Free Trial

Lyell Immunopharma (LYEL) Financials

Lyell Immunopharma logo
$15.81 -1.05 (-6.23%)
As of 01:58 PM Eastern
This is a fair market value price provided by Massive. Learn more.
Annual Income Statements for Lyell Immunopharma

Annual Income Statements for Lyell Immunopharma

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
-131 -208 -250 -183 -235 -343 -274
Consolidated Net Income / (Loss)
-129 -204 -250 -183 -235 -343 -274
Net Income / (Loss) Continuing Operations
-129 -204 -250 -183 -235 -343 -274
Total Pre-Tax Income
-129 -204 -250 -185 -235 -343 -274
Total Operating Income
-102 -212 -215 -187 -247 -359 -269
Total Gross Profit
0.66 7.76 11 85 0.13 0.06 0.04
Total Revenue
0.66 7.76 11 85 0.13 0.06 0.04
Operating Revenue
0.66 7.76 - 85 0.13 0.06 0.04
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
103 220 225 272 247 359 269
Selling, General & Admin Expense
39 47 89 117 67 52 45
Research & Development Expense
64 182 139 159 183 259 225
Other Operating Expenses / (Income)
0.00 -9.43 -2.32 -4.75 -2.79 -3.31 -2.15
Impairment Charge
- - - 0.00 0.00 51 1.44
Total Other Income / (Expense), net
-27 7.47 -35 2.05 12 16 -5.04
Interest & Investment Income
8.12 5.94 1.17 7.05 23 24 13
Other Income / (Expense), net
-35 1.53 -37 -5.00 -11 -8.31 -18
Basic Earnings per Share
($24.04) ($15.69) ($1.84) ($0.74) ($18.70) ($26.23) ($16.06)
Weighted Average Basic Shares Outstanding
5.43M 13.26M 135.92M 247.08M 12.55M 13.07M 17.09M
Diluted Earnings per Share
($24.04) ($15.69) ($1.84) ($0.74) ($18.70) ($26.23) ($16.06)
Weighted Average Diluted Shares Outstanding
5.43M 13.26M 135.92M 247.08M 12.55M 13.07M 17.09M
Weighted Average Basic & Diluted Shares Outstanding
- - 245.39M 249.61M 254.10M 295.23M 23.31M

Quarterly Income Statements for Lyell Immunopharma

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-61 -46 -45 -193 -52 -43 -39 -141 -24 -45 -46
Consolidated Net Income / (Loss)
-61 -46 -45 -192 -52 -43 -39 -141 -24 -45 -46
Net Income / (Loss) Continuing Operations
-61 -46 -45 -192 -52 -43 -39 -141 -24 -45 -46
Total Pre-Tax Income
-61 -46 -45 -197 -52 -43 -39 -141 -24 -45 -46
Total Operating Income
-56 -52 -51 -201 -57 -47 -37 -128 -44 -47 -48
Total Gross Profit
0.00 0.01 0.03 0.01 0.01 0.01 0.02 0.01 0.00 0.00 0.00
Total Revenue
0.00 0.01 0.03 0.01 0.01 0.01 0.02 0.01 0.00 0.00 0.00
Operating Revenue
0.00 0.01 0.03 - 0.01 0.01 0.02 0.01 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00
Total Operating Expenses
56 52 51 201 57 47 37 128 44 47 48
Selling, General & Admin Expense
13 12 12 15 14 9.79 11 11 9.56 9.58 9.30
Research & Development Expense
43 40 40 136 43 35 28 119 37 40 41
Other Operating Expenses / (Income)
-1.09 -0.98 -0.73 -0.51 -0.12 1.06 -1.59 -1.50 -1.90 -1.76 -1.90
Impairment Charge
- 0.00 0.00 - - 1.44 0.00 - - 0.00 0.00
Total Other Income / (Expense), net
-5.09 5.72 5.92 4.52 5.17 4.46 -1.59 -13 20 2.58 2.77
Interest & Investment Income
6.82 6.36 5.97 4.92 3.86 3.28 3.27 2.68 2.19 2.18 1.91
Other Income / (Expense), net
-12 -0.65 -0.04 -0.40 1.31 1.18 -4.86 -16 18 0.40 0.86
Basic Earnings per Share
($0.24) ($3.59) ($3.48) ($0.72) ($3.54) ($2.89) ($2.13) ($8.23) ($1.10) ($1.92) ($1.86)
Weighted Average Basic Shares Outstanding
254.25M 12.77M 12.82M 261.48M 14.76M 14.79M 18.27M 17.09M 21.88M 23.36M 24.44M
Diluted Earnings per Share
($0.24) ($3.59) ($3.48) ($0.72) ($3.54) ($2.89) ($2.13) ($8.23) ($1.10) ($1.92) ($1.86)
Weighted Average Diluted Shares Outstanding
254.25M 12.77M 12.82M 261.48M 14.76M 14.79M 18.27M 17.09M 21.88M 23.36M 24.44M
Weighted Average Basic & Diluted Shares Outstanding
254.94M 256.00M 279.22M 295.23M 295.34M 19.21M 21.22M 23.31M 23.33M 24.51M 24.59M

Annual Cash Flow Statements for Lyell Immunopharma

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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
-32 42 153 -170 22 -39 -46
Net Cash From Operating Activities
39 -161 -126 -170 -164 -162 -150
Net Cash From Continuing Operating Activities
39 -161 -126 -170 -164 -162 -150
Net Income / (Loss) Continuing Operations
-129 -204 -250 -183 -235 -343 -274
Consolidated Net Income / (Loss)
-129 -204 -250 -183 -235 -343 -274
Depreciation Expense
1.26 4.29 14 18 20 20 12
Amortization Expense
-1.52 0.54 1.90 -0.93 -9.60 -15 -4.96
Non-Cash Adjustments To Reconcile Net Income
58 39 104 78 57 179 128
Changes in Operating Assets and Liabilities, net
111 -0.34 4.02 -82 3.42 -3.12 -9.89
Net Cash From Investing Activities
-422 -274 -122 -12 184 122 54
Net Cash From Continuing Investing Activities
-422 -274 -122 -12 184 122 54
Purchase of Property, Plant & Equipment
-16 -51 -66 -24 -2.69 -0.46 -0.78
Acquisitions
- - - 0.00 0.00 -31 -41
Purchase of Investments
-645 -908 -673 -406 -477 -395 -279
Sale of Property, Plant & Equipment
- - - - 0.00 0.00 0.29
Sale and/or Maturity of Investments
238 686 617 419 664 549 375
Net Cash From Financing Activities
351 477 401 11 1.74 1.33 50
Net Cash From Continuing Financing Activities
351 477 401 11 1.74 1.33 50
Issuance of Common Equity
0.00 0.00 392 1.52 1.89 1.25 50
Other Financing Activities, net
0.00 0.37 9.44 9.12 -0.15 0.08 0.04

Quarterly Cash Flow Statements for Lyell Immunopharma

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
Net Change in Cash & Equivalents
-20 7.78 -33 6.70 15 -22 25 -63 31 -18 19
Net Cash From Operating Activities
-42 -38 -35 -47 -55 -34 -29 -32 -39 -34 -35
Net Cash From Continuing Operating Activities
-42 -38 -35 -47 -55 -34 -29 -32 -39 -34 -35
Net Income / (Loss) Continuing Operations
-61 -46 -45 -192 -52 -43 -39 -141 -24 -45 -46
Consolidated Net Income / (Loss)
-61 -46 -45 -192 -52 -43 -39 -141 -24 -45 -46
Depreciation Expense
5.02 4.90 4.68 5.03 3.44 3.14 2.57 2.40 2.33 2.22 2.05
Amortization Expense
-4.37 -3.76 -3.59 -2.97 -1.73 -1.17 -1.01 -1.06 -0.89 -0.82 -0.70
Non-Cash Adjustments To Reconcile Net Income
21 7.53 7.41 143 5.30 7.13 8.85 106 -15 3.04 2.99
Changes in Operating Assets and Liabilities, net
-3.24 -0.95 1.04 0.03 -9.55 -0.88 -0.14 0.67 -1.08 6.39 6.62
Net Cash From Investing Activities
22 45 1.92 54 69 13 3.35 -31 17 16 54
Net Cash From Continuing Investing Activities
22 45 1.92 54 69 13 3.35 -31 17 16 54
Purchase of Property, Plant & Equipment
-0.03 -0.33 -0.06 -0.04 -0.25 -0.17 -0.06 -0.30 -0.09 -0.26 -0.07
Purchase of Investments
-108 -116 -131 -39 -84 -81 -71 -43 -37 -54 -44
Sale and/or Maturity of Investments
130 162 133 124 154 94 74 53 55 69 97
Net Cash From Financing Activities
0.03 0.86 - 0.44 0.00 0.18 50 0.22 52 0.52 0.04
Net Cash From Continuing Financing Activities
0.03 0.86 - 0.44 0.00 0.18 50 0.22 52 0.52 0.04
Other Financing Activities, net
0.03 0.05 - -0.00 0.00 -0.00 - 0.04 0.03 - 0.04

Annual Balance Sheets for Lyell Immunopharma

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

Metric 2020 2021 2022 2023 2024 2025
Period end date 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
908 1,127 938 750 491 340
Total Current Assets
618 626 651 555 380 261
Cash & Equivalents
140 294 124 146 106 60
Short-Term Investments
472 321 517 401 265 187
Prepaid Expenses
4.93 11 11 8.46 9.07 14
Plant, Property, & Equipment, net
77 120 123 103 48 35
Total Noncurrent Assets
214 381 163 93 63 44
Long-Term Investments
163 331 115 49 32 19
Other Noncurrent Operating Assets
50 50 48 44 31 25
Total Liabilities & Shareholders' Equity
908 1,127 938 750 491 340
Total Liabilities
190 198 104 95 108 92
Total Current Liabilities
49 47 37 35 54 49
Accounts Payable
9.40 3.21 3.92 4.82 5.37 2.89
Accrued Expenses
28 29 29 28 41 47
Total Noncurrent Liabilities
141 151 67 61 54 42
Other Noncurrent Operating Liabilities
51 71 67 61 54 42
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-293 930 833 655 383 248
Total Preferred & Common Equity
-293 930 833 655 383 248
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-293 930 833 655 383 248
Common Stock
41 1,516 1,608 1,657 1,728 1,868
Retained Earnings
-334 -584 -767 -1,002 -1,345 -1,620
Accumulated Other Comprehensive Income / (Loss)
0.26 -1.62 -7.60 -0.09 0.29 0.24

