Immunocore Holdings (IMCR) Cash Flow: Operating & Free Cash Flow

Immunocore Holdings Cash Flow Statement Analysis

Values in millions GBP

Income Statement Balance Sheet Cash Flow Ratios

Scale:

Scroll to see more

Cash flow statement showing operating, investing, and financing activities for Immunocore Holdings plc (IMCR) - Annual data in millions GBP
Breakdown	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	FY 2019	FY 2018	FY 2017
Period ending	Dec 2025	Dec 2024	Dec 2023	Dec 2022	Dec 2021	Dec 2020	Dec 2019	Dec 2018	Dec 2017
Operating Activities
Net Income	-26.42	-51.09	-34.32	-52.54	-180.03	-74.09	-103.93	-71.63	-49.57
Depreciation & Amortization	2.43	4.20	4.09	5.34	7.59	8.98	9.21	6.71	4.15
Deferred Income Tax	11.00	-3.82	-5.84	-3.53	-12.69	-13.27	-22.26	-16.55	0.00
Stock Based Compensation	0.00	34.19	32.47	32.89	48.89	8.16	3.06	0.67	3.26
Change in Working Capital	-6.92	48.95	11.63	-24.17	-21.96	-28.80	-10.09	67.58	-16.65
Change in Accounts Receivable	-5.46	-12.35	-14.14	-26.26	-4.86	-0.53	1.83	0.00	-6.50
Change in Accounts Payable	-1.83	7.27	2.63	4.91	1.47	0.00	0.00	0.00	0.00
Change in Other Working Capital	0.37	3.75	2.06	2.07	-18.57	-28.27	-11.92	67.58	-10.15
Other Operating Activities	11.94	3.75	2.06	2.07	15.09	38.45	22.64	-3.40	-2.93
Net Cash from Operating Activities	-7.97	26.06	2.94	-49.21	-143.11	-60.57	-101.38	-16.63	-61.73
Investing Activities
Capital Expenditures	-3.23	-5.17	-5.43	-2.20	-1.39	-3.07	-4.28	-3.54	-17.73
Purchases of Investments	-22.32	-350.00	0.00	0.00	0.00	0.00	0.00	0.00	0.00
Sales/Maturities of Investments	13.39	0.00	0.00	0.00	0.00	0.00	0.00	27.45	0.00
Other Investing Activities	0.00	0.04	-0.93	0.01	0.11	3.54	0.14	34.10	7.99
Net Cash from Investing Activities	-12.16	-355.13	-5.43	-2.20	-1.28	0.47	-4.14	58.01	-9.74
Financing Activities
Debt Repayment	0.00	-50.00	0.00	-50.00	0.00	45.13	-4.04	0.00	18.77
Common Stock Issued	9.20	0.00	0.00	139.52	286.89	113.41	59.87	0.00	0.00
Other Financing Activities	0.00	-15.42	27.18	-3.77	1.30	-42.60	-0.71	0.10	0.56
Net Cash from Financing Activities	9.20	343.88	34.35	145.44	288.19	115.94	55.13	0.10	19.33
Summary
Effect of Forex Changes on Cash	19.81	-1.71	8.29	-12.65	0.63	-0.08	-0.03	0.01	-0.01
Net Change in Cash	8.89	14.81	31.86	94.04	144.42	55.75	-50.42	41.50	-52.15
Cash at Beginning of Period	338.23	442.63	402.47	321.08	176.66	73.97	124.39	82.88	136.14
Cash at End of Period	347.11	455.73	442.63	402.47	321.08	129.72	73.97	124.39	83.99
Free Cash Flow	-11.20	20.89	-2.49	-51.41	-144.49	-63.65	-105.65	-20.16	-79.46
Supplemental Disclosures
Interest Paid	-	-	-	-	-	0.40	-	-	-
Income Taxes Paid	4.64	0.51	0.98	0.77	-17.04	-55.02	-	-	-

Source: Company financial statements from annual and quarterly filings. Data as of Jun 30, 2026. Data sources and methodology

Frequently Asked Questions About Immunocore Holdings Cash Flow

What is Immunocore Holdings's free cash flow?

Immunocore Holdings had negative free cash flow of GBP 11.20M in fiscal 2025 (fiscal year ended Dec 31, 2025), operating cash flow of −GBP 7.97M minus GBP 3.23M of capital expenditures.

How much does Immunocore Holdings spend on capital expenditures?

Immunocore Holdings spent GBP 3.23M on capital expenditures in fiscal 2025, compared with GBP 5.17M a year earlier.

Does Immunocore Holdings pay dividends or buy back shares?

Immunocore Holdings's cash flow statement for fiscal 2025 shows no dividend payments or share repurchases.

What is free cash flow?

Free cash flow is operating cash flow minus capital expenditures. It is the cash a company has left for dividends, buybacks, debt repayment or acquisitions after funding its operations and investment. Full definition