Operating cash flow turned positive at $12.4M in 2026Q2 despite a net loss of -$15.7M, but SBC of $17.0M and erratic working capital swings keep trailing FCF negative at -$21.2M.
Novocure Ltd (NVCR) cash flow statement — 13-year operating, investing & financing cash flows
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 |
|---|
| Cash from Operations | 1.49M | -49.03M | -26.37M | -73.34M | 30.79M | 82.76M | 99.15M | 26.62M | -1.86M | -33.13M | -107.59M | -99.88M | -74.24M | -52.72M |
| Operating CF Margin % | - | -7.48% | -4.36% | -14.4% | 5.72% | 15.47% | 20.06% | 7.58% | -0.75% | -18.72% | -129.8% | -301.88% | -479.3% | -508.9% |
| Operating CF Growth % | -83.25% | -85.94% | 64.04% | -338.2% | -62.8% | -16.53% | 272.46% | 1527.35% | 94.37% | 69.2% | -7.72% | -34.53% | -40.84% | - |
| Net Income | -148.56M | -136.23M | -168.63M | -207.04M | -92.53M | -58.35M | 19.81M | -7.23M | -63.56M | -61.66M | -131.84M | -111.58M | -80.68M | -77.37M |
| Depreciation & Amortization | 4.7M | 14.65M | -14.41M | 10.97M | 10.62M | 10.25M | 9.15M | 8.46M | 9.01M | 7.68M | 5.65M | 3.15M | 1.96M | 1.22M |
| Stock-Based Compensation | 109.34M | 0 | 160.03M | 115.61M | 106.95M | 94.9M | 75.72M | 52.42M | 39.85M | 27.12M | 22.14M | 11.86M | 4.62M | 5.12M |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 3.88M | -270K | -519K | 407K | 241K | 5.75M | 46K | 23K | 19K |
| Other Non-Cash Items | 24.42M | 87.67M | 932K | -22.43M | -6.05M | 3.01M | 3.26M | -2.17M | 1.02M | 252K | 155K | 1M | -19K | 11.5M |
| Working Capital Changes | 11.6M | -15.13M | -4.3M | 29.56M | 11.8M | 29.07M | -8.52M | -24.33M | 11.41M | -6.76M | -9.44M | -4.36M | -152K | 6.8M |
| Change in Receivables | -18.63M | -38.94M | -26.36M | 29.41M | 2.55M | 5.27M | -30.35M | -36.5M | -4.15M | -23.23M | -6.34M | -1.31M | 1.17M | -398K |
| Change in Inventory | -3.01M | -5.67M | 2.57M | -8.92M | -4.34M | 2.48M | -2.94M | -1.16M | -529K | 3.52M | -11.96M | -10.15M | -1.55M | 1.48M |
| Change in Payables | 30.95M | 18.96M | 19.11M | 14.87M | 14.26M | 27.78M | 25.47M | 16.88M | 9.5M | -1.15M | 1.6M | 6.96M | -492K | 5.7M |
| Cash from Investing | 409.13M | 437.28M | -140.24M | 184.15M | -139.96M | -144.83M | -472.85M | -51.67M | -5.49M | 6.77M | 12.81M | -115.3M | -46.18M | 10.4M |
| Capital Expenditures | -22.62M | -26.65M | -42.85M | -27.09M | -21.36M | -24.17M | -14.97M | -10.48M | -6.71M | -7.37M | -17.66M | -10.27M | -2.32M | -3.63M |
| CapEx % of Revenue | 3.24% | 4.07% | 7.08% | 5.32% | 3.97% | 4.52% | 3.03% | 2.98% | 2.71% | 4.16% | 21.31% | 31.04% | 14.97% | 35.01% |
| Acquisitions | 0 | 0 | 0 | 0 | 118.6M | 120.66M | 457.88M | 41.18M | 3.79M | 0 | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 0 | 0 | 0 | 0 | -118.6M | -120.66M | -457.88M | -41.18M | -3.79M | -1.86M | -180K | -26K | 1.12M | -1.02M |
| Cash from Financing | -454.6M | -451.34M | 90.31M | 15.79M | 15.49M | 25.7M | 440.21M | 61.68M | 69.37M | 5.17M | 75.12M | 276.99M | 2.15M | 183.32M |
| Debt Issued (Net) | -460.97M | -460.97M | 84.01M | -10K | -28K | -26K | 408.41M | -31K | 49.07M | -57K | 72.82M | 22.82M | -9K | -8.42M |
| Equity Issued (Net) | 7.07M | 9.77M | 4.15M | 4.42M | 5.22M | 4.55M | 3.37M | 2.47M | 1.83M | 1.54M | 616K | 252.13M | 0 | 191.74M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share Repurchases | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5K | 0 | 0 |
| Other Financing | -702K | -146K | 2.16M | 11.38M | 10.29M | 21.18M | 28.43M | 59.24M | 18.47M | 3.69M | 1.69M | 2.04M | 2.15M | 2K |
| Net Change in Cash | -44.21M | -62.7M | -76.47M | 126.73M | -93.78M | -36.56M | 66.76M | 36.66M | 62.04M | -21.19M | -19.64M | 61.81M | -118.28M | 141M |
| Free Cash Flow | -21.13M | -75.68M | -69.22M | -100.43M | 9.43M | 58.59M | 84.18M | 16.14M | -8.58M | -40.5M | -125.26M | -110.16M | -76.56M | -56.34M |
| FCF Margin % | -3.02% | -11.55% | -11.44% | -19.72% | 1.75% | 10.95% | 17.03% | 4.59% | -3.46% | -22.88% | -151.11% | -332.93% | -494.27% | -543.91% |
| FCF Growth % | 73.72% | -9.32% | 31.07% | -1164.99% | -83.9% | -30.4% | 421.72% | 288.14% | 78.82% | 67.67% | -13.71% | -43.88% | -35.88% | - |
| FCF per Share | -0.18 | -0.68 | -0.64 | -0.94 | 0.09 | 0.57 | 0.77 | 0.17 | -0.09 | -0.46 | -1.46 | -1.32 | -1.06 | -4.68 |
| FCF Conversion (FCF/Net Income) | 0.14x | 0.36x | 0.16x | 0.35x | -0.33x | -1.42x | 5.01x | -3.68x | 0.03x | 0.54x | 0.82x | 0.90x | 0.92x | 0.68x |
| Interest Paid | 13.05M | 13.41M | 7.71M | 6K | 41K | 101K | 0 | 13.7M | 13.33M | 10.16M | 6.59M | 1.69M | 25K | 7.13M |
| Taxes Paid | 11.86M | 30.67M | 23.46M | 13.66M | 5.48M | 3.11M | 0 | 11.24M | 20.35M | 10.29M | 9.45M | 1.49M | 282K | 689K |
Quick answers to the most common questions about buying NVCR stock.
