Bicycle Therapeutics plc (BCYC)

Bicycle Therapeutics Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	25.72	35.28	26.98	14.46	11.7	10.39
Revenue Growth (YoY)	-38.18%	30.76%	86.52%	23.65%	12.58%	-24.72%
Cost of Revenue	197.29	172.97	156.5	81.61	44.88	33.15
Gross Profit	-171.57	-137.69	-129.52	-67.15	-33.18	-22.76
Selling, General & Admin	76.79	72.18	60.43	49.51	32.44	29.2
Operating Expenses	76.79	72.18	60.43	49.51	32.44	29.2
Operating Income	-248.36	-209.87	-189.95	-116.65	-65.62	-51.96
Interest Expense	-0.96	-1.73	-3.26	-3.34	-2.98	-0.46
Interest & Investment Income	37.07	34.28	14	5.76	0.12	0.68
EBT Excluding Unusual Items	-212.25	-177.32	-179.21	-114.24	-68.48	-51.73
Other Unusual Items	3.52	3.52	-	-	-	-
Pretax Income	-208.72	-173.8	-179.21	-114.24	-68.48	-51.73
Income Tax Expense	-5.5	-4.77	1.46	-1.52	-1.66	-0.72
Net Income	-203.22	-169.03	-180.66	-112.72	-66.82	-51.01
Net Income to Common	-203.22	-169.03	-180.66	-112.72	-66.82	-51.01
Shares Outstanding (Basic)	65	58	36	30	25	19
Shares Outstanding (Diluted)	65	58	36	30	25	19
Shares Change (YoY)	67.48%	63.54%	20.00%	18.35%	30.90%	73.34%
EPS (Basic)	-3.13	-2.90	-5.08	-3.80	-2.67	-2.66
EPS (Diluted)	-3.13	-2.90	-5.08	-3.80	-2.67	-2.66
Free Cash Flow	-182.05	-165.96	-63.56	-105.1	-16.82	-18.99
Free Cash Flow Per Share	-2.81	-2.85	-1.79	-3.54	-0.67	-0.99
Gross Margin	-	-	-	-	-283.69%	-219.05%
Operating Margin	-965.55%	-594.96%	-704.13%	-806.56%	-560.98%	-500.10%
Profit Margin	-790.07%	-479.18%	-669.72%	-779.35%	-571.25%	-490.95%
Free Cash Flow Margin	-707.77%	-470.47%	-235.61%	-726.67%	-143.83%	-182.76%
EBITDA	-241.21	-202.7	-183.4	-112.96	-64.21	-50.68
D&A For EBITDA	7.15	7.17	6.55	3.69	1.41	1.28
EBIT	-248.36	-209.87	-189.95	-116.65	-65.62	-51.96

Updated Feb 25, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q