Free Trial

Immunocore (IMCR) Financials

Immunocore logo
$32.39 +1.39 (+4.48%)
Closing price 05/20/2025 04:00 PM Eastern
Extended Trading
$32.68 +0.29 (+0.90%)
As of 08:41 AM 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 Polygon.io. Learn more.
Annual Income Statements for Immunocore

Annual Income Statements for Immunocore

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

Metric 2024 2023 2022 2021 2020 2019 2018
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018
Net Income / (Loss) Attributable to Common Shareholders
-51 -55 -53 -180 -101 -138 -91
Consolidated Net Income / (Loss)
-51 -55 -53 -180 -101 -138 -91
Net Income / (Loss) Continuing Operations
-51 -55 -53 -180 -101 -138 -91
Total Pre-Tax Income
-53 -61 -41 -180 -119 -167 -112
Total Operating Income
-70 -60 -52 -175 -119 -157 -119
Total Gross Profit
307 248 173 36 45 34 30
Total Revenue
310 249 174 36 50 34 30
Operating Revenue
310 249 174 36 50 34 30
Total Cost of Revenue
2.73 1.04 1.09 0.00 4.61 0.00 0.00
Operating Cost of Revenue
2.73 1.04 1.09 0.00 4.61 - -
Total Operating Expenses
378 308 225 211 165 191 150
Selling, General & Admin Expense
156 144 123 111 62 59 44
Research & Development Expense
222 164 102 100 102 132 106
Total Other Income / (Expense), net
18 -1.24 11 -5.29 0.00 -10 7.10
Interest Expense
19 5.15 5.41 5.57 - 12 -5.65
Interest & Investment Income
26 18 3.76 0.07 - 2.00 1.45
Other Income / (Expense), net
11 -14 12 0.22 - - -
Income Tax Expense
-1.85 -5.60 12 0.15 -18 -29 -21
Basic Earnings per Share
($1.02) ($1.13) ($1.15) ($4.24) ($2.79) ($4.66) ($3.32)
Weighted Average Basic Shares Outstanding
49.99M 48.89M 45.71M 42.49M 31.78M - -
Diluted Earnings per Share
($1.02) ($1.13) ($1.15) ($4.24) ($2.79) ($4.66) ($3.32)
Weighted Average Diluted Shares Outstanding
49.99M 48.89M 45.71M 42.49M 31.78M - -
Weighted Average Basic & Diluted Shares Outstanding
50.07M 49.82M 48.09M 43.86M 31.78M - -
Cash Dividends to Common per Share
$0.00 $0.00 $0.00 - - - -

Quarterly Income Statements for Immunocore

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

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023
Net Income / (Loss) Attributable to Common Shareholders
5.02 -24 8.74 -12 -24 -20 0.91 -17 -19
Consolidated Net Income / (Loss)
5.02 -24 8.74 -12 -24 -20 0.91 -17 -19
Net Income / (Loss) Continuing Operations
5.02 -24 8.74 -12 -24 -20 0.91 -17 -19
Total Pre-Tax Income
6.08 -25 6.09 -10 -24 -26 0.73 -17 -19
Total Operating Income
-3.62 -19 -8.50 -16 -26 -17 -14 -14 -15
Total Gross Profit
93 84 80 74 70 70 65 59 54
Total Revenue
94 84 80 75 71 70 65 60 55
Operating Revenue
94 84 80 75 71 70 65 60 55
Total Cost of Revenue
0.83 0.33 0.45 1.71 0.25 0.20 0.28 0.35 0.22
Operating Cost of Revenue
0.83 0.33 0.45 1.71 0.25 0.20 0.28 0.35 0.22
Total Operating Expenses
97 103 88 90 97 87 79 73 69
Selling, General & Admin Expense
40 42 36 39 39 41 35 35 33
Research & Development Expense
56 61 53 51 57 46 43 38 37
Total Other Income / (Expense), net
9.70 -5.37 15 5.89 2.41 -8.59 15 -3.07 -4.46
Interest Expense
3.03 7.04 4.29 4.28 3.24 1.31 1.32 1.27 1.25
Interest & Investment Income
4.18 5.17 5.96 6.24 8.25 5.44 5.14 4.28 3.13
Other Income / (Expense), net
8.55 -3.50 13 3.93 -2.60 -13 11 -6.07 -6.34
Income Tax Expense
1.06 -1.05 -2.64 1.49 0.36 -5.91 -0.18 0.19 0.29
Basic Earnings per Share
$0.10 ($0.47) $0.17 ($0.23) ($0.49) ($0.40) $0.02 ($0.35) ($0.40)
Weighted Average Basic Shares Outstanding
50.09M 49.99M 50.02M 50.01M 49.88M 48.89M 49.13M 48.69M 48.18M
Diluted Earnings per Share
$0.10 ($0.47) $0.17 ($0.23) ($0.49) ($0.40) $0.02 ($0.35) ($0.40)
Weighted Average Diluted Shares Outstanding
51.95M 49.99M 52.81M 50.01M 49.88M 48.89M 54.16M 48.69M 48.18M
Weighted Average Basic & Diluted Shares Outstanding
50.23M 50.07M 50.03M 50.02M 50.01M 49.82M - - -

