Go Pro

BeOne Medicines (ONC) Financials

BeOne Medicines logo
$347.48 -8.53 (-2.40%)
Closing price 08/14/2026 04:00 PM Eastern
Extended Trading
$347.55 +0.07 (+0.02%)
As of 08/14/2026 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 BeOne Medicines

Annual Income Statements for BeOne Medicines

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 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
-57 -119 -93 -674 -949 -1,625 -1,458 -2,004 -882 -645 287
Consolidated Net Income / (Loss)
-57 -119 -93 -674 -951 -1,629 -1,458 -2,004 -882 -645 287
Net Income / (Loss) Continuing Operations
-57 -119 -93 -674 -951 -1,629 -1,458 -2,004 -882 -645 287
Total Pre-Tax Income
-57 -119 -91 -690 -944 -1,618 -1,439 -1,961 -826 -533 417
Total Operating Income
-57 -117 -98 -706 -960 -1,658 -1,439 -1,790 -1,208 -568 447
Total Gross Profit
8.82 1.07 233 170 357 238 1,011 1,129 2,079 3,216 4,674
Total Revenue
8.82 1.07 238 198 428 309 1,176 1,416 2,459 3,810 5,343
Operating Revenue
8.82 1.07 238 198 428 309 1,176 1,416 2,459 3,810 5,343
Total Cost of Revenue
0.00 0.00 4.97 29 71 71 165 286 380 594 669
Operating Cost of Revenue
0.00 0.00 4.97 29 71 71 165 286 380 594 669
Total Operating Expenses
66 118 332 875 1,317 1,896 2,450 2,919 3,287 3,784 4,227
Selling, General & Admin Expense
7.31 20 63 195 388 600 990 1,279 1,508 1,831 2,081
Research & Development Expense
58 98 269 679 927 1,295 1,459 1,641 1,779 1,953 2,146
Total Other Income / (Expense), net
-0.36 -2.10 7.39 16 16 39 0.15 -171 382 35 -30
Interest Expense
-0.56 -0.38 4.11 -14 -9.13 -2.00 16 - 4.36 22 58
Interest & Investment Income
- - - - - - - 52 78 70 71
Other Income / (Expense), net
-0.92 -2.49 12 1.99 7.17 37 16 -224 308 -13 -43
Income Tax Expense
0.00 0.05 2.24 -16 6.99 10 19 43 56 112 130
Basic Earnings per Share
($0.52) ($0.30) ($0.17) ($0.93) ($1.22) ($1.50) ($1.21) ($1.49) ($0.65) ($0.47) $0.20
Weighted Average Basic Shares Outstanding
110.60M 31.05M 543.19M 55.44M 780.70M 1.09B 1.21B 1.34B 1.36B 1.37B 1.42B
Diluted Earnings per Share
($0.52) ($0.30) ($0.17) ($0.93) ($1.22) ($1.50) ($1.21) ($1.49) ($0.65) ($0.47) $0.19
Weighted Average Diluted Shares Outstanding
110.60M 31.05M 543.19M 55.44M 780.70M 1.09B 1.21B 1.34B 1.36B 1.37B 1.47B
Weighted Average Basic & Diluted Shares Outstanding
110.60M 434.67M 543.19M 776.20M 120.11M 166.94M 185.57M 206.27M 208.77M 210.58M 222.51M

Quarterly Income Statements for BeOne Medicines

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-368 -251 -120 -121 -152 1.27 94 125 67 227 237
Consolidated Net Income / (Loss)
-368 -251 -120 -121 -152 1.27 94 125 67 227 237
Net Income / (Loss) Continuing Operations
-368 -251 -120 -121 -152 1.27 94 125 67 227 237
Total Pre-Tax Income
-351 -243 -106 -98 -85 21 100 147 149 259 312
Total Operating Income
-384 -261 -107 -120 -79 11 88 163 185 250 325
Total Gross Profit
529 627 791 831 967 952 1,151 1,216 1,356 1,346 1,531
Total Revenue
634 752 929 1,002 1,128 1,117 1,315 1,412 1,498 1,513 1,705
Operating Revenue
634 752 929 1,002 1,128 1,117 1,315 1,412 1,498 1,513 1,705
Total Cost of Revenue
106 125 138 170 161 165 165 197 142 167 175
Operating Cost of Revenue
106 125 138 170 161 165 165 197 142 167 175
Total Operating Expenses
912 888 898 951 1,047 941 1,063 1,053 1,171 1,096 1,205
Selling, General & Admin Expense
419 427 444 455 505 459 538 529 555 555 593
Research & Development Expense
494 461 454 496 542 482 525 524 615 541 612
Total Other Income / (Expense), net
33 18 1.24 22 -5.93 9.80 12 -16 -36 9.31 -13
Interest Expense
- - - - - 7.00 8.00 - - 33 40
Interest & Investment Income
- 16 13 11 - 13 11 3.03 58 28 28
Other Income / (Expense), net
17 1.76 -12 11 -14 3.95 8.17 -19 -36 15 -0.75
Income Tax Expense
17 7.72 14 23 67 20 5.23 22 83 32 75
Basic Earnings per Share
($0.27) ($0.19) ($0.09) ($0.09) ($0.10) $0.00 $0.07 $0.09 $0.04 $0.16 $0.16
Weighted Average Basic Shares Outstanding
1.36B 1.36B 1.36B 1.38B 1.37B 1.39B 1.41B 1.43B 1.42B 1.44B 1.45B
Diluted Earnings per Share
($0.26) ($0.19) ($0.09) ($0.09) ($0.10) $0.00 $0.06 $0.08 $0.05 $0.15 $0.16
Weighted Average Diluted Shares Outstanding
1.36B 1.36B 1.36B 1.38B 1.37B 1.45B 1.46B 1.49B 1.47B 1.51B 1.51B
Weighted Average Basic & Diluted Shares Outstanding
208.77M 208.55M 209.40M 211.81M 210.58M 218.10M 220.88M 224.73M 222.51M 226.73M 227.37M

