gross profit bridgeinconsistent2016-12-31
Withheld: cost revenue, gross profit could not be reconciled with the rest of this filer’s statement.
Revenue
$655.35M
Fiscal year ended 2025-12-31Operating income
-$153.80M
Fiscal year ended 2025-12-31Free cash flow
-$75.68M
Fiscal year ended 2025-12-31NovoCure Ltd (NVCR) reported revenue of $655.35M and net income of -$136.23M for the fiscal year ended 2025-12-31. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from NovoCure Ltd’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Surgical & Medical Instruments & Apparatus.
Income
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $655.35M | $605.22M | $509.34M | $537.84M | $535.03M | $494.37M | $351.32M | $248.07M | $177.03M | $82.89M |
| Cost of revenue | $166.88M | $137.18M | $128.28M | $114.87M | $114.88M | $106.50M | $88.61M | $80.05M | $55.61M | Unavailable |
| Gross profit | $488.47M | $468.04M | $381.06M | $422.97M | $420.15M | $387.86M | $262.71M | $168.02M | $121.42M | Unavailable |
| Operating income | -$153.80M | -$170.50M | -$232.87M | -$89.52M | -$44.33M | $30.40M | -$914.00K | -$33.67M | -$39.33M | -$115.32M |
| Net income | -$136.23M | -$168.63M | -$207.04M | -$92.53M | -$58.35M | $19.81M | -$7.23M | -$63.56M | -$61.66M | -$131.84M |
| Research & development | $224.54M | $209.64M | $223.06M | $206.08M | $201.30M | $132.01M | $79.00M | $50.57M | $38.10M | $41.47M |
| Weighted-average diluted shares | shares 111.47M | shares 107.83M | shares 106.39M | shares 104.66M | shares 103.43M | shares 108.88M | shares 97.24M | shares 91.83M | Unavailable | Unavailable |
| Pretax income | -$136.25M | -$131.16M | -$191.74M | -$81.85M | -$52.08M | $18.10M | -$8.82M | -$45.94M | -$48.50M | -$121.46M |
| Income tax expense | -$23.00K | $37.46M | $15.30M | $10.69M | $6.28M | -$1.71M | -$1.59M | $17.62M | $13.16M | $10.38M |
| Diluted EPS | $-1.22 | $-1.56 | $-1.95 | $-0.88 | $-0.56 | $0.18 | $-0.07 | $-0.69 | Unavailable | Unavailable |
| Selling, general & administrative | $417.73M | $428.89M | $390.87M | $306.41M | $263.18M | $225.45M | $184.62M | $151.12M | $122.64M | $110.46M |
| General & administrative | $177.67M | $189.83M | $164.06M | $132.75M | $126.13M | $107.44M | $87.95M | $73.46M | $59.11M | $51.01M |
| Selling & marketing | $240.06M | $239.06M | $226.81M | $173.66M | $137.06M | $118.02M | $96.68M | $77.66M | $63.53M | $59.45M |
Balance
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $93.55M | $163.77M | $240.82M | $115.33M | $208.80M | $234.67M | $177.32M | $140.62M | $78.59M | $99.78M |
| Total assets | $804.33M | $1.24B | $1.15B | $1.19B | $1.14B | $1.05B | $479.45M | $339.79M | $265.30M | $282.08M |
| Current assets | $646.73M | $1.11B | $1.03B | $1.11B | $1.07B | $999.44M | $439.95M | $321.37M | $245.13M | $261.87M |
| Total liabilities | $463.86M | $880.60M | $783.63M | $750.48M | $729.00M | $575.46M | $261.66M | $227.53M | $151.73M | $139.74M |
| Current liabilities | $223.23M | $756.39M | $179.12M | $158.78M | $142.60M | $113.61M | $86.31M | $64.56M | $50.20M | $36.88M |
| Total equity incl. NCI | $340.47M | $360.18M | $362.50M | $441.17M | $410.49M | $476.53M | $217.79M | $112.26M | $113.56M | $142.34M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $41.11M | $35.09M | $38.15M | $29.38M | $24.43M | $27.42M | $23.70M | $22.56M | $22.02M | $25.55M |