Annual Cash Flow Statements for Immunocore

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

Metric 2024 2023 2022 2021 2020 2019 2018
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018
Net Change in Cash & Equivalents
15 32 94 144 -181 -67 53
Net Cash From Operating Activities
26 2.94 -49 -143 -126 -136 -21
Net Cash From Continuing Operating Activities
26 2.94 -49 -143 -126 -172 -14
Net Income / (Loss) Continuing Operations
-51 -55 -53 -180 -101 -138 -91
Consolidated Net Income / (Loss)
-51 -55 -53 -180 -101 -138 -91
Depreciation Expense
4.20 4.09 5.34 7.59 12 12 8.17
Non-Cash Adjustments To Reconcile Net Income
28 48 22 49 -3.91 -15 62
Changes in Operating Assets and Liabilities, net
45 5.78 -24 -22 -34 -31 5.87
Net Cash From Investing Activities
-355 -5.43 -2.20 -1.28 0.00 -3.46 74
Net Cash From Continuing Investing Activities
-355 -5.43 -2.20 -1.28 0.00 -3.46 74
Purchase of Property, Plant & Equipment
-5.17 -5.43 -2.20 -1.39 - -5.67 -4.44
Purchase of Investments
-350 0.00 0.00 - - - -0.06
Sale of Property, Plant & Equipment
0.04 0.00 0.01 0.11 - 0.11 0.00
Net Cash From Financing Activities
344 34 145 288 -55 73 0.13
Net Cash From Continuing Financing Activities
344 34 145 288 -55 73 0.13
Repayment of Debt
-65 0.00 -54 0.00 - -5.35 0.00
Other Financing Activities, net
409 34 199 288 -55 0.04 0.13
Cash Interest Received
-9.24 5.67 -4.48 - - - -
Cash Income Taxes Paid
0.51 0.98 0.77 17 - - -

Quarterly Cash Flow Statements for Immunocore

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

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023
Net Change in Cash & Equivalents
13 -69 20 -328 391 -12 20 10 14
Net Cash From Operating Activities
0.44 -14 21 23 -4.59 -18 10 0.05 11
Net Cash From Continuing Operating Activities
0.44 -14 21 23 -4.59 -18 10 0.05 11
Net Income / (Loss) Continuing Operations
5.02 -24 8.74 -12 -24 -20 0.91 -17 -19
Consolidated Net Income / (Loss)
5.02 -24 8.74 -12 -24 -20 0.91 -17 -19
Depreciation Expense
0.85 1.17 1.04 0.99 1.01 1.03 1.08 1.03 0.95
Non-Cash Adjustments To Reconcile Net Income
2.17 17 -6.66 6.87 11 22 -2.66 13 16
Changes in Operating Assets and Liabilities, net
-7.61 -8.25 18 27 8.14 -21 11 2.57 13
Net Cash From Investing Activities
9.70 -3.54 -0.83 -350 -0.43 -0.82 -0.21 -1.40 -3.00
Net Cash From Continuing Investing Activities
9.70 -3.54 -0.83 -350 -0.43 -0.82 -0.21 -1.40 -3.00
Purchase of Property, Plant & Equipment
-0.30 -3.58 -0.83 -0.33 -0.43 -0.82 -0.21 -1.40 -3.00
Sale and/or Maturity of Investments
10 - - - - - - - -
Net Cash From Financing Activities
2.55 -52 0.20 -0.82 396 6.25 10 12 6.14
Net Cash From Continuing Financing Activities
2.55 -52 0.20 -0.82 396 6.25 10 12 6.14
Repayment of Debt
0.00 -52 - -1.12 -12 - - - 0.00
Issuance of Debt
0.00 - - - - - - - -
Other Financing Activities, net
2.55 0.55 0.20 0.30 408 6.25 10 12 6.14
Cash Interest Received
-5.03 -17 -4.83 6.98 5.14 -0.03 1.25 2.87 1.58
Cash Income Taxes Paid
0.03 0.16 0.29 0.20 -0.14 0.76 - 0.44 -0.22

Annual Balance Sheets for Immunocore

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

Metric 2024 2023 2022 2021 2020 2019
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019
Total Assets
1,010 597 527 407 269 246
Total Current Assets
930 529 474 355 209 165
Cash & Equivalents
456 443 402 321 177 98
Short-Term Investments
365 0.00 - - 0.00 0.35
Accounts Receivable
63 52 34 21 14 13
Inventories, net
5.45 4.50 0.69 0.00 - -
Prepaid Expenses
41 30 37 - - -
Plant, Property, & Equipment, net
10 9.22 7.83 12 19 24
Total Noncurrent Assets
70 59 45 41 42 57
Noncurrent Deferred & Refundable Income Taxes
15 11 5.12 3.48 3.05 2.00
Other Noncurrent Operating Assets
55 48 40 37 39 55
Total Liabilities & Shareholders' Equity
1,010 597 527 407 269 246
Total Liabilities
649 228 188 176 194 226
Total Current Liabilities
212 139 101 83 75 112
Accounts Payable
25 18 14 48 35 39
Accrued Expenses
186 120 77 - - 38
Other Current Liabilities
1.55 1.39 1.88 35 40 9.62
Total Noncurrent Liabilities
437 89 87 93 119 114
Long-Term Debt
391 48 48 50 50 0.00
Noncurrent Deferred Revenue
5.43 5.52 5.24 - - 64
Other Noncurrent Operating Liabilities
40 36 34 8.73 34 0.14
Commitments & Contingencies
0.00 0.00 - - - -
Total Equity & Noncontrolling Interests
361 369 339 232 76 20
Total Preferred & Common Equity
361 369 339 232 76 20
Total Common Equity
361 369 339 -55 76 -356
Common Stock
1,190 1,150 1,083 0.12 0.09 0.00
Retained Earnings
-796 -745 -689 -650 -478 -370
Accumulated Other Comprehensive Income / (Loss)
-34 -36 -55 - - -
Other Equity Adjustments
0.00 0.00 0.00 595 553 14

Quarterly Balance Sheets for Immunocore

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

Metric Q1 2025 Q3 2024 Q2 2024 Q1 2024
Period end date 3/31/2025 9/30/2024 6/30/2024 3/31/2024
Total Assets
1,028 1,085 1,023 994
Total Current Assets
949 1,006 957 926
Cash & Equivalents
477 538 505 833
Short-Term Investments
360 364 355 -
Accounts Receivable
63 64 60 58
Inventories, net
6.80 4.52 3.46 4.17
Prepaid Expenses
42 36 34 31
Plant, Property, & Equipment, net
9.77 9.16 7.68 8.38
Total Noncurrent Assets
70 70 59 60
Noncurrent Deferred & Refundable Income Taxes
14 13 10 11
Other Noncurrent Operating Assets
55 57 49 49
Total Liabilities & Shareholders' Equity
1,028 1,085 1,023 994
Total Liabilities
650 707 664 634
Total Current Liabilities
149 266 185 155
Accounts Payable
29 20 20 16
Accrued Expenses
118 197 164 139
Other Current Liabilities
1.72 1.10 1.39 1.24
Total Noncurrent Liabilities
500 441 479 479
Long-Term Debt
392 390 438 438
Noncurrent Deferred Revenue
5.61 5.80 5.48 5.47
Other Noncurrent Operating Liabilities
103 44 36 36
Commitments & Contingencies
0.00 - - -
Total Equity & Noncontrolling Interests
378 378 359 360
Total Preferred & Common Equity
378 378 359 360
Total Common Equity
378 378 359 360
Common Stock
1,202 1,181 1,174 1,164
Retained Earnings
-791 -772 -781 -769
Accumulated Other Comprehensive Income / (Loss)
-33 -31 -34 -35
Other Equity Adjustments
0.00 0.00 0.00 0.00

Annual Metrics And Ratios for Immunocore

This table displays calculated financial ratios and metrics derived from Immunocore's official financial filings.

Metric 2024 2023 2022 2021 2020 2019 2018
Period end date 12/31/2024 12/31/2023 12/31/2022 12/31/2021 12/31/2020 12/31/2019 12/31/2018
Growth Metrics
- - - - - - -
Revenue Growth
24.37% 43.05% 377.91% -26.94% 46.81% 12.87% 0.00%
EBITDA Growth
20.29% -105.43% 79.42% -53.86% 25.96% -30.82% 0.00%
EBIT Growth
19.01% -87.92% 77.50% -46.15% 23.90% -31.68% 0.00%
NOPAT Growth
-18.13% -15.36% 70.38% -46.33% 23.90% -31.68% 0.00%
Net Income Growth
7.60% -5.22% 70.81% -77.91% 26.52% -50.91% 0.00%
EPS Growth
9.73% 1.74% 72.88% -51.97% 40.13% -40.36% 0.00%
Operating Cash Flow Growth
786.43% 105.97% 65.61% -13.26% 7.33% -543.74% 0.00%
Free Cash Flow Firm Growth
79.69% -24.45% 81.00% -94.37% 35.51% 0.00% 0.00%
Invested Capital Growth
-166.36% -63.51% -210.69% 70.34% -543.89% 0.00% 0.00%
Revenue Q/Q Growth
4.69% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
11.13% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Q/Q Growth
10.24% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
NOPAT Q/Q Growth
-3.53% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Income Q/Q Growth
-8.59% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EPS Q/Q Growth
-7.37% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Q/Q Growth
16.98% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
19.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profitability Metrics
- - - - - - -
Gross Margin
99.12% 99.58% 99.38% 100.00% 90.77% 100.00% 100.00%
EBITDA Margin
-17.89% -27.92% -19.44% -451.44% -214.37% -425.05% -366.74%
Operating Margin
-22.71% -23.91% -29.66% -478.53% -238.92% -460.95% -395.09%
EBIT Margin
-19.25% -29.56% -22.50% -477.94% -238.92% -460.95% -395.09%
Profit (Net Income) Margin
-16.47% -22.17% -30.13% -493.45% -202.64% -404.89% -302.82%
Tax Burden Percent
96.51% 90.80% 128.52% 100.08% 84.81% 82.36% 81.23%
Interest Burden Percent
88.66% 82.59% 104.21% 103.16% 100.00% 106.65% 94.35%
Effective Tax Rate
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%
ROIC Less NNEP Spread (ROIC-NNEP)
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%
Return on Equity (ROE)
-14.00% -15.62% -18.42% -117.22% -212.67% -703.62% 0.00%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-7.43% -13.12% -8.40% -51.54% -46.31% -63.73% 0.00%
Return on Assets (ROA)
-6.36% -9.84% -11.25% -53.21% -39.27% -55.98% 0.00%
Return on Common Equity (ROCE)
-14.00% -15.62% -9.17% -7.88% 626.16% 12,788.97% 0.00%
Return on Equity Simple (ROE_SIMPLE)
-14.16% -14.99% -15.50% -77.74% -133.87% -703.62% 0.00%
Net Operating Profit after Tax (NOPAT)
-49 -42 -36 -122 -84 -110 -83
NOPAT Margin
-15.90% -16.74% -20.76% -334.97% -167.25% -322.66% -276.56%
Net Nonoperating Expense Percent (NNEP)
-0.43% -3.61% -5.53% -35.11% -30.76% -251.63% 0.00%
Return On Investment Capital (ROIC_SIMPLE)
-6.56% -10.02% -9.36% - - - -
Cost of Revenue to Revenue
0.88% 0.42% 0.62% 0.00% 9.23% 0.00% 0.00%
SG&A Expenses to Revenue
50.22% 57.93% 70.58% 303.76% 125.10% 172.13% 144.40%
R&D to Revenue
71.61% 65.57% 58.45% 274.77% 204.60% 389.54% 353.32%
Operating Expenses to Revenue
121.83% 123.50% 129.03% 578.53% 329.69% 561.67% 497.42%
Earnings before Interest and Taxes (EBIT)
-60 -74 -39 -174 -119 -157 -119
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-56 -70 -34 -165 -107 -145 -111
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
4.09 8.91 7.39 0.00 3.42 0.00 0.00
Price to Tangible Book Value (P/TBV)
4.09 8.91 7.39 0.00 3.42 0.00 0.00
Price to Revenue (P/Rev)
4.76 13.17 14.36 29.83 5.17 7.60 8.57
Price to Earnings (P/E)
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%
Earnings Yield
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
Enterprise Value to Revenue (EV/Rev)
3.37 11.59 12.32 31.19 3.32 17.98 0.00
Enterprise Value to EBITDA (EV/EBITDA)
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
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
40.16 983.26 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
Leverage & Solvency
- - - - - - -
Debt to Equity
1.08 0.13 0.14 0.36 1.12 3.89 0.00
Long-Term Debt to Equity
1.08 0.13 0.14 0.36 1.12 2.59 0.00
Financial Leverage
-1.13 -1.06 -1.04 -1.07 -1.21 -1.14 0.00
Leverage Ratio
2.20 1.59 1.64 2.20 5.42 12.57 0.00
Compound Leverage Factor
1.95 1.31 1.71 2.27 5.42 13.40 0.00
Debt to Total Capital
52.02% 11.52% 12.36% 26.73% 52.77% 79.55% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 26.52% 0.00%
Long-Term Debt to Total Capital
52.02% 11.52% 12.36% 26.73% 52.77% 53.03% 0.00%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 90.65% 0.00% 392.17% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
47.98% 88.48% 87.64% -17.38% 47.23% -371.72% 0.00%
Debt to EBITDA
-7.04 -0.69 -1.41 -0.51 -0.79 -0.53 0.00
Net Debt to EBITDA
7.74 5.67 10.46 1.44 0.87 0.15 0.00
Long-Term Debt to EBITDA
-7.04 -0.69 -1.41 -0.51 -0.79 -0.35 0.00
Debt to NOPAT
-7.93 -1.15 -1.32 -0.69 -1.01 -0.69 0.00
Net Debt to NOPAT
8.71 9.45 9.80 1.94 1.11 0.20 0.00
Long-Term Debt to NOPAT
-7.93 -1.15 -1.32 -0.69 -1.01 -0.46 0.00
Altman Z-Score
1.23 7.69 7.10 0.96 -2.36 -3.13 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 50.22% 93.28% 394.42% 1,917.61% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
4.38 3.80 4.70 4.29 2.78 1.47 0.00
Quick Ratio
4.16 3.56 4.32 4.14 2.55 0.99 0.00
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
-6.45 -32 -26 -134 -69 -107 0.00
Operating Cash Flow to CapEx
508.11% 54.19% -2,239.83% -11,180.16% 0.00% -2,453.53% -476.94%
Free Cash Flow to Firm to Interest Expense
-0.34 -6.16 -4.72 -24.09 0.00 -8.62 0.00
Operating Cash Flow to Interest Expense
1.38 0.57 -9.10 -25.68 0.00 -10.97 0.00
Operating Cash Flow Less CapEx to Interest Expense
1.11 -0.48 -9.50 -25.91 0.00 -11.42 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.39 0.44 0.37 0.11 0.19 0.14 0.00
Accounts Receivable Turnover
5.39 5.82 6.44 2.11 3.72 2.66 0.00
Inventory Turnover
0.55 0.40 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
32.13 29.26 17.52 2.36 2.32 1.40 0.00
Accounts Payable Turnover
0.13 0.06 0.04 0.00 0.12 0.00 0.00
Days Sales Outstanding (DSO)
67.72 62.69 56.64 172.93 97.99 137.06 0.00
Days Inventory Outstanding (DIO)
664.71 913.91 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
2,866.67 5,675.27 10,438.63 0.00 2,939.00 0.00 0.00
Cash Conversion Cycle (CCC)
-2,134.24 -4,698.68 -10,381.99 172.93 -2,841.01 137.06 0.00
Capital & Investment Metrics
- - - - - - -
Invested Capital
-69 -26 -16 -5.07 -17 -2.66 0.00
Invested Capital Turnover
-6.57 -12.01 -16.74 -3.29 -5.05 -25.61 0.00
Increase / (Decrease) in Invested Capital
-43 -10 -11 12 -14 -2.66 0.00
Enterprise Value (EV)
1,047 2,891 2,149 1,138 166 611 0.00
Market Capitalization
1,476 3,285 2,503 1,088 258 258 258
Book Value per Share
$7.21 $7.67 $7.73 ($1.73) $2.38 ($35.81) $0.00
Tangible Book Value per Share
$7.21 $7.67 $7.73 ($1.73) $2.38 ($35.81) $0.00
Total Capital
752 417 387 316 160 96 0.00
Total Debt
391 48 48 84 84 76 0.00
Total Long-Term Debt
391 48 48 84 84 51 0.00
Net Debt
-429 -395 -355 -237 -93 -22 0.00
Capital Expenditures (CapEx)
5.13 5.43 2.20 1.28 0.00 5.56 4.44
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-103 -53 -29 -49 -43 -20 0.00
Debt-free Net Working Capital (DFNWC)
718 390 373 272 134 78 0.00
Net Working Capital (NWC)
718 390 373 272 134 53 0.00
Net Nonoperating Expense (NNE)
1.76 14 16 58 18 28 7.91
Net Nonoperating Obligations (NNO)
-429 -395 -355 -237 -93 -22 0.00
Total Depreciation and Amortization (D&A)
4.20 4.09 5.34 9.67 12 12 8.54
Debt-free, Cash-free Net Working Capital to Revenue
-33.11% -21.18% -16.82% -134.47% -86.92% -59.63% 0.00%
Debt-free Net Working Capital to Revenue
231.36% 156.28% 214.01% 745.77% 267.84% 229.56% 0.00%
Net Working Capital to Revenue
231.36% 156.28% 214.01% 745.77% 267.84% 154.93% 0.00%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
($1.02) ($1.13) ($0.90) ($3.10) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
49.99M 48.89M 48.09M 43.86M 31.78M 0.00 0.00
Adjusted Diluted Earnings per Share
($1.02) ($1.13) ($0.90) ($3.10) $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
49.99M 48.89M 48.09M 43.86M 31.78M 0.00 0.00
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
50.07M 49.82M 48.09M 43.86M 31.78M 0.00 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-49 -42 -36 -122 -84 -110 -83
Normalized NOPAT Margin
-15.90% -16.74% -20.76% -334.97% -167.25% -322.66% -276.56%
Pre Tax Income Margin
-17.07% -24.41% -23.45% -493.04% -238.92% -491.60% -372.78%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
-3.17 -14.30 -7.25 -31.29 0.00 -12.62 0.00
NOPAT to Interest Expense
-2.62 -8.10 -6.69 -21.93 0.00 -8.83 0.00
EBIT Less CapEx to Interest Expense
-3.44 -15.36 -7.66 -31.52 0.00 -13.06 0.00
NOPAT Less CapEx to Interest Expense
-2.89 -9.15 -7.10 -22.16 0.00 -9.28 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
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% -0.71% 0.00%

Quarterly Metrics And Ratios for Immunocore

This table displays calculated financial ratios and metrics derived from Immunocore's official financial filings.

Metric Q1 2025 Q4 2024 Q3 2024 Q2 2024 Q1 2024 Q4 2023 Q3 2023 Q2 2023 Q1 2023
Period end date 3/31/2025 12/31/2024 9/30/2024 6/30/2024 3/31/2024 12/31/2023 9/30/2023 6/30/2023 3/31/2023
Growth Metrics
- - - - - - - - -
Revenue Growth
33.16% 19.80% 23.74% 26.18% 28.99% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
120.93% 24.18% 371.14% 40.95% -39.80% 0.00% 0.00% 0.00% 0.00%
EBIT Growth
116.96% 22.89% 243.14% 39.01% -38.28% 0.00% 0.00% 0.00% 0.00%
NOPAT Growth
83.90% -14.07% 30.46% -16.43% -80.25% 0.00% 0.00% 0.00% 0.00%
Net Income Growth
120.56% -20.48% 864.24% 31.73% -25.64% 0.00% 0.00% 0.00% 0.00%
EPS Growth
120.41% -17.50% 750.00% 34.29% -22.50% 0.00% 0.00% 0.00% 0.00%
Operating Cash Flow Growth
109.48% 21.33% 109.41% 52,060.00% -143.52% 0.00% 0.00% 0.00% 0.00%
Free Cash Flow Firm Growth
64.49% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Growth
-87.51% -166.36% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Revenue Q/Q Growth
11.69% 4.74% 6.43% 6.95% 0.00% 8.19% 8.52% 9.33% 0.00%
EBITDA Q/Q Growth
126.56% -499.23% 149.17% 60.46% 0.00% -1,327.67% 89.29% 6.39% 0.00%
EBIT Q/Q Growth
121.49% -619.01% 136.58% 58.43% 0.00% -863.46% 84.42% 5.74% 0.00%
NOPAT Q/Q Growth
78.08% -11.70% -8.72% 39.54% 0.00% 31.91% -82.04% 6.39% 0.00%
Net Income Q/Q Growth
121.13% -372.10% 175.21% 52.46% 0.00% -2,277.70% 105.33% 12.52% 0.00%
EPS Q/Q Growth
121.28% -376.47% 173.91% 53.06% 0.00% -2,100.00% 105.71% 12.50% 0.00%
Operating Cash Flow Q/Q Growth
103.12% -166.03% -9.99% 611.71% 0.00% -275.77% 22,320.00% -99.57% 0.00%
Free Cash Flow Firm Q/Q Growth
-3.30% -59.68% 41.94% 197.25% 0.00% 0.00% 0.00% 0.00% 0.00%
Invested Capital Q/Q Growth
2.37% 19.01% -35.97% -74.41% 0.00% 0.00% 0.00% 0.00% 0.00%
Profitability Metrics
- - - - - - - - -
Gross Margin
99.11% 99.61% 99.44% 97.74% 99.65% 99.72% 99.57% 99.42% 99.60%
EBITDA Margin
6.16% -25.92% 6.80% -14.72% -39.82% -40.96% -3.10% -31.46% -36.74%
Operating Margin
-3.85% -23.14% -10.59% -21.24% -37.57% -24.30% -21.81% -23.02% -26.89%
EBIT Margin
5.25% -27.31% 5.51% -16.04% -41.26% -42.43% -4.76% -33.18% -38.48%
Profit (Net Income) Margin
5.35% -28.28% 10.89% -15.41% -34.66% -28.12% 1.40% -28.47% -35.58%
Tax Burden Percent
82.56% 95.77% 143.38% 114.67% 101.48% 76.94% 123.94% 101.14% 101.53%
Interest Burden Percent
123.33% 108.12% 137.76% 83.77% 82.79% 86.13% -23.66% 84.85% 91.07%
Effective Tax Rate
17.44% 0.00% -43.38% 0.00% 0.00% 0.00% -23.94% 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%
ROIC Less NNEP Spread (ROIC-NNEP)
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%
Return on Equity (ROE)
-5.86% -14.00% -12.45% -15.28% -16.76% -15.62% 0.00% 0.00% 0.00%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
1.73% -10.55% 1.51% -4.40% -11.01% -18.84% 0.00% 0.00% 0.00%
Return on Assets (ROA)
1.77% -10.92% 2.97% -4.23% -9.25% -12.48% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-5.86% -14.00% -12.45% -15.28% -16.76% -15.62% 0.00% 0.00% 0.00%
Return on Equity Simple (ROE_SIMPLE)
-5.71% 0.00% -12.45% -15.28% -16.76% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-2.99 -14 -12 -11 -19 -12 -18 -9.63 -10
NOPAT Margin
-3.18% -16.20% -15.19% -14.87% -26.30% -17.01% -27.03% -16.12% -18.82%
Net Nonoperating Expense Percent (NNEP)
1.91% -2.46% 9.05% -0.19% -2.98% -1.98% 0.00% 0.00% 0.00%
Return On Investment Capital (ROIC_SIMPLE)
-0.39% -1.81% - - - -2.86% - - -
Cost of Revenue to Revenue
0.89% 0.39% 0.56% 2.26% 0.35% 0.28% 0.43% 0.58% 0.40%
SG&A Expenses to Revenue
42.82% 50.35% 44.28% 51.24% 55.72% 59.08% 54.69% 58.59% 59.58%
R&D to Revenue
60.15% 72.40% 65.76% 67.73% 81.50% 64.94% 66.69% 63.86% 66.91%
Operating Expenses to Revenue
102.97% 122.75% 110.04% 118.98% 137.22% 124.02% 121.38% 122.44% 126.49%
Earnings before Interest and Taxes (EBIT)
4.93 -23 4.42 -12 -29 -30 -3.09 -20 -21
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
5.79 -22 5.46 -11 -28 -29 -2.01 -19 -20
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
3.93 4.09 4.12 4.72 8.69 8.91 0.00 0.00 0.00
Price to Tangible Book Value (P/TBV)
3.93 4.09 4.12 4.72 8.69 8.91 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.45 4.76 5.25 6.03 11.78 13.17 0.00 0.00 0.00
Price to Earnings (P/E)
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%
Earnings Yield
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
Enterprise Value to Revenue (EV/Rev)
3.12 3.37 3.69 4.53 10.29 11.59 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
Enterprise Value to EBIT (EV/EBIT)
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
Enterprise Value to Operating Cash Flow (EV/OCF)
33.46 40.16 49.13 113.28 0.00 983.26 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
Leverage & Solvency
- - - - - - - - -
Debt to Equity
1.03 1.08 1.16 1.22 1.22 0.13 0.00 0.00 0.00
Long-Term Debt to Equity
1.03 1.08 1.03 1.22 1.22 0.13 0.00 0.00 0.00
Financial Leverage
-1.14 -1.13 -1.22 -1.17 -1.10 -1.07 0.00 0.00 0.00
Leverage Ratio
2.74 2.20 2.87 2.85 2.76 1.59 0.00 0.00 0.00
Compound Leverage Factor
3.38 2.38 3.95 2.39 2.29 1.37 0.00 0.00 0.00
Debt to Total Capital
50.85% 52.02% 53.73% 54.95% 54.89% 11.52% 0.00% 0.00% 0.00%
Short-Term Debt to Total Capital
0.00% 0.00% 5.90% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
50.85% 52.02% 47.82% 54.95% 54.89% 11.52% 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%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
49.15% 47.98% 46.27% 45.05% 45.11% 88.48% 0.00% 0.00% 0.00%
Debt to EBITDA
-18.09 -7.04 -7.02 -6.27 -5.64 -0.69 0.00 0.00 0.00
Net Debt to EBITDA
20.58 7.74 7.41 6.03 5.09 5.67 0.00 0.00 0.00
Long-Term Debt to EBITDA
-18.09 -7.04 -6.25 -6.27 -5.64 -0.69 0.00 0.00 0.00
Debt to NOPAT
-11.75 -7.93 -9.21 -8.49 -8.75 -1.15 0.00 0.00 0.00
Net Debt to NOPAT
13.37 8.71 9.71 8.17 7.90 9.45 0.00 0.00 0.00
Long-Term Debt to NOPAT
-11.75 -7.93 -8.20 -8.49 -8.75 -1.15 0.00 0.00 0.00
Altman Z-Score
1.57 1.35 1.43 1.60 2.97 7.93 0.00 0.00 0.00
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - -
Current Ratio
6.36 4.38 3.78 5.17 5.96 3.80 0.00 0.00 0.00
Quick Ratio
6.03 4.16 3.62 4.97 5.73 3.56 0.00 0.00 0.00
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
28 29 73 51 17 0.00 0.00 0.00 0.00
Operating Cash Flow to CapEx
145.97% -389.26% 2,551.57% 7,091.24% -1,066.74% -2,170.50% 4,758.96% 3.23% 351.18%
Free Cash Flow to Firm to Interest Expense
9.35 4.16 16.92 11.95 5.31 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.14 -1.98 4.92 5.49 -1.42 -13.55 7.64 0.04 8.43
Operating Cash Flow Less CapEx to Interest Expense
0.05 -2.49 4.73 5.41 -1.55 -14.17 7.48 -1.06 6.03
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.33 0.39 0.27 0.27 0.27 0.44 0.00 0.00 0.00
Accounts Receivable Turnover
5.52 5.39 4.65 4.66 4.59 5.82 0.00 0.00 0.00
Inventory Turnover
0.60 0.55 0.58 0.70 0.26 0.40 0.00 0.00 0.00
Fixed Asset Turnover
36.76 32.13 32.35 36.56 31.66 29.26 0.00 0.00 0.00
Accounts Payable Turnover
0.15 0.13 0.13 0.12 0.07 0.06 0.00 0.00 0.00
Days Sales Outstanding (DSO)
66.12 67.72 78.42 78.28 79.47 62.69 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
603.80 664.71 634.26 520.44 1,425.45 913.91 0.00 0.00 0.00
Days Payable Outstanding (DPO)
2,454.94 2,866.67 2,768.53 2,998.62 5,302.59 5,675.27 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
-1,785.03 -2,134.24 -2,055.85 -2,399.90 -3,797.67 -4,698.68 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
-67 -69 -85 -62 -36 -26 0.00 0.00 0.00
Invested Capital Turnover
-6.49 -6.57 -6.99 -9.01 -14.84 -9.68 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-31 -43 -85 -62 -36 0.00 0.00 0.00 0.00
Enterprise Value (EV)
1,040 1,047 1,094 1,273 2,730 2,891 0.00 0.00 0.00
Market Capitalization
1,486 1,476 1,557 1,695 3,126 3,285 2,496 2,883 2,377
Book Value per Share
$7.56 $7.21 $7.55 $7.18 $7.21 $7.67 $0.00 $0.00 $0.00
Tangible Book Value per Share
$7.56 $7.21 $7.55 $7.18 $7.21 $7.67 $0.00 $0.00 $0.00
Total Capital
770 752 817 797 797 417 0.00 0.00 0.00
Total Debt
392 391 439 438 438 48 0.00 0.00 0.00
Total Long-Term Debt
392 391 390 438 438 48 0.00 0.00 0.00
Net Debt
-446 -429 -463 -421 -395 -395 0.00 0.00 0.00
Capital Expenditures (CapEx)
0.30 3.58 0.83 0.33 0.43 0.82 0.21 1.40 3.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-38 -103 -113 -88 -62 -53 0.00 0.00 0.00
Debt-free Net Working Capital (DFNWC)
799 718 788 772 771 390 0.00 0.00 0.00
Net Working Capital (NWC)
799 718 740 772 771 390 0.00 0.00 0.00
Net Nonoperating Expense (NNE)
-8.01 10 -21 0.40 5.89 7.79 -18 7.38 9.16
Net Nonoperating Obligations (NNO)
-446 -429 -463 -421 -395 -395 0.00 0.00 0.00
Total Depreciation and Amortization (D&A)
0.85 1.17 1.04 0.99 1.01 1.03 1.08 1.03 0.95
Debt-free, Cash-free Net Working Capital to Revenue
-11.26% -33.11% -38.28% -31.27% -23.40% -21.18% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
239.66% 231.36% 265.89% 274.73% 290.55% 156.28% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
239.66% 231.36% 249.62% 274.73% 290.55% 156.28% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
$0.10 ($0.47) $0.17 ($0.23) ($0.49) ($0.40) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic Shares Outstanding
50.09M 49.99M 50.02M 50.01M 49.88M 48.89M 0.00 0.00 0.00
Adjusted Diluted Earnings per Share
$0.10 ($0.47) $0.17 ($0.23) ($0.49) ($0.40) $0.00 $0.00 $0.00
Adjusted Weighted Average Diluted Shares Outstanding
51.95M 49.99M 52.81M 50.01M 49.88M 48.89M 0.00 0.00 0.00
Adjusted Basic & Diluted Earnings per Share
$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
50.23M 50.07M 50.03M 50.02M 50.01M 49.82M 0.00 0.00 0.00
Normalized Net Operating Profit after Tax (NOPAT)
-2.99 -14 -5.95 -11 -19 -12 -9.90 -9.63 -10
Normalized NOPAT Margin
-3.18% -16.20% -7.42% -14.87% -26.30% -17.01% -15.27% -16.12% -18.82%
Pre Tax Income Margin
6.48% -29.53% 7.59% -13.44% -34.15% -36.55% 1.13% -28.15% -35.05%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
1.63 -3.26 1.03 -2.83 -8.98 -22.74 -2.34 -15.56 -16.83
NOPAT to Interest Expense
-0.99 -1.93 -2.84 -2.62 -5.72 -9.12 -13.27 -7.56 -8.23
EBIT Less CapEx to Interest Expense
1.53 -3.77 0.84 -2.90 -9.11 -23.37 -2.50 -16.66 -19.23
NOPAT Less CapEx to Interest Expense
-1.09 -2.44 -3.03 -2.70 -5.86 -9.74 -13.43 -8.65 -10.63
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
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%

Frequently Asked Questions About Immunocore's Financials

When does Immunocore's fiscal year end?

According to the most recent income statement we have on file, Immunocore's financial year ends in December. Their financial year 2024 ended on December 31, 2024.

How has Immunocore's net income changed over the last 6 years?

Immunocore's net income appears to be on a downward trend, with a most recent value of -$51.09 million in 2024, falling from -$91.26 million in 2018. The previous period was -$55.29 million in 2023. See Immunocore's forecast for analyst expectations on what’s next for the company.

What is Immunocore's operating income?
Immunocore's total operating income in 2024 was -$70.46 million, based on the following breakdown:
  • Total Gross Profit: $307.47 million
  • Total Operating Expenses: $377.93 million
How has Immunocore revenue changed over the last 6 years?

Over the last 6 years, Immunocore's total revenue changed from $30.13 million in 2018 to $310.20 million in 2024, a change of 929.4%.

How much debt does Immunocore have?

Immunocore's total liabilities were at $648.79 million at the end of 2024, a 184.4% increase from 2023, and a 186.5% increase since 2019.

How much cash does Immunocore have?

In the past 5 years, Immunocore's cash and equivalents has ranged from $98.01 million in 2019 to $455.73 million in 2024, and is currently $455.73 million as of their latest financial filing in 2024.

How has Immunocore's book value per share changed over the last 6 years?

Over the last 6 years, Immunocore's book value per share changed from 0.00 in 2018 to 7.21 in 2024, a change of 721.0%.



This page (NASDAQ:IMCR) was last updated on 5/21/2025 by MarketBeat.com Staff
From Our Partners