Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

BICYCLE THERAPEUTICS PLC BCYC

· Materials · Pharmaceutical Preparations

FY2025 10-K, filed 2026-03-17
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 4/5 core metrics

Latest reported free cash flow was -$252M.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Free cash flow was negative

    Latest reported free cash flow was -$252M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

  • 3 filing risk checks flagged

    Flagged areas: Solvency & liquidity, Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +105.8% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +254.6 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+105.8%
as of 2025-12-31
Latest annual operating margin
-340.4%
as of 2025-12-31
Free cash flow
-$252M
as of 2025-12-31
ROIC snapshot
-37.6%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

3of 9 rule-based checks flagged
  • Solvency & liquidity
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-03-17prior period 2024-12-31 from the same filingView filing
By business segment
Revenue
  • Single Reportable Segment$72.6M
    100.0%
    +105.8% yoy

Members sum to the consolidated $72.6M for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-30prior period 2026-03-31 from the same filingView filing
  • Single Reportable Segment$629K
    100.0%
    no prior

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,058 US-listed filers · 782 in Materials
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$73M
24thof 3,301
bottom third
42ndof 522
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
105.8%
95thof 3,137
top third
87thof 473
top third
Operating margin
operating income ÷ revenue
-340.4%
10thof 2,819
bottom third
29thof 483
bottom third
Net margin
net income ÷ revenue
-301.7%
10thof 3,263
bottom third
28thof 518
bottom third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
-347.2%
7thof 2,679
bottom third
24thof 433
bottom third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-35.9%
22ndof 3,577
bottom third
49thof 701
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
54.4%
9thof 2,895
bottom third
25thof 476
bottom third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
0 days
100thof 2,398
top third
98thof 387
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
3.7%
8thof 2,770
bottom third
11thof 461
bottom third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
-130.7%
97thof 2,345
top third
93rdof 399
top third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
3.7%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
-130.7%
change in net operating assets ÷ average net operating assets
Cash-backed years
4 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
-
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 2 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Equity issued
ProceedsFromIssuanceOfCommonStock
fiscal year 2021-12-31$7.56M
10-K 2022-03-01
$291M
10-K 2024-02-20
+3750.0%first · latest · 3 filings carry it
Basic shares
WeightedAverageNumberOfSharesOutstandingBasic
quarter 2021-03-3124,052,168 shares
10-Q 2021-08-05
22,100,840 shares
10-Q 2022-05-05
-8.1%first · latest

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260730View filing
Commitments and contingencies · 7,868 characters as filed

10. Commitments and contingencies Leases In January 2023, the Company entered into a lease agreement for office and laboratory space in Cambridge, Massachusetts. The Company concluded that the lease term was three years, representing the non-cancelable lease period. The lease expired in March 2026. In December 2021, the Company entered into a lease of office and laboratory space in Cambridge, United Kingdom. The lease has a contractual period of 10 years, cancelable by the Company on the fifth anniversary of the lease commencement date. The Company concluded that the initial lease term was five years, representing the non-cancelable lease period. In December 2025, the Company entered into a deed of variation to the lease, pursuant to which (i) the Company elected not to cancel the lease on the fifth anniversary of the lease commencement date and (ii) the annual rent was increased effective in December 2026, payable quarterly in advance following a nine-month rent-free period from December 2026 to September 2027. The Company accounted for the deed of variation as a modification to the existing lease and remeasured the right-of-use asset and lease liability based on the present value of remaining lease payments, discounted at the Companys incremental borrowing rate, and recognized an additional right-of-use asset and lease liability of $12.4 million on the modification date. The Company has a contractual right to renew the lease for a further 10-year period, which also may be c

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Share-based compensation · 11,895 characters as filed

7. Share-based compensation Equity plans 2024 Inducement Plan In July 2024, the Companys board of directors approved the 2024 Inducement Plan. The 2024 Inducement Plan allows for the granting of nonqualified share options, RSUs, and other equity awards under the plan to persons not previously an employee or director of the Company, or following a bona fide period of non-employment, as an inducement material to such persons entering into employment with the Company. Share options granted under the 2024 Inducement Plan have a 10-year contractual life and generally vest over a four-year service period with 25% of the award vesting on the first anniversary of the vesting commencement date and the balance thereafter in 36 equal monthly installments. I n the event of a change of control of the Company, as defined in the 2024 Inducement Plan, any outstanding awards under the 2024 Inducement Plan will vest in full immediately prior to such change of control. The Company initially reserved 1,500,000 of its ordinary shares, or the equivalent number of ADSs, for the issuance of awards under the 2024 Inducement Plan. As of June 30, 2026, there were 1,092,894 shares available for future issuance under the 2024 Inducement Plan. As of June 30, 2026, there were options to purchase 407,106 shares outstanding under the 2024 Inducement Plan. 2020 Equity Incentive Plan In June 2020, the Companys shareholders first approved the 2020 Plan, under which the Company may grant market value options, ma

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

Fair value · 2,229 characters as filed

3. Fair value of financial assets and liabilities Financial assets and liabilities carried at fair value are to be classified and disclosed in one of the following three levels of the fair value hierarchy, of which the first two are considered observable and the last is considered unobservable: Level 1, quoted prices in active markets for identical assets or liabilities; Level 2, observable inputs (other than Level 1 quoted prices), such as quoted prices in active markets for similar assets or liabilities, quoted prices in markets that are not active for identical or similar assets or liabilities, or other inputs that are observable or can be corroborated by observable market data; Level 3, unobservable inputs that are supported by little or no market activity that are significant to determining the fair value of the assets or liabilities, including pricing models, discounted cash flow methodologies and similar techniques. The carrying values of cash, cash equivalents and restricted cash, research and development incentives receivable, prepaid expenses and other current assets, accounts payable and accrued expenses and other current liabilities approximate their fair values due to the short-term nature of these assets and liabilities. Cash, cash equivalents and restricted cash The Company considers all highly liquid investments that are readily convertible to known amounts of cash with original maturities of three months or less at the date of purchase to be cash equivalents.

FairValueDisclosuresTextBlock · excerpt; the full note is in the filing

Income taxes · 3,235 characters as filed

9. Income taxes During the three and six months ended June 30, 2026, the Company recorded an income tax provision of $0.1 million and $0.3 million, respectively, and during the three and six months ended June 30, 2025, the Company recorded an income tax benefit of $0.2 million and $1.3 million, respectively. The Company is subject to corporate taxation in the U.K. Due to the nature of its business, the Company has generated losses since inception and has therefore not paid U.K. corporation tax. The income tax provision recognized during the three and six months ended June 30, 2026 was primarily due to timing differences associated with discrete items for the settlement of RSUs. The benefit from income taxes recognized during the three and six months ended June 30, 2025 represents the tax impact from operating activities in the United States, which has generated taxable income based on intercompany service arrangements. Deferred tax assets in the United States do not have a valuation allowance against them because of profits that will be generated by an intercompany service agreement. The Company regularly assesses its ability to realize its deferred tax assets. Assessing the realization of deferred tax assets requires significant judgment. In determining whether its deferred tax assets are more likely than not realizable, the Company evaluated all available positive and negative evidence, and weighed the evidence based on its objectivity. After consideration of the evidence,

IncomeTaxDisclosureTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 2,404 characters as filed

Recently issued accounting pronouncements not yet adopted In November 2024, the FASB issued ASU No. 2024-03, Income Statement Reporting Comprehensive Income Expense Disaggregation Disclosures (Subtopic 220-40) (ASU No. 2024-03), which requires more detailed disclosures about specified categories of expenses included in certain expense captions presented on the face of the consolidated statements of operations and comprehensive loss, including employee compensation, depreciation and amortization. ASU No. 2024-03 is effective for fiscal years beginning after December 15, 2026, and for interim periods within fiscal years beginning after December 15, 2027. Early adoption is permitted. The amendments may be applied either prospectively to financial statements issued for reporting periods after the effective date of the ASU or retrospectively to all prior periods presented. The Company is currently evaluating the impact of the adoption of ASU No. 2024-03 on its consolidated financial statement disclosures. In September 2025, the FASB issued ASU No. 2025-06, Intangibles Goodwill and Other Internal-Use Software (Subtopic 350-40): Targeted Improvements to the Accounting for Internal-Use Software (ASU No. 2025-06), which amends certain aspects of the accounting for and disclosure of software costs under ASC Subtopic 350-40, Internal-Use Software . The standard is effective for fiscal years beginning after December 15, 2027 and interim periods within fiscal years beginning after Decembe

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 12,508 characters as filed

8. Significant agreements For the three and six months ended June 30, 2026 and 2025, the Company recognized revenue for its collaborations with Bayer Consumer Care AG (Bayer), Novartis Pharma AG (Novartis), and Genentech, Inc. (Genentech). The following table summarizes the revenue recognized in the Companys condensed consolidated statements of operations and comprehensive loss from these arrangements (in thousands): Three Months Six Months Ended Ended June 30, June 30, 2026 2025 2026 2025 Collaboration revenue Bayer $ 629 $ 1,009 $ 1,516 $ 1,857 Novartis 1,491 2,896 Genentech 420 8,144 Total collaboration revenue $ 629 $ 2,920 $ 1,516 $ 12,897 Except as otherwise disclosed below, there have been no material changes to the contractual terms, or the associated accounting treatments for recognizing revenue, of the Companys significant agreements during the three and six months ended June 30, 2026 and 2025. Please refer to Note 9. Significant agreements to the Companys audited consolidated financial statements for the year ended December 31, 2025, included in the Companys 2025 Annual Report for further details on the Companys significant agreements. Bayer Collaboration Agreement On May 4, 2023, the Company and Bayer entered into a collaboration and license agreement (the Bayer Collaboration Agreement), pursuant to which the parties will perform research and discovery activities under a mutually agreed upon research plan during a research term up to a specified number of years pe

RevenueFromContractWithCustomerTextBlock · excerpt; the full note is in the filing

Segment reporting · 3,866 characters as filed

12. Segments and geographic information The Company operates and manages its business as a single operating segment , which is developing a unique class of chemically synthesized medicines based on its proprietary platform. The Companys chief operating decision maker (CODM) is the Companys Chief Executive Officer (CEO). The CODM reviews consolidated operating results, manages the business on a consolidated basis and utilizes consolidated net loss from the consolidated statements of operations and comprehensive loss as the primary measure of segment profit or loss in making decisions surrounding allocating resources and assessing performance of the Company. The CODM is regularly provided detailed expense information, including expenses by program and expense category, and the CODM makes decisions surrounding capital and personnel allocation using this information on a consolidated basis. The following table presents information about the Companys single operating segment, including significant segment expenses, for the three and six months ended June 30, 2026 and 2025 (in thousands): Three Months Ended Six Months Ended June 30, June 30, 2026 2025 2026 2025 Collaboration revenue $ 629 $ 2,920 $ 1,516 $ 12,897 Significant segment expenses Research and development: Zelenectide pevedotin (Nectin-4 BDC) 19,565 44,396 40,629 76,743 Nuzefatide pevedotin (EphA2 BDC) 2,165 1,828 4,686 4,346 BT1702 (MT1-MMP BRC) 338 558 Bicycle tumor-targeted immune cell agonists 356 (15) 891 1,112 Disc

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 9,211 characters as filed

2. Summary of significant accounting policies The Companys significant accounting policies are disclosed in the audited consolidated financial statements for the year ended December 31, 2025 included in the Companys Annual Report on Form 10-K for the year ended December 31, 2025, which was filed with the Securities and Exchange Commission (the SEC), on March 17, 2026 (the 2025 Annual Report). Since the date of such consolidated financial statements, there have been no changes to the Companys significant accounting policies, other than those disclosed below. Use of estimates The preparation of condensed consolidated financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the condensed consolidated financial statements and the reported amounts of expenses during the reporting periods. Significant estimates and assumptions reflected in these condensed consolidated financial statements include, but are not limited to, revenue recognition, the accrual for research and development expenses and research and development incentives receivable, share-based compensation expense, valuation of right-of-use assets and lease liabilities and income taxes, including the valuation allowance for deferred tax assets. The Company bases its estimates on historical experience, known trends and other market-specific or other relevan

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Stockholders' equity · 3,980 characters as filed

6. Ordinary shares The Companys ordinary shares are divided into two classes: (i) ordinary shares and (ii) non-voting ordinary shares. Each holder of ordinary shares is entitled to one vote per ordinary share and to receive dividends when and if such dividends are recommended by the board of directors and declared by the shareholders. Holders of American Depositary Shares (ADSs) are not treated as holders of the Companys ordinary shares, unless they withdraw the ordinary shares underlying their ADSs in accordance with the deposit agreement and applicable laws and regulations. The depositary is the holder of the ordinary shares underlying the ADSs. Holders of ADSs therefore do not have any rights as holders of the Companys ordinary shares, other than the rights that they have pursuant to the deposit agreement with the depositary. The non-voting ordinary shares have the same rights and restrictions as the ordinary shares and otherwise rank pari passu in all respects with the ordinary shares except for the following: a holder of non-voting ordinary shares shall, in relation to the non-voting ordinary shares held, have no right to receive notice of, or to attend or vote at, any general meeting of shareholders save in relation to a variation of class rights of the non-voting ordinary shares; the non-voting ordinary shares shall be re-designated as ordinary shares by the Companys board of directors, or a duly authorized committee or representative thereof, upon receipt of a re-desi

StockholdersEquityNoteDisclosureTextBlock · excerpt; the full note is in the filing

Subsequent events · 359 characters as filed

13. Subsequent events In July 2026, Bayer provided the Company with a notice of termination of the Bayer Collaboration Agreement, effective in September 2026 after a contractual 60-day notice period. As a result, the Company expects to recognize the remaining deferred revenue under the arrangement of approximately $33.2 million in the third quarter of 2026.

SubsequentEventsTextBlock

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.