Free Trial

Bicycle Therapeutics (BCYC) Financials

Bicycle Therapeutics logo
$3.60 +0.09 (+2.56%)
Closing price 04:00 PM Eastern
Extended Trading
$3.60 0.00 (-0.14%)
As of 04:27 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Bicycle Therapeutics

Annual Income Statements for Bicycle Therapeutics

This table shows Bicycle Therapeutics' income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
-22 -31 -51 -67 -113 -181 -169 -219
Consolidated Net Income / (Loss)
-22 -31 -51 -67 -113 -181 -169 -219
Net Income / (Loss) Continuing Operations
-22 -31 -51 -67 -113 -181 -169 -219
Total Pre-Tax Income
-22 -31 -52 -68 -114 -179 -174 -219
Total Operating Income
-22 -26 -52 -66 -117 -190 -210 -247
Total Gross Profit
7.14 14 10 12 14 27 35 73
Total Revenue
7.14 14 10 12 14 27 35 73
Operating Revenue
7.14 14 10 12 14 27 35 73
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
29 40 62 77 131 217 245 320
Selling, General & Admin Expense
8.12 15 29 32 50 60 72 79
Research & Development Expense
21 26 33 45 82 156 173 240
Total Other Income / (Expense), net
-0.50 -4.56 0.23 -2.86 2.41 11 36 28
Interest Expense
0.00 0.00 0.46 2.98 3.34 3.26 2.68 0.21
Interest & Investment Income
0.17 0.81 0.68 0.12 5.76 14 34 28
Other Income / (Expense), net
-0.67 -5.38 - - 0.00 0.00 4.48 0.00
Income Tax Expense
-0.40 -0.25 -0.72 -1.66 -1.52 1.46 -4.77 0.15
Basic Earnings per Share
($49.78) ($2.77) ($2.66) ($2.67) ($3.80) ($5.08) ($2.90) ($3.16)
Weighted Average Basic Shares Outstanding
438.86K 11.05M 19.15M 25.06M 29.66M 35.59M 58.21M 69.28M
Diluted Earnings per Share
($49.78) ($2.77) ($2.66) ($2.67) ($3.80) ($5.08) ($2.90) ($3.16)
Weighted Average Diluted Shares Outstanding
438.86K 11.05M 19.15M 25.06M 29.66M 35.59M 58.21M 69.28M
Weighted Average Basic & Diluted Shares Outstanding
438.86K 11.05M 19.15M 29.60M 30.02M 42.59M 69.20M 69.71M
Cash Dividends to Common per Share
- - - - $0.00 $0.00 $0.00 $0.00

Quarterly Income Statements for Bicycle Therapeutics

This table shows Bicycle Therapeutics' income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-53 -27 -40 -51 -50 -61 -79 -59 -20 -61 -50
Consolidated Net Income / (Loss)
-49 -27 -40 -51 -52 -61 -79 -59 -20 -61 -50
Net Income / (Loss) Continuing Operations
-49 -27 -40 -51 -52 -61 -79 -59 -20 -61 -50
Total Pre-Tax Income
-49 -27 -40 -54 -53 -62 -79 -59 -19 -61 -50
Total Operating Income
-54 -32 -47 -64 -68 -70 -87 -66 -25 -65 -55
Total Gross Profit
5.33 20 9.36 2.68 3.71 9.98 2.92 12 48 0.89 0.63
Total Revenue
5.33 20 9.36 2.68 3.71 9.98 2.92 12 48 0.89 0.63
Operating Revenue
5.33 20 9.36 2.68 3.71 9.98 2.92 12 48 0.89 0.63
Total Cost of Revenue
- 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00
Total Operating Expenses
60 51 56 67 71 80 90 77 73 66 55
Selling, General & Admin Expense
15 16 16 18 22 21 18 19 21 17 14
Research & Development Expense
45 35 40 48 50 59 71 58 52 49 41
Total Other Income / (Expense), net
5.47 4.80 6.95 9.60 15 8.36 7.42 6.66 5.82 4.83 4.32
Interest Expense
0.82 0.82 0.82 0.99 0.05 0.05 0.05 0.04 0.06 0.05 0.04
Interest & Investment Income
6.28 5.62 7.77 11 10 8.41 7.47 6.70 5.88 4.88 4.36
Income Tax Expense
0.32 -0.35 0.12 -3.45 -1.08 -1.09 -0.23 0.21 1.27 0.17 0.09
Basic Earnings per Share
($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87) ($0.72)
Weighted Average Basic Shares Outstanding
35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M 69.80M
Diluted Earnings per Share
($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87) ($0.72)
Weighted Average Diluted Shares Outstanding
35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M 69.80M
Weighted Average Basic & Diluted Shares Outstanding
42.59M 42.78M 68.99M 69.05M 69.20M 69.25M 69.31M 69.37M 69.71M 69.81M 69.99M

Annual Cash Flow Statements for Bicycle Therapeutics

This table details how cash moves in and out of Bicycle Therapeutics' business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
-1.83 29 44 303 -100 188 353 -251
Net Cash From Operating Activities
-26 -29 -18 -15 -86 -61 -165 -250
Net Cash From Continuing Operating Activities
-26 -29 -18 -15 -86 -61 -165 -250
Net Income / (Loss) Continuing Operations
-22 -31 -51 -67 -113 -181 -169 -219
Consolidated Net Income / (Loss)
-22 -31 -51 -67 -113 -181 -169 -219
Depreciation Expense
0.71 0.96 1.28 1.41 3.69 6.55 7.17 6.42
Non-Cash Adjustments To Reconcile Net Income
-1.90 8.79 5.58 9.42 20 34 28 47
Changes in Operating Assets and Liabilities, net
-3.05 -7.76 26 41 2.71 79 -31 -84
Net Cash From Investing Activities
-1.19 -1.56 -1.20 -2.03 -19 -2.93 -1.24 -2.35
Net Cash From Continuing Investing Activities
-1.19 -1.56 -1.20 -2.03 -19 -2.93 -1.24 -2.35
Purchase of Property, Plant & Equipment
-1.19 -1.56 -1.20 -2.03 -19 -2.93 -1.24 -2.35
Net Cash From Financing Activities
25 58 63 321 6.69 250 520 -0.13
Net Cash From Continuing Financing Activities
25 58 63 321 6.69 250 520 -0.13
Repayment of Debt
0.00 0.00 -0.57 - 0.00 0.00 -32 -0.17
Issuance of Common Equity
- 57 48 291 5.70 249 544 0.00
Other Financing Activities, net
0.00 0.15 0.27 7.18 0.99 0.68 7.53 0.04
Effect of Exchange Rate Changes
- 0.47 0.02 -1.21 -1.12 1.35 -0.69 0.80
Cash Interest Paid
0.00 0.00 0.38 2.52 2.79 2.75 1.40 0.08
Cash Income Taxes Paid
0.07 0.12 0.12 0.07 2.23 0.56 0.79 -0.72

Quarterly Cash Flow Statements for Bicycle Therapeutics

This table details how cash moves in and out of Bicycle Therapeutics' business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
-46 -69 504 -71 -11 -87 -72 -73 -20 -69 -50
Net Cash From Operating Activities
-47 -71 -45 -40 -9.40 -86 -73 -71 -19 -66 -50
Net Cash From Continuing Operating Activities
-47 -71 -45 -40 -9.40 -86 -73 -71 -19 -66 -50
Net Income / (Loss) Continuing Operations
-49 -27 -40 -51 -52 -61 -79 -59 -20 -61 -50
Consolidated Net Income / (Loss)
-49 -27 -40 -51 -52 -61 -79 -59 -20 -61 -50
Depreciation Expense
1.65 1.66 1.64 2.17 1.70 1.63 1.70 1.76 1.34 1.13 1.07
Non-Cash Adjustments To Reconcile Net Income
3.76 -4.80 3.93 3.80 26 1.42 -0.92 2.33 44 2.00 0.48
Changes in Operating Assets and Liabilities, net
-3.60 -41 -10 5.00 15 -29 5.39 -16 -45 -8.23 -0.82
Net Cash From Investing Activities
-0.05 -0.01 -0.42 -0.44 -0.37 -0.60 -0.50 -0.67 -0.57 -0.71 -0.27
Net Cash From Continuing Investing Activities
-0.05 -0.01 -0.42 -0.44 -0.37 -0.60 -0.50 -0.67 -0.57 -0.71 -0.27
Purchase of Property, Plant & Equipment
-0.05 -0.01 -0.42 -0.44 -0.37 -0.60 -0.50 -0.67 -0.57 -0.71 -0.27
Net Cash From Financing Activities
0.39 1.87 550 -32 0.20 -0.04 -0.05 -0.03 -0.02 -0.05 -0.05
Net Cash From Continuing Financing Activities
0.39 1.87 550 -32 0.20 -0.04 -0.05 -0.03 -0.02 -0.05 -0.05
Repayment of Debt
- 0.00 - - -0.04 -0.04 -0.05 -0.03 -0.05 -0.07 -0.05
Other Financing Activities, net
0.38 1.87 4.50 0.91 0.25 0.00 0.00 0.00 0.03 0.01 0.00
Effect of Exchange Rate Changes
1.29 -0.42 -0.19 1.70 -1.78 0.47 1.81 -1.25 -0.22 -1.94 -0.05
Cash Interest Paid
0.69 0.69 0.46 0.23 0.02 0.02 0.02 0.01 0.02 0.03 0.02

Annual Balance Sheets for Bicycle Therapeutics

This table presents Bicycle Therapeutics' assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
82 110 161 480 411 595 957 718
Total Current Assets
77 104 156 459 369 562 929 683
Cash & Equivalents
63 92 136 439 339 526 880 628
Prepaid Expenses
2.08 4.88 5.10 7.97 9.02 11 13 19
Other Current Assets
6.29 6.94 9.18 11 19 24 36 36
Plant, Property, & Equipment, net
1.82 2.29 2.32 3.12 19 15 9.52 6.02
Total Noncurrent Assets
3.04 3.76 3.11 18 22 19 19 29
Other Noncurrent Operating Assets
3.04 3.76 3.11 18 22 19 19 29
Total Liabilities & Shareholders' Equity
82 110 161 480 411 595 957 718
Total Liabilities
29 17 66 134 140 224 164 108
Total Current Liabilities
8.93 8.82 23 36 53 70 67 57
Accounts Payable
1.89 1.95 1.37 2.72 6.47 13 16 9.67
Accrued Expenses
7.03 6.14 12 14 26 32 41 44
Current Deferred Revenue
0.01 0.73 10 19 20 25 10 2.96
Total Noncurrent Liabilities
20 8.18 43 97 86 155 97 51
Noncurrent Deferred Revenue
15 4.93 25 52 41 110 91 36
Other Noncurrent Operating Liabilities
5.70 3.25 3.04 15 15 14 5.11 15
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-70 93 95 346 271 371 793 610
Total Preferred & Common Equity
-70 93 95 346 271 371 793 610
Total Common Equity
-70 93 95 346 271 371 793 610
Common Stock
1.87 195 250 568 601 884 1,474 1,513
Retained Earnings
-70 -101 -152 -218 -331 -512 -681 -900
Accumulated Other Comprehensive Income / (Loss)
-1.75 -1.54 -3.19 -3.39 0.39 -1.30 0.12 -3.51

