VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
BMRNBioMarin Pharmaceutical Inc.
$59.00$11.3B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksBMRNCash Flow

BioMarin Pharmaceutical Inc. (BMRN) Cash Flow Statement

28Y historyFree accessUpdated daily

Free cash flow remains highly volatile, evidenced by a swing from a negative 1.4% margin in 2023Q4 to a peak of 43.8% in 2025Q3, reflecting unpredictable working capital cycles.

BMRN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98
Cash from Operations874.25M827.99M572.84M159.26M175.9M304.54M85.36M48.26M20.21M-8.76M-227.84M-221.69M-73.54M-59.63M17.61M18.75M18.75M87.73M-9.18M-34.49M-50.09M-62.68M-65.14M-74.8M-53.59M-23.07M-12.9M-12.94M-8.1M
Operating CF Margin %-25.7%20.07%6.58%8.39%16.49%4.59%2.83%1.36%-0.67%-20.4%-24.91%-9.81%-10.87%3.52%4.25%4.98%27.02%-3.09%-28.37%-59.48%-244.19%-349.45%-618.17%-385.05%-197.15%-132.76%-244.15%-675%
Operating CF Growth %102.67%44.54%259.69%-9.46%-42.24%256.75%76.88%138.83%330.76%96.16%-2.77%-201.46%-23.32%-438.66%-6.1%0.04%-78.63%1056.21%73.4%31.13%20.09%3.78%12.91%-39.56%-132.37%-78.85%0.34%-59.75%-
Net Income268.74M348.9M426.86M167.65M141.56M-64.08M859.1M-23.85M-77.21M-117.04M-630.21M-171.8M-133.97M-176.35M-114.35M-53.84M205.82M-488K30.83M-15.8M-28.53M-74.27M-187.44M-76.38M-77.37M-57.43M-37.36M-28.07M-12.3M
Depreciation & Amortization73.9M79.56M96.43M104.39M101.97M108.04M105.17M105.3M95.67M87.86M96.91M47.19M56.74M47.26M45.3M36.09M27.74M20.98M17.63M1.09M11.96M10.07M13.28M9.44M8.5M7M7.33M6.56M800K
Stock-Based Compensation187.17M181.41M201.57M207.1M196.31M197.26M189.71M159.87M148.82M140.26M134.64M111.53M88.23M66.18M47.34M43.91M38.36M36.01M28.34M0000000000
Deferred Taxes29.53M48.74M56.1M-44.98M-52.09M-15.61M-888.91M-82.76M-68.38M44.46M-228.05M-76.83M-25.48M-9.16M-9.92M4.36M-230.58M9.32M3.03M0000000000
Other Non-Cash Items-77.31M278.07M8.29M61.65M-115.47M12.89M44.71M-9.2M-29.27M-70.34M559.15M-178.11M-28.72M35.51M16.18M13.32M19.5M2.04M-15K-6.57M-3.99M-5.99M104.76M-1.56M17.24M30.06M16.43M6.97M2.6M
Working Capital Changes20.85M-108.68M-216.4M-336.54M-96.38M66.03M-224.42M-101.09M-49.42M-93.96M-160.28M46.33M-30.34M-23.08M33.06M-25.1M-42.09M19.87M-88.99M-13.21M-29.52M7.5M4.26M-6.31M-1.97M-2.7M709K1.6M800K
Change in Receivables-177.62M-228.05M-57.91M-190.44M-82.03M65.57M-59.03M-37.85M-54.27M-25.26M-51.48M-16.37M-26.65M-8.76M-4.23M-18.46M-13.04M-19.24M-37.32M0000000000
Change in Inventory188.03M119.21M-63.53M-157.06M-68.26M-35.06M-61.15M-107.55M-23.75M-96.89M-64.51M-50.99M-36.85M-33.91M1.42M-20.42M-31.04M-5.5M-13.94M-7.37M-14.18M-8.58M0000240K-5K-100K
Change in Payables71.89M66.14M-32.24M68.85M59.02M15.69M-68.71M77.09M20.62M24.83M-33.89M116.1M36.5M8.35M33.91M12.65M5.41M8.02M-35.62M0000000000
Cash from Investing339.52M-414.24M136.49M-111.24M-20.03M-366.31M-53.62M-31.03M264.35M-305.46M-484.05M-1.18B194.56M-298.78M-195.65M-89.56M-101.34M-79.67M-19.08M-151M-194.77M57.6M-15.29M-50.95M70.91M-133.91M-1.55M-68.75M-8.2M
Capital Expenditures-112.5M-103.04M-85.42M-107.61M-131.54M-95.58M-137.52M-163.41M-144.62M-199.22M-148.38M-227.65M-118.83M-65.12M-44.57M-154.22M-49.46M-89.8M-56.37M-22.41M-24.58M-2.96M-24.07M-5.97M-4.86M-17.81M-3.76M-22.94M-6.4M
CapEx % of Revenue3.47%3.2%2.99%4.45%6.28%5.18%7.39%9.59%9.7%15.17%13.29%25.58%15.86%11.87%8.9%34.94%13.15%27.66%19.01%18.43%29.19%11.52%129.15%49.38%34.92%152.25%38.71%432.91%533.33%
Acquisitions-285.19M-285.19M0000-23.21M050M125M-2.79M-910.15M-1.1M-10.76M-1.74M81M-32.95M-8.37M0000-14.79M0-3.12M00-1.5M0
Investments-----------------------------
Other Investing2.33M-7.94M-853K0103.33M-24.64M89.64M24.19M-10K-1.75M-698K410M65.5M-116.5M-151.07M-81M0-17.52M016.47M19.8M34.18M-25.3M28K272K-21.2M0-6.71M-700K
Cash from Financing809.55M-42.39M-526.45M-18.73M-18.65M-48K181.12M-74.67M-388.01M507.14M727.11M927.91M185.69M746.67M312.29M29M3.5M-63.79M22.81M324.57M295.94M30.09M-27.89M213.47M3.85M152.99M7.57M95.69M19.7M
Debt Issued (Net)841.35M0-494.99M-2.29M-2.6M-3.04M203.84M-5.09M-374.95M481.69M000713.24M0-879K-195K-74.78M-94K309.35M163.12M177K293K118.4M214K5.26M776K25.59M100K
Equity Issued (Net)-23.36M0069.35M69.33M0-50M31.61M00712.94M951.3M197.37M0235.5M33.59M00015.22M140.52M7.78M1.81M94.59M1.89M134.56M6.79M70.1M19.7M
Dividends Paid00000000000000000000000000000
Share Repurchases-38.78M00000-50M0-35.92M-33.51M000-6.4M000000000000000
Other Financing-8.44M-42.39M-31.46M-85.79M-85.38M2.99M27.27M-101.2M-13.05M25.46M14.17M-23.39M-11.01M33.43M76.79M-3.38M3.7M11M22.9M0-7.7M22.13M-30M485K1.75M13.16M00-100K
Net Change in Cash2.02B368.84M187.72M30.6M137.25M-61.88M211.71M-56.54M-104.05M189.7M11.29M-478.45M306.7M388.25M134.25M-41.81M-79.09M-55.73M-5.44M139.18M51.07M25.01M-108.33M87.77M21.11M-4M-6.88M14M3.4M
Free Cash Flow767.06M724.96M475.42M62.57M54.94M185.31M-52.15M-96.76M-124.41M-207.98M-376.22M-449.34M-192.37M-124.76M-26.96M-135.47M-30.71M-2.07M-65.54M-56.91M-74.67M-65.64M-89.22M-80.77M-58.46M-40.88M-16.66M-35.88M-14.5M
FCF Margin %23.66%22.51%16.66%2.59%2.62%10.04%-2.8%-5.68%-8.34%-15.83%-33.69%-50.49%-25.67%-22.75%-5.38%-30.69%-8.16%-0.64%-22.11%-46.81%-88.68%-255.71%-478.6%-667.55%-419.97%-349.41%-171.46%-677.06%-1208.33%
FCF Growth %23.68%52.49%659.85%13.88%-70.35%455.31%46.1%22.22%40.18%44.72%16.27%-133.58%-54.2%-362.72%80.1%-341.04%-1384.53%96.84%-15.17%23.79%-13.77%26.43%-10.45%-38.18%-43%-145.42%53.58%-147.48%-
FCF per Share3.883.672.420.330.291.01-0.27-0.54-0.70-1.19-2.26-2.81-1.31-0.91-0.22-1.21-0.24-0.02-0.63-0.59-0.88-0.95-1.39-1.30-1.10-0.99-0.46-1.20-0.64
FCF Conversion (FCF/Net Income)2.85x2.37x1.34x0.95x1.24x-4.75x0.10x-2.02x-0.26x0.07x0.36x1.29x0.55x0.34x-0.15x-0.35x0.09x-179.78x-0.30x2.18x1.76x0.84x0.35x0.99x0.69x0.34x0.35x0.46x0.66x
Interest Paid3.57M010.36M0010.39M12.18M011.62M8.54M8.64M9.31M9.32M2.16M6.67M7.21M10.08M9.7M10.4M0000000000
Taxes Paid59.82M057.27M0018.15M8.98M016.68M23.89M95.86M16.08M34.99M14.9M6.58M4.39M3.58M2.82M1.28M0000000000

Key Metrics

Growth RegimeDecelerating
ProfitabilityModerate
Balance SheetHealthy
Cash FlowMixed
Top Statement Risk

Gene therapy commercialization failure

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked by Volatility

According to recent financial disclosures, the relationship between net income and operating cash flow remains highly erratic, with the OCF/NI ratio swinging from a negative 2.14 in 2025Q4 to a positive 2.09 in 2026Q1, indicating significant non-cash adjustments and working capital timing issues impacting reported earnings.

The wide variance in the OCF/NI ratio suggests that GAAP net income is a poor proxy for the company's underlying cash-generating capacity. Investors should monitor whether these fluctuations are driven by recurring revenue recognition nuances or one-time charges related to the restructuring of the gene therapy program.

FCF Margins Reflect Operational Inconsistency

As reported in quarterly filings, free cash flow margins have demonstrated extreme volatility, ranging from a negative 1.4% in 2023Q4 to a peak of 43.8% in 2025Q3, highlighting the difficulty in maintaining consistent cash conversion amidst shifting R&D priorities and lumpy international government procurement cycles.

The lack of a stable FCF trajectory complicates the valuation of the company's core orphan drug franchise. The recent improvement in 2026Q1 FCF margin to 26.1% may be a positive sign of cost discipline, but it remains to be seen if this level is sustainable given the ongoing competitive pressures.

Working Capital Swings Obscure Performance

Based on the provided cash flow statements, working capital changes have been a major driver of cash flow variability, with a significant $158.1 million outflow in 2025Q2 followed by a $118.9 million inflow in 2025Q3, suggesting that timing of receivables and inventory management remains highly unpredictable.

These large swings in working capital appear to be tied to the timing of international tender orders, which can create artificial spikes or dips in cash flow. Analysts should look past these quarterly distortions to determine if the underlying cash conversion cycle is actually improving or merely reflecting the timing of large, infrequent payments.

Capital Intensity Remains Structurally Elevated

Data from recent financial statements indicates that capital expenditures as a percentage of revenue have fluctuated between 2.1% and 5.7% over the last ten quarters, reflecting the ongoing need for specialized manufacturing infrastructure to support the company's complex biologics and gene therapy production requirements.

While the current capital intensity appears manageable, the need for continued investment in specialized facilities may limit the company's ability to significantly expand free cash flow margins. Any further increase in CapEx/Rev would warrant investigation into whether these investments are truly growth-oriented or merely maintenance-heavy requirements for aging production assets.

BMRN — Frequently Asked Questions

Quick answers to the most common questions about buying BMRN stock.

How much cash does BioMarin Pharmaceutical Inc. (BMRN) generate from operations?

BioMarin Pharmaceutical Inc. (BMRN) generated $828.0M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is BioMarin Pharmaceutical Inc.'s free cash flow?

BioMarin Pharmaceutical Inc. (BMRN) generated $725.0M in free cash flow in 2025. Free cash flow is the cash left over after capital expenditures, which can be used to pay dividends, repurchase shares, or pay down debt.

What is BioMarin Pharmaceutical Inc.'s capital expenditure (CapEx)?

BioMarin Pharmaceutical Inc. (BMRN) spent $103.0M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.