Quarterly Balance Sheets for Lyell Immunopharma

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

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
Total Assets
795 694 654 619 430 385 408 351 311 274
Total Current Assets
587 534 500 450 309 282 328 267 214 186
Cash & Equivalents
286 126 133 100 120 99 124 91 73 92
Short-Term Investments
289 401 358 340 181 178 196 163 131 85
Prepaid Expenses
11 7.87 8.71 9.50 8.00 5.42 8.58 13 9.44 9.11
Plant, Property, & Equipment, net
108 98 93 88 44 39 37 33 31 29
Total Noncurrent Assets
100 62 61 81 76 64 43 51 67 59
Long-Term Investments
55 19 19 39 48 39 19 26 43 36
Other Noncurrent Operating Assets
45 43 42 42 28 25 24 25 24 23
Total Liabilities & Shareholders' Equity
795 694 654 619 430 385 408 351 311 274
Total Liabilities
97 91 88 89 93 87 79 77 77 81
Total Current Liabilities
35 32 31 34 41 37 32 37 40 46
Accounts Payable
4.37 4.90 4.20 3.60 3.73 3.38 2.57 5.47 3.88 4.04
Accrued Expenses
30 25 26 29 31 28 29 31 36 42
Total Noncurrent Liabilities
62 59 57 55 52 50 47 40 37 35
Other Noncurrent Operating Liabilities
62 59 57 55 52 50 47 40 37 35
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
698 603 567 531 337 299 329 274 234 193
Total Preferred & Common Equity
698 603 567 531 337 299 329 274 234 193
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
698 603 567 531 337 299 329 274 234 193
Common Stock
1,648 1,666 1,675 1,683 1,734 1,739 1,808 1,917 1,922 1,927
Retained Earnings
-949 -1,063 -1,109 -1,153 -1,397 -1,440 -1,479 -1,644 -1,688 -1,734
Accumulated Other Comprehensive Income / (Loss)
-1.18 -0.40 -0.40 0.76 0.16 0.06 0.20 -0.01 -0.16 -0.28

Annual Metrics And Ratios for Lyell Immunopharma

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

Metric 2019 2020 2021 2022 2023 2024 2025
Period end date 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 0.00 240,471,497.00 249,325,627.00 251,868,968.00 - 21,218,217.00
DEI Adjusted Shares Outstanding
0.00 0.00 12,023,575.00 12,466,281.00 12,593,448.00 - 21,218,217.00
DEI Earnings Per Adjusted Shares Outstanding
0.00 0.00 -20.81 -14.69 -18.63 - -12.93
Growth Metrics
- - - - - - -
Revenue Growth
0.00% 1,080.52% 37.31% 695.15% -99.85% -53.08% -40.98%
EBITDA Growth
0.00% -49.23% -14.73% 25.82% -41.42% -47.15% 22.41%
EBIT Growth
0.00% -53.03% -19.47% 23.60% -34.38% -43.02% 21.67%
NOPAT Growth
0.00% -107.60% -1.34% 12.91% -32.05% -45.24% 24.91%
Net Income Growth
0.00% -58.04% -22.37% 26.82% -28.13% -46.18% 19.98%
EPS Growth
0.00% 34.73% 88.27% 59.78% -28.13% -40.86% 38.77%
Operating Cash Flow Growth
0.00% -507.54% 21.52% -34.30% 3.46% 0.79% 7.62%
Free Cash Flow Firm Growth
0.00% 0.00% -112.08% -16.69% 30.94% -10.40% -11.15%
Invested Capital Growth
0.00% 0.00% 73.03% 602.34% -22.85% -132.74% 8.62%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 116.48% -99.73% -3.17% -12.20%
EBITDA Q/Q Growth
0.00% 0.00% 0.00% 28.31% -25.53% -62.55% 16.97%
EBIT Q/Q Growth
0.00% 0.00% 0.00% 26.79% -22.94% -61.48% 16.82%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 14.90% -22.11% -65.24% 21.44%
Net Income Q/Q Growth
0.00% 0.00% 0.00% 29.14% -23.43% -68.14% 15.73%
EPS Q/Q Growth
0.00% 0.00% 0.00% -132.03% -23.43% -65.82% 9.93%
Operating Cash Flow Q/Q Growth
0.00% 0.00% -5.41% -4.34% -0.23% -4.24% 9.08%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 0.00% 0.00% 14.63% -26.24% -6.01%
Invested Capital Q/Q Growth
0.00% 0.00% 0.00% 185.16% -10.67% -138.63% -89.60%
Profitability Metrics
- - - - - - -
Gross Margin
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
EBITDA Margin
-20,968.04% -2,650.57% -2,214.64% -206.62% -190,331.54% -601,321.31% -780,411.11%
Operating Margin
-15,538.66% -2,732.56% -2,016.68% -220.89% -190,006.15% -588,122.95% -748,344.44%
EBIT Margin
-20,928.16% -2,712.88% -2,360.41% -226.80% -198,526.92% -609,436.07% -798,688.89%
Profit (Net Income) Margin
-19,692.09% -2,636.31% -2,349.47% -216.24% -180,486.15% -562,285.25% -762,355.56%
Tax Burden Percent
100.00% 100.00% 100.00% 98.98% 100.00% 98.65% 100.00%
Interest Burden Percent
94.09% 97.18% 99.54% 96.33% 90.91% 93.53% 95.45%
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% -418.88% -250.08% -1,239.99% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% -412.74% -240.93% -1,221.56% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 398.10% 218.55% 1,173.89% 0.00%
Return on Equity (ROE)
0.00% -28.46% -30.36% -20.77% -31.53% -66.10% -86.98%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% 0.00% -287.65% -224.28% 0.00% 0.00%
Operating Return on Assets (OROA)
0.00% -23.17% -24.70% -18.60% -30.59% -59.92% -69.21%
Return on Assets (ROA)
0.00% -22.51% -24.58% -17.74% -27.81% -55.28% -66.06%
Return on Common Equity (ROCE)
0.00% 11.59% -11.74% -20.77% -31.53% -66.10% -86.98%
Return on Equity Simple (ROE_SIMPLE)
0.00% 69.90% -26.91% -21.98% 0.00% -89.60% 0.00%
Net Operating Profit after Tax (NOPAT)
-71 -148 -150 -131 -173 -251 -189
NOPAT Margin
-10,877.06% -1,912.79% -1,411.67% -154.62% -133,004.31% -411,686.07% -523,841.11%
Net Nonoperating Expense Percent (NNEP)
0.00% -14.46% -11.60% -6.14% -9.15% -18.42% -25.68%
Return On Investment Capital (ROIC_SIMPLE)
- - - -15.71% -26.40% -65.60% -75.98%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
5,959.06% 604.45% 836.22% 138.52% 51,525.38% 85,313.11% 125,375.00%
R&D to Revenue
9,679.60% 2,349.70% 1,302.28% 187.98% 140,726.92% 424,240.98% 625,019.44%
Operating Expenses to Revenue
15,638.66% 2,832.56% 2,116.68% 320.89% 190,106.15% 588,222.95% 748,444.44%
Earnings before Interest and Taxes (EBIT)
-137 -210 -251 -192 -258 -372 -288
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-138 -206 -236 -175 -247 -367 -281
Valuation Ratios
- - - - - - -
Price to Book Value (P/BV)
0.00 0.00 2.00 1.04 0.75 0.47 2.63
Price to Tangible Book Value (P/TBV)
0.00 0.00 2.00 1.04 0.75 0.47 2.63
Price to Revenue (P/Rev)
646.88 54.80 174.77 10.22 3,758.66 2,929.53 18,141.58
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 1.41 0.00 0.00 0.00
Enterprise Value to Revenue (EV/Rev)
0.00 85.08 86.00 1.30 0.00 0.00 10,746.58
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)
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
Leverage & Solvency
- - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
0.00 -1.08 -1.04 -0.96 -0.91 -0.96 -1.06
Leverage Ratio
0.00 1.26 1.24 1.17 1.13 1.20 1.32
Compound Leverage Factor
0.00 1.23 1.23 1.13 1.03 1.12 1.26
Debt to Total Capital
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% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
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%
Noncontrolling Interests to Total Capital
0.00% 140.72% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
0.00% -40.72% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
0.00 0.82 4.82 4.03 0.91 -4.55 -4.45
Noncontrolling Interest Sharing Ratio
0.00% 140.72% 61.34% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - -
Current Ratio
0.00 12.53 13.40 17.59 16.07 7.06 5.28
Quick Ratio
0.00 12.43 13.15 17.29 15.82 6.89 5.00
Cash Flow Metrics
- - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -91 -192 -225 -155 -171 -190
Operating Cash Flow to CapEx
245.99% -312.49% -192.73% -698.45% -6,094.34% -34,998.71% -30,430.83%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - -
Asset Turnover
0.00 0.01 0.01 0.08 0.00 0.00 0.00
Accounts Receivable Turnover
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
Fixed Asset Turnover
0.00 0.10 0.11 0.70 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
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
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - -
Invested Capital
0.00 -58 -16 78 60 -20 -18
Invested Capital Turnover
0.00 -0.27 -0.29 2.71 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 -58 42 94 -18 -80 1.70
Enterprise Value (EV)
0.00 660 916 110 -106 -224 387
Market Capitalization
425 425 1,861 865 489 179 653
Book Value per Share
$0.00 ($22.06) $3.87 $3.34 $2.60 $1.37 $11.70
Tangible Book Value per Share
$0.00 ($22.06) $3.87 $3.34 $2.60 $1.37 $11.70
Total Capital
0.00 718 930 833 655 383 248
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
0.00 -776 -945 -755 -595 -403 -266
Capital Expenditures (CapEx)
16 51 66 24 2.69 0.46 0.49
Debt-free, Cash-free Net Working Capital (DFCFNWC)
0.00 -44 -35 -26 -26 -45 -36
Debt-free Net Working Capital (DFNWC)
0.00 568 580 614 520 326 212
Net Working Capital (NWC)
0.00 568 580 614 520 326 212
Net Nonoperating Expense (NNE)
58 56 100 52 62 92 86
Net Nonoperating Obligations (NNO)
0.00 -776 -945 -755 -595 -403 -266
Total Depreciation and Amortization (D&A)
-0.26 4.83 16 17 11 4.95 6.58
Debt-free, Cash-free Net Working Capital to Revenue
0.00% -571.91% -330.95% -30.57% -20,043.08% -73,313.11% -99,147.22%
Debt-free Net Working Capital to Revenue
0.00% 7,326.74% 5,441.77% 725.37% 400,128.46% 534,108.20% 587,575.00%
Net Working Capital to Revenue
0.00% 7,326.74% 5,441.77% 725.37% 400,128.46% 534,108.20% 587,575.00%
Earnings Adjustments
- - - - - - -
Adjusted Basic Earnings per Share
$0.00 $0.00 ($1.84) ($0.74) ($18.60) ($1.31) ($16.06)
Adjusted Weighted Average Basic Shares Outstanding
0.00 0.00 135.92M 247.08M 12.55M 261.48M 17.09M
Adjusted Diluted Earnings per Share
$0.00 $0.00 ($1.84) ($0.74) ($18.60) ($1.31) ($16.06)
Adjusted Weighted Average Diluted Shares Outstanding
0.00 0.00 135.92M 247.08M 12.55M 261.48M 17.09M
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
0.00 0.00 245.39M 249.61M 12.70M 295.23M 23.31M
Normalized Net Operating Profit after Tax (NOPAT)
-71 -148 -150 -131 -173 -215 -188
Normalized NOPAT Margin
-10,877.06% -1,912.79% -1,411.67% -154.62% -133,004.31% -352,820.66% -521,035.28%
Pre Tax Income Margin
-19,692.09% -2,636.31% -2,349.47% -218.47% -180,486.15% -569,980.33% -762,355.56%
Debt Service Ratios
- - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Payout Ratios
- - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-0.14% -5.77% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Lyell Immunopharma