Quarterly Balance Sheets for Bicycle Therapeutics

This table presents Bicycle Therapeutics' assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
429 454 639 547 1,057 997 884 832 764 652 607
Total Current Assets
381 408 603 516 1,028 966 856 804 739 619 575
Cash & Equivalents
294 340 572 457 961 891 793 721 648 559 510
Prepaid Expenses
11 10 14 20 20 17 17 22 23 19 18
Other Current Assets
27 13 17 39 46 58 46 61 67 41 47
Plant, Property, & Equipment, net
18 18 16 13 12 12 8.74 8.31 6.86 5.73 4.70
Total Noncurrent Assets
29 28 20 18 18 19 19 20 18 28 27
Other Noncurrent Operating Assets
29 28 20 18 18 19 19 20 18 28 27
Total Liabilities & Shareholders' Equity
429 454 639 547 1,057 997 884 832 764 652 607
Total Liabilities
186 234 223 191 184 166 144 163 145 98 96
Total Current Liabilities
53 72 70 50 70 56 58 77 69 49 48
Accounts Payable
2.81 5.25 8.49 7.06 7.45 5.71 11 18 13 5.97 5.66
Accrued Expenses
25 37 34 26 28 39 34 45 44 40 39
Current Deferred Revenue
25 30 27 16 12 11 13 15 12 2.80 2.88
Total Noncurrent Liabilities
133 162 153 142 114 109 86 86 76 49 49
Noncurrent Deferred Revenue
84 115 108 98 94 98 82 83 74 34 34
Other Noncurrent Operating Liabilities
18 16 15 13 11 11 3.73 2.90 2.07 15 15
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
243 220 416 356 874 831 740 669 618 554 510
Total Preferred & Common Equity
243 220 416 356 874 831 740 669 618 554 510
Total Common Equity
243 220 416 356 874 831 740 669 618 554 510
Common Stock
613 634 876 895 1,453 1,463 1,483 1,493 1,502 1,520 1,527
Retained Earnings
-370 -413 -463 -538 -578 -629 -742 -820 -880 -961 -1,011
Accumulated Other Comprehensive Income / (Loss)
0.07 -0.88 2.89 -0.78 -1.09 -3.19 -1.46 -3.36 -3.47 -5.28 -5.42

Annual Metrics And Ratios for Bicycle Therapeutics

This table displays calculated financial ratios and metrics derived from Bicycle Therapeutics' official financial filings.

Metric 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
DEI Shares Outstanding
0.00 17,902,869.00 21,304,801.00 29,399,709.00 - - - 69,367,896.00
DEI Adjusted Shares Outstanding
0.00 17,902,869.00 21,304,801.00 29,399,709.00 - - - 69,367,896.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 -1.71 -2.39 -2.27 - - - -3.16
Growth Metrics
- - - - - - - -
Revenue Growth
0.00% 93.40% -24.72% 12.58% 23.65% 86.52% 30.76% 105.77%
EBITDA Growth
0.00% -41.55% -65.01% -26.69% -75.93% -62.35% -8.08% -21.40%
EBIT Growth
0.00% -41.34% -64.04% -26.29% -77.78% -62.83% -8.13% -20.29%
NOPAT Growth
0.00% -20.94% -97.57% -26.29% -77.78% -62.83% -10.49% -17.72%
Net Income Growth
0.00% -40.11% -66.66% -30.99% -68.69% -60.28% 6.44% -29.54%
EPS Growth
0.00% 94.44% 3.97% -0.38% -42.32% -33.68% 42.91% -8.97%
Operating Cash Flow Growth
0.00% -9.72% 37.83% 16.84% -482.07% 29.59% -171.70% -51.57%
Free Cash Flow Firm Growth
0.00% 0.00% 69.62% -1.50% -1,028.75% 56.45% -300.74% -30.25%
Invested Capital Growth
0.00% 109.82% -2,507.49% -140.36% 39.16% -227.92% 30.72% 79.03%
Revenue Q/Q Growth
0.00% 0.00% 0.00% -0.65% -3.89% 8.64% -4.40% 156.13%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% -1.41% -13.24% -13.46% -4.70% 15.04%
EBIT Q/Q Growth
0.00% 0.00% 0.00% -1.49% -13.85% -13.12% -4.56% 14.81%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% -1.49% -13.85% -13.12% -6.84% 14.81%
Net Income Q/Q Growth
0.00% 0.00% 0.00% -0.91% -11.85% -11.84% -1.66% 12.65%
EPS Q/Q Growth
0.00% 0.00% 0.00% 7.93% -11.76% -2.01% 10.49% 13.19%
Operating Cash Flow Q/Q Growth
0.00% 12.09% -192.05% 29.47% -30.00% -38.90% 18.70% -4.15%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% -19.39% -36.57% 8.81% -3.55%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% -6.12% 8.88% 0.53% -44.51% 39.24%
Profitability Metrics
- - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-304.08% -222.56% -487.81% -548.94% -781.06% -679.86% -561.93% -331.53%
Operating Margin
-304.74% -190.56% -500.10% -560.98% -806.56% -704.13% -594.96% -340.38%
EBIT Margin
-314.06% -229.52% -500.10% -560.98% -806.56% -704.13% -582.27% -340.38%
Profit (Net Income) Margin
-306.14% -221.78% -490.95% -571.25% -779.35% -669.72% -479.18% -301.66%
Tax Burden Percent
98.22% 99.18% 98.60% 97.57% 98.67% 100.81% 97.26% 100.07%
Interest Burden Percent
99.25% 97.43% 99.57% 104.36% 97.93% 94.35% 84.62% 88.56%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-41.71% -42.05% -54.08% -30.25% -36.53% -56.31% -29.04% -31.21%
Cash Return on Invested Capital (CROIC)
0.00% -2,821.40% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-27.46% -33.03% -38.30% -20.48% -26.20% -37.76% -26.46% -29.51%
Return on Assets (ROA)
-26.76% -31.91% -37.60% -20.85% -25.32% -35.92% -21.78% -26.15%
Return on Common Equity (ROCE)
55.62% -6.75% -54.08% -30.25% -36.53% -56.31% -29.04% -31.21%
Return on Equity Simple (ROE_SIMPLE)
31.29% -32.84% -53.44% -19.30% -41.63% -48.71% -21.31% 0.00%
Net Operating Profit after Tax (NOPAT)
-15 -18 -36 -46 -82 -133 -147 -173
NOPAT Margin
-213.32% -133.39% -350.07% -392.69% -564.59% -492.89% -416.47% -238.26%
Net Nonoperating Expense Percent (NNEP)
-10.45% -15.69% -13.71% -7.88% -8.66% -11.86% -3.22% -6.10%
Return On Investment Capital (ROIC_SIMPLE)
- - - - -27.12% -33.11% -18.52% -28.35%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
113.80% 105.50% 281.05% 277.29% 342.30% 224.00% 204.62% 109.34%
R&D to Revenue
290.93% 185.06% 319.05% 383.69% 564.26% 580.13% 490.34% 331.03%
Operating Expenses to Revenue
404.74% 290.56% 600.10% 660.98% 906.56% 804.13% 694.96% 440.38%
Earnings before Interest and Taxes (EBIT)
-22 -32 -52 -66 -117 -190 -205 -247
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-22 -31 -51 -64 -113 -183 -198 -241
Valuation Ratios
- - - - - - - -
Price to Book Value (P/BV)
0.00 1.81 4.01 5.17 3.25 2.07 1.22 0.81
Price to Tangible Book Value (P/TBV)
0.00 1.81 4.01 5.17 3.25 2.07 1.22 0.81
Price to Revenue (P/Rev)
8.50 12.23 36.81 152.99 60.76 28.43 27.40 6.77
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 70.96 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
16.74 5.56 25.11 118.04 39.41 10.06 2.47 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - -
Debt to Equity
0.00 0.00 0.15 0.09 0.11 0.08 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.15 0.09 0.11 0.08 0.00 0.00
Financial Leverage
-1.21 -1.07 -1.13 -1.20 -1.16 -1.25 -1.18 -1.07
Leverage Ratio
1.56 1.32 1.44 1.45 1.44 1.57 1.33 1.19
Compound Leverage Factor
1.55 1.28 1.43 1.51 1.41 1.48 1.13 1.06
Debt to Total Capital
0.00% 0.00% 13.19% 7.94% 10.07% 7.64% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 13.19% 7.94% 10.07% 7.64% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
233.33% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-133.33% 100.00% 86.81% 92.06% 89.93% 92.36% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 -0.29 -0.47 -0.27 -0.17 0.00 0.00
Net Debt to EBITDA
0.00 0.00 2.40 6.37 2.73 2.70 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 -0.29 -0.47 -0.27 -0.17 0.00 0.00
Debt to NOPAT
0.00 0.00 -0.40 -0.65 -0.37 -0.23 0.00 0.00
Net Debt to NOPAT
0.00 0.00 3.34 8.90 3.78 3.73 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 -0.40 -0.65 -0.37 -0.23 0.00 0.00
Altman Z-Score
0.22 4.90 2.16 8.03 2.66 0.83 2.95 0.99
Noncontrolling Interest Sharing Ratio
233.33% 83.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - -
Current Ratio
8.60 11.81 6.73 12.65 6.92 8.08 13.81 11.98
Quick Ratio
7.66 10.47 6.12 12.13 6.40 7.57 13.08 11.02
Cash Flow Metrics
- - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -30 -9.27 -9.40 -106 -46 -185 -241
Operating Cash Flow to CapEx
-2,198.82% -1,840.06% -1,482.42% -728.77% -453.53% -2,069.92% -13,337.98% -10,624.47%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -20.28 -3.15 -31.74 -14.17 -69.02 -1,171.23
Operating Cash Flow to Interest Expense
0.00 0.00 -38.93 -4.96 -25.75 -18.58 -61.37 -1,212.01
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -41.55 -5.64 -31.43 -19.48 -61.83 -1,223.42
Efficiency Ratios
- - - - - - - -
Asset Turnover
0.09 0.14 0.08 0.04 0.03 0.05 0.05 0.09
Accounts Receivable Turnover
1.42 5.29 3.67 3.62 9.50 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
3.93 6.72 4.51 4.30 1.30 1.60 2.94 9.34
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
256.82 69.05 99.37 100.73 38.42 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
256.82 69.05 99.37 100.73 38.42 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - -
Invested Capital
-11 1.08 -26 -63 -38 -125 -86 -18
Invested Capital Turnover
-0.65 -2.78 -0.83 -0.26 -0.29 -0.33 -0.33 -1.39
Increase / (Decrease) in Invested Capital
0.00 12 -27 -37 24 -87 38 68
Enterprise Value (EV)
119 77 261 1,381 570 271 87 -137
Market Capitalization
61 169 382 1,790 879 767 967 491
Book Value per Share
($159.11) $5.21 $4.48 $11.78 $9.12 $8.74 $11.49 $8.79
Tangible Book Value per Share
($159.11) $5.21 $4.48 $11.78 $9.12 $8.74 $11.49 $8.79
Total Capital
52 93 110 376 301 402 793 610
Total Debt
0.00 0.00 15 30 30 31 0.00 0.00
Total Long-Term Debt
0.00 0.00 15 30 30 31 0.00 0.00
Net Debt
-63 -92 -121 -409 -309 -496 -880 -628
Capital Expenditures (CapEx)
1.19 1.56 1.20 2.03 19 2.93 1.24 2.35
Debt-free, Cash-free Net Working Capital (DFCFNWC)
4.46 3.21 -3.40 -16 -23 -34 -18 -2.21
Debt-free Net Working Capital (DFNWC)
68 95 133 422 316 492 861 626
Net Working Capital (NWC)
68 95 133 422 316 492 861 626
Net Nonoperating Expense (NNE)
6.62 12 15 21 31 48 22 46
Net Nonoperating Obligations (NNO)
-63 -92 -121 -409 -309 -496 -880 -628
Total Depreciation and Amortization (D&A)
0.71 0.96 1.28 1.41 3.69 6.55 7.17 6.42
Debt-free, Cash-free Net Working Capital to Revenue
62.50% 23.24% -32.69% -139.89% -159.81% -126.38% -51.44% -3.04%
Debt-free Net Working Capital to Revenue
950.67% 690.71% 1,276.17% 3,610.47% 2,185.17% 1,825.07% 2,441.89% 862.29%
Net Working Capital to Revenue
950.67% 690.71% 1,276.17% 3,610.47% 2,185.17% 1,825.07% 2,441.89% 862.29%
Earnings Adjustments
- - - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($2.66) ($2.67) ($3.80) ($5.08) ($2.90) ($3.16)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 23.09M 25.06M 29.66M 35.59M 58.21M 69.28M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($2.66) ($2.67) ($3.80) ($5.08) ($2.90) ($3.16)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 23.09M 25.06M 29.66M 35.59M 58.21M 69.28M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 ($2.66) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 0.00 19.15M 29.60M 30.02M 42.59M 69.20M 69.71M
Normalized Net Operating Profit after Tax (NOPAT)
-15 -18 -36 -46 -82 -133 -147 -173
Normalized NOPAT Margin
-213.32% -133.39% -350.07% -392.69% -564.59% -492.89% -416.47% -238.26%
Pre Tax Income Margin
-311.69% -223.62% -497.92% -585.47% -789.88% -664.32% -492.69% -301.45%
Debt Service Ratios
- - - - - - - -
EBIT to Interest Expense
0.00 0.00 -113.70 -21.99 -34.88 -58.21 -76.53 -1,199.34
NOPAT to Interest Expense
0.00 0.00 -79.59 -15.39 -24.42 -40.75 -54.74 -839.54
EBIT Less CapEx to Interest Expense
0.00 0.00 -116.32 -22.67 -40.56 -59.11 -76.99 -1,210.75
NOPAT Less CapEx to Interest Expense
0.00 0.00 -82.21 -16.07 -30.10 -41.65 -55.20 -850.95
Payout Ratios
- - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-2.64% 0.00% 0.00% 11.31% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Bicycle Therapeutics

This table displays calculated financial ratios and metrics derived from Bicycle Therapeutics' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - 69,202,355.00 69,253,944.00 69,306,511.00 69,367,896.00 69,707,026.00 69,811,225.00
DEI Adjusted Shares Outstanding
- - - - - 69,202,355.00 69,253,944.00 69,306,511.00 69,367,896.00 69,707,026.00 69,811,225.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - -0.88 -1.14 -0.85 -0.29 -0.87 -0.72
Growth Metrics
- - - - - - - - - - -
Revenue Growth
67.38% 298.90% -17.86% -50.00% -30.44% -48.91% -68.81% 338.49% 1,193.28% -91.11% -78.46%
EBITDA Growth
-70.58% 25.31% -8.52% -25.59% -25.44% -128.13% -88.65% -3.44% 64.57% 6.15% 37.00%
EBIT Growth
-68.37% 24.13% -8.18% -25.69% -24.76% -121.35% -85.65% -2.67% 63.48% 6.73% 37.00%
NOPAT Growth
-68.37% 24.13% -8.20% -25.69% -24.76% -121.35% -85.65% -2.67% 63.48% 6.73% 37.00%
Net Income Growth
-63.78% 32.00% 6.55% -1.81% -5.61% -128.72% -98.31% -16.33% 61.13% -0.12% 36.25%
EPS Growth
-9.90% 52.31% 45.39% 41.27% 30.63% -41.94% -48.05% -14.86% 62.34% 1.14% 36.84%
Operating Cash Flow Growth
-56.02% -52.70% -230.89% -3,786.05% 80.13% -21.87% -63.10% -78.68% -105.90% 23.67% 31.85%
Free Cash Flow Firm Growth
203.67% 149.37% -331.71% -329.17% -275.71% -340.52% 1.68% 31.23% 0.09% -40.02% -40.48%
Invested Capital Growth
-227.92% -246.66% 36.94% 52.31% 30.72% 24.96% 7.25% 50.12% 79.03% 90.21% 100.39%
Revenue Q/Q Growth
-0.39% 266.35% -52.07% -71.41% 38.57% 169.07% -70.73% 301.85% 308.68% -98.15% -29.09%
EBITDA Q/Q Growth
-7.07% 42.83% -49.73% -37.03% -6.95% -3.96% -23.82% 24.86% 63.36% -175.34% 16.88%
EBIT Q/Q Growth
-6.77% 41.52% -47.08% -36.87% -5.98% -3.76% -23.36% 24.31% 62.31% -165.02% 16.68%
NOPAT Q/Q Growth
-6.77% 41.52% -47.08% -36.87% -5.98% -3.76% -23.36% 24.31% 62.31% -165.02% 16.68%
Net Income Q/Q Growth
1.60% 45.90% -49.88% -27.60% -2.07% -17.16% -29.95% 25.14% 65.90% -201.80% 17.25%
EPS Q/Q Growth
11.90% 44.14% -24.19% 3.90% -4.05% -14.29% -29.55% 25.44% 65.88% -200.00% 17.24%
Operating Cash Flow Q/Q Growth
-4,513.46% -49.87% 37.03% 10.74% 76.41% -819.22% 15.73% 2.22% 72.82% -240.77% 24.75%
Free Cash Flow Firm Q/Q Growth
1.32% -43.18% -337.57% -67.58% 22.32% 22.23% 2.88% -17.21% -12.85% -8.99% 2.56%
Invested Capital Q/Q Growth
0.53% 43.79% 19.25% -5.63% -44.51% 39.12% 0.20% 43.19% 39.24% 71.58% 103.94%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-986.33% -153.91% -480.79% -2,304.71% -1,778.83% -687.28% -2,907.74% -543.68% -48.74% -7,255.13% -8,504.29%
Operating Margin
-1,017.35% -162.40% -498.31% -2,385.87% -1,824.78% -703.66% -2,965.82% -558.64% -51.52% -7,382.41% -8,673.93%
EBIT Margin
-1,017.35% -162.40% -498.31% -2,385.87% -1,824.78% -703.66% -2,965.82% -558.64% -51.52% -7,382.41% -8,673.93%
Profit (Net Income) Margin
-921.01% -136.01% -425.30% -1,898.43% -1,398.44% -608.94% -2,703.84% -503.66% -42.03% -6,857.38% -8,002.07%
Tax Burden Percent
100.66% 98.70% 100.29% 93.64% 97.96% 98.24% 99.71% 100.35% 106.70% 100.28% 100.18%
Interest Burden Percent
89.94% 84.86% 85.10% 84.97% 78.23% 88.09% 91.43% 89.85% 76.45% 92.63% 92.09%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-56.31% -56.13% -30.24% -26.67% -29.04% -37.07% -31.42% -34.59% -31.21% -33.84% -32.30%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -98,497.04%
Operating Return on Assets (OROA)
-54.56% -13.85% -26.09% -107.66% -82.94% -25.30% -60.53% -17.98% -4.47% -610.24% -737.98%
Return on Assets (ROA)
-49.40% -11.60% -22.27% -85.66% -63.56% -21.89% -55.18% -16.21% -3.64% -566.84% -680.82%
Return on Common Equity (ROCE)
-56.31% -56.13% -30.24% -26.67% -29.04% -37.07% -31.42% -34.59% -31.21% -33.84% -32.30%
Return on Equity Simple (ROE_SIMPLE)
0.00% -47.23% -18.93% -20.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-38 -22 -33 -45 -47 -49 -61 -46 -17 -46 -38
NOPAT Margin
-712.15% -113.68% -348.82% -1,670.11% -1,277.35% -492.56% -2,076.08% -391.05% -36.07% -5,167.69% -6,071.75%
Net Nonoperating Expense Percent (NNEP)
-2.77% -1.27% -1.15% -0.85% -0.65% -1.90% -2.22% -1.72% -0.38% -2.22% -1.97%
Return On Investment Capital (ROIC_SIMPLE)
-9.45% - - - -5.97% -6.64% -9.06% -7.42% -2.84% -8.27% -7.48%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
278.92% 83.88% 170.38% 682.25% 582.34% 211.72% 633.32% 160.72% 43.57% 1,969.33% 2,230.21%
R&D to Revenue
838.44% 178.52% 427.94% 1,803.62% 1,342.45% 591.94% 2,432.50% 497.92% 107.96% 5,513.08% 6,543.72%
Operating Expenses to Revenue
1,117.35% 262.40% 598.31% 2,485.87% 1,924.78% 803.66% 3,065.82% 658.64% 151.52% 7,482.41% 8,773.93%
Earnings before Interest and Taxes (EBIT)
-54 -32 -47 -64 -68 -70 -87 -66 -25 -65 -55
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-53 -30 -45 -62 -66 -69 -85 -64 -23 -64 -53
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.07 2.97 0.99 1.88 1.22 0.79 0.72 0.87 0.81 0.58 0.58
Price to Tangible Book Value (P/TBV)
2.07 2.97 0.99 1.88 1.22 0.79 0.72 0.87 0.81 0.58 0.58
Price to Revenue (P/Rev)
28.43 25.39 21.88 42.31 27.40 22.84 24.96 18.93 6.77 5.09 4.84
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
10.06 15.14 0.00 18.17 2.47 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.08 0.09 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.08 0.09 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-1.25 -1.15 -1.13 -1.15 -1.18 -1.11 -1.07 -1.06 -1.07 -1.04 -1.04
Leverage Ratio
1.57 1.63 1.38 1.31 1.33 1.31 1.22 1.21 1.19 1.19 1.22
Compound Leverage Factor
1.41 1.38 1.18 1.11 1.04 1.15 1.12 1.09 0.91 1.10 1.12
Debt to Total Capital
7.64% 7.96% 3.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 2.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
7.64% 7.96% 0.94% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
92.36% 92.04% 96.58% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
-0.17 -0.18 -0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
2.70 2.46 5.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
-0.17 -0.18 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.23 -0.24 -0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
3.73 3.39 7.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-0.23 -0.24 -0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
1.58 2.85 3.04 5.69 3.43 2.13 1.12 1.41 2.02 0.73 0.36
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
8.08 10.42 14.77 17.13 13.81 14.86 10.39 10.66 11.98 12.66 12.08
Quick Ratio
7.57 9.23 13.81 15.79 13.08 13.76 9.32 9.36 11.02 11.44 10.71
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
49 28 -66 -110 -86 -67 -65 -76 -86 -93 -91
Operating Cash Flow to CapEx
-92,721.57% -590,575.00% -10,625.48% -9,156.78% -2,553.26% -14,299.67% -14,615.66% -10,559.79% -3,370.38% -9,246.14% -18,719.25%
Free Cash Flow to Firm to Interest Expense
59.48 33.75 -79.90 -111.78 -1,648.02 -1,306.86 -1,198.66 -1,724.31 -1,502.15 -1,944.24 -2,066.60
Operating Cash Flow to Interest Expense
-57.67 -86.32 -54.16 -40.36 -180.69 -1,693.53 -1,347.89 -1,617.57 -339.40 -1,373.44 -1,127.41
Operating Cash Flow Less CapEx to Interest Expense
-57.73 -86.34 -54.67 -40.80 -187.77 -1,705.37 -1,357.11 -1,632.89 -349.47 -1,388.29 -1,133.43
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.05 0.09 0.05 0.05 0.05 0.04 0.02 0.03 0.09 0.08 0.09
Accounts Receivable Turnover
0.00 0.00 1.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
1.60 2.68 2.71 2.72 2.94 2.39 1.94 3.08 9.34 8.78 9.41
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 209.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 209.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-125 -70 -57 -60 -86 -53 -53 -30 -18 -5.15 0.20
Invested Capital Turnover
-0.33 -0.92 -0.54 -0.40 -0.33 -0.42 -0.35 -0.63 -1.39 -2.20 -2.34
Increase / (Decrease) in Invested Capital
-87 -50 33 66 38 18 4.11 30 68 47 53
Enterprise Value (EV)
271 630 -65 670 87 -205 -240 -112 -137 -236 -214
Market Capitalization
767 1,056 866 1,561 967 588 481 536 491 323 296
Book Value per Share
$8.74 $8.37 $20.43 $12.05 $11.49 $10.70 $9.66 $8.92 $8.79 $7.95 $7.31
Tangible Book Value per Share
$8.74 $8.37 $20.43 $12.05 $11.49 $10.70 $9.66 $8.92 $8.79 $7.95 $7.31
Total Capital
402 387 905 831 793 740 669 618 610 554 510
Total Debt
31 31 31 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
31 31 8.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-496 -426 -930 -891 -880 -793 -721 -648 -628 -559 -510
Capital Expenditures (CapEx)
0.05 0.01 0.42 0.44 0.37 0.60 0.50 0.67 0.57 0.71 0.27
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-34 9.46 20 19 -18 5.49 5.39 21 -2.21 11 18
Debt-free Net Working Capital (DFNWC)
492 466 981 910 861 798 727 670 626 570 528
Net Working Capital (NWC)
492 466 959 910 861 798 727 670 626 570 528
Net Nonoperating Expense (NNE)
11 4.36 7.16 6.11 4.49 12 18 13 2.86 15 12
Net Nonoperating Obligations (NNO)
-496 -426 -930 -891 -880 -793 -721 -648 -628 -559 -510
Total Depreciation and Amortization (D&A)
1.65 1.66 1.64 2.17 1.70 1.63 1.70 1.76 1.34 1.13 1.07
Debt-free, Cash-free Net Working Capital to Revenue
-126.38% 22.72% 49.74% 51.30% -51.44% 21.34% 27.95% 74.85% -3.04% 16.96% 28.67%
Debt-free Net Working Capital to Revenue
1,825.07% 1,121.01% 2,479.02% 2,465.69% 2,441.89% 3,104.20% 3,769.72% 2,362.60% 862.29% 898.08% 862.02%
Net Working Capital to Revenue
1,825.07% 1,121.01% 2,422.41% 2,465.69% 2,441.89% 3,104.20% 3,769.72% 2,362.60% 862.29% 898.08% 862.02%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87) ($0.72)
Adjusted Weighted Average Basic Shares Outstanding
35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M 69.80M
Adjusted Diluted Earnings per Share
($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87) ($0.72)
Adjusted Weighted Average Diluted Shares Outstanding
35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M 69.80M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
42.59M 42.78M 68.99M 69.05M 69.20M 69.25M 69.31M 69.37M 69.71M 69.81M 69.99M
Normalized Net Operating Profit after Tax (NOPAT)
-38 -22 -33 -45 -47 -49 -61 -46 -17 -46 -38
Normalized NOPAT Margin
-712.15% -113.68% -348.82% -1,670.11% -1,277.35% -492.56% -2,076.08% -391.05% -36.07% -5,167.69% -6,071.75%
Pre Tax Income Margin
-915.01% -137.80% -424.07% -2,027.28% -1,427.62% -619.84% -2,711.75% -501.92% -39.39% -6,837.99% -7,987.76%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-66.14 -38.63 -56.61 -64.69 -1,301.21 -1,376.55 -1,603.74 -1,489.80 -433.47 -1,364.21 -1,239.98
NOPAT to Interest Expense
-46.30 -27.04 -39.63 -45.28 -910.85 -963.58 -1,122.62 -1,042.86 -303.43 -954.95 -867.98
EBIT Less CapEx to Interest Expense
-66.20 -38.65 -57.12 -65.13 -1,308.29 -1,388.39 -1,612.96 -1,505.11 -443.54 -1,379.06 -1,246.00
NOPAT Less CapEx to Interest Expense
-46.36 -27.06 -40.14 -45.72 -917.93 -975.43 -1,131.84 -1,058.18 -313.50 -969.80 -874.01
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Bicycle Therapeutics (NASDAQ: BCYC) remains well-funded, but its financial statements continue to show a development-stage biotechnology company with substantial operating losses and cash burn. In the second quarter of 2026, revenue declined to $629,000 from $887,000 in the first quarter and $2.9 million in the comparable quarter of 2025. The unusually high $47.955 million of revenue in the fourth quarter of 2025 appears inconsistent with the company’s recent quarterly run rate and may have reflected milestone or collaboration revenue.

  • Cash reserves remain substantial. BCYC reported $510.1 million in cash and equivalents at June 30, 2026. Although this was down from $559.5 million at the end of the first quarter and $721.5 million at June 30, 2025, it provides meaningful funding flexibility.
  • Quarterly cash burn improved sequentially. Net cash used in operating activities fell to $49.6 million in Q2 2026 from $65.9 million in Q1. Net cash declined by $50.0 million during the quarter, compared with a $68.6 million decrease in Q1.
  • Operating expenses declined from the prior quarter. Research and development expense fell to $41.2 million from $48.9 million in Q1, while selling, general and administrative expense declined to $14.0 million from $17.5 million. Total operating expenses decreased 16.7% sequentially to $55.2 million.
  • Interest income is helping offset operating losses. Interest and investment income contributed $4.4 million in Q2 2026, reducing the company’s pre-tax loss. BCYC also reported only $44,000 of interest expense, indicating limited debt-related pressure.
  • The balance sheet has relatively low leverage. Total liabilities were $96.3 million compared with $510.3 million of equity and $510.1 million of cash. Debt repayments were only $51,000 during Q2, and the company does not appear dependent on debt financing to fund current operations.
  • Liquidity appears sufficient for the near term, but runway estimates are sensitive to clinical spending. Using Q2’s approximately $50 million operating cash burn as a simple guide, the reported cash balance represents roughly 10 quarters of funding. Actual runway could change materially as clinical programs advance, expenses fluctuate or additional partnership payments are received.
  • Deferred revenue remains a meaningful balance-sheet item. Current and noncurrent deferred revenue totaled approximately $40.0 million at June 30, 2026. This may represent future obligations to provide services or perform under collaboration agreements rather than immediately available revenue.
  • BCYC remains deeply unprofitable. The company reported a Q2 net loss of $50.3 million, or $0.72 per diluted share. Losses have persisted throughout the supplied periods, with quarterly net losses generally ranging from approximately $20 million to $79 million.
  • Revenue is small and volatile relative to spending. Q2 revenue of $629,000 covered only about 1% of quarterly operating expenses. Revenue has generally remained in the low-single-digit millions, apart from the $48.0 million reported in Q4 2025, leaving the business reliant on cash reserves, financing and potential collaboration milestones.
  • Cash and shareholders’ equity have trended lower since 2024. Cash fell from $961.4 million in Q2 2024 to $510.1 million in Q2 2026, while total equity declined from $668.9 million in Q2 2025 to $510.3 million in Q2 2026. Weighted average basic shares also rose from 52.0 million in Q2 2024 to 69.8 million in Q2 2026, indicating meaningful dilution over the period.

Overall, BCYC’s financial position is supported by a sizable cash balance, minimal debt and some recent reduction in operating expenses. However, the company has not demonstrated a path to self-sustaining operations: revenue remains unpredictable, losses remain large and cash has declined steadily as research and development programs consume capital. Investors should focus on clinical progress, partnership or milestone revenue and whether quarterly cash burn continues to moderate.

10/15/26 02:27 PM ETAI Generated. May Contain Errors.

Bicycle Therapeutics Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Bicycle Therapeutics' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Bicycle Therapeutics' net income appears to be on a downward trend, with a most recent value of -$218.96 million in 2025, falling from -$21.85 million in 2018. The previous period was -$169.03 million in 2024. Check out Bicycle Therapeutics' forecast to explore projected trends and price targets.

Bicycle Therapeutics' total operating income in 2025 was -$247.07 million, based on the following breakdown:
  • Total Gross Profit: $72.59 million
  • Total Operating Expenses: $319.65 million

Over the last 7 years, Bicycle Therapeutics' total revenue changed from $7.14 million in 2018 to $72.59 million in 2025, a change of 917.2%.

In the past 13 quarters, Bicycle Therapeutics' cash and equivalents has ranged from $293.82 million in Q1 2023 to $961.36 million in Q2 2024, and is currently $510.05 million as of their latest financial filing in Q2 2026.

Bicycle Therapeutics had total debt of $0.00 at the end of 2025, compared with none in 2024, and none in 2018.

Over the last 7 years, Bicycle Therapeutics' book value per share changed from -159.11 in 2018 to 8.79 in 2025.



Financial statements for NASDAQ:BCYC last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners