2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $366M | $671M | $802M | $632M | $634M |
Cost of Revenue | $157M | $279M | $346M | $324M | $360M |
Gross Profit | $210M | $391M | $456M | $309M | $275M |
Gross Profit % | 57% | 58% | 57% | 49% | 43% |
R&D Expenses | $20M | $34M | $44M | $43M | $43M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $60M | $128M | $186M | $42M | -$26M |
Dep. & Amort. | $27M | $38M | $51M | $68M | $87M |
Def. Tax | -$4M | $6.5M | -$1.4M | $2.3M | $0 |
Stock Comp. | $17M | $28M | $27M | $26M | $48M |
Chg. in WC | -$49M | -$102M | -$64M | -$8.6M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $717M | $604M | $523M | $751M | $757M |
ST Investments | $0 | $0 | $100M | $0 | $0 |
Cash & ST Inv. | $717M | $604M | $624M | $751M | $757M |
Receivables | $71M | $117M | $116M | $124M | $0 |
Inventory | $95M | $184M | $238M | $202M | $0 |
Repligen reported a strong Q1 2025, with 14% organic non-COVID revenue growth and 11% organic growth overall; Q1 revenue was $169M, exceeding expectations despite FX headwinds.
Orders were up high teens year-over-year, with all franchises growing double digits; CDMO orders grew over 40%, and the opportunity funnel (50%+ probability) was up 30% YoY, indicating strong future demand.
The company maintained its 2025 organic revenue growth guidance at 9.5%-13.5% (total) and 11.5%-15.5% (organic non-COVID), raising reported revenue guidance to $695M-$720M to include the 908 Devices bioprocessing acquisition.
Adjusted gross margin for Q1 was 53.7% (up ~450 bps YoY), with full-year guidance increased to 52%-53%; adjusted EPS guidance for 2025 is $1.63-$1.72, reflecting 3%-9% growth versus last year.
Management sees minimal EPS impact from tariffs, with less than 1% sales increase expected from surcharges and pricing actions; China remains a small part of the business (~2% of revenue), and the company is actively managing global manufacturing to mitigate trade risks.