| Accounts receivable | $89.44M | $74.23M | $61.22M | $86.26M | $93.57M | $96.70M | $58.86M | $36.52M | $29.57M | $6.34M |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | $195.05M | $97.30M | $568.82M | $565.51M | $562.22M | $429.90M | $149.42M | $149.27M | $97.34M | $96.23M |
| Accounts payable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
Cash flow
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | -$49.03M | -$26.37M | -$73.34M | $30.79M | $82.76M | $99.15M | $26.62M | -$1.86M | -$33.13M | -$107.59M |
| Capital expenditures | $26.65M | $42.86M | $27.09M | $21.36M | $24.17M | $14.97M | $10.48M | $6.71M | $7.37M | $5.67M |
| Investing cash flow | $437.28M | -$140.24M | $184.15M | -$139.96M | -$144.83M | -$472.85M | -$51.67M | -$5.49M | $8.63M | $13.00M |
| Financing cash flow | -$451.34M | $90.32M | $15.79M | $15.49M | $25.70M | $440.21M | $61.68M | $69.37M | $5.17M | $75.12M |
| Net change in cash | -$62.70M | -$76.47M | $126.73M | -$93.78M | -$36.56M | $66.76M | $36.66M | $62.04M | -$19.33M | -$19.64M |
| Stock-based compensation | $104.83M | $160.04M | $115.61M | $106.96M | $94.90M | $75.72M | $52.42M | $39.85M | $27.12M | $22.14M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $0 | $0 |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $14.65M | $11.24M | $10.97M | $10.62M | $10.25M | $9.15M | $8.46M | $9.01M | $7.68M | $5.65M |
Derived
| Metric | 2025-12-31 | 2024-12-31 | 2023-12-31 | 2022-12-31 | 2021-12-31 | 2020-12-31 | 2019-12-31 | 2018-12-31 | 2017-12-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | -$75.68M | -$69.22M | -$100.43M | $9.43M | $58.59M | $84.18M | $16.14M | -$8.58M | -$40.50M | -$113.26M |
| Gross margin | 74.5% | 77.3% | 74.8% | 78.6% | 78.5% | 78.5% | 74.8% | 67.7% | 68.6% | 44.2% |
| Operating margin | -23.5% | -28.2% | -45.7% | -16.6% | -8.3% | 6.1% | -0.3% | -13.6% | -22.2% | -139.1% |
| FCF margin | -11.5% | -11.4% | -19.7% | 1.8% | 11.0% | 17.0% | 4.6% | -3.5% | -22.9% | -136.6% |
| SBC / revenue | 16.0% | 26.4% | 22.7% | 19.9% | 17.7% | 15.3% | 14.9% | 16.1% | 15.3% | 26.7% |
| Current ratio | 2.90x | 1.46x | 5.78x | 7.00x | 7.53x | 8.80x | 5.10x | 4.98x | 4.88x | 7.10x |
| Revenue YoY growth | 8.3% | 18.8% | -5.3% | 0.5% | 8.2% | 40.7% | 41.6% | 40.1% | 113.6% | Unavailable |
| Net margin | -20.8% | -27.9% | -40.6% | -17.2% | -10.9% | 4.0% | -2.1% | -25.6% | -34.8% | -159.1% |
| R&D / revenue | 34.3% | 34.6% | 43.8% | 38.3% | 37.6% | 26.7% | 22.5% | 20.4% | 21.5% | 50.0% |
| CapEx / revenue | 4.1% | 7.1% | 5.3% | 4.0% | 4.5% | 3.0% | 3.0% | 2.7% | 4.2% | 6.8% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | -9.4% | Unavailable | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open NVCR in the interactive workspace to inspect any figure back to its filing.
Source filings
10-Q · Filed 2026-07-23View SEC filing
10-Q · Filed 2026-04-30View SEC filing
10-K · Filed 2026-02-26View SEC filing
10-Q · Filed 2025-10-30View SEC filing
10-Q · Filed 2025-07-24View SEC filing
10-Q · Filed 2025-04-24View SEC filing
Reconciliation checks needing review
1 period on this page do not reconcile under this site’s normalization. Read that as a limitation here before an observation about the company: the figures are the filer’s own, the filings linked above are authoritative, and a difference usually means the concepts this site selected do not match how this filer presents its statements. Nothing is adjusted to make a check pass.