | 12.07% | 8.26% | 15.53% | 23.48% | 19.92% | 22.61% | 20.83% | 12.32% | 20.5% | 11.56% | |
| — | $146.68M | $109.37M | $110.42M | $51.83M | $67.07M | -$68.22M | $140.77M | $102.61M | $98.25M | $105.08M | $130.57M | $91.63M | $102.27M | $91.68M | $54.13M | $71.51M | $38.85M | |
| $7.49M | $7.36M | $8.08M | $6.82M | $5.88M | $7.09M | $7.01M | $2.79M | $2.92M | $1.94M | $1.81M | $1.66M | $924K | $1.35M | $689K | $1.83M | $1.89M | $13.85M | |
| $2.27M | $2.8M | $2.18M | $2.49M | $1.43M | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | $0 | $0 | -$1.86M | $3000 | -$492K | -$703K | -$2.32M | -$2.4M | -$1.07M | -$2.76M | -$1.36M | -$1.79M | -$493K | $0 | |
| -$878K | -$867K | $127K | $465K | $70K | $5.34M | -$2.08M | -$517K | — | — | — | — | — | — | — | — | — | — | |
| $62.33M | $63.29M | $37.7M | $46.12M | -$9.77M | $10.99M | -$129.12M | $75.34M | $43.61M | $30.01M | $57.85M | $87.08M | $57.35M | $63.81M | $58.29M | $27.2M | $49.49M | $5.47M | |
| $15.21M | $17.77M | $5M | $13.05M | $10.11M | $20.56M | $26.5M | $16.77M | $9.52M | $16.79M | $16.21M | $20.05M | $14.47M | $16.63M | $15.08M | $9.29M | -$51.78M | $274K | |
| $40.95M | $34.9M | $26.1M | $25.3M | -$22.8M | -$22.3M | -$143.78M | $46.87M | $22.84M | $2.34M | $28.79M | $55.84M | $39.74M | $44.12M | $41.34M | $15.26M | $100.78M | $5.02M | |
| — | 8.51% | 7.41% | 6.75% | -7.58% | -8.75% | -104.94% | 11.84% | 6.1% | 0.62% | 7.63% | 14.94% | 13.68% | 15.32% | 14.62% | 6.49% | 40.54% | 2.93% | |
| — | — | — | — | — | — | — | $46.87M | $22.84M | $2.34M | $28.79M | $55.08M | $39.31M | $44.12M | $41.34M | — | — | — | |
| $47.46M | $41.17M | $21.54M | $23.1M | -$35.17M | -$20.79M | -$139.6M | $47.26M | $19.88M | $6.92M | $31.03M | $51.55M | $37.72M | $45.38M | $41.48M | $13.75M | $98.88M | $2.46M | |
| USD/shares | — | $0.65 | $0.49 | $0.47 | -$0.40 | -$0.38 | -$2.43 | — | $0.36 | $0.04 | $0.43 | $0.79 | $0.58 | $0.66 | $0.63 | $0.24 | $1.59 | $0.10 |
| USD/shares | — | $0.63 | $0.48 | $0.46 | -$0.40 | -$0.38 | -$2.43 | — | $0.36 | $0.04 | $0.42 | $0.78 | $0.56 | $0.64 | $0.61 | $0.22 | $1.51 | $0.09 |
| shares | — | 53.64M | 52.65M | 54.31M | 56.67M | 59.13M | 59.24M | 61.31M | 63.08M | 65.38M | 67.58K | 69.53K | 68.35K | 67.15K | 65.85M | 64.5M | 63.58M | 52.82M |
| shares | — | 55.54M | 53.86M | 55.15M | 56.67M | 59.13M | 59.24M | 61.49M | 63.21M | 65.54M | 68.26K | 71.06K | 69.75K | 68.96K | 67.93M | 67.86M | 66.68M | 54.52M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Capital Returned to Shareholders
Cash spent on share repurchases and dividends per fiscal year, as reported on the cash-flow statement. Across FY2012–FY2021: $208.15M in buybacks.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Peer median 2.76×
EV/EBIT
—
Peer median 31.15×
P/E (TTM)
66.42×
Peer median 46.76×
Peer medians compare against the 21 similar-size Entertainment companies (of 42 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Reportable Segment Aggregation Before Other Operating Segment | $402,535,000 | $340,793,000 | $361,001,000 | $294,188,000 | — | — | — | — |
| Technology Products and Services Segment | $251,277,000 | $216,062,000 | $234,303,000 | $192,368,000 | $172,952,000 | — | — | — |
| Content Solutions Segment | $151,258,000 | $124,731,000 | $126,698,000 | $101,820,000 | $76,989,000 | — | — | — |
| All Other Segments | $7,677,000 | $11,415,000 | $13,838,000 | $6,617,000 | $4,942,000 | — | $15,596,000 | $16,064,000 |
| Content Solutions Segment Technology Products And Services Segment | — | — | $361,001,000 | $294,188,000 | $249,941,000 | — | — | — |
| Contingent Rent | — | — | — | — | — | — | $139,000 | $0 |
| Distribution | — | — | — | — | — | — | $4,818,000 | $3,446,000 |
| Film Distribution and Post Production | — | — | — | $6,935,000 | $5,724,000 | $8,719,000 | $12,210,000 | $12,962,000 |
| Film Distribution | — | — | — | $3,152,000 | $1,464,000 | $4,841,000 | $4,818,000 | $3,446,000 |
| Hybrid Joint Revenue Sharing Arrrangements | — | — | — | $4,804,000 | $5,406,000 | $2,056,000 | $11,014,000 | $9,706,000 |
| Image Enhancement and Maintenance Services | — | — | — | $161,379,000 | $131,148,000 | $59,318,000 | $188,547,000 | $181,740,000 |
