Total debt remained flat near $435M while equity grew to $419.8M, reducing D/E from 1.15 to 1.04, and cash rose to $484.9M with a current ratio of 4.47, indicating a solid liquidity buffer.
Immunocore Holdings plc (IMCR) balance sheet — 13-year assets, liabilities & shareholders' equity history
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Sep'14 | Sep'13 |
|---|
| Total Current Assets | 1.05B | 996.74M | 929.86M | 418.48M | 473.98M | 354.58M | 152.93M | 164.64M | 171.18M | 145.37M | 191.09M | 338.34M | 87.5M | 29.12M |
| Cash & Short-Term Investments | 880.21M | 864.15M | 820.38M | 350.27M | 402.47M | 321.06M | 176.78M | 97.99M | 124.39M | 118.54M | 176.51M | 325.07M | 82.01M | 26.34M |
| Cash Only | 484.92M | 467.71M | 455.73M | 350.27M | 402.47M | 321.06M | 176.78M | 97.99M | 124.39M | 83.99M | 134.29M | 325.07M | 82.01M | 26.34M |
| Short-Term Investments | 395.29M | 396.44M | 364.64M | 0 | 0 | 0 | 0 | 0 | 0 | 34.55M | 42.22M | 0 | 0 | 0 |
| Accounts Receivable | 95.35M | 73.98M | 83.1M | 48.62M | 57.08M | 33.52M | 2.05M | 66.3M | 4.37M | 4.05K | 429.81K | 275.17K | 327.31K | 495.89K |
| Days Sales Outstanding | 73.74 | 90.74 | 122.31 | 89.9 | 144.45 | 452.46 | 24.86 | 942.79 | 67.49 | 0.1 | 9.53 | 5.93 | 11.61 | 54.83 |
| Inventory | 7.79M | 6.74M | 5.45M | 3.56M | 692K | 0 | -6.51M | 0 | -7.57M | 0 | 0 | 0 | 0 | 0 |
| Days Inventory Outstanding | 557.37 | 396.03 | 358.55 | 1.58K | 47.71 | - | - | - | - | - | - | - | - | - |
| Other Current Assets | 67.69M | 51.87M | 7.9M | 7.68M | 3.62M | -7.69M | -25.9M | 352.38K | 42.42M | 18.14M | 10.6M | 9.68M | 3.79M | 2.28M |
| Total Non-Current Assets | 68.38M | 70.53M | 79.64M | 53.96M | 52.78M | 52.7M | 44.26M | 81.3M | 24.6M | 52.67M | 27.99M | 65.86M | 10.69M | 2.49M |
| Property, Plant & Equipment | 49.88M | 50.24M | 47.73M | 33.82M | 38.78M | 42.56M | 36.85M | 72.7M | 20.87M | 24.24M | 11.06M | 11.55M | 4.27M | 2.08M |
| Fixed Asset Turnover | 8.13x | 5.92x | 5.20x | 5.84x | 3.72x | 0.64x | 0.82x | 0.35x | 1.13x | 0.60x | 1.49x | 1.47x | 2.41x | 1.59x |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 410 | 0 | 0 | 0 | 318K | 742.78K | 371.84K | 210.07K | 333.76K | 416.13K |
| Long-Term Investments | 0 | 0 | 0 | 0 | 137K | 222.69K | 973K | 0 | 0 | 0 | 14.76M | 54.11M | 6.09M | 105 |
| Other Non-Current Assets | 18.5M | 20.28M | 17.12M | 11.45M | 8.75M | 6.44M | 4.21M | 6.6M | 2.53M | 27.69M | 1.8M | 0 | 0 | 0 |
| Total Assets | 1.12B | 1.07B | 1.01B | 472.44M | 526.76M | 407.28M | 197.19M | 245.94M | 195.78M | 198.04M | 219.08M | 404.2M | 98.19M | 31.61M |
| Asset Turnover | 0.37x | 0.28x | 0.25x | 0.42x | 0.27x | 0.07x | 0.15x | 0.10x | 0.12x | 0.07x | 0.08x | 0.04x | 0.10x | 0.10x |
| Asset Growth % | 15.08% | 5.72% | 113.68% | -10.31% | 29.34% | 106.54% | -19.82% | 25.62% | -1.14% | -9.61% | -45.8% | 311.65% | 210.62% | - |
| Total Current Liabilities | 235.2M | 246.7M | 212.18M | 110.01M | 100.83M | 82.57M | 55M | 111.96M | 49.61M | 30.15M | 21.8M | 33.44M | 30.01M | 13.62M |
| Accounts Payable | 26.32M | 24.36M | 25.1M | 14.08M | 14.45M | 10.12M | 7.88M | 20.84M | 6.44M | 8.15M | 3.11M | 5.35M | 1.33M | 914.46K |
| Days Payables Outstanding | 2.03K | 1.43K | 1.65K | 6.26K | 996.23 | - | 38.45 | 76.06 | - | - | - | - | - | - |
| Short-Term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 9.84M | 27.96M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Revenue (Current) | 2.31M | 583K | 0 | 0 | 7.76M | 33M | 27.12M | 37.78M | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Current Liabilities | 9.13M | 16.54M | 13.1M | 9.18M | 9.15M | 83.68K | -19.8M | 25.28M | 29.91M | 15.66M | 13.46M | 442.34K | 254.75K | 13.62M |
| Current Ratio | 4.47x | 4.04x | 4.38x | 3.80x | 4.70x | 4.29x | 2.78x | 1.47x | 3.45x | 4.82x | 8.76x | 10.12x | 2.92x | 2.14x |
| Quick Ratio | 4.44x | 4.01x | 4.36x | 3.77x | 4.69x | 4.29x | 2.90x | 1.47x | 3.60x | 4.82x | 8.76x | 10.12x | 2.92x | 2.14x |
| Cash Conversion Cycle | -1.4K | -944.39 | -1.17K | -4.59K | -804.07 | - | - | - | - | - | - | - | - | - |
| Total Non-Current Liabilities | 464.43M | 439.54M | 436.61M | 70.54M | 87.02M | 93.19M | 86.85M | 114.41M | 89.59M | 30.34M | 22.29M | 53.8M | 71.58M | 0 |
| Long-Term Debt | 394.21M | 393.13M | 391.01M | 37.99M | 47.81M | 50.24M | 36.65M | 0 | 18.88M | 17.17M | 0 | 0 | 0 | 0 |
| Capital Lease Obligations | 161.83M | 41.56M | 40.16M | 27.41M | 31.76M | 34.22M | 25.19M | 50.74M | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Tax Liabilities | 0 | 0 | 0 | 0 | 0 | 0 | -24.87M | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Current Liabilities | 26.88M | 0 | 0 | 773.94K | 2.21M | 76.93K | 25.01M | 139.1K | 70.71M | 13.17M | 22.29M | 53.8M | 71.58M | 0 |
| Total Liabilities | 699.62M | 686.24M | 648.79M | 180.55M | 187.86M | 175.76M | 141.85M | 226.37M | 139.19M | 60.49M | 44.1M | 87.24M | 101.58M | 13.62M |
| Total Debt | 434.96M | 436.69M | 432.72M | 66.5M | 81.45M | 86.16M | 74.47M | 78.7M | 18.88M | 17.17M | 0 | 0 | 0 | 0 |
| Net Debt | -49.96M | -31.02M | -23.01M | -283.77M | -321.02M | -234.9M | -102.31M | -19.29M | -105.51M | -66.82M | -134.29M | -325.07M | -82.01M | -26.34M |
| Debt / Equity | 1.04x | 1.15x | 1.20x | 0.23x | 0.24x | 0.37x | 1.35x | 4.02x | 0.33x | 0.12x | - | - | - | - |
| Debt / EBITDA | -30.87x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Net Debt / EBITDA | 3.55x | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Interest Coverage | 1.12x | -0.17x | -2.22x | -10.81x | -7.91x | -23.18x | -28.57x | -31.17x | -110.99x | - | - | - | - | - |
| Total Equity | 419.8M | 381.03M | 360.72M | 291.89M | 338.9M | 231.53M | 55.35M | 19.57M | 56.58M | 137.55M | 174.98M | 316.97M | -3.39M | 4.85M |
| Equity Growth % | 22.67% | 5.63% | 23.58% | -13.87% | 46.38% | 318.32% | 182.84% | -65.42% | -58.86% | -21.39% | -44.79% | 9438.98% | -170.03% | - |
| Book Value per Share | 8.24 | 7.57 | 7.22 | 5.97 | 7.41 | 5.28 | 1.74 | 0.72 | 2.07 | 55.93 | 71.44 | - | -1.53 | - |
| Total Shareholders' Equity | 419.8M | 381.03M | 360.72M | 291.89M | 338.9M | 231.53M | 55.35M | 19.57M | 56.58M | 137.55M | 174.98M | 316.97M | -3.39M | 4.85M |
| Common Stock | 138K | 136K | 135K | 83.18K | 129K | 118.77K | 64K | 0 | 0 | 0 | 0 | 0 | 3.22K | 3.12K |
| Retained Earnings | -819.11M | -831.27M | -795.76M | -589.3M | -689.39M | -649.7M | -349.87M | -369.75M | -175.18M | -111.48M | -61.07M | -16.25M | -44.8M | -35.83M |
| Treasury Stock | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Accumulated OCI | -34.33M | -28.08M | -33.76M | -28.7M | -54.67M | 521.31M | 405.15M | 14.08M | 67K | 22.06M | 12.72M | 2.81M | 111.25K | 0 |
| Minority Interest | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Quick answers to the most common questions about buying IMCR stock.
As of 2025, Immunocore Holdings plc (IMCR) had total assets of $1.07B including $996.7M in current assets.
Immunocore Holdings plc (IMCR) carries total debt of $436.7M, offset by $864.2M in cash and short-term investments. Comparing total debt to cash helps evaluate the company's debt burden and net leverage.
Immunocore Holdings plc (IMCR) has total shareholders' equity (book value) of $381.0M ($7.57 book value per share). Book value represents the net worth of the company belonging to common stock holders.
Immunocore Holdings plc (IMCR) reported a current ratio of 4.04x. A current ratio above 1.0x indicates that the company has more current assets than current liabilities, suggesting sufficient short-term liquidity.
Key Metrics
Top Statement Risk
PRAME competition and HLA restriction
Metrics are mathematically derived from official filings.
Equity Base Strengthens Amid Narrowing Losses
Equity rose from $359.5M in 2024Q1 to $419.8M in 2026Q2, a 16.8% increase, as retained losses narrowed to -$819.1M, per company filings.
The sequential equity expansion, despite cumulative net losses, suggests that external financing or favorable accounting adjustments are offsetting the burn. The narrowing of retained losses from -$831.3M in 2025Q4 to -$819.1M in 2026Q2 indicates that the company is approaching a break-even point, consistent with the improving operating margin trend. This trajectory implies that the balance sheet is stabilizing as commercial revenues scale.
Leverage Creeps Lower as Debt Stays Flat
Total debt remained flat near $435M over the last four quarters, while D/E declined from 1.15 to 1.04, reflecting equity growth, as reported in financial statements.
The static debt level suggests that the company is not relying on additional borrowings to fund operations, which is a positive sign given the negative operating margin. The declining D/E ratio, driven by equity accretion, indicates improving solvency. However, the absolute debt of $435M remains substantial relative to equity, and the company's ability to service this debt will depend on sustained revenue growth and margin expansion.
Asset-Light Model with Minimal Goodwill
Total assets held steady near $1.1B, with zero goodwill and PPE of only $49.9M, underscoring an asset-light biologics model, per SEC filings.
The absence of goodwill suggests that historical acquisitions have not created intangible asset overhang, reducing impairment risk. The modest PPE base, representing less than 5% of total assets, indicates that the company's value is derived from its intellectual property and commercial infrastructure rather than physical assets. This structure supports scalability but also implies that the balance sheet offers limited collateral for additional debt financing.
Equity Quality Driven by Financing, Not Earnings
Equity increased to $419.8M in 2026Q2, but retained earnings remain deeply negative at -$819.1M, indicating that equity quality relies on external capital, per company reports.
The persistent negative retained earnings highlight that the company has not yet generated cumulative profits, and the equity base is supported by capital raises rather than organic earnings. The modest sequential improvement in retained earnings (from -$831.3M to -$819.1M) suggests that losses are narrowing, but the accumulated deficit remains a significant drag. Investors should monitor whether future equity growth can be driven by retained earnings rather than dilution.
Liquidity Buffer Remains Robust
Cash rose to $484.9M in 2026Q2, with a current ratio of 4.47, providing a substantial buffer against operating losses, as reported in the latest balance sheet.
The current ratio, though down from a peak of 6.36 in 2025Q1, remains strong and indicates that current assets comfortably cover short-term obligations. The cash position of $484.9M, combined with the narrowing operating loss, suggests that the company has sufficient runway to fund its pipeline without immediate financing pressure. However, the sequential decline in cash from $498.4M in 2025Q3 warrants monitoring, as it reflects ongoing cash consumption.
Deferred Revenue Signals Partner Dependency
Deferred revenue declined from $5.8M in 2025Q2 to $5.1M in 2026Q2, a 12% drop, suggesting a potential slowdown in upfront collaboration payments, per financial data.
The shrinking deferred revenue balance may indicate that the company is recognizing previously received collaboration payments faster than it is booking new ones, which could signal a tapering of partnership activity. This is a non-obvious risk because headline revenue growth is driven by KIMMTRAK sales, but the collaboration stream may be less durable. Investors should monitor whether this trend reflects a strategic shift toward commercial self-sufficiency or a drying up of non-dilutive funding sources.