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

Metric Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 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 9/30/2026
DEI Shares Outstanding
254,096,311.00 254,939,222.00 256,003,113.00 - 295,228,868.00 295,337,557.00 19,211,202.00 21,218,217.00 23,307,143.00 23,334,087.00 24,505,141.00
DEI Adjusted Shares Outstanding
12,704,816.00 12,746,961.00 12,800,156.00 - 14,761,443.00 14,766,878.00 19,211,202.00 21,218,217.00 23,307,143.00 23,334,087.00 24,505,141.00
DEI Earnings Per Adjusted Shares Outstanding
-4.78 -3.59 -3.48 - -3.54 -2.89 -2.02 -6.63 -1.04 -1.92 -1.86
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-95.38% -51.85% 36.00% -15.38% 133.33% -38.46% -55.88% -45.45% -71.43% -50.00% -80.00%
EBITDA Growth
2.12% 22.87% 9.50% -231.45% 18.69% 13.80% 18.00% 27.07% 54.18% -3.52% -13.63%
EBIT Growth
5.56% 24.56% 12.03% -225.81% 16.94% 11.91% 16.69% 27.16% 53.00% -2.13% -12.64%
NOPAT Growth
11.16% 21.81% 14.45% -238.02% -3.22% 8.52% 26.24% 36.54% 22.85% -0.42% -29.64%
Net Income Growth
9.40% 28.30% 12.33% -262.62% 13.96% 6.82% 12.87% 26.68% 53.73% -4.85% -17.20%
EPS Growth
11.11% 28.30% 12.33% -260.00% 13.96% 19.50% 38.79% 43.94% 68.93% 33.56% 12.68%
Operating Cash Flow Growth
9.08% 2.72% 7.02% -16.26% -30.28% 9.54% 18.45% 31.73% 29.65% 1.56% -20.96%
Free Cash Flow Firm Growth
87.64% 75.91% 76.67% -155.53% 290.82% 298.59% 281.58% -49.60% -223.00% -191.49% -166.86%
Invested Capital Growth
-28.46% -21.86% -24.29% -132.74% -121.79% -130.02% -118.62% 8.62% 49.92% 22.11% -113.27%
Revenue Q/Q Growth
-76.92% 333.33% 161.54% -67.65% -36.36% 14.29% 87.50% -60.00% -66.67% 100.00% -25.00%
EBITDA Q/Q Growth
-11.04% 23.63% 3.09% -303.37% 72.10% 19.05% 7.81% -250.29% 82.47% -82.88% -1.19%
EBIT Q/Q Growth
-9.09% 22.69% 3.11% -298.73% 71.52% 18.01% 8.37% -240.52% 81.63% -78.16% -1.05%
NOPAT Q/Q Growth
6.61% 7.28% 1.99% -298.27% 71.48% 17.83% 20.97% -242.64% 65.32% -6.95% -2.02%
Net Income Q/Q Growth
-14.62% 24.49% 2.68% -330.51% 72.81% 18.22% 8.99% -262.26% 82.84% -85.30% -1.73%
EPS Q/Q Growth
-20.00% 24.49% 2.68% -323.53% 72.81% -1,505.56% 26.30% -286.39% 86.63% -74.55% 3.13%
Operating Cash Flow Q/Q Growth
-3.40% 9.33% 8.01% -34.82% -15.87% 37.05% 17.07% -12.86% -19.41% 11.91% -1.90%
Free Cash Flow Firm Q/Q Growth
33.32% -27.81% 6.49% -220.68% 149.79% 33.01% -14.50% -364.19% 59.06% 1.06% 37.52%
Invested Capital Q/Q Growth
-3.93% -2.55% -9.48% -138.63% 36.07% -34.28% 43.86% -89.60% 64.97% -108.86% -53.74%
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
-2,227,633.33% -392,569.23% -145,455.88% -1,813,527.27% -776,300.00% -549,875.00% -270,366.67% -2,367,700.00% -1,245,050.00% -1,138,475.00% -1,536,066.67%
Operating Margin
-1,852,500.00% -396,369.23% -148,544.12% -1,828,609.09% -819,528.57% -589,250.00% -248,353.33% -2,127,400.00% -2,213,050.00% -1,183,425.00% -1,609,833.33%
EBIT Margin
-2,249,533.33% -401,330.77% -148,670.59% -1,832,263.64% -800,814.29% -574,500.00% -280,746.67% -2,389,983.33% -1,317,350.00% -1,173,475.00% -1,581,133.33%
Profit (Net Income) Margin
-2,022,233.33% -352,376.92% -131,126.47% -1,744,863.64% -745,642.86% -533,550.00% -258,973.33% -2,345,383.33% -1,207,650.00% -1,118,875.00% -1,517,633.33%
Tax Burden Percent
100.00% 100.00% 100.00% 97.61% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Interest Burden Percent
89.90% 87.80% 88.20% 97.56% 93.11% 92.87% 92.24% 98.13% 91.67% 95.35% 95.98%
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)
-1,271.19% -233.13% -110.61% -3,855.41% -1,648.04% -1,254.49% -343.22% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
-1,267.70% -231.47% -108.95% -3,845.15% -1,645.35% -1,252.14% -340.10% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
1,140.90% 208.64% 98.44% 3,695.07% 1,566.11% 1,195.05% 323.67% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-130.29% -24.49% -12.17% -160.33% -81.93% -59.43% -19.55% -86.98% -80.76% -93.28% -97.79%
Cash Return on Invested Capital (CROIC)
-209.03% -221.23% -228.97% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Return on Assets (OROA)
-194.29% -29.10% -13.25% -180.14% -92.62% -66.31% -22.41% -207.10% -104.66% -90.97% -69.57%
Return on Assets (ROA)
-174.65% -25.55% -11.68% -171.55% -86.24% -61.59% -20.67% -203.23% -95.94% -86.73% -66.78%
Return on Common Equity (ROCE)
-130.29% -24.49% -12.17% -160.33% -81.93% -59.43% -19.55% -86.98% -80.76% -93.28% -97.79%
Return on Equity Simple (ROE_SIMPLE)
-37.86% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-39 -36 -35 -141 -40 -33 -26 -89 -31 -33 -34
NOPAT Margin
-1,296,750.00% -277,458.46% -103,980.88% -1,280,026.36% -573,670.00% -412,475.00% -173,847.33% -1,489,180.00% -1,549,135.00% -828,397.50% -1,126,883.33%
Net Nonoperating Expense Percent (NNEP)
-3.49% -1.66% -1.66% -10.25% -2.69% -2.35% -3.12% -15.36% 2.17% -4.13% -4.25%
Return On Investment Capital (ROIC_SIMPLE)
-6.45% -6.37% -6.66% -36.78% -11.93% -11.04% -7.92% -36.00% -11.32% -14.17% -17.54%
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
449,800.00% 94,276.92% 34,614.71% 132,018.18% 200,657.14% 122,325.00% 71,246.67% 176,933.33% 477,750.00% 239,400.00% 309,900.00%
R&D to Revenue
1,439,133.33% 309,700.00% 116,176.47% 1,235,018.18% 620,671.43% 435,712.50% 187,813.33% 1,975,516.67% 1,830,200.00% 988,100.00% 1,363,266.67%
Operating Expenses to Revenue
1,852,600.00% 396,469.23% 148,644.12% 1,828,709.09% 819,628.57% 589,350.00% 248,453.33% 2,127,500.00% 2,213,150.00% 1,183,525.00% 1,609,933.33%
Earnings before Interest and Taxes (EBIT)
-67 -52 -51 -202 -56 -46 -42 -143 -26 -47 -47
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-67 -51 -49 -199 -54 -44 -41 -142 -25 -46 -46
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.94 0.65 0.67 0.47 0.47 0.44 0.95 2.63 1.71 1.40 1.24
Price to Tangible Book Value (P/TBV)
0.94 0.65 0.67 0.47 0.47 0.44 0.95 2.63 1.71 1.40 1.24
Price to Revenue (P/Rev)
8,332.86 6,845.59 5,607.69 2,929.53 2,443.59 2,175.65 7,609.51 18,141.58 15,081.98 12,142.37 15,993.69
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)
0.37 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)
313.75 0.00 0.00 0.00 0.00 0.00 0.00 10,746.58 6,050.46 2,994.29 1,794.49
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
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Financial Leverage
-0.90 -0.90 -0.90 -0.96 -0.95 -0.95 -0.95 -1.06 -1.03 -1.06 -1.06
Leverage Ratio
1.14 1.14 1.15 1.20 1.20 1.20 1.19 1.32 1.28 1.31 1.31
Compound Leverage Factor
1.02 1.00 1.02 1.17 1.11 1.12 1.10 1.29 1.17 1.25 1.25
Debt 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%
Short-Term Debt 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%
Long-Term Debt 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%
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
100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00% 100.00%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Altman Z-Score
2.14 0.76 0.33 -3.40 -3.21 -3.95 -2.17 -3.05 -2.38 -4.88 -7.05
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
16.51 16.19 13.43 7.06 7.49 7.65 10.30 5.28 7.23 5.36 4.02
Quick Ratio
16.27 15.90 13.15 6.89 7.30 7.50 10.03 5.00 6.88 5.12 3.83
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-16 -20 -19 -61 30 40 34 -91 -37 -37 -23
Operating Cash Flow to CapEx
-140,053.33% -11,508.76% -59,393.22% -107,368.18% -22,251.22% -20,510.71% -46,091.94% -11,518.21% -43,269.66% -13,250.78% -52,374.24%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 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
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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 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 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
58 56 51 -20 -13 -17 -9.50 -18 -6.31 -13 -20
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-23 -16 -16 -80 -70 -73 -61 1.70 6.29 3.74 -11
Enterprise Value (EV)
21 -140 -126 -224 -190 -185 -27 387 188 81 27
Market Capitalization
567 370 353 179 159 131 312 653 468 328 240
Book Value per Share
$2.37 $2.22 $2.07 $1.37 $1.14 $1.01 $17.13 $11.70 $11.74 $10.02 $7.86
Tangible Book Value per Share
$2.37 $2.22 $2.07 $1.37 $1.14 $1.01 $17.13 $11.70 $11.74 $10.02 $7.86
Total Capital
603 567 531 383 337 299 329 248 274 234 193
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Net Debt
-545 -510 -480 -403 -349 -316 -339 -266 -280 -247 -213
Capital Expenditures (CapEx)
0.03 0.33 0.06 0.04 0.25 0.17 0.06 0.28 0.09 0.26 0.07
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-24 -22 -24 -45 -33 -31 -23 -36 -24 -30 -37
Debt-free Net Working Capital (DFNWC)
502 469 417 326 268 245 296 212 230 174 140
Net Working Capital (NWC)
502 469 417 326 268 245 296 212 230 174 140
Net Nonoperating Expense (NNE)
22 9.74 9.23 51 12 9.69 13 51 -6.83 12 12
Net Nonoperating Obligations (NNO)
-545 -510 -480 -403 -349 -316 -339 -266 -280 -247 -213
Total Depreciation and Amortization (D&A)
0.66 1.14 1.09 2.06 1.72 1.97 1.56 1.34 1.45 1.40 1.35
Debt-free, Cash-free Net Working Capital to Revenue
-36,011.76% -41,062.96% -38,117.46% -73,313.11% -51,206.15% -52,465.00% -56,831.71% -99,147.22% -76,341.94% -112,696.30% -247,753.33%
Debt-free Net Working Capital to Revenue
737,958.82% 868,416.67% 661,163.49% 534,108.20% 412,143.08% 408,851.67% 722,739.02% 587,575.00% 743,087.10% 643,237.04% 932,953.33%
Net Working Capital to Revenue
737,958.82% 868,416.67% 661,163.49% 534,108.20% 412,143.08% 408,851.67% 722,739.02% 587,575.00% 743,087.10% 643,237.04% 932,953.33%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.24) ($3.60) ($3.40) ($0.72) ($3.60) ($2.89) ($2.13) ($8.23) ($1.10) ($1.92) ($1.86)
Adjusted Weighted Average Basic Shares Outstanding
254.25M 12.77M 12.82M 261.48M 14.75M 14.79M 18.27M 17.09M 21.88M 23.36M 24.44M
Adjusted Diluted Earnings per Share
($0.24) ($3.60) ($3.40) ($0.72) ($3.60) ($2.89) ($2.13) ($8.23) ($1.10) ($1.92) ($1.86)
Adjusted Weighted Average Diluted Shares Outstanding
254.25M 12.77M 12.82M 261.48M 14.75M 14.79M 18.27M 17.09M 21.88M 23.36M 24.44M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 ($8.23) $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
254.94M 12.80M 13.96M 295.23M 14.77M 19.21M 21.22M 23.31M 23.33M 24.51M 24.59M
Normalized Net Operating Profit after Tax (NOPAT)
-39 -36 -35 -141 -40 -32 -26 -89 -31 -33 -34
Normalized NOPAT Margin
-1,296,750.00% -277,458.46% -103,980.88% -1,280,026.36% -573,670.00% -399,848.75% -173,847.33% -1,489,180.00% -1,549,135.00% -828,397.50% -1,126,883.33%
Pre Tax Income Margin
-2,022,233.33% -352,376.92% -131,126.47% -1,787,536.36% -745,642.86% -533,550.00% -258,973.33% -2,345,383.33% -1,207,650.00% -1,118,875.00% -1,517,633.33%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
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

Lyell Immunopharma’s financial profile remains heavily dependent on its cash and investment portfolio. The company generated only $4,000 of revenue in Q2 2026, compared with $2,000 in Q1 2026 and $8,000 in Q2 2025. With essentially no commercial revenue, operating results continue to be driven by research and development spending rather than product sales.

Q2 2026 research and development expense increased to $39.5 million from $36.6 million in Q1, while selling, general and administrative expense was relatively stable at $9.6 million. Total operating expenses rose to $47.3 million, producing an operating loss of $47.3 million. The net loss was $44.8 million, compared with a $24.2 million loss in Q1, as Q1 benefited from $20.1 million of other income versus only $2.6 million in Q2.

Cash usage improved modestly. Net cash used in operating activities was $33.9 million in Q2 2026, down from $38.5 million in Q1 and broadly comparable with $34.5 million in Q2 2025. However, the company’s net loss and operating cash burn remain persistent, indicating that Lyell has not yet reached a self-funding stage.

Lyell ended Q2 with $73.0 million of cash and equivalents, $131.1 million of short-term investments and $42.9 million of long-term investments. Combined cash and investments totaled approximately $247.0 million, down from roughly $279.2 million in Q1 and $315.8 million in Q2 2025. At Q2’s operating cash-burn rate, this liquid-asset balance provides a substantial, but declining, financial runway.

The balance sheet remains relatively strong from a leverage perspective. Total liabilities were $77.3 million against $233.8 million of equity, and current assets of $213.5 million exceeded current liabilities of $39.9 million by a wide margin. Still, total assets have declined from $619.2 million in Q3 2024 to $311.2 million in Q2 2026, reflecting ongoing losses and the consumption of cash and investments.

  • Strong near-term liquidity: Approximately $247.0 million in cash, short-term investments and long-term investments remained available at June 30, 2026.
  • Low balance-sheet leverage: Total liabilities of $77.3 million were modest relative to $233.8 million of shareholders’ equity, with no preferred stock or reported commitments and contingencies.
  • Operating cash burn improved sequentially: Cash used in operating activities fell to $33.9 million in Q2 from $38.5 million in Q1 2026.
  • Research spending is continuing: R&D investment rose to $39.5 million in Q2 from $36.6 million in Q1, supporting Lyell’s development efforts even though it increases near-term losses.
  • Investment income provides some support: Interest and investment income contributed $2.2 million in Q2, but this is not a substitute for recurring operating revenue.
  • Investment portfolio activity is significant: Lyell purchased $53.5 million and sold or received maturities of $69.4 million of investments during Q2, indicating active management of its liquidity portfolio.
  • Revenue remains negligible: Q2 revenue of $4,000 was insignificant compared with $47.3 million of quarterly operating expenses, leaving the company dependent on outside capital and its existing liquidity.
  • Losses remain substantial: The Q2 net loss widened to $44.8 million from $24.2 million in Q1, while the operating loss increased to $47.3 million from $44.3 million.
  • Cash and investments are declining: Combined cash and investments fell by approximately $32.2 million from Q1 and by approximately $68.8 million from Q2 2025.
  • Potential dilution risk: Weighted-average basic shares increased to 23.4 million in Q2 from 21.9 million in Q1 and 14.8 million in Q2 2025. The company also raised $51.7 million through common equity issuance in Q1, highlighting the possibility of future financing-related dilution.
11/12/26 01:59 PM ETAI Generated. May Contain Errors.

Lyell Immunopharma Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Lyell Immunopharma's financial year ends in December. Their financial year 2025 ended on December 31, 2025.

Lyell Immunopharma's net income appears to be on a downward trend, with a most recent value of -$274.45 million in 2025, falling from -$129.38 million in 2019. The previous period was -$342.99 million in 2024. See Lyell Immunopharma's forecast for analyst expectations on what's next for the company.

Lyell Immunopharma's total operating income in 2025 was -$269.40 million, based on the following breakdown:
  • Total Gross Profit: $36 thousand
  • Total Operating Expenses: $269.44 million

Over the last 6 years, Lyell Immunopharma's total revenue changed from $657 thousand in 2019 to $36 thousand in 2025, a change of -94.5%.

In the past 12 quarters, Lyell Immunopharma's cash and equivalents has ranged from $72.99 million in Q2 2026 to $286.21 million in Q3 2023, and is currently $92.05 million as of their latest financial filing in Q3 2026.

Lyell Immunopharma had total debt of $0.00 at the end of 2025, compared with none in 2024, and none in 2019.

Over the last 6 years, Lyell Immunopharma's book value per share changed from 0.00 in 2019 to 11.70 in 2025, a change of 1,169.8%.



Financial statements for NASDAQ:LYEL last updated on 11/4/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners