Detailed financial statements for Repligen Corporation (RGEN): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year: ten fiscal years free and up to 20 with Premium.
Repligen Corporation specializes in the creation and distribution of advanced bioprocessing technologies and integrated systems. These solutions are vital for various stages of biological drug production, serving clients across North America, Europe, the Asia Pacific region, and other international markets. The company's diverse product portfolio includes crucial components for biomanufacturing.
Analysis Summary
Repligen Corporation reported revenue of $738.3M in the most recent fiscal year, growing at a 5-year CAGR of 15.0%. Net income reached $48.9M, with a -4.0% 5-year CAGR.
Trailing-twelve-month margins: gross margin 51.1%, operating margin 8.3%, net margin 5.3%. Free cash flow grew at 20.9% CAGR over 5 years.
At the current price of $189.50, RGEN trades at a P/E of 256.08 and an ROE of 1.98%. Market capitalisation stands at $10.7B, placing it among large-cap names.
Balance sheet quality for RGEN: current ratio of 8.4, net cash position of $77.7M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Cash flow quality is strong: free cash flow of $93.9M represents 192% conversion of reported net income. High conversion (above 90%) suggests earnings translate cleanly into cash; lower conversion may indicate working capital tightness or accounting timing differences.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $104.5M | $141.2M | $194.0M | $270.2M | $366.3M | $670.5M | $801.5M | $632.4M | $634.4M | $738.3M |
| Cost of Revenue | $47.1M | $67.0M | $86.0M | $132.0M | $171.9M | $279.3M | $345.8M | $353.9M | $359.8M | $390.6M |
| Gross Profit | $57.4M | $74.2M | $108.1M | $138.2M | $194.4M | $391.3M | $455.7M | $278.4M | $274.6M | $347.6M |
| Research & Development | $7.4M | $8.7M | $15.8M | $19.4M | $19.7M | $34.3M | $43.9M | $42.7M | $43.2M | $54.2M |
| Selling, General & Admin | $30.9M | $51.5M | $66.3M | $78.7M | $93.4M | $183.9M | $215.8M | $218.6M | $263.4M | $290.5M |
| Operating Expenses | $38.2M | $60.2M | $82.1M | $98.1M | $113.1M | $224.0M | $231.0M | $230.7M | $309.8M | $288.0M |
| Operating Income | $16.0M | $14.0M | $26.0M | $40.1M | $81.3M | $167.2M | $224.7M | $47.7M | -$35.1M | $59.6M |
| EBITDA | $24.6M | $24.1M | $41.8M | $56.3M | $98.4M | $203.3M | $277.3M | $145.3M | $80.3M | $164.3M |
| Interest Expense | $3.8M | $6.4M | $6.7M | $9.3M | $12.1M | $12.7M | $3.0M | $10.0M | $22.6M | $23.2M |
| Pre-tax Income | $11.7M | $7.2M | $21.4M | $26.2M | $59.2M | $153.5M | $219.1M | $56.7M | -$27.0M | $62.4M |
| Income Tax | $11,000 | -$21.1M | $4.8M | $4.7M | -$709,000 | $25.3M | $33.2M | $21.1M | -$1.5M | $13.5M |
| Net Income | $11.7M | $28.4M | $16.6M | $21.4M | $59.9M | $128.3M | $186.0M | $35.6M | -$25.5M | $48.9M |
| EPS | $0.35 | $0.74 | $0.38 | $0.44 | $1.14 | $2.33 | $3.35 | $0.64 | $-0.46 | $0.87 |
| EPS (Diluted) | $0.34 | $0.72 | $0.37 | $0.44 | $1.11 | $2.24 | $3.24 | $0.63 | $-0.46 | $0.86 |
| Shares Outstanding (Diluted) | $34.1M | $39.1M | $45.5M | $49.2M | $53.9M | $57.3M | $57.5M | $56.4M | $55.9M | $56.6M |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $141.8M | $173.8M | $193.8M | $528.4M | $717.3M | $603.8M | $523.5M | $751.3M | $757.4M | $566.0M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | 0 | $100.3M | 0 | 0 | $201.6M |
| Receivables | $16.0M | $27.7M | $35.8M | $43.7M | $71.4M | $117.4M | $116.2M | $124.2M | $134.1M | $158.6M |
| Inventory | $24.7M | $39.0M | $42.3M | $54.8M | $95.0M | $184.5M | $238.3M | $202.3M | $143.0M | $170.5M |
| Total Current Assets | $184.2M | $242.8M | $275.7M | $641.8M | $902.4M | $931.7M | $998.1M | $1.11B | $1.07B | $1.14B |
| Property, Plant & Equipment | $15.0M | $22.4M | $32.2M | $74.2M | $92.0M | $226.5M | $315.7M | $323.0M | $333.1M | $306.2M |
| Goodwill | $59.5M | $327.3M | $326.7M | $468.4M | $618.3M | $860.4M | $855.5M | $987.1M | $1.03B | $1.11B |
| Intangible Assets | $29.8M | $144.8M | $135.4M | $212.6M | $287.1M | $337.3M | $360.6M | $407.0M | $397.9M | $386.1M |
| Total Assets | $288.9M | $120.4M | $139.4M | $1.40B | $1.90B | $2.36B | $2.53B | $2.83B | $2.83B | $2.95B |
| Accounts Payable | $5.1M | $7.3M | $10.5M | $11.4M | $16.9M | $36.2M | $27.6M | $19.6M | $32.1M | $30.0M |
| Short-term Debt | 0 | 0 | $103.5M | 0 | $243.7M | $255.3M | $284.6M | $69.5M | 0 | $21.6M |
| Total Current Liabilities | $21.1M | $25.2M | $129.8M | $48.3M | $319.0M | $375.3M | $404.2M | $164.9M | $126.8M | $135.8M |
| Long-term Debt | $95.3M | $99.2M | 0 | $232.8M | 0 | 0 | 0 | $510.1M | $525.6M | $542.2M |
| Total Liabilities | $120.1M | $152.0M | $159.1M | $340.3M | $373.7M | $608.3M | $620.9M | $866.3M | $856.9M | $843.6M |
| Retained Earnings | -$59.9M | -$31.5M | -$15.6M | $5.8M | $65.8M | $194.1M | $397.3M | $432.9M | $407.4M | $456.2M |
| Total Equity | $168.8M | $591.5M | $615.6M | $1.06B | $1.53B | $1.75B | $1.91B | $1.96B | $1.97B | $2.11B |
| Total Debt | $95.3M | $99.2M | $103.5M | $263.3M | $275.4M | $366.1M | $423.0M | $711.8M | $686.2M | $689.9M |
| Net Debt | -$46.5M | -$74.5M | -$90.3M | -$265.1M | -$441.9M | -$237.8M | -$200.8M | -$39.5M | -$71.1M | -$77.7M |
| Working Capital | $163.1M | $217.6M | $145.9M | $593.5M | $583.4M | $556.4M | $593.9M | $946.4M | $939.3M | $1.00B |
Cash Flow (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Net Income | $11.7M | $28.4M | $16.6M | $21.4M | $59.9M | $128.3M | $186.0M | $41.6M | -$25.5M | $48.9M |
| Depreciation & Amortization | $5.3M | $10.5M | $15.8M | $20.9M | $27.1M | $38.4M | $57.0M | $68.1M | $86.6M | $97.0M |
| Stock-based Compensation | $4.6M | $6.7M | $10.2M | $12.8M | $17.0M | $27.5M | $27.3M | $25.6M | $48.1M | $32.6M |
| Change in Working Capital | -$15.5M | -$7.5M | -$14.1M | -$2.6M | -$49.4M | -$102.1M | -$69.8M | -$8.6M | $60.9M | -$50.9M |
| Operating Cash Flow | $7.5M | $17.5M | $32.8M | $67.2M | $62.6M | $119.0M | $172.1M | $113.9M | $175.4M | $117.4M |
| Capital Expenditure | -$4.3M | -$5.5M | -$14.0M | -$23.2M | -$26.3M | -$67.1M | -$133.3M | -$39.0M | -$32.9M | -$23.5M |
| Acquisitions | -$44.6M | -$112.8M | 0 | -$182.2M | -$175.0M | -$149.9M | 0 | -$186.6M | -$54.8M | -$70.3M |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -$14.4M | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | $3.2M | $12.0M | $18.7M | $44.1M | $36.3M | $51.9M | $38.7M | $74.9M | $142.5M | $93.9M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +35.1% | +37.4% | +39.3% | +35.5% | +83.1% | +19.5% | -21.1% | +0.3% | +16.4% | |
| Net Income Growth (YoY) | +142.7% | -41.4% | +28.8% | +179.9% | +114.1% | +45.0% | -80.9% | -171.7% | +291.6% | |
| EPS Growth (YoY) | +111.4% | -48.6% | +15.8% | +159.1% | +104.4% | +43.8% | -80.9% | -171.9% | +289.1% | |
| Shares Change (YoY) | +14.8% | +16.1% | +8.2% | +9.5% | +6.3% | +0.3% | -1.9% | -0.8% | +1.1% | |
| FCF Growth (YoY) | +275.4% | +56.1% | +135.2% | -17.7% | +43.1% | -25.4% | +93.4% | +90.2% | -34.1% | |
| Gross Margin | 54.9% | 52.5% | 55.7% | 51.1% | 53.1% | 58.3% | 56.9% | 44.0% | 43.3% | 47.1% |
| Operating Margin | 15.3% | 9.9% | 13.4% | 14.8% | 22.2% | 24.9% | 28.0% | 7.5% | -5.5% | 8.1% |
| EBITDA Margin | 23.5% | 17.1% | 21.5% | 20.8% | 26.9% | 30.3% | 34.6% | 23.0% | 12.7% | 22.3% |
| Net Margin | 11.2% | 20.1% | 8.6% | 7.9% | 16.4% | 19.1% | 23.2% | 5.6% | -4.0% | 6.6% |
| FCF Margin | 3.1% | 8.5% | 9.7% | 16.3% | 9.9% | 7.7% | 4.8% | 11.8% | 22.5% | 12.7% |
| Effective Tax Rate | 0.1% | -291.2% | 22.5% | 18.1% | -1.2% | 16.4% | 15.1% | 37.2% | 5.6% | 21.6% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $0.09 | $0.31 | $0.41 | $0.90 | $0.67 | $0.91 | $0.67 | $1.33 | $2.55 | $1.66 |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 |
| Shares Outstanding (Basic) | $33.6M | $38.2M | $43.8M | $48.3M | $52.6M | $55.0M | $55.5M | $55.7M | $55.9M | $56.2M |
What to look at in Healthcare / Pharma
The R&D pipeline is the invisible asset. Patents expiring = revenues evaporating. Look at innovation and cash flow.
- R&D / Revenue — Shows investment in future pipeline. Serious pharma reinvests 15-20%
- 5y EPS growth — After patent expirations, are they still growing?
- Gross margin — Branded pharma >70%. Generics much lower — defines the business type
- FCF / Net Income — Earnings quality — big pharma should convert >90%
- ROIC — Capital reinvested efficiently — key in pharma due to long R&D cycles
- Net debt / EBITDA — Pharma acquisitions pile up debt — watch the post-M&A picture
- P/E vs own 10y history — The best comparison is with its own history, not with peers
Profitability
| Return on Equity | 1.98% |
| Return on Invested Capital | 1.83% |
| Return on Assets | 1.41% |
| Gross Margin | 51.05% |
| Operating Margin | 8.32% |
| Net Margin | 5.29% |
Financial Health
| Debt / Equity | 0.33 |
| Current Ratio | 9.05 |
| Piotroski F-Score | 7 |
| Altman Z-Score | 7.49 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | 88.06 | 49.03 | 138.79 | 210.23 | 168.10 | 113.67 | 50.54 | 280.94 | -312.91 | 188.34 |
| P/B | 6.13 | 2.34 | 3.75 | 4.22 | 6.59 | 8.33 | 4.91 | 5.10 | 4.08 | 4.38 |
| P/S | 9.90 | 9.82 | 11.90 | 16.55 | 27.50 | 21.73 | 11.71 | 15.84 | 12.69 | 12.48 |
| Gross Margin | 54.9% | 52.5% | 55.7% | 51.1% | 53.1% | 58.3% | 56.9% | 44.0% | 43.3% | 47.1% |
| Operating Margin | 15.3% | 9.9% | 13.4% | 14.8% | 22.2% | 24.9% | 28.0% | 7.5% | -5.5% | 8.1% |
| Net Margin | 11.2% | 20.1% | 8.6% | 7.9% | 16.4% | 19.1% | 23.2% | 5.6% | -4.0% | 6.6% |
Related companies: ATR · AVTR · BAX · BIO · CRL · DVA · GMED
Explore sector: Healthcare · Medical - Instruments & Supplies
More sections of RGEN: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Weekly Radar: the S&P 500 through the Buffett and Lynch methods · Investment Academy — learn to analyze stocks