VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
IMCR
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
IMCRImmunocore Holdings plc
$30.42$1.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
HomeStocksIMCRCash Flow

Immunocore Holdings plc (IMCR) Cash Flow Statement

13Y historyFree accessUpdated daily

Cash flow remains volatile, with free cash flow swinging from a positive $25.6 million in 2025Q2 to a negative $35.5 million in 2025Q4, reflecting the unpredictable nature of milestone-dependent revenue.

IMCR Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Sep'14Sep'13
Cash from Operations-24.9M-7.97M26.06M2.33M-49.21M-143.11M-60.57M-101.38M-16.63M-81.9M-45.31M-26.48M64.18M18.18M
Operating CF Margin %--2.68%10.51%1.18%-34.12%-529.15%-201.15%-394.94%-70.29%-427.33%-224.13%-156.41%623.81%550.83%
Operating CF Growth %-3505.92%-130.58%1020.14%104.73%65.61%-136.25%40.25%-509.74%79.7%-80.77%-71.09%-141.26%252.94%-
Net Income-18.82M-26.42M-51.09M-34.32M-52.54M-180.03M-74.09M-103.93M-71.63M-65.76M-28.4M19.88M-9.02M-5.96M
Depreciation & Amortization3.36M2.43M4.2M3.24M5.33M7.59M8.98M9.21M6.71M5.51M3.41M2.01M1.15M697.53K
Stock-Based Compensation28.21M034.19M25.69M32.89M48.89M8.16M3.06M666K4.33M2.07M2.18M104.8K6.53K
Deferred Taxes14.79M11M00-3.53M-12.69M-13.27M-22.26M-16.55M00000
Other Non-Cash Items-19.06M11.94M-6.38M3.14M-7.19M15.09M38.45M22.64M-3.4M-3.89M-18.1M-48.05M73.81M23.54M
Working Capital Changes-24.61M-6.92M45.13M4.58M-24.16M-21.96M-28.8M-10.09M67.58M-22.09M-4.28M-2.5M-1.86M-93.73K
Change in Receivables-16.59M-5.46M-12.35M-14.14M-26.26M-4.86M-532K1.83M0-8.62M-2.08M-2.5M-1.86M-93.73K
Change in Inventory00000000000000
Change in Payables-193.53K-1.83M7.27M2.08M4.91M1.47M00000000
Cash from Investing-21.83M-12.16M-355.13M-4.29M-2.2M-1.28M467K-4.14M58.01M-12.92M36.13M-7.68M-9.16M-767.13K
Capital Expenditures-5.82M-3.23M-5.17M-3.37M-2.2M-1.39M-3.07M-4.28M-3.54M-23.52M-7.59M-8.56M-3.27M-934.82K
CapEx % of Revenue1.51%1.08%2.09%1.71%1.53%5.12%10.21%16.66%14.95%122.72%37.55%50.56%31.81%28.32%
Acquisitions00000000000000
Investments--------------
Other Investing-1044K-925.46K6K106K3.54M139K34.1M10.6M43.72M880.54K-5.89M167.69K
Cash from Financing10.47M9.2M343.88M27.18M145.44M288.19M115.94M55.13M101K25.64M117.82K234.01M651.39K4.84M
Debt Issued (Net)00352.5M00045.13M-4.04M024.89M0000
Equity Issued (Net)7.55M9.2M00139.51M286.89M113.41M59.87M000000
Dividends Paid00000000000000
Share Repurchases00000000000000
Other Financing2.93M0-8.62M27.18M5.93M1.3M-42.6M-711K101K744.77K117.82K234.01M651.39K4.84M
Net Change in Cash-24.17M8.89M13.11M31.78M81.39M144.42M55.75M-50.42M41.5M-69.19M164.89M082.01M26.34M
Free Cash Flow-30.72M-11.2M20.89M-1.97M-51.41M-144.49M-63.65M-105.65M-20.16M-105.42M-52.9M-35.04M60.91M17.25M
FCF Margin %-7.96%-3.76%8.42%-1%-35.64%-534.27%-211.36%-411.59%-85.24%-550.05%-261.68%-206.97%591.99%522.51%
FCF Growth %-217.95%-153.61%1162.18%96.17%64.42%-127.02%39.76%-423.99%80.87%-99.29%-50.96%-157.53%253.09%-
FCF per Share-0.58-0.220.42-0.04-1.12-3.29-2.00-3.87-0.74-42.86-21.60-27.52-
FCF Conversion (FCF/Net Income)1.63x0.30x-0.64x-0.05x1.13x1.07x0.82x0.98x0.23x1.25x1.60x-1.33x-7.11x-3.05x
Interest Paid5.03M10.06M004.48M5.71M00000000
Taxes Paid4.61M4.64M510K977K765K000000000

Key Metrics

Growth RegimeMixed
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

HLA-restricted market ceiling

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Lacks Cash Alignment

As reported in financial statements, the relationship between net income and operating cash flow remains highly volatile, with the OCF/NI ratio fluctuating from a low of -5.68 in 2025Q3 to a high of 1.47 in 2025Q4, indicating significant disconnects between accounting profits and actual cash generation.

The frequent divergence between net income and operating cash flow suggests that non-cash items and working capital swings are heavily influencing the bottom line. Investors should monitor whether this volatility stems from milestone-based revenue recognition or timing differences in commercial collections, as it complicates the assessment of core operational cash quality.

FCF Volatility Reflects Commercial Scaling

Based on Immunocore's reported figures, free cash flow has exhibited erratic quarterly performance, swinging from a positive $25.6 million in 2025Q2 to a negative $35.5 million in 2025Q4, highlighting the inherent instability in cash flow trajectory as the company balances commercial growth with heavy R&D investment.

The lack of a consistent positive FCF trend suggests that the company remains in a transitional phase where cash burn is highly sensitive to the timing of clinical trial expenditures and collaboration payments. This pattern implies that the business has not yet achieved the operational maturity required to generate self-sustaining, predictable cash flows.

Working Capital Swings Obscure Performance

According to recent SEC filings, working capital changes have been a primary driver of cash flow variance, with a notable $26.7 million inflow in 2025Q2 followed by a $29.8 million outflow in 2026Q1, suggesting that timing of receivables and payables significantly impacts short-term liquidity.

These large, alternating swings in working capital indicate that the company's cash position is susceptible to the lumpy nature of milestone payments and potential inventory stocking cycles. Analysts should investigate whether these fluctuations are indicative of underlying collection inefficiencies or simply the natural cadence of a biotech firm managing complex partnership agreements.

Capital Intensity Remains Relatively Low

As indicated by the provided data, capital expenditures have remained modest, with the CapEx/Revenue ratio peaking at 4.3% in 2024Q4, which suggests that the company's ImmTAC platform does not require heavy physical asset investment to support its current commercial and clinical operations.

The low capital intensity is a positive signal, as it allows the company to direct the majority of its resources toward R&D rather than maintenance or expansion of manufacturing facilities. This lean asset structure appears to be a deliberate strategy to preserve cash while the platform's clinical utility is being validated across broader indications.

IMCR — Frequently Asked Questions

Quick answers to the most common questions about buying IMCR stock.

How much cash does Immunocore Holdings plc (IMCR) generate from operations?

Immunocore Holdings plc (IMCR) generated $-8.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Immunocore Holdings plc's free cash flow?

Immunocore Holdings plc (IMCR) reported negative free cash flow of $11.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Immunocore Holdings plc's capital expenditure (CapEx)?

Immunocore Holdings plc (IMCR) spent $3.2M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.