REPLIGEN CORP (RGEN) Financial Statements — Income, Balance Sheet, Cash Flow

Overview Financials Chart Business Summary Filings Ownership Valuation

Financial Statements — RGEN

Balance Sheet

(in billions USD)

Metric	Q2 2026	Q1 2026	Q3 2025	Q2 2025	Q1 2025	Q3 2024	Q2 2024	Q1 2024	Q3 2023	Q2 2023	Q1 2023	Q3 2022	Q2 2022	Q1 2022	Q3 2021	Q2 2021	Q1 2021
Cash & Equivalents	0.61	0.58	0.75	0.71	0.70	0.78	0.81	0.78	0.63	0.60	0.52	0.57	0.60	0.58	0.62	0.73	0.71
Short-term Investments	0.20	0.20	--	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Accounts Receivable	0.16	0.15	0.15	0.16	0.15	0.13	0.12	0.12	0.11	0.12	0.13	0.12	0.12	0.12	0.12	0.10	0.09
Inventory	0.19	0.18	0.16	0.16	0.15	0.18	0.19	0.20	0.21	0.24	0.24	0.24	0.24	0.21	0.16	0.14	0.11
Total Current Assets	1.20	1.16	1.10	1.06	1.03	1.13	1.16	1.13	0.98	1.00	1.02	0.95	0.98	0.94	0.91	0.98	0.93
Property, Plant & Equipment	0.17	0.17	0.19	0.19	0.20	0.20	0.20	0.21	0.20	0.20	0.19	0.17	0.17	0.15	0.10	0.09	0.07
Goodwill	1.10	1.11	1.11	1.11	1.08	0.99	0.99	0.99	0.87	0.87	0.86	0.85	0.85	0.86	0.83	0.62	0.62
Intangible Assets	0.36	0.37	0.39	0.41	0.41	0.38	0.39	0.39	0.35	0.36	0.35	0.36	0.32	0.33	0.34	0.28	0.28
Total Non-current Assets*	1.75	1.77	1.83	1.84	1.82	1.70	1.71	1.72	1.54	1.56	1.53	1.51	1.47	1.44	1.33	1.03	1.00
Total Assets	2.95	2.93	2.92	2.90	2.85	2.83	2.87	2.85	2.52	2.56	2.55	2.46	2.44	2.38	2.24	2.02	1.93
Accounts Payable	0.03	0.03	0.03	0.03	0.03	0.02	0.02	0.02	0.02	0.02	0.03	0.03	0.04	0.04	0.03	0.02	0.02
Total Current Liabilities	0.13	0.13	0.13	0.12	0.15	0.11	0.17	0.18	0.38	0.39	0.42	0.41	0.42	0.42	0.35	0.33	0.31
Long-term Debt	0.55	0.55	0.54	--	--	--	--	--	--	--	--	--	--	--	--	--	--
Total Non-current Liabilities*	0.71	0.70	0.71	0.72	0.71	0.71	0.71	0.71	0.17	0.21	0.20	0.22	0.22	0.19	0.18	0.08	0.06
Total Liabilities	0.84	0.83	0.84	0.84	0.87	0.81	0.88	0.89	0.55	0.60	0.62	0.63	0.64	0.62	0.53	0.41	0.37
Retained Earnings	0.47	0.46	0.44	0.43	0.41	0.44	0.44	0.44	0.45	0.43	0.41	0.35	0.31	0.26	0.16	0.13	0.10
Total Stockholder Equity	2.11	2.11	2.08	2.06	1.99	2.02	1.98	1.97	1.97	1.96	1.93	1.84	1.81	1.77	1.72	1.60	1.56

* Derived from reported values

Income Statement

(in millions USD) (except per-share rows)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Total Revenue	204.13	194.26	197.91	188.81	182.37	169.17	167.55	154.87	158.84	153.18	166.62	141.19	159.17	165.38	186.76	200.74	207.63	206.40	186.52	178.22
Cost of Revenue	94.09	85.97	94.08	88.29	91.22	78.42	128.71	77.38	77.31	76.39	88.14	104.63	79.31	81.85	90.70	86.51	86.26	82.36	82.05	75.50
Gross Profit*	110.04	108.28	103.83	100.52	91.14	76.79	38.84	77.49	81.53	76.79	78.49	36.56	79.86	83.54	96.06	114.23	121.37	124.04	104.47	102.72
Research & Development	14.42	14.46	13.12	14.18	13.96	12.92	11.68	9.71	10.58	11.24	10.29	10.58	9.71	12.15	11.11	10.23	10.44	12.16	9.12	9.15
Selling, General & Admin	76.62	76.54	74.36	73.66	71.23	71.26	60.47	75.61	65.48	61.80	57.63	55.58	49.08	56.29	53.24	53.64	54.65	54.30	52.06	48.37
Total Operating Expenses*	96.06	92.34	85.96	83.69	77.25	73.04	75.34	85.32	76.06	73.04	68.61	31.87	60.58	69.68	47.23	61.56	58.21	64.04	67.04	57.53
Operating Income	13.98	15.94	17.87	16.83	13.90	6.58	(36.50)	(7.83)	5.47	3.75	9.87	4.69	19.28	13.86	48.84	52.67	63.17	60.00	37.43	45.19
Interest Expense	--	--	--	--	--	--	--	--	4.98	4.89	1.14	0.27	0.27	0.27	0.27	0.33	0.27	0.29	3.24	3.22
Pretax Income	14.15	1.77	19.11	17.11	18.22	7.94	(38.61)	(1.15)	9.03	3.70	1.87	11.38	24.91	18.56	52.99	47.47	59.76	58.93	34.85	41.23
Tax Provision	9.15	(6.56)	5.83	2.20	3.35	2.11	(4.74)	(0.49)	3.31	0.40	18.32	(5.54)	5.12	3.22	4.26	7.06	9.90	11.97	5.74	7.73
Net Income	5.01	8.33	13.29	14.91	14.87	5.83	(33.87)	(0.65)	5.71	3.30	(16.45)	16.92	19.79	15.34	48.73	40.41	49.86	46.96	29.11	33.50
Basic EPS	0.09	0.15	0.24	0.27	0.26	0.10	(0.55)	(0.01)	0.10	0.06	(0.46)	0.30	0.36	0.28	0.87	0.73	0.90	0.85	0.52	0.61
Diluted EPS	0.09	0.15	0.24	0.26	0.26	0.10	(0.55)	(0.01)	0.10	0.06	(0.44)	0.30	0.35	0.27	0.84	0.71	0.88	0.81	0.50	0.58

* Derived from reported values

Cash Flow Statement

(in millions USD)

Metric	Q2 2026	Q1 2026	Q4 2025	Q3 2025	Q2 2025	Q1 2025	Q4 2024	Q3 2024	Q2 2024	Q1 2024	Q4 2023	Q3 2023	Q2 2023	Q1 2023	Q4 2022	Q3 2022	Q2 2022	Q1 2022	Q4 2021	Q3 2021
Operating Cash Flow	32.77	28.30	25.70	48.10	28.61	15.01	39.18	49.32	42.19	44.71	29.07	39.23	34.47	11.15	61.88	41.37	45.72	23.11	49.62	22.48
Capital Expenditures	5.33	4.71	8.15	4.70	7.10	3.56	5.54	6.98	4.81	8.35	11.09	8.39	8.24	8.51	20.44	11.81	25.37	27.20	32.12	10.89
Free Cash Flow*	27.43	23.59	17.55	43.40	21.51	11.44	33.64	42.34	37.38	36.36	17.98	30.85	26.23	2.65	41.44	29.55	20.35	(4.09)	17.50	11.59
Investing Cash Flow	(2.09)	(3.99)	(208.74)	(7.78)	(7.84)	(74.11)	(64.76)	(5.86)	(7.40)	(8.36)	(169.90)	(8.77)	64.83	(9.43)	(121.31)	(57.49)	(26.22)	(28.21)	(62.28)	(132.69)
Financing Cash Flow	(6.20)	(5.54)	0.20	(0.24)	(10.13)	(5.03)	1.45	(69.60)	(5.77)	(8.97)	268.13	(0.78)	(8.82)	(9.56)	(0.27)	1.25	(2.29)	(12.02)	0.23	(0.12)

* Derived from reported values