| IMAX Maintenance | — | — | — | $56,608,000 | $53,339,000 | $21,999,000 | $53,151,000 | $49,684,000 |
| Imax Systems | — | — | — | $62,933,000 | $65,660,000 | $54,055,000 | $107,321,000 | $100,030,000 |
| IMAX Technology Network | — | — | — | $156,635,000 | $116,843,000 | $46,106,000 | $197,438,000 | $184,790,000 |
| IMAX Technology Sales and Maintenance | — | — | — | $130,600,000 | $126,768,000 | $79,776,000 | $179,876,000 | $167,778,000 |
| Joint Revenue Sharing Arrangements | — | — | — | $61,768,000 | $46,184,000 | $17,841,000 | $76,673,000 | $73,997,000 |
| Network Business Segment | — | — | — | — | — | — | $196,836,000 | $184,164,000 |
| Network Business Total | — | — | — | — | — | — | $196,836,000 | $184,164,000 |
| New Business Initiatives | — | — | — | — | $3,704,000 | $2,226,000 | $2,754,000 | $5,769,000 |
| New Business | — | — | — | — | — | — | $2,754,000 | $5,769,000 |
| Other | — | — | — | $6,635,000 | $5,548,000 | $2,402,000 | $3,386,000 | $3,102,000 |
| Others Total | — | — | — | — | — | — | $15,596,000 | $16,064,000 |
| Post Production | — | — | — | $3,783,000 | $4,260,000 | $3,878,000 | $7,392,000 | $9,516,000 |
| Production and IMAX DMR | — | — | — | $94,867,000 | $70,659,000 | $28,265,000 | $120,765,000 | $110,793,000 |
| Reportable Segments | — | — | — | $294,170,000 | $249,335,000 | $134,601,000 | $392,278,000 | $371,299,000 |
| Technology Rentals | — | — | — | $61,786,000 | $46,790,000 | $17,841,000 | $77,961,000 | $74,472,000 |
| Technology Sales | — | — | — | $69,158,000 | $66,153,000 | $49,728,000 | $118,245,000 | $106,591,000 |
| Theater Business Other | — | — | — | $6,255,000 | $2,363,000 | $1,666,000 | $8,390,000 | $8,358,000 |
| Theater Business Segemnt | — | — | — | — | — | — | $180,478,000 | $168,404,000 |
| Theater Network Total | — | — | — | — | — | — | $180,478,000 | $168,404,000 |
| Theater System Maintenance | — | — | — | — | — | — | $53,151,000 | $49,684,000 |
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| United States | $144,854,000 | $137,761,000 | $117,925,000 | $107,734,000 | $73,499,000 | $30,157,000 | $121,264,000 | $118,495,000 |
| Greater China | $102,343,000 | $80,997,000 | $91,901,000 | $73,330,000 | $112,801,000 | $52,331,000 | $124,294,000 | $117,520,000 |
| Asia Excluding Greater China | $66,626,000 | $57,691,000 | $59,690,000 | $47,145,000 | $23,682,000 | $20,090,000 | $48,386,000 | $46,858,000 |
| Western Europe | $51,755,000 | $40,812,000 | $54,908,000 | $40,245,000 | $20,942,000 | $13,683,000 | $46,911,000 | $40,497,000 |
| Rest of World | $24,149,000 | $16,609,000 | $17,881,000 | $15,383,000 | $17,092,000 | $10,336,000 | $20,027,000 | $17,439,000 |
| Canada | $11,515,000 | $9,344,000 | $13,788,000 | $9,418,000 | $3,266,000 | $1,365,000 | $9,220,000 | $10,507,000 |
| Latin America | $8,970,000 | $8,994,000 | $18,746,000 | $7,550,000 | $3,601,000 | $6,114,000 | $9,438,000 | $12,952,000 |
| Russia and CIS | — | — | — | — | — | $2,927,000 | $16,124,000 | $10,133,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Image Enhancement and Maintenance Services | $217,926,000 | $192,197,000 | $189,752,000 | $161,379,000 | $131,148,000 | — | — | — |
| Service | $217,926,000 | $192,197,000 | $189,752,000 | $161,379,000 | $131,148,000 | $59,318,000 | $188,547,000 | $181,740,000 |
| Technology Sales | $98,339,000 | $87,765,000 | $100,792,000 | $69,158,000 | $66,153,000 | $49,728,000 | $118,245,000 | $106,591,000 |
| Technology Rentals | $82,218,000 | $62,560,000 | $75,566,000 | $61,786,000 | $46,790,000 | $17,841,000 | $77,961,000 | $74,472,000 |
| Finance Income | $11,729,000 | $9,686,000 | $8,729,000 | $8,482,000 | $10,792,000 | $10,116,000 | $10,911,000 | $11,598,000 |
| Equipment and Product Sales | — | — | — | — | — | — | $118,245,000 | $106,591,000 |
| Lease Arrangement | — | — | — | $70,069,000 | $63,588,000 | $24,168,000 | $98,055,000 | $83,907,000 |
| Rentals | — | — | — | — | — | — | $77,961,000 | $74,472,000 |
Key facts
CIK
921582
CUSIP
45245E109
13F (30d)
84 filings
83 filers
Visit website
Investor relations