Novocure Ltd (NVCR) generated $-49.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Novocure Ltd (NVCR) reported negative free cash flow of $75.7M in 2025, indicating capital requirements exceeded cash from operations.
Novocure Ltd (NVCR) spent $26.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.
Key Metrics
Top Statement Risk
Dependence on LUNAR trial success
Metrics are mathematically derived from official filings.
Cash Conversion Diverges from Net Losses
In 2026Q2, NVCR reported a net loss of -$15.7M but generated $12.4M in operating cash flow, a positive swing driven by $17.0M in SBC and favorable working capital, per SEC filings.
The positive OCF/NI ratio of -0.79 in 2026Q2, despite a net loss, underscores the significant non-cash charges (SBC and D&A) that mask underlying cash generation. However, this is not consistent; in 2026Q1, OCF was -$13.5M against a -$71.1M net loss, indicating volatility. The gap between net income and operating cash flow is primarily attributable to stock-based compensation, which is a real economic cost to shareholders but not a cash outflow, suggesting that cash burn is less severe than net losses imply.
FCF Turns Positive but Remains Erratic
NVCR's free cash flow swung to $5.5M in 2026Q2 from -$18.7M in 2026Q1, yet the trailing four-quarter FCF remains negative at -$21.2M, per company cash flow statements.
The positive FCF in 2026Q2 is a notable inflection, but it is the first positive quarter in the dataset, and the FCF margin of 3.0% is thin. The erratic pattern—ranging from -$46.3M in 2025Q1 to +$14.9M in 2025Q3—suggests that working capital swings and clinical trial timing drive volatility. Investors should monitor whether this positive FCF is sustainable as revenue growth accelerates, or if it is a one-off due to favorable collections.
Capital Intensity Declines as Growth Matures
CapEx as a percentage of revenue fell to 3.8% in 2026Q2 from 8.5% in 2024Q1, indicating a shift toward lower capital intensity, based on reported quarterly data.
The declining CapEx/Rev ratio suggests that NVCR's manufacturing and infrastructure investments are scaling efficiently with revenue, consistent with its disposable-heavy model. However, the absolute CapEx has remained relatively stable around $5-11M per quarter, implying that the company is not investing heavily in new capacity, which may be appropriate given the current revenue base. The low capital intensity supports the potential for high incremental margins if revenue continues to grow.
Working Capital Swings Drive Cash Flow Volatility
Working capital changes swung from -$27.5M in 2025Q1 to +$30.1M in 2025Q3, and to +$4.3M in 2026Q2, per cash flow statements, indicating significant quarter-to-quarter variability.
The large swings in working capital, particularly in accounts receivable and inventory, are a primary driver of the erratic operating cash flow. The positive working capital contribution in 2026Q2 may reflect improved collections, but the negative contributions in other quarters suggest that revenue growth is consuming cash as receivables build. This pattern warrants close monitoring, as it could indicate that the company is extending payment terms to drive adoption, which may not be sustainable.
No Capital Returns; Cash Reserved for Pipeline
NVCR paid no dividends and repurchased no shares over the past ten quarters, with all cash flow directed toward operations and clinical development, as reported in cash flow statements.
The absence of capital returns is consistent with a company in a growth phase, prioritizing investment in its pipeline over shareholder distributions. However, with a debt/equity ratio of 0.85 and ongoing net losses, the company may need to raise additional capital if cash burn persists. The lack of buybacks also suggests management is not signaling undervaluation, which may be a concern given the stock's recent underperformance.
SBC Distorts True Cash Burn
Stock-based compensation totaled $17.0M in 2026Q2 and $63.0M in 2026Q1, per cash flow statements, significantly inflating operating cash flow relative to actual cash generation.
While SBC is a non-cash expense, it represents a real dilution cost to shareholders. Adjusting for SBC, NVCR's operating cash flow in 2026Q2 would be -$4.6M, indicating that the company is still burning cash on an economic basis. The large SBC charges, particularly the $63.0M in 2026Q1, may indicate aggressive equity compensation that could dilute existing shareholders. Investors should adjust for SBC to assess the true cash sustainability of the business.