Annual Cash Flow Statements for BeOne Medicines

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 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
3.97 70 152 505 -120 769 2,993 -508 -689 -547 1,971
Net Cash From Operating Activities
-40 -90 13 -548 -750 -1,283 -1,299 -1,497 -1,157 -141 1,128
Net Cash From Continuing Operating Activities
-40 -90 13 -548 -750 -1,283 -1,299 -1,497 -1,157 -141 1,128
Net Income / (Loss) Continuing Operations
-57 -119 -93 -674 -951 -1,629 -1,458 -2,004 -882 -645 287
Consolidated Net Income / (Loss)
-57 -119 -93 -674 -951 -1,629 -1,458 -2,004 -882 -645 287
Depreciation Expense
1.55 1.91 4.76 10 19 32 46 66 88 172 142
Amortization Expense
- 0.00 - 0.00 0.00 -114 -112 -96 -55 -73 -101
Non-Cash Adjustments To Reconcile Net Income
13 14 50 157 203 281 317 394 68 526 603
Changes in Operating Assets and Liabilities, net
2.26 14 51 -41 -21 146 -91 143 -376 -120 197
Net Cash From Investing Activities
-59 -222 -356 -638 554 -3,168 641 1,077 60 -548 -276
Net Cash From Continuing Investing Activities
-59 -222 -356 -638 554 -3,168 641 1,077 60 -548 -276
Purchase of Property, Plant & Equipment
-5.31 -24 -46 -70 -90 -118 -263 -325 -562 -493 -186
Acquisitions
- 0.00 0.00 -109 -69 -110 -52 -144 -34 -36 -81
Purchase of Investments
-119 -382 -741 -2,636 -1,169 -5,690 -2,191 -16 -15 -19 -12
Sale and/or Maturity of Investments
66 184 424 2,177 1,882 2,751 3,147 1,564 673 2.66 3.45
Other Investing Activities, net
0.00 0.00 -12 - 0.00 -2.03 - -1.49 -2.08 -2.86 -1.24
Net Cash From Financing Activities
103 381 490 1,691 86 5,203 3,637 -19 416 193 1,059
Net Cash From Continuing Financing Activities
103 381 490 1,691 86 5,203 3,637 -19 416 193 1,059
Repayment of Debt
-0.32 0.00 -2.47 -8.74 -33 -144 -322 -417 -323 -729 -1,104
Issuance of Debt
6.18 381 135 912 67 434 423 351 684 877 1,995
Issuance of Common Equity
0.00 0.00 354 787 51 4,325 3,535 47 56 45 196
Other Financing Activities, net
0.08 2.20 4.63 0.00 0.00 588 - - 0.00 0.00 -28
Effect of Exchange Rate Changes
-0.49 0.10 5.30 - - - 14 -69 -8.08 -52 60
Cash Interest Paid
0.13 0.83 1.26 2.21 4.32 44 30 25 20 51 52

Quarterly Cash Flow Statements for BeOne Medicines

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
105 -379 -190 95 -75 -108 255 1,324 499 244 427
Net Cash From Operating Activities
-222 -309 -96 188 75 44 264 403 417 201 463
Net Cash From Continuing Operating Activities
-222 -309 -96 188 75 44 264 403 417 201 463
Net Income / (Loss) Continuing Operations
-368 -251 -120 -121 -152 1.27 94 125 67 227 237
Consolidated Net Income / (Loss)
-368 -251 -120 -121 -152 1.27 94 125 67 227 237
Depreciation Expense
24 25 25 71 50 33 36 37 36 41 41
Amortization Expense
-17 -13 -22 -17 -22 -20 -26 -29 -26 -29 -30
Non-Cash Adjustments To Reconcile Net Income
141 89 131 118 192 95 151 175 181 144 137
Changes in Operating Assets and Liabilities, net
-2.12 -158 -109 137 6.77 -66 8.11 94 160 -183 78
Net Cash From Investing Activities
-63 -210 -111 -134 -94 -122 -67 -49 -38 -46 -49
Net Cash From Continuing Investing Activities
-63 -210 -111 -134 -94 -122 -67 -49 -38 -46 -49
Purchase of Property, Plant & Equipment
-157 -157 -110 -134 -92 -56 -44 -48 -38 -41 -27
Acquisitions
-9.95 -36 - - - -60 -20 -0.69 - 0.00 -21
Sale and/or Maturity of Investments
106 2.66 - - - 1.80 - - 1.65 0.03 5.85
Other Investing Activities, net
14 -19 -1.08 -0.23 18 -7.33 -2.78 -0.50 9.38 -4.75 -7.20
Net Cash From Financing Activities
347 162 23 13 -4.52 -34 35 961 97 69 -6.05
Net Cash From Continuing Financing Activities
347 162 23 13 -4.52 -34 35 961 97 69 -6.05
Repayment of Debt
-155 -3.58 -165 -3.56 -557 -177 -115 -4.26 -807 -11 -17
Issuance of Common Equity
3.36 15 5.56 16 8.80 63 33 81 19 24 11
Other Financing Activities, net
- - - - - 0.00 - - -4.04 -2.56 0.00
Effect of Exchange Rate Changes
42 -22 -5.90 28 -52 3.48 23 9.91 23 19 20
Cash Interest Paid
3.86 11 13 14 13 6.25 12 12 16 13 13
Cash Income Taxes Paid
13 2.49 43 9.14 15 9.32 68 2.93 - -2.74 71

Annual Balance Sheets for BeOne Medicines

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 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
117 406 1,046 2,250 1,612 5,601 8,536 6,379 5,805 5,921 8,189
Total Current Assets
106 374 913 1,944 1,173 4,961 7,614 5,207 4,203 3,992 6,234
Cash & Equivalents
18 88 240 713 618 1,382 4,376 3,870 3,172 2,627 4,548
Accounts Receivable
- 0.00 29 41 71 60 483 173 358 676 865
Inventories, net
- 0.00 11 16 29 89 243 282 416 495 608
Prepaid Expenses
5.78 6.23 36 91 90 160 270 217 257 193 213
Plant, Property, & Equipment, net
6.61 26 63 157 242 358 588 846 1,324 1,578 1,642
Total Noncurrent Assets
3.88 5.44 70 149 197 282 334 326 278 351 313
Intangible Assets
- 0.00 7.25 7.17 5.85 5.00 47 41 57 51 63
Other Noncurrent Operating Assets
3.88 4.67 55 99 151 204 280 286 221 300 251
Total Liabilities & Shareholders' Equity
117 406 1,046 2,250 1,612 5,601 8,536 6,379 5,805 5,921 8,189
Total Liabilities
42 53 362 496 634 1,732 2,403 1,996 2,268 2,589 3,827
Total Current Liabilities
35 35 150 246 310 1,075 1,600 1,469 1,810 2,215 1,829
Short-Term Debt
15 0.00 9.22 8.73 0.00 335 428 329 688 852 57
Accounts Payable
8.98 12 119 113 122 232 262 295 315 405 479
Accrued Expenses
8.35 22 - 100 164 346 558 467 694 804 1,109
Current Deferred & Payable Income Tax Liabilities
0.00 0.80 9.16 5.89 13 20 21 25 23 26 42
Other Current Liabilities
2.17 - - - 11 142 143 138 90 129 142
Total Noncurrent Liabilities
7.27 18 212 250 324 656 803 527 458 374 1,999
Long-Term Debt
6.19 17 9.22 41 83 184 202 209 198 166 962
Noncurrent Deferred & Payable Income Tax Liabilities
- - 0.00 11 11 11 14 16 16 42 53
Other Noncurrent Operating Liabilities
0.11 0.56 32 49 72 462 367 260 244 165 983
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
-102 353 684 1,754 978 3,869 6,133 4,383 3,537 3,332 4,361
Total Preferred & Common Equity
-102 353 670 1,739 962 3,869 6,133 4,383 3,537 3,332 4,361
Total Common Equity
-102 353 670 1,739 962 3,869 6,133 4,383 3,537 3,332 4,361
Common Stock
18 591 1,001 2,745 2,926 7,415 11,191 11,541 11,599 12,088 12,759
Retained Earnings
-118 -237 -331 -1,007 -1,956 -3,553 -5,077 -7,080 -7,962 -8,607 -8,320
Accumulated Other Comprehensive Income / (Loss)
-1.81 -0.95 -0.48 1.53 -8.00 6.94 18 -77 -99 -149 -78
Other Equity Adjustments
- - - - - - - - - - 0.00

Quarterly Balance Sheets for BeOne Medicines

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

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026
Period end date 3/31/2023 6/30/2023 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
5,957 5,729 5,525 5,668 5,712 5,831 5,842 6,298 7,633 8,554 9,176
Total Current Assets
4,704 4,401 4,054 3,908 3,839 3,912 3,896 4,310 5,664 6,601 7,216
Cash & Equivalents
3,539 3,410 3,067 2,793 2,593 2,702 2,516 2,756 4,037 4,792 5,098
Accounts Receivable
310 299 309 435 529 569 717 771 863 938 1,056
Inventories, net
297 321 317 447 443 432 495 503 532 682 733
Prepaid Expenses
265 255 242 232 274 209 168 281 233 190 329
Plant, Property, & Equipment, net
925 1,032 1,178 1,418 1,516 1,563 1,599 1,616 1,628 1,641 1,643
Total Noncurrent Assets
327 295 293 342 357 356 346 372 340 311 317
Intangible Assets
40 47 54 55 54 54 50 65 64 62 61
Other Noncurrent Operating Assets
282 247 240 287 303 302 296 307 276 250 256
Total Liabilities & Shareholders' Equity
5,957 5,729 5,525 5,668 5,712 5,831 5,842 6,298 7,633 8,554 9,176
Total Liabilities
1,799 1,930 1,762 2,307 2,346 2,395 2,342 2,528 3,503 3,793 4,002
Total Current Liabilities
1,255 1,405 1,283 1,882 1,939 2,025 1,984 2,210 2,368 1,812 2,119
Short-Term Debt
282 421 329 827 852 864 763 808 866 116 191
Accounts Payable
241 267 342 357 333 308 364 361 384 424 470
Accrued Expenses
418 455 506 569 647 717 692 909 1,002 1,079 1,264
Current Deferred & Payable Income Tax Liabilities
34 17 20 27 5.28 15 34 5.54 11 64 76
Other Current Liabilities
94 86 87 101 102 122 129 126 106 129 117
Total Noncurrent Liabilities
545 525 478 426 407 369 358 318 1,135 1,982 1,882
Long-Term Debt
206 207 202 199 185 188 160 146 972 963 882
Noncurrent Deferred & Payable Income Tax Liabilities
16 16 16 16 16 16 43 44 47 56 57
Other Noncurrent Operating Liabilities
285 278 259 210 206 166 155 128 115 963 943
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
4,157 3,799 3,763 3,360 3,366 3,436 3,500 3,770 4,129 4,760 5,174
Total Preferred & Common Equity
4,157 3,799 3,763 3,360 3,366 3,436 3,500 3,770 4,129 4,760 5,174
Total Common Equity
4,157 3,799 3,763 3,360 3,366 3,436 3,500 3,770 4,129 4,760 5,174
Common Stock
11,645 11,752 11,503 11,705 11,840 11,975 12,247 12,395 12,617 12,906 13,055
Retained Earnings
-7,429 -7,810 -7,594 -8,213 -8,334 -8,455 -8,606 -8,511 -8,386 -8,093 -7,856
Accumulated Other Comprehensive Income / (Loss)
-59 -144 -145 -132 -140 -84 -142 -114 -101 -53 -25
Other Equity Adjustments
- - - - - - - - - 0.00 0.00

Annual Metrics And Ratios for BeOne Medicines

This table displays calculated financial ratios and metrics derived from BeOne Medicines' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-32.37% -87.86% 22,179.16% -16.85% 116.03% -27.87% 280.83% 20.37% 73.65% 54.96% 40.23%
EBITDA Growth
-243.01% -109.63% 30.13% -743.56% -34.72% -82.25% 12.54% -37.26% 57.55% 44.40% 192.30%
EBIT Growth
-221.82% -107.33% 27.26% -709.35% -35.37% -70.06% 12.18% -41.51% 55.31% 35.45% 169.66%
NOPAT Growth
-260.13% -106.29% 15.89% -616.83% -36.01% -72.69% 13.21% -24.39% 32.52% 52.95% 177.38%
Net Income Growth
-207.89% -108.78% 21.74% -622.44% -41.03% -71.33% 10.49% -37.45% 56.00% 26.87% 144.50%
EPS Growth
-188.89% 42.31% 43.33% -447.06% -31.18% -22.95% 19.33% -23.14% 56.38% 27.69% 140.43%
Operating Cash Flow Growth
-358.28% -124.66% 114.25% -4,395.15% -36.98% -71.07% -1.19% -15.24% 22.66% 87.85% 901.80%
Free Cash Flow Firm Growth
0.00% -160.16% 12.32% -698.43% -21.94% 13.98% -115.75% -6.11% -13.89% 49.19% 237.82%
Invested Capital Growth
0.00% 137.48% 466.68% 1,149.56% 63.52% -215.97% 150.73% 181.28% 223.84% 37.66% -51.66%
Revenue Q/Q Growth
0.00% -81.38% 8.25% 25.68% -0.41% 16.26% 10.72% 13.29% 11.54% 14.88% 7.45%
EBITDA Q/Q Growth
0.00% -9.78% -195.27% -36.67% -11.86% -7.94% -7.29% 6.48% 10.08% 37.99% 100.92%
EBIT Q/Q Growth
0.00% -9.66% -180.37% -36.28% -11.56% -6.36% -8.01% 6.20% 8.36% 32.04% 149.62%
NOPAT Q/Q Growth
0.00% -10.26% -208.36% -33.48% -12.58% -6.21% -6.42% 5.45% 6.56% 34.88% 347.96%
Net Income Q/Q Growth
0.00% -9.51% -195.09% -33.05% -14.61% -7.44% -7.77% 7.42% 8.11% 25.06% 318.57%
EPS Q/Q Growth
0.00% 34.78% -54.55% -29.17% -12.96% 0.00% 0.00% 10.24% 9.72% 25.40% 375.00%
Operating Cash Flow Q/Q Growth
0.00% -11.70% 111.90% -110.60% -10.83% -5.35% -15.63% 11.25% 7.70% 67.85% 43.57%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% 57.77% -120.96% 3.69% -10.53% -13.31% -1.48% 3.97% 32.52% 1,672.58%
Invested Capital Q/Q Growth
0.00% -10.12% -93.09% 82.34% -14.56% -19.98% 78.34% 66.58% 12.91% -3.51% -56.85%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
100.00% 100.00% 97.91% 85.52% 83.38% 77.12% 85.98% 79.77% 84.55% 84.41% 87.49%
EBITDA Margin
-636.52% -10,994.11% -34.48% -349.81% -218.14% -551.16% -126.57% -144.33% -35.28% -12.66% 8.33%
Operating Margin
-643.66% -10,940.19% -41.30% -356.05% -224.16% -536.69% -122.31% -126.40% -49.12% -14.91% 8.37%
EBIT Margin
-654.05% -11,172.52% -36.48% -355.05% -222.49% -524.55% -120.96% -142.21% -36.60% -15.24% 7.57%
Profit (Net Income) Margin
-647.71% -11,141.78% -39.14% -340.04% -221.99% -527.27% -123.93% -141.52% -35.86% -16.92% 5.37%
Tax Burden Percent
100.00% 100.05% 102.45% 97.71% 100.74% 100.64% 101.34% 102.18% 106.77% 120.97% 68.83%
Interest Burden Percent
99.03% 99.68% 104.72% 98.02% 99.04% 99.88% 101.11% 97.39% 91.78% 91.76% 103.03%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 31.17%
Return on Invested Capital (ROIC)
0.00% 0.00% -1,025.06% -640.55% -357.05% 0.00% 0.00% -478.29% -103.23% -26.74% 24.09%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% -1,020.30% -624.78% -333.39% 0.00% 0.00% -463.26% -102.07% -14.06% 24.90%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 1,007.07% 585.25% 287.46% 0.00% 0.00% 440.18% 80.96% 7.97% -16.63%
Return on Equity (ROE)
-76.83% -55.81% -17.99% -55.30% -69.59% -67.19% -29.15% -38.11% -22.26% -18.77% 7.46%
Cash Return on Invested Capital (CROIC)
0.00% -4,429.35% -1,165.06% -810.91% -405.26% 0.00% -1,030.15% -573.38% -208.85% -58.44% 93.73%
Operating Return on Assets (OROA)
-49.38% -45.75% -11.98% -42.70% -49.34% -44.92% -20.13% -27.00% -14.77% -9.91% 5.73%
Return on Assets (ROA)
-48.90% -45.63% -12.85% -40.90% -49.23% -45.16% -20.63% -26.87% -14.47% -11.00% 4.07%
Return on Common Equity (ROCE)
105.21% -32.81% -17.74% -54.64% -68.81% -66.97% -29.15% -38.11% -22.26% -18.77% 7.46%
Return on Equity Simple (ROE_SIMPLE)
56.11% -33.78% -13.93% -38.76% -98.79% -42.09% -23.77% -45.71% -24.93% -19.35% 0.00%
Net Operating Profit after Tax (NOPAT)
-40 -82 -69 -494 -672 -1,160 -1,007 -1,253 -845 -398 308
NOPAT Margin
-450.56% -7,658.13% -28.91% -249.24% -156.91% -375.68% -85.62% -88.48% -34.38% -10.44% 5.76%
Net Nonoperating Expense Percent (NNEP)
-43.61% -17.31% -4.76% -15.76% -23.66% -19.17% -8.89% -15.03% -1.16% -12.68% -0.81%
Return On Investment Capital (ROIC_SIMPLE)
49.05% -22.14% -9.81% -27.40% -63.29% -26.45% -14.89% -25.46% -19.11% -9.14% 5.72%
Cost of Revenue to Revenue
0.00% 0.00% 2.09% 14.48% 16.62% 22.88% 14.02% 20.23% 15.45% 15.59% 12.51%
SG&A Expenses to Revenue
82.93% 1,878.22% 26.26% 98.57% 90.67% 194.31% 84.17% 90.30% 61.33% 48.06% 38.96%
R&D to Revenue
660.73% 9,161.96% 112.85% 342.55% 216.56% 419.23% 124.06% 115.86% 72.34% 51.26% 40.16%
Operating Expenses to Revenue
743.66% 11,040.19% 139.21% 441.57% 307.54% 613.81% 208.29% 206.16% 133.67% 99.32% 79.12%
Earnings before Interest and Taxes (EBIT)
-58 -120 -87 -704 -953 -1,620 -1,423 -2,014 -900 -581 405
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-56 -118 -82 -693 -934 -1,702 -1,489 -2,044 -867 -482 445
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.00 2.84 6.63 4.79 10.45 6.08 4.15 5.21 5.33 5.91 7.71
Price to Tangible Book Value (P/TBV)
0.00 2.84 6.71 4.81 10.51 6.08 4.18 5.26 5.42 6.00 7.82
Price to Revenue (P/Rev)
0.00 937.41 18.64 42.04 23.47 76.12 21.61 16.13 7.67 5.17 6.29
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 117.17
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% 0.85%
Enterprise Value to Invested Capital (EV/IC)
0.00 323.32 318.32 46.22 39.26 0.00 141.43 48.74 13.24 10.50 36.13
Enterprise Value to Revenue (EV/Rev)
0.00 609.48 15.26 33.30 21.41 62.74 16.52 13.30 6.74 4.75 5.63
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 67.59
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 74.37
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 97.77
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 285.32 0.00 0.00 0.00 0.00 0.00 0.00 0.00 26.69
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 25.12
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.05 0.03 0.03 0.09 0.13 0.10 0.12 0.25 0.31 0.23
Long-Term Debt to Equity
0.08 0.05 0.01 0.02 0.09 0.05 0.03 0.05 0.06 0.05 0.22
Financial Leverage
-1.07 -1.01 -0.99 -0.94 -0.86 -1.01 -1.01 -0.95 -0.79 -0.57 -0.67
Leverage Ratio
1.57 1.22 1.40 1.35 1.41 1.49 1.41 1.42 1.54 1.71 1.83
Compound Leverage Factor
1.56 1.22 1.47 1.33 1.40 1.49 1.43 1.38 1.41 1.57 1.89
Debt to Total Capital
21.86% 4.67% 2.62% 2.75% 7.85% 11.82% 9.31% 10.93% 20.03% 23.40% 18.94%
Short-Term Debt to Total Capital
15.35% 0.00% 1.31% 0.48% 0.00% 7.64% 6.32% 6.68% 15.56% 19.57% 1.06%
Long-Term Debt to Total Capital
6.51% 4.67% 1.31% 2.26% 7.85% 4.19% 2.99% 4.25% 4.47% 3.83% 17.88%
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
185.15% 0.00% 2.05% 0.80% 1.52% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-107.00% 95.33% 95.32% 96.45% 90.63% 88.18% 90.69% 89.07% 79.97% 76.60% 81.06%
Debt to EBITDA
-0.37 -0.15 -0.22 -0.07 -0.09 -0.30 -0.42 -0.26 -1.02 -2.11 2.29
Net Debt to EBITDA
1.42 2.98 9.96 2.52 0.96 2.43 4.02 1.96 2.64 3.34 -7.93
Long-Term Debt to EBITDA
-0.11 -0.15 -0.11 -0.06 -0.09 -0.11 -0.14 -0.10 -0.23 -0.35 2.16
Debt to NOPAT
-0.52 -0.21 -0.27 -0.10 -0.12 -0.45 -0.63 -0.43 -1.05 -2.56 3.31
Net Debt to NOPAT
2.01 4.28 11.88 3.54 1.34 3.56 5.95 3.19 2.70 4.05 -11.46
Long-Term Debt to NOPAT
-0.16 -0.21 -0.13 -0.08 -0.12 -0.16 -0.20 -0.17 -0.23 -0.42 3.13
Altman Z-Score
0.00 10.59 7.75 9.41 6.77 7.19 5.95 5.19 3.48 3.21 5.31
Noncontrolling Interest Sharing Ratio
236.93% 41.22% 1.39% 1.18% 1.12% 0.33% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.02 10.68 6.09 7.89 3.78 4.61 4.76 3.55 2.32 1.80 3.41
Quick Ratio
2.86 10.50 5.78 7.40 3.40 4.38 4.44 3.21 1.95 1.49 2.96
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-34 -89 -78 -625 -763 -656 -1,415 -1,502 -1,710 -869 1,198
Operating Cash Flow to CapEx
-749.92% -380.94% 27.50% -779.30% -837.24% -1,092.23% -493.92% -459.88% -205.99% -28.55% 606.75%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -19.07 0.00 0.00 0.00 -89.82 0.00 0.00 0.00 20.57
Operating Cash Flow to Interest Expense
0.00 0.00 3.10 0.00 0.00 0.00 -82.42 0.00 0.00 0.00 19.36
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -8.18 0.00 0.00 0.00 -99.11 0.00 0.00 0.00 16.17
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.08 0.00 0.33 0.12 0.22 0.09 0.17 0.19 0.40 0.65 0.76
Accounts Receivable Turnover
0.00 0.00 0.00 5.62 7.65 4.71 4.33 4.32 9.26 7.37 6.93
Inventory Turnover
0.00 0.00 0.00 2.11 3.18 1.20 0.99 1.09 1.09 1.30 1.21
Fixed Asset Turnover
1.33 0.07 5.38 1.81 2.14 1.03 2.49 1.98 2.27 2.63 3.32
Accounts Payable Turnover
0.00 0.00 0.08 0.25 0.60 0.40 0.67 1.03 1.25 1.65 1.51
Days Sales Outstanding (DSO)
0.00 0.00 0.00 64.89 47.71 77.57 84.33 84.59 39.43 49.54 52.65
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 172.75 114.83 304.38 367.33 334.44 335.52 279.89 301.16
Days Payable Outstanding (DPO)
0.00 0.00 4,818.75 1,479.20 604.41 915.50 547.10 354.95 292.97 221.21 241.33
Cash Conversion Cycle (CCC)
0.00 0.00 -4,818.75 -1,241.55 -441.87 -533.54 -95.44 64.07 81.98 108.21 112.48
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
-5.38 2.02 11 143 234 -271 137 386 1,252 1,723 833
Invested Capital Turnover
-3.28 -0.64 35.46 2.57 2.28 -16.57 -17.63 5.41 3.00 2.56 4.18
Increase / (Decrease) in Invested Capital
-5.38 7.40 9.41 131 91 -504 408 249 865 471 -890
Enterprise Value (EV)
0.00 652 3,638 6,601 9,168 19,380 19,432 18,837 16,576 18,084 30,091
Market Capitalization
0.00 1,003 4,443 8,333 10,052 23,512 25,420 22,834 18,861 19,693 33,619
Book Value per Share
($0.92) $0.82 $1.13 $2.25 $1.22 $3.27 $5.03 $3.25 $2.60 $2.40 $3.03
Tangible Book Value per Share
($0.92) $0.82 $1.12 $2.24 $1.21 $3.27 $4.99 $3.22 $2.56 $2.37 $2.99
Total Capital
95 370 703 1,803 1,062 4,388 6,762 4,921 4,423 4,350 5,380
Total Debt
21 17 18 50 83 519 630 538 886 1,018 1,019
Total Long-Term Debt
6.19 17 9.22 41 83 184 202 209 198 166 962
Net Debt
-80 -351 -819 -1,746 -900 -4,132 -5,988 -3,997 -2,286 -1,609 -3,528
Capital Expenditures (CapEx)
5.31 23 46 70 90 118 263 325 562 493 186
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-15 -29 -65 -90 -121 -430 -176 -467 -90 0.81 -85
Debt-free Net Working Capital (DFNWC)
86 339 773 1,706 862 4,221 6,442 4,068 3,082 2,628 4,462
Net Working Capital (NWC)
71 339 764 1,697 862 3,885 6,014 3,739 2,393 1,777 4,405
Net Nonoperating Expense (NNE)
17 37 24 180 279 468 451 751 36 247 21
Net Nonoperating Obligations (NNO)
-80 -351 -673 -1,611 -745 -4,140 -5,995 -3,997 -2,286 -1,609 -3,528
Total Depreciation and Amortization (D&A)
1.55 1.91 4.76 10 19 -82 -66 -30 32 99 41
Debt-free, Cash-free Net Working Capital to Revenue
-167.77% -2,694.67% -27.18% -45.34% -28.17% -139.37% -14.97% -33.02% -3.67% 0.02% -1.60%
Debt-free Net Working Capital to Revenue
972.04% 31,714.11% 324.15% 860.72% 201.39% 1,366.42% 547.65% 287.27% 125.33% 68.98% 83.51%
Net Working Capital to Revenue
806.45% 31,714.11% 320.28% 856.32% 201.39% 1,257.95% 511.30% 264.04% 97.34% 46.63% 82.44%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.52) ($0.30) ($0.17) ($0.93) ($1.22) ($1.47) ($1.17) ($1.49) ($0.65) ($0.47) $0.20
Adjusted Weighted Average Basic Shares Outstanding
110.60M 518.60M 696.34M 776.11M 1.01B 1.19B 1.21B 1.34B 1.36B 1.37B 1.42B
Adjusted Diluted Earnings per Share
($0.52) ($0.30) ($0.17) ($0.93) ($1.22) ($1.47) ($1.17) ($1.49) ($0.65) ($0.47) $0.19
Adjusted Weighted Average Diluted Shares Outstanding
110.60M 518.60M 696.34M 776.11M 1.01B 1.19B 1.21B 1.34B 1.36B 1.37B 1.47B
Adjusted Basic & Diluted Earnings per Share
($0.52) ($0.30) ($0.17) ($0.93) ($1.22) ($1.47) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
110.60M 403.62M 543.19M 776.20M 780.70M 1.17B 185.57M 206.27M 208.77M 210.58M 222.51M
Normalized Net Operating Profit after Tax (NOPAT)
-40 -82 -69 -494 -672 -1,160 -1,007 -1,253 -845 -398 308
Normalized NOPAT Margin
-450.56% -7,658.13% -28.91% -249.24% -156.91% -375.68% -85.62% -88.48% -34.38% -10.44% 5.76%
Pre Tax Income Margin
-647.71% -11,136.73% -38.20% -348.01% -220.35% -523.90% -122.30% -138.50% -33.59% -13.99% 7.80%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -21.17 0.00 0.00 0.00 -90.30 0.00 0.00 0.00 6.95
NOPAT to Interest Expense
0.00 0.00 -16.78 0.00 0.00 0.00 -63.92 0.00 0.00 0.00 5.29
EBIT Less CapEx to Interest Expense
0.00 0.00 -32.46 0.00 0.00 0.00 -106.99 0.00 0.00 0.00 3.76
NOPAT Less CapEx to Interest Expense
0.00 0.00 -28.07 0.00 0.00 0.00 -80.60 0.00 0.00 0.00 2.09
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% -1.86% -0.72% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for BeOne Medicines

This table displays calculated financial ratios and metrics derived from BeOne Medicines' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 1,442,259,810.00 1,445,262,342.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 1,442,259,810.00 1,445,262,342.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - 0.16 0.16
Growth Metrics
- - - - - - - - - - -
Revenue Growth
66.91% 67.85% 56.09% 28.20% 77.78% 48.64% 41.56% 41.00% 32.84% 35.46% 29.63%
EBITDA Growth
21.27% 29.38% 68.23% -126.03% 82.07% 111.33% 191.21% 380.55% 346.54% 887.51% 216.59%
EBIT Growth
18.29% 26.45% 68.85% -153.75% 74.62% 105.80% 180.62% 232.30% 260.31% 1,656.83% 237.63%
NOPAT Growth
18.10% 29.60% 66.38% 33.10% 79.31% 100.37% 211.01% 264.37% 248.30% 32,390.72% 196.10%
Net Income Growth
17.47% 27.92% 68.41% -156.33% 58.68% 100.51% 178.34% 202.88% 143.79% 17,802.13% 151.28%
EPS Growth
21.21% 26.92% 67.86% -160.00% 61.54% 100.00% 166.67% 188.89% 150.00% 0.00% 166.67%
Operating Cash Flow Growth
30.34% 45.27% 67.47% 341.04% 133.91% 114.29% 375.76% 113.70% 455.28% 356.73% 75.58%
Free Cash Flow Firm Growth
-96.45% -17.34% -2.43% 24.05% 53.52% 67.67% 92.38% 99.15% 284.55% 444.49% 1,519.89%
Invested Capital Growth
223.84% 97.25% 101.22% 61.08% 37.66% 19.70% 8.75% 8.11% -51.66% -45.07% -41.64%
Revenue Q/Q Growth
-18.80% 18.48% 23.62% 7.80% 12.60% -0.94% 17.72% 7.37% 6.08% 1.02% 12.66%
EBITDA Q/Q Growth
-272.81% 31.26% 53.07% 53.30% -18.98% 143.46% 277.65% 43.66% 4.56% 74.09% 21.07%
EBIT Q/Q Growth
-281.09% 29.28% 54.10% 8.56% 14.49% 116.16% 538.13% 50.06% 3.61% 77.07% 22.64%
NOPAT Q/Q Growth
-113.50% 31.90% 59.00% -12.23% 33.96% 101.21% 12,243.07% 66.17% -40.41% 165.84% 12.49%
Net Income Q/Q Growth
-270.63% 31.67% 52.06% -0.78% -25.16% 100.84% 7,326.77% 32.36% -46.73% 241.88% 4.24%
EPS Q/Q Growth
-273.33% 26.92% 52.63% 0.00% -11.11% 100.00% 0.00% 33.33% -37.50% 200.00% 6.67%
Operating Cash Flow Q/Q Growth
-183.61% -39.22% 69.02% 297.06% -60.10% -41.35% 497.97% 52.71% 3.68% -51.76% 129.87%
Free Cash Flow Firm Q/Q Growth
-13.12% 14.59% -1.80% 22.78% 30.78% 40.58% 76.01% 91.35% 15,066.04% 10.91% -1.12%
Invested Capital Q/Q Growth
12.91% 27.28% 13.66% -1.38% -3.51% 10.67% 3.26% -1.96% -56.85% 25.76% 9.70%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
83.32% 83.38% 85.13% 82.98% 85.76% 85.23% 87.49% 86.09% 90.49% 88.95% 89.76%
EBITDA Margin
-56.74% -32.92% -12.50% -5.41% -5.72% 2.51% 8.05% 10.77% 10.62% 18.30% 19.66%
Operating Margin
-60.50% -34.77% -11.53% -12.01% -7.04% 0.99% 6.68% 11.55% 12.35% 16.51% 19.06%
EBIT Margin
-57.86% -34.54% -12.82% -10.88% -8.26% 1.35% 7.30% 10.21% 9.97% 17.47% 19.02%
Profit (Net Income) Margin
-57.94% -33.41% -12.96% -12.12% -13.47% 0.11% 7.17% 8.84% 4.44% 15.02% 13.90%
Tax Burden Percent
104.78% 103.17% 113.68% 123.44% 177.95% 6.08% 94.75% 84.83% 44.56% 87.71% 75.85%
Interest Burden Percent
95.57% 93.77% 88.90% 90.23% 91.62% 138.85% 103.64% 102.10% 99.93% 98.02% 96.35%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 93.92% 5.25% 15.17% 55.44% 12.29% 24.15%
Return on Invested Capital (ROIC)
-127.14% -56.02% -18.45% -19.27% -12.63% 0.14% 15.28% 26.22% 23.01% 56.27% 56.85%
ROIC Less NNEP Spread (ROIC-NNEP)
-123.99% -53.35% -16.41% -17.54% -7.69% 0.11% 14.62% 26.93% 23.63% 55.97% 57.18%
Return on Net Nonoperating Assets (RNNOA)
98.35% 36.32% 10.20% 10.49% 4.36% -0.05% -6.88% -13.70% -15.78% -35.95% -37.25%
Return on Equity (ROE)
-28.79% -19.70% -8.25% -8.78% -8.27% 0.09% 8.40% 12.52% 7.23% 20.32% 19.60%
Cash Return on Invested Capital (CROIC)
-208.85% -129.46% -112.99% -89.00% -58.44% -29.76% -12.11% -4.10% 93.73% 94.54% 97.32%
Operating Return on Assets (OROA)
-23.35% -16.42% -6.94% -6.35% -5.37% 0.98% 5.55% 7.54% 7.55% 13.93% 15.07%
Return on Assets (ROA)
-23.38% -15.88% -7.01% -7.08% -8.75% 0.08% 5.45% 6.53% 3.36% 11.98% 11.01%
Return on Common Equity (ROCE)
-28.79% -19.70% -8.25% -8.78% -8.27% 0.09% 8.40% 12.52% 7.23% 20.32% 19.60%
Return on Equity Simple (ROE_SIMPLE)
0.00% -23.34% -15.56% -25.04% 0.00% -11.21% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-269 -183 -75 -84 -56 0.67 83 138 82 219 247
NOPAT Margin
-42.35% -24.34% -8.07% -8.41% -4.93% 0.06% 6.33% 9.80% 5.50% 14.48% 14.46%
Net Nonoperating Expense Percent (NNEP)
-3.15% -2.67% -2.04% -1.73% -4.94% 0.04% 0.66% -0.70% -0.62% 0.31% -0.33%
Return On Investment Capital (ROIC_SIMPLE)
-6.07% -4.17% -1.70% -1.88% -1.28% 0.02% 1.76% 2.32% 1.53% 3.75% 3.95%
Cost of Revenue to Revenue
16.68% 16.62% 14.87% 17.02% 14.24% 14.77% 12.51% 13.91% 9.51% 11.05% 10.24%
SG&A Expenses to Revenue
66.01% 56.87% 47.76% 45.45% 44.75% 41.11% 40.90% 37.46% 37.06% 36.68% 34.79%
R&D to Revenue
77.87% 61.28% 48.91% 49.54% 48.06% 43.13% 39.91% 37.08% 41.08% 35.76% 35.91%
Operating Expenses to Revenue
143.81% 118.15% 96.67% 94.99% 92.81% 84.24% 80.80% 74.54% 78.14% 72.44% 70.70%
Earnings before Interest and Taxes (EBIT)
-367 -260 -119 -109 -93 15 96 144 149 264 324
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-360 -247 -116 -54 -65 28 106 152 159 277 335
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
5.33 4.87 4.43 6.93 5.91 8.30 6.93 9.08 7.71 6.92 6.12
Price to Tangible Book Value (P/TBV)
5.42 4.95 4.50 7.04 6.00 8.42 7.05 9.22 7.82 7.01 6.20
Price to Revenue (P/Rev)
7.67 5.92 4.82 7.18 5.17 6.96 5.73 7.54 6.29 5.74 5.17
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 546.85 117.17 64.22 48.32
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% 0.18% 0.85% 1.56% 2.07%
Enterprise Value to Invested Capital (EV/IC)
13.24 9.16 7.38 12.42 10.50 14.40 12.36 18.28 36.13 27.91 24.07
Enterprise Value to Revenue (EV/Rev)
6.74 5.28 4.32 6.69 4.75 6.57 5.33 7.10 5.63 5.09 4.51
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 1,600.81 159.26 67.59 42.12 29.95
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 217.72 74.37 44.70 31.35
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 513.61 97.77 54.43 39.66
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 129.48 42.59 44.93 26.69 22.75 18.64
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 25.12 20.93 18.23
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.25 0.31 0.31 0.31 0.31 0.26 0.25 0.45 0.23 0.23 0.21
Long-Term Debt to Equity
0.06 0.06 0.06 0.05 0.05 0.05 0.04 0.24 0.22 0.20 0.17
Financial Leverage
-0.79 -0.68 -0.62 -0.60 -0.57 -0.49 -0.47 -0.51 -0.67 -0.64 -0.65
Leverage Ratio
1.54 1.55 1.60 1.58 1.71 1.68 1.68 1.78 1.83 1.74 1.73
Compound Leverage Factor
1.47 1.45 1.42 1.42 1.56 2.33 1.74 1.82 1.83 1.71 1.67
Debt to Total Capital
20.03% 23.39% 23.55% 23.43% 23.40% 20.88% 20.20% 30.80% 18.94% 18.47% 17.18%
Short-Term Debt to Total Capital
15.56% 18.85% 19.34% 19.25% 19.57% 17.26% 17.11% 14.51% 1.06% 1.99% 3.06%
Long-Term Debt to Total Capital
4.47% 4.54% 4.21% 4.18% 3.83% 3.62% 3.09% 16.29% 17.88% 16.48% 14.12%
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
79.97% 76.61% 76.45% 76.57% 76.60% 79.12% 79.80% 69.20% 81.06% 81.53% 82.82%
Debt to EBITDA
-1.02 -1.34 -2.01 -1.35 -2.11 -4.47 62.80 8.29 2.29 1.55 1.16
Net Debt to EBITDA
2.64 2.31 3.02 2.12 3.34 7.70 -118.54 -9.92 -7.93 -5.35 -4.36
Long-Term Debt to EBITDA
-0.23 -0.26 -0.36 -0.24 -0.35 -0.77 9.61 4.39 2.16 1.39 0.96
Debt to NOPAT
-1.05 -1.34 -1.67 -1.72 -2.56 -4.46 -13.54 26.75 3.31 2.01 1.54
Net Debt to NOPAT
2.70 2.30 2.51 2.70 4.05 7.69 25.56 -32.01 -11.46 -6.91 -5.77
Long-Term Debt to NOPAT
-0.23 -0.26 -0.30 -0.31 -0.42 -0.77 -2.07 14.15 3.13 1.79 1.27
Altman Z-Score
3.78 2.99 2.65 4.83 3.48 6.50 5.49 6.11 5.21 5.33 5.00
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
2.32 2.08 1.98 1.93 1.80 1.96 1.95 2.39 3.41 3.64 3.41
Quick Ratio
1.95 1.72 1.61 1.62 1.49 1.63 1.60 2.07 2.96 3.16 2.90
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-1,134 -968 -986 -761 -527 -313 -75 -6.50 972 1,078 1,066
Operating Cash Flow to CapEx
-141.21% -197.07% -86.94% 140.94% 81.27% 78.15% 601.46% 837.19% 1,112.27% 493.60% 1,684.45%
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 32.79 26.84
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.12 11.65
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 4.88 10.96
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.40 0.48 0.54 0.58 0.65 0.73 0.76 0.74 0.76 0.80 0.79
Accounts Receivable Turnover
9.26 7.42 7.47 7.55 7.37 7.25 7.02 6.94 6.93 6.93 6.71
Inventory Turnover
1.09 1.14 1.22 1.44 1.30 1.35 1.40 1.43 1.21 1.14 1.10
Fixed Asset Turnover
2.27 2.36 2.43 2.42 2.63 2.77 2.91 3.12 3.32 3.54 3.76
Accounts Payable Turnover
1.25 1.42 1.55 1.66 1.65 1.76 1.90 1.99 1.51 1.70 1.64
Days Sales Outstanding (DSO)
39.43 49.21 48.84 48.32 49.54 50.37 52.01 52.57 52.65 52.64 54.40
Days Inventory Outstanding (DIO)
335.52 321.09 299.95 253.30 279.89 271.09 261.37 256.04 301.16 320.04 331.25
Days Payable Outstanding (DPO)
292.97 257.93 235.38 219.73 221.21 207.51 191.66 183.70 241.33 214.41 222.83
Cash Conversion Cycle (CCC)
81.98 112.37 113.41 81.89 108.21 113.95 121.72 124.90 112.48 158.26 162.82
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,252 1,593 1,811 1,785 1,723 1,907 1,969 1,930 833 1,047 1,149
Invested Capital Turnover
3.00 2.30 2.29 2.29 2.56 2.39 2.41 2.68 4.18 3.89 3.93
Increase / (Decrease) in Invested Capital
865 785 911 677 471 314 158 145 -890 -859 -820
Enterprise Value (EV)
16,576 14,587 13,365 22,174 18,084 27,453 24,329 35,288 30,091 29,234 27,656
Market Capitalization
18,861 16,355 14,920 23,824 19,693 29,046 26,131 37,487 33,619 32,947 31,681
Book Value per Share
$2.60 $2.48 $2.48 $2.49 $2.40 $2.52 $2.69 $2.89 $3.03 $3.30 $3.58
Tangible Book Value per Share
$2.56 $2.44 $2.44 $2.45 $2.37 $2.48 $2.64 $2.84 $2.99 $3.26 $3.54
Total Capital
4,423 4,386 4,403 4,487 4,350 4,423 4,725 5,967 5,380 5,839 6,247
Total Debt
886 1,026 1,037 1,051 1,018 924 954 1,838 1,019 1,079 1,073
Total Long-Term Debt
198 199 185 188 166 160 146 972 962 963 882
Net Debt
-2,286 -1,767 -1,556 -1,651 -1,609 -1,593 -1,802 -2,199 -3,528 -3,713 -4,025
Capital Expenditures (CapEx)
157 157 110 134 92 56 44 48 38 41 27
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-90 60 159 48 0.81 160 153 125 -85 114 189
Debt-free Net Working Capital (DFNWC)
3,082 2,853 2,752 2,750 2,628 2,676 2,909 4,162 4,462 4,906 5,288
Net Working Capital (NWC)
2,393 2,026 1,900 1,886 1,777 1,913 2,100 3,296 4,405 4,790 5,097
Net Nonoperating Expense (NNE)
99 68 45 37 96 -0.60 -11 14 16 -8.17 9.55
Net Nonoperating Obligations (NNO)
-2,286 -1,767 -1,556 -1,651 -1,609 -1,593 -1,802 -2,199 -3,528 -3,713 -4,025
Total Depreciation and Amortization (D&A)
7.09 12 3.03 55 29 13 9.86 8.01 9.73 12 11
Debt-free, Cash-free Net Working Capital to Revenue
-3.67% 2.16% 5.14% 1.46% 0.02% 3.83% 3.35% 2.51% -1.60% 1.99% 3.09%
Debt-free Net Working Capital to Revenue
125.33% 103.27% 88.87% 82.92% 68.98% 64.09% 63.76% 83.69% 83.51% 85.48% 86.27%
Net Working Capital to Revenue
97.34% 73.34% 61.37% 56.87% 46.63% 45.81% 46.04% 66.28% 82.44% 83.46% 83.16%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.27) ($0.19) ($0.09) ($0.09) ($0.10) $0.00 $0.07 $0.09 $0.04 $0.16 $0.16
Adjusted Weighted Average Basic Shares Outstanding
1.36B 1.36B 1.36B 1.38B 1.37B 1.39B 1.41B 1.43B 1.42B 1.44B 1.45B
Adjusted Diluted Earnings per Share
($0.26) ($0.19) ($0.09) ($0.09) ($0.10) $0.00 $0.06 $0.08 $0.05 $0.15 $0.16
Adjusted Weighted Average Diluted Shares Outstanding
1.36B 1.36B 1.36B 1.38B 1.37B 1.45B 1.46B 1.49B 1.47B 1.51B 1.51B
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
208.77M 208.55M 209.40M 211.81M 210.58M 218.10M 220.88M 224.73M 222.51M 226.73M 227.37M
Normalized Net Operating Profit after Tax (NOPAT)
-269 -183 -75 -84 -56 7.77 83 138 130 219 247
Normalized NOPAT Margin
-42.35% -24.34% -8.07% -8.41% -4.93% 0.70% 6.33% 9.80% 8.65% 14.48% 14.46%
Pre Tax Income Margin
-55.29% -32.39% -11.40% -9.81% -7.57% 1.87% 7.57% 10.42% 9.96% 17.13% 18.33%
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 8.04 8.16
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.66 6.20
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 6.80 7.47
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.42 5.51
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

BeOne Medicines (NASDAQ: ONC) showed a clear improvement in profitability and liquidity in Q1 2026 versus the same periods in 2025 and 2024, but the company still operates with a heavy expense base and meaningful debt. The latest quarter featured strong revenue growth, positive operating cash flow, and a larger cash position, while retained earnings remain deeply negative, reflecting years of accumulated losses.

  • Revenue continued to grow: Q1 2026 revenue rose to $1.51 billion, up from $1.50 billion in Q4 2025 and $1.12 billion in Q1 2025, extending the company’s strong top-line trend over the last year.
  • Gross profit remained very strong: Q1 2026 gross profit was $1.35 billion, supported by a relatively low cost of revenue of $167.2 million.
  • Operating income improved sharply year over year: Q1 2026 operating income was $249.9 million, compared with $11.1 million in Q1 2025 and a loss of $261.3 million in Q1 2024.
  • Net income was solidly positive: The company earned $227.4 million in Q1 2026, a strong improvement from $127.0 million in Q1 2025 and a loss of $251.2 million in Q1 2024.
  • Operating cash flow stayed positive: Q1 2026 operating cash flow was $201.3 million, showing the business is still generating cash from operations despite heavy R&D spending.
  • Cash balance increased meaningfully: Cash and equivalents rose to $4.79 billion at March 31, 2026, up from $4.04 billion at September 30, 2025 and $2.52 billion at March 31, 2025.
  • Debt leverage looks manageable relative to cash: Total debt was about $1.08 billion in Q1 2026, while cash alone was more than 4 times that amount.
  • Margins were still pressured by high operating expenses: Q1 2026 SG&A was $555.1 million and R&D was $541.2 million, keeping total operating expenses above $1.09 billion.
  • Share count remains elevated: Diluted weighted average shares outstanding were 1.50 billion in Q1 2026, so earnings growth is being spread across a large share base.
  • Balance sheet equity is improving but still reflects past losses: Retained earnings remained negative at -$8.09 billion, indicating a long history of cumulative losses despite recent profit improvement.
  • Current liabilities are sizable: Total current liabilities were $1.81 billion in Q1 2026, led by $1.08 billion in accrued expenses and $423.5 million in accounts payable.
  • Investing and financing activity still supports the business: The company continues to spend on capital expenditures and occasionally uses debt issuance, suggesting the business still requires substantial funding flexibility.

Looking at the trend over the past four years, BeOne Medicines has moved from deep losses in 2023 and early 2024 toward much stronger profitability by late 2025 and early 2026. Revenue has steadily expanded, operating cash flow has turned consistently positive, and the balance sheet has strengthened with a larger cash cushion. The main watch item for investors is whether the company can keep scaling revenue faster than operating costs, especially R&D and SG&A, which remain very high.

Bottom line: ONC appears to be in a much healthier financial position than it was a year ago, with improving earnings, strong cash generation, and a large liquidity buffer. That said, investors should still expect elevated spending and some volatility as the company continues to invest for growth.

08/15/26 09:42 AM ETAI Generated. May Contain Errors.

BeOne Medicines Financials - Frequently Asked Questions

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

BeOne Medicines' net income appears to be on an upward trend, with a most recent value of $286.93 million in 2025, falling from -$57.10 million in 2015. The previous period was -$644.79 million in 2024. See where experts think BeOne Medicines is headed by visiting BeOne Medicines' forecast page.

BeOne Medicines' total operating income in 2025 was $447.14 million, based on the following breakdown:
  • Total Gross Profit: $4.67 billion
  • Total Operating Expenses: $4.23 billion

Over the last 10 years, BeOne Medicines' total revenue changed from $8.82 million in 2015 to $5.34 billion in 2025, a change of 60,506.1%.

BeOne Medicines' total liabilities were at $3.83 billion at the end of 2025, a 47.9% increase from 2024, and a 8,917.3% increase since 2015.

In the past 10 years, BeOne Medicines' cash and equivalents has ranged from $17.87 million in 2015 to $4.55 billion in 2025, and is currently $4.55 billion as of their latest financial filing in 2025.

Over the last 10 years, BeOne Medicines' book value per share changed from -0.92 in 2015 to 3.03 in 2025, a change of -429.5%.



Financial statements for NASDAQ:ONC last updated on 8/5/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners