Immunocore Holdings plc (IMCR)

Immunocore Holdings Cash Flow Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Dec 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Net Income	-35.51	-51.09	-55.29	-52.54	-180.03
Depreciation & Amortization	3.27	4.2	4.09	5.34	7.59
Stock-Based Compensation	37.7	34.19	32.47	32.89	48.89
Other Adjustments	-6.86	-10.2	10.04	-10.72	2.4
Change in Receivables	-7.34	-12.35	-17.87	-26.26	-4.86
Changes in Accounts Payable	-2.46	7.27	2.63	4.91	1.47
Changes in Accrued Expenses	15.89	71.5	39.09	41.76	10.68
Changes in Unearned Revenue	-0.39	-0	-8.01	-25.5	-29.07
Changes in Other Operating Activities	-15.01	-17.47	-4.2	-19.07	-0.18
Operating Cash Flow	-10.71	26.06	2.94	-49.21	-143.11
Operating Cash Flow Growth	-	786.43%	-	-	-
Capital Expenditures	-4.34	-5.17	-5.43	-2.2	-1.39
Sale of Property, Plant & Equipment	-	0.04	-	0.01	0.11
Purchases of Investments	-30	-350	-	-	-
Proceeds from Sale of Investments	18	-	-	-	-
Investing Cash Flow	-16.34	-355.13	-5.43	-2.2	-1.28
Long-Term Debt Issued	-	402.5	-	50	-
Long-Term Debt Repaid	-	-52.06	-	-52	-
Net Long-Term Debt Issued (Repaid)	-	350.44	-	-2	-
Issuance of Common Stock	12.37	6.8	34.35	149.21	288.19
Net Common Stock Issued (Repurchased)	12.37	6.8	34.35	149.21	288.19
Other Financing Activities	-	-13.36	-	-1.77	-
Financing Cash Flow	12.37	343.88	34.35	145.44	288.19
Effect of Exchange Rate Changes on Cash and Cash Equivalents	26.66	-1.71	8.29	-12.65	0.63
Net Cash Flow	-14.68	14.81	31.86	94.04	143.8
Free Cash Flow	-15.05	20.89	-2.49	-51.41	-144.49
FCF Margin	-3.76%	6.73%	-1.00%	-29.49%	-396.04%
Free Cash Flow Per Share	-0.30	0.42	-0.05	-1.12	-3.40
Levered Free Cash Flow	-38.55	359.68	-27.13	-49.31	-190.92
Unlevered Free Cash Flow	-9.42	-12.59	-36.98	-31.73	-185.48

Updated Feb 25, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q