Go Pro

Bicycle Therapeutics (BCYC) Financials

Bicycle Therapeutics logo
$3.87 -0.29 (-6.97%)
Closing price 07/24/2026 04:00 PM Eastern
Extended Trading
$3.88 +0.00 (+0.13%)
As of 07/24/2026 07:34 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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Income / (Loss) Attributable to Common Shareholders
-46 -53 -27 -40 -51 -50 -61 -79 -59 -20 -61
Consolidated Net Income / (Loss)
-50 -49 -27 -40 -51 -52 -61 -79 -59 -20 -61
Net Income / (Loss) Continuing Operations
-50 -49 -27 -40 -51 -52 -61 -79 -59 -20 -61
Total Pre-Tax Income
-48 -49 -27 -40 -54 -53 -62 -79 -59 -19 -61
Total Operating Income
-51 -54 -32 -47 -64 -68 -70 -87 -66 -25 -65
Total Gross Profit
5.35 5.33 20 9.36 2.68 3.71 9.98 2.92 12 48 0.89
Total Revenue
5.35 5.33 20 9.36 2.68 3.71 9.98 2.92 12 48 0.89
Operating Revenue
5.35 5.33 20 9.36 2.68 3.71 9.98 2.92 12 48 0.89
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
56 60 51 56 67 71 80 90 77 73 66
Selling, General & Admin Expense
16 15 16 16 18 22 21 18 19 21 17
Research & Development Expense
40 45 35 40 48 50 59 71 58 52 49
Total Other Income / (Expense), net
3.17 5.47 4.80 6.95 9.60 15 8.36 7.42 6.66 5.82 4.83
Interest Expense
0.81 0.82 0.82 0.82 0.99 0.05 0.05 0.05 0.04 0.06 0.05
Interest & Investment Income
3.99 6.28 5.62 7.77 11 10 8.41 7.47 6.70 5.88 4.88
Income Tax Expense
2.27 0.32 -0.35 0.12 -3.45 -1.08 -1.09 -0.23 0.21 1.27 0.17
Basic Earnings per Share
($1.26) ($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87)
Weighted Average Basic Shares Outstanding
39.58M 35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M
Diluted Earnings per Share
($1.26) ($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87)
Weighted Average Diluted Shares Outstanding
39.58M 35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M
Weighted Average Basic & Diluted Shares Outstanding
42.42M 42.59M 42.78M 68.99M 69.05M 69.20M 69.25M 69.31M 69.37M 69.71M 69.81M
Cash Dividends to Common per Share
- - $0.00 - - - $0.00 - - - $0.00

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
Net Change in Cash & Equivalents
232 -46 -69 504 -71 -11 -87 -72 -73 -20 -69
Net Cash From Operating Activities
-1.03 -47 -71 -45 -40 -9.40 -86 -73 -71 -19 -66
Net Cash From Continuing Operating Activities
-1.03 -47 -71 -45 -40 -9.40 -86 -73 -71 -19 -66
Net Income / (Loss) Continuing Operations
-50 -49 -27 -40 -51 -52 -61 -79 -59 -20 -61
Consolidated Net Income / (Loss)
-50 -49 -27 -40 -51 -52 -61 -79 -59 -20 -61
Depreciation Expense
1.69 1.65 1.66 1.64 2.17 1.70 1.63 1.70 1.76 1.34 1.13
Non-Cash Adjustments To Reconcile Net Income
3.58 3.76 -4.80 3.93 3.80 26 1.42 -0.92 2.33 44 2.00
Changes in Operating Assets and Liabilities, net
44 -3.60 -41 -10 5.00 15 -29 5.39 -16 -45 -8.23
Net Cash From Investing Activities
-0.50 -0.05 -0.01 -0.42 -0.44 -0.37 -0.60 -0.50 -0.67 -0.57 -0.71
Net Cash From Continuing Investing Activities
-0.50 -0.05 -0.01 -0.42 -0.44 -0.37 -0.60 -0.50 -0.67 -0.57 -0.71
Purchase of Property, Plant & Equipment
-0.50 -0.05 -0.01 -0.42 -0.44 -0.37 -0.60 -0.50 -0.67 -0.57 -0.71
Net Cash From Financing Activities
235 0.39 1.87 550 -32 0.20 -0.04 -0.05 -0.03 -0.02 -0.05
Net Cash From Continuing Financing Activities
235 0.39 1.87 550 -32 0.20 -0.04 -0.05 -0.03 -0.02 -0.05
Repayment of Debt
- - 0.00 - - -0.04 -0.04 -0.05 -0.03 -0.05 -0.07
Other Financing Activities, net
0.14 0.38 1.87 4.50 0.91 0.25 0.00 0.00 0.00 0.03 0.01
Effect of Exchange Rate Changes
-0.90 1.29 -0.42 -0.19 1.70 -1.78 0.47 1.81 -1.25 -0.22 -1.94
Cash Interest Paid
0.69 0.69 0.69 0.46 0.23 0.02 0.02 0.02 0.01 0.02 0.03

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 Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026
Period end date 9/30/2022 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
Total Assets
417 429 454 639 547 1,057 997 884 832 764 652
Total Current Assets
381 381 408 603 516 1,028 966 856 804 739 619
Cash & Equivalents
361 294 340 572 457 961 891 793 721 648 559
Prepaid Expenses
8.45 11 10 14 20 20 17 17 22 23 19
Other Current Assets
11 27 13 17 39 46 58 46 61 67 41
Plant, Property, & Equipment, net
16 18 18 16 13 12 12 8.74 8.31 6.86 5.73
Total Noncurrent Assets
20 29 28 20 18 18 19 19 20 18 28
Other Noncurrent Operating Assets
20 29 28 20 18 18 19 19 20 18 28
Total Liabilities & Shareholders' Equity
417 429 454 639 547 1,057 997 884 832 764 652
Total Liabilities
128 186 234 223 191 184 166 144 163 145 98
Total Current Liabilities
42 53 72 70 50 70 56 58 77 69 49
Accounts Payable
7.06 2.81 5.25 8.49 7.06 7.45 5.71 11 18 13 5.97
Accrued Expenses
18 25 37 34 26 28 39 34 45 44 40
Current Deferred Revenue
16 25 30 27 16 12 11 13 15 12 2.80
Total Noncurrent Liabilities
86 133 162 153 142 114 109 86 86 76 49
Noncurrent Deferred Revenue
42 84 115 108 98 94 98 82 83 74 34
Other Noncurrent Operating Liabilities
14 18 16 15 13 11 11 3.73 2.90 2.07 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
289 243 220 416 356 874 831 740 669 618 554
Total Preferred & Common Equity
289 243 220 416 356 874 831 740 669 618 554
Total Common Equity
289 243 220 416 356 874 831 740 669 618 554
Common Stock
590 613 634 876 895 1,453 1,463 1,483 1,493 1,502 1,520
Retained Earnings
-301 -370 -413 -463 -538 -578 -629 -742 -820 -880 -961
Accumulated Other Comprehensive Income / (Loss)
0.53 0.07 -0.88 2.89 -0.78 -1.09 -3.19 -1.46 -3.36 -3.47 -5.28

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 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026
Period end date 9/30/2023 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
DEI Shares Outstanding
- - - - - - 69,202,355.00 69,253,944.00 69,306,511.00 69,367,896.00 69,707,026.00
DEI Adjusted Shares Outstanding
- - - - - - 69,202,355.00 69,253,944.00 69,306,511.00 69,367,896.00 69,707,026.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -0.88 -1.14 -0.85 -0.29 -0.87
Growth Metrics
- - - - - - - - - - -
Revenue Growth
76.05% 67.38% 298.90% -17.86% -50.00% -30.44% -48.91% -68.81% 338.49% 1,193.28% -91.11%
EBITDA Growth
-72.34% -70.58% 25.31% -8.52% -25.59% -25.44% -128.13% -88.65% -3.44% 64.57% 6.15%
EBIT Growth
-70.69% -68.37% 24.13% -8.18% -25.69% -24.76% -121.35% -85.65% -2.67% 63.48% 6.73%
NOPAT Growth
-70.69% -68.37% 24.13% -8.20% -25.69% -24.76% -121.35% -85.65% -2.67% 63.48% 6.73%
Net Income Growth
-76.03% -63.78% 32.00% 6.55% -1.81% -5.61% -128.72% -98.31% -16.33% 61.13% -0.12%
EPS Growth
-31.25% -9.90% 52.31% 45.39% 41.27% 30.63% -41.94% -48.05% -14.86% 62.34% 1.14%
Operating Cash Flow Growth
82.54% -56.02% -52.70% -230.89% -3,786.05% 80.13% -21.87% -63.10% -78.68% -105.90% 23.67%
Free Cash Flow Firm Growth
226.63% 203.67% 149.37% -331.71% -329.17% -275.71% -340.52% 1.68% 31.23% 0.09% -40.02%
Invested Capital Growth
-200.41% -227.92% -246.66% 36.94% 52.31% 30.72% 24.96% 7.25% 50.12% 79.03% 90.21%
Revenue Q/Q Growth
-53.04% -0.39% 266.35% -52.07% -71.41% 38.57% 169.07% -70.73% 301.85% 308.68% -98.15%
EBITDA Q/Q Growth
-18.40% -7.07% 42.83% -49.73% -37.03% -6.95% -3.96% -23.82% 24.86% 63.36% -175.34%
EBIT Q/Q Growth
-17.80% -6.77% 41.52% -47.08% -36.87% -5.98% -3.76% -23.36% 24.31% 62.31% -165.02%
NOPAT Q/Q Growth
-17.83% -6.77% 41.52% -47.08% -36.87% -5.98% -3.76% -23.36% 24.31% 62.31% -165.02%
Net Income Q/Q Growth
-17.12% 1.60% 45.90% -49.88% -27.60% -2.07% -17.16% -29.95% 25.14% 65.90% -201.80%
EPS Q/Q Growth
10.64% 11.90% 44.14% -24.19% 3.90% -4.05% -14.29% -29.55% 25.44% 65.88% -200.00%
Operating Cash Flow Q/Q Growth
-103.01% -4,513.46% -49.87% 37.03% 10.74% 76.41% -819.22% 15.73% 2.22% 72.82% -240.77%
Free Cash Flow Firm Q/Q Growth
69.43% 1.32% -43.18% -337.57% -67.58% 22.32% 22.23% 2.88% -17.21% -12.85% -8.99%
Invested Capital Q/Q Growth
-39.67% 0.53% 43.79% 19.25% -5.63% -44.51% 39.12% 0.20% 43.19% 39.24% 71.58%
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
-917.54% -986.33% -153.91% -480.79% -2,304.71% -1,778.83% -687.28% -2,907.74% -543.68% -48.74% -7,255.13%
Operating Margin
-949.12% -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%
EBIT Margin
-949.12% -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%
Profit (Net Income) Margin
-932.32% -921.01% -136.01% -425.30% -1,898.43% -1,398.44% -608.94% -2,703.84% -503.66% -42.03% -6,857.38%
Tax Burden Percent
104.77% 100.66% 98.70% 100.29% 93.64% 97.96% 98.24% 99.71% 100.35% 106.70% 100.28%
Interest Burden Percent
93.76% 89.94% 84.86% 85.10% 84.97% 78.23% 88.09% 91.43% 89.85% 76.45% 92.63%
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)
-45.80% -56.31% -56.13% -30.24% -26.67% -29.04% -37.07% -31.42% -34.59% -31.21% -33.84%
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% 0.00%
Operating Return on Assets (OROA)
-44.64% -54.56% -13.85% -26.09% -107.66% -82.94% -25.30% -60.53% -17.98% -4.47% -610.24%
Return on Assets (ROA)
-43.85% -49.40% -11.60% -22.27% -85.66% -63.56% -21.89% -55.18% -16.21% -3.64% -566.84%
Return on Common Equity (ROCE)
-45.80% -56.31% -56.13% -30.24% -26.67% -29.04% -37.07% -31.42% -34.59% -31.21% -33.84%
Return on Equity Simple (ROE_SIMPLE)
-38.83% 0.00% -47.23% -18.93% -20.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-36 -38 -22 -33 -45 -47 -49 -61 -46 -17 -46
NOPAT Margin
-664.39% -712.15% -113.68% -348.82% -1,670.11% -1,277.35% -492.56% -2,076.08% -391.05% -36.07% -5,167.69%
Net Nonoperating Expense Percent (NNEP)
-3.29% -2.77% -1.27% -1.15% -0.85% -0.65% -1.90% -2.22% -1.72% -0.38% -2.22%
Return On Investment Capital (ROIC_SIMPLE)
- -9.45% - - - -5.97% -6.64% -9.06% -7.42% -2.84% -8.27%
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
304.20% 278.92% 83.88% 170.38% 682.25% 582.34% 211.72% 633.32% 160.72% 43.57% 1,969.33%
R&D to Revenue
744.92% 838.44% 178.52% 427.94% 1,803.62% 1,342.45% 591.94% 2,432.50% 497.92% 107.96% 5,513.08%
Operating Expenses to Revenue
1,049.12% 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%
Earnings before Interest and Taxes (EBIT)
-51 -54 -32 -47 -64 -68 -70 -87 -66 -25 -65
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-49 -53 -30 -45 -62 -66 -69 -85 -64 -23 -64
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.00 2.07 2.97 0.99 1.88 1.22 0.79 0.72 0.87 0.81 0.58
Price to Tangible Book Value (P/TBV)
2.00 2.07 2.97 0.99 1.88 1.22 0.79 0.72 0.87 0.81 0.58
Price to Revenue (P/Rev)
33.51 28.43 25.39 21.88 42.31 27.40 22.84 24.96 18.93 6.77 5.09
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)
11.71 10.06 15.14 0.00 18.17 2.47 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
0.07 0.08 0.09 0.04 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.07 0.08 0.09 0.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-1.24 -1.25 -1.15 -1.13 -1.15 -1.18 -1.11 -1.07 -1.06 -1.07 -1.04
Leverage Ratio
1.50 1.57 1.63 1.38 1.31 1.33 1.31 1.22 1.21 1.19 1.19
Compound Leverage Factor
1.40 1.41 1.38 1.18 1.11 1.04 1.15 1.12 1.09 0.91 1.10
Debt to Total Capital
6.85% 7.64% 7.96% 3.42% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 2.48% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
6.85% 7.64% 7.96% 0.94% 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
93.15% 92.36% 92.04% 96.58% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
-0.19 -0.17 -0.18 -0.17 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
3.35 2.70 2.46 5.26 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
-0.19 -0.17 -0.18 -0.05 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
-0.26 -0.23 -0.24 -0.24 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
4.61 3.73 3.39 7.25 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
-0.26 -0.23 -0.24 -0.07 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.01 1.58 2.85 3.04 5.69 3.43 2.13 1.12 1.41 2.02 0.73
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
8.65 8.08 10.42 14.77 17.13 13.81 14.86 10.39 10.66 11.98 12.66
Quick Ratio
8.20 7.57 9.23 13.81 15.79 13.08 13.76 9.32 9.36 11.02 11.44
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
48 49 28 -66 -110 -86 -67 -65 -76 -86 -93
Operating Cash Flow to CapEx
-204.18% -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%
Free Cash Flow to Firm to Interest Expense
59.14 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
Operating Cash Flow to Interest Expense
-1.26 -57.67 -86.32 -54.16 -40.36 -180.69 -1,693.53 -1,347.89 -1,617.57 -339.40 -1,373.44
Operating Cash Flow Less CapEx to Interest Expense
-1.88 -57.73 -86.34 -54.67 -40.80 -187.77 -1,705.37 -1,357.11 -1,632.89 -349.47 -1,388.29
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.05 0.05 0.09 0.05 0.05 0.05 0.04 0.02 0.03 0.09 0.08
Accounts Receivable Turnover
0.00 0.00 0.00 1.75 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
1.56 1.60 2.68 2.71 2.72 2.94 2.39 1.94 3.08 9.34 8.78
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 0.00 209.01 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 0.00 209.01 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-125 -125 -70 -57 -60 -86 -53 -53 -30 -18 -5.15
Invested Capital Turnover
-0.30 -0.33 -0.92 -0.54 -0.40 -0.33 -0.42 -0.35 -0.63 -1.39 -2.20
Increase / (Decrease) in Invested Capital
-84 -87 -50 33 66 38 18 4.11 30 68 47
Enterprise Value (EV)
291 271 630 -65 670 87 -205 -240 -112 -137 -236
Market Capitalization
832 767 1,056 866 1,561 967 588 481 536 491 323
Book Value per Share
$10.04 $8.74 $8.37 $20.43 $12.05 $11.49 $10.70 $9.66 $8.92 $8.79 $7.95
Tangible Book Value per Share
$10.04 $8.74 $8.37 $20.43 $12.05 $11.49 $10.70 $9.66 $8.92 $8.79 $7.95
Total Capital
447 402 387 905 831 793 740 669 618 610 554
Total Debt
31 31 31 31 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
31 31 31 8.51 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-541 -496 -426 -930 -891 -880 -793 -721 -648 -628 -559
Capital Expenditures (CapEx)
0.50 0.05 0.01 0.42 0.44 0.37 0.60 0.50 0.67 0.57 0.71
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-39 -34 9.46 20 19 -18 5.49 5.39 21 -2.21 11
Debt-free Net Working Capital (DFNWC)
533 492 466 981 910 861 798 727 670 626 570
Net Working Capital (NWC)
533 492 466 959 910 861 798 727 670 626 570
Net Nonoperating Expense (NNE)
14 11 4.36 7.16 6.11 4.49 12 18 13 2.86 15
Net Nonoperating Obligations (NNO)
-541 -496 -426 -930 -891 -880 -793 -721 -648 -628 -559
Total Depreciation and Amortization (D&A)
1.69 1.65 1.66 1.64 2.17 1.70 1.63 1.70 1.76 1.34 1.13
Debt-free, Cash-free Net Working Capital to Revenue
-156.21% -126.38% 22.72% 49.74% 51.30% -51.44% 21.34% 27.95% 74.85% -3.04% 16.96%
Debt-free Net Working Capital to Revenue
2,147.81% 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%
Net Working Capital to Revenue
2,147.81% 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%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($1.26) ($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87)
Adjusted Weighted Average Basic Shares Outstanding
39.58M 35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M
Adjusted Diluted Earnings per Share
($1.26) ($1.11) ($0.62) ($0.77) ($0.74) ($0.77) ($0.88) ($1.14) ($0.85) ($0.29) ($0.87)
Adjusted Weighted Average Diluted Shares Outstanding
39.58M 35.59M 42.56M 51.99M 68.99M 58.21M 69.20M 69.25M 69.30M 69.28M 69.68M
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
42.42M 42.59M 42.78M 68.99M 69.05M 69.20M 69.25M 69.31M 69.37M 69.71M 69.81M
Normalized Net Operating Profit after Tax (NOPAT)
-36 -38 -22 -33 -45 -47 -49 -61 -46 -17 -46
Normalized NOPAT Margin
-664.39% -712.15% -113.68% -348.82% -1,670.11% -1,277.35% -492.56% -2,076.08% -391.05% -36.07% -5,167.69%
Pre Tax Income Margin
-889.87% -915.01% -137.80% -424.07% -2,027.28% -1,427.62% -619.84% -2,711.75% -501.92% -39.39% -6,837.99%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-62.40 -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
NOPAT to Interest Expense
-43.68 -46.30 -27.04 -39.63 -45.28 -910.85 -963.58 -1,122.62 -1,042.86 -303.43 -954.95
EBIT Less CapEx to Interest Expense
-63.02 -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
NOPAT Less CapEx to Interest Expense
-44.30 -46.36 -27.06 -40.14 -45.72 -917.93 -975.43 -1,131.84 -1,058.18 -313.50 -969.80
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 a cash-rich clinical-stage biotech, but the latest results show a business still burning significant cash and generating only modest revenue. Over the last four years, the company has dramatically strengthened its balance sheet through equity financing, while operating losses and negative operating cash flow have remained substantial.

Key takeaways from the latest quarter (Q1 2026):

  • BCYC ended Q1 2026 with $559.5 million in cash and equivalents, giving it a sizable liquidity buffer.
  • Total current assets were $619.1 million versus only $48.9 million in current liabilities, suggesting a strong near-term liquidity position.
  • The company had $554.3 million in total equity, indicating a solid balance sheet relative to liabilities.
  • Revenue in Q1 2026 was only $887,000, so the business is still in an early commercialization phase.
  • The company recorded an interest and investment income gain of $4.9 million, which helped offset losses but is not a substitute for operating profitability.
  • Operating loss widened to $65.5 million in Q1 2026.
  • Net loss was $60.8 million, or -$0.87 per share.
  • Operating cash flow was a large outflow of $65.9 million for the quarter.
  • Cash and equivalents fell from $648.3 million at Q3 2025 to $559.5 million at Q1 2026, reflecting continued cash burn.
  • Retained earnings remained deeply negative at -$960.6 million, underscoring the company’s long history of cumulative losses.

Longer-term trend: BCYC’s revenue has been volatile but generally low, while expenses have stayed high. Quarterly revenue ranged from roughly $887,000 to $47.9 million over the period shown, but most quarters were still far below operating costs. Research and development remains the largest expense category, which is typical for biotech, but it also means profitability is likely distant unless a major commercial or clinical milestone materializes.

Expense and loss trends:

  • R&D spending has begun to trend lower in the most recent periods, falling from $58.4 million in Q3 2025 to $48.9 million in Q1 2026.
  • SG&A also declined from $20.9 million in Q4 2025 to $17.5 million in Q1 2026.
  • Lower expenses helped, but not enough to offset the company’s very small revenue base.
  • Even with lower spending, BCYC still posted a quarterly operating loss above $65 million.
  • The company has not shown a sustained path to positive operating cash flow; all recent quarters were negative.

Balance sheet trend: BCYC’s balance sheet improved dramatically after a major capital raise in 2024. Cash rose from about $293.8 million in Q1 2023 to a peak near $961.4 million in Q2 2024, then began declining as operating losses accumulated. Even after that drawdown, the company still has ample cash today, which lowers near-term financing risk compared with many development-stage biotech peers.

What matters most for investors:

  • BCYC still has meaningful runway thanks to its cash balance.
  • The company has reduced some operating expenses versus prior quarters.
  • A large portion of equity value remains tied to clinical and regulatory execution rather than current earnings power.
  • Cash burn remains high, so the balance sheet will continue to erode unless revenue grows materially or expenses fall faster.
  • The company is not close to profitability based on the current trend in revenue and losses.

Bottom line: Bicycle Therapeutics looks financially stable in the short term because of its cash position, but fundamentally it is still a cash-burning biotech with limited revenue and persistent operating losses. For retail investors, the stock likely remains a high-risk, catalyst-driven story where clinical progress and future commercial traction matter far more than near-term earnings.

07/26/26 04:32 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 an upward trend, with a most recent value of -$218.96 million in 2025, rising from -$21.85 million in 2018. The previous period was -$169.03 million in 2024. See where experts think Bicycle Therapeutics is headed by visiting Bicycle Therapeutics' forecast page.

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%.

Bicycle Therapeutics' total liabilities were at $107.62 million at the end of 2025, a 34.3% decrease from 2024, and a 267.9% increase since 2018.

In the past 7 years, Bicycle Therapeutics' cash and equivalents has ranged from $63.38 million in 2018 to $879.52 million in 2024, and is currently $628.11 million as of their latest financial filing in 2025.

Over the last 7 years, Bicycle Therapeutics' book value per share changed from -159.11 in 2018 to 8.79 in 2025, a change of -105.5%.



Financial statements for NASDAQ:BCYC last updated on 7/9/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners