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
RGEN
← 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
RGENRepligen Corporation
$137.00$7.7B
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
HomeStocksRGENCash Flow

Repligen Corporation (RGEN) Cash Flow Statement

30Y historyFree accessUpdated daily

Cash generation remains volatile, with an OCF/NI ratio of 3.40 in 2026Q1, indicating that reported earnings are heavily influenced by non-cash charges and working capital fluctuations.

RGEN Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Mar'11Mar'10Mar'09Mar'08Mar'07Mar'06Mar'05Mar'04Mar'03Mar'02Mar'01Mar'00Mar'99Mar'98Mar'97Mar'96
Cash from Operations130.71M117.42M175.39M113.92M172.08M119.02M62.63M67.22M32.77M17.45M7.52M15.05M18.4M25.93M13.44M3.23M-2.45M6.31M38.47M405.48K415.38K-795.28K-5.72M-5.26M-4.75M-4.62M-3.13M-1.2M-700K-3.2M-9.3M
Operating CF Margin %-15.9%27.65%18.01%21.47%17.75%17.1%24.87%16.89%12.36%7.19%18.02%28.96%38.04%21.58%11.84%-11.67%21.48%199.35%2.88%3.22%-8.5%-82.7%-67.65%-110.52%-196.89%-90.84%-46.15%-29.17%-84.21%-85.32%
Operating CF Growth %19.52%-33.06%53.97%-33.8%44.59%90.05%-6.83%105.11%87.78%132.03%-50.04%-18.2%-29.03%92.94%315.86%232%-138.82%-83.6%9386.64%-2.38%152.23%86.09%-8.76%-10.59%-2.9%-47.4%-161.21%-71.43%78.13%65.59%36.3%
Net Income51.4M48.89M-25.51M41.58M185.96M128.29M59.93M21.41M16.62M28.35M11.68M9.35M8.17M16.09M14.16M-43.51K-4.06M5.75M37.11M-889.26K696.86K-2.98M-9.55M-4.54M-4.46M-5.28M-3.82M-2.5M-800K-500K-11.5M
Depreciation & Amortization83.67M96.96M86.56M68.08M57.01M38.45M27.07M20.87M15.78M10.51M5.33M4.59M4.02M3.11M3.51M1.67M1.38M1.08M824.63K539.03K398.43K756.26K886.71K802.23K257.54K276.85K324.41K300K200K200K1.4M
Stock-Based Compensation16.36M32.6M48.07M25.57M27.32M27.5M17.01M12.85M10.19M6.75M4.59M3.6M1.77M1.06M1.02M1M1.01M823.25K524.39M524.39M20.65M23.6M23.6M00000000
Deferred Taxes-2.17M002.32M-1.35M6.52M-3.99M-624K71K-24.68M-4.09M-118K295.1K2.79M-3.14M49.11K00-524.38M0-20.65M-23.6M000000000
Other Non-Cash Items36.17M-10.16M5.36M-15M-27.01M20.39M11.97M15.33M4.25M4.04M5.51M4.08M2.11M93.03K289.89K-43.51K9056.12K824.39K836.53K119.77K3.6K2.58M91.26K0402.49K188.26K900K100K500K2.7M
Working Capital Changes-46.39M-50.88M60.92M-8.64M-69.84M-102.13M-49.35M-2.62M-14.13M-7.52M-15.51M-6.45M2.04M2.78M-2.4M591.88K-771.21K-1.35M-298.49K-80.82K-799.68K1.43M362.61K-1.61M-551.09K-20.78K169.21K100K-200K-3.4M-1.9M
Change in Receivables-4.06M-17.16M-14.03M-3.31M-3.6M-46.52M-20.89M-5.68M-6.1M-6.89M-3.22M-3.73M-1.6M-773.95K-1.21M-689.57K-29.26K520.82K17.89M17.89M175.51M228.02M228.02M00000000
Change in Inventory-23.19M-14.95M56.9M40.97M-57.2M-89.78M-29.99M-10.8M-4.04M605K-6.16M-6.15M-860.12K-625.89K2.73M247.16K212.09K391.02K-1.29M-48.98K-832.28K246.07K10.54K26.17K-281.37K-87.28K82.88K0-200K200K500K
Change in Payables8.46M-4.15M12.9M-9.8M-8.2M19.52M2.46M662K2.27M807K-1.8M3.02M2.29M-733.73K1M-60.4K-931.57K-799.34K1.56B1.56B49.49M302.67M302.67M00000000
Cash from Investing-228.35M-298.47M-86.38M-123.28M-233.24M-221.17M-201.38M-205.31M-14.04M-98.25M-49.19M4.79M-19.79M-17.91M2.84M-1.5M9.92M-32.23M-14.23M1.77M1.46M27.58K-8.41M2.67M-2.73M-5.12M-9.02M-300K0-200K6.6M
Capital Expenditures-25.35M-23.52M-25.68M-36.22M-84.83M-71.28M-22.45M-18.5M-14.04M-5.45M-4.33M-2.63M-5.6M-4.63M-1.26M-524.67K-597.35K-1.34M-1.1M-1.33M-735.5K-52.66K-307.77K-1.08M-307.97K-184.72K-217.26K-300K-100K-400K-500K
CapEx % of Revenue3.32%3.19%4.05%5.73%10.58%10.63%6.13%6.85%7.23%3.86%4.14%3.15%8.82%6.8%2.03%1.92%2.85%4.56%5.71%9.43%5.7%0.56%4.45%13.94%7.16%7.87%6.3%11.54%4.17%10.53%4.59%
Acquisitions-608K-70.33M-54.77M-186.64M0-149.89M-175.04M-182.15M0-112.8M-44.61M-27.59M-21.24M-29.21B-43.21B-300K-1.78M-25.97B-41.67B-1.77M-13.58B-17.3B000000000
Investments-------------------------------
Other Investing-3.51M-4.37M-5.94M-2.73M-48.4M0-3.89M-4.65M-3.4M450K45K27.59M-250K29.21B43.21B0-1.5M25.97B41.67B1.77M13.58B17.3B17.3B300K-500K24.5K7.09K0005.9M
Cash from Financing-15.72M-15.21M-82.9M248.96M-13.34M961K305.92M484.87M3.41M129.94M112.11M767K1.68M2.52M1.16M-50.28K11.59K-1.6M597.69K117.97K332.5K25.7K11.98M014.11K677.14K34.13M02M0-4.2M
Debt Issued (Net)00-69.94M290.09M0-21K0163.48M-11K0111.07M00000-56.85K-42.41K-42.94K-39.96K-40.03K-7.61K-4.8K00000000
Equity Issued (Net)-28.8M04.29M-14.39M03.88M297.77M320.71M0129.31M001.68M2.45M0-330.84K00-1.95M637.65K158K340.11K30.5K11.98M014.11K677.14K34.13M02M0
Dividends Paid0000000000000000000000000000000
Share Repurchases-14.34M00-14.39M0000000000000-1.95M-1.95M000000000000
Other Financing13.08M-15.21M-17.26M-26.75M-13.34M-2.9M8.14M677K3.42M636K1.04M767K-43171.96K1.16M06.57K-1.55M401.76K00025.67M014.11K033.45M02M0-4.2M
Net Change in Cash-114.58M-191.33M6.03M227.87M-80.36M-113.48M179.88M343.58M20.06M51.53M68.14M18.73M-4.47M10.62M18.04M1.68M7.48M-27.52M24.84M2.3M2.21M-742K-2.15M-2.59M-7.47M-9.06M21.98M-1.5M1.3M-3.4M-6.9M
Free Cash Flow104.35M93.9M142.49M74.93M38.74M47.74M36.28M44.06M18.73M12M3.2M12.43M12.8M21.3M12.18M2.71M-3.05M4.97M37.36M-921.05K-320.11K-847.93K-6.03M-6.34M-5.06M-4.81M-3.35M-1.5M-800K-3.6M-9.8M
FCF Margin %13.67%12.72%22.46%11.85%4.83%7.12%9.91%16.3%9.65%8.49%3.06%14.87%20.14%31.24%19.55%9.92%-14.52%16.92%193.63%-6.54%-2.48%-9.06%-87.15%-81.59%-117.68%-204.76%-97.14%-57.69%-33.33%-94.74%-89.91%
FCF Growth %-12.85%-34.1%90.16%93.43%-18.86%31.58%-17.66%135.21%56.15%275.38%-74.28%-2.92%-39.9%74.9%349.78%188.88%-161.32%-86.71%4156.69%-187.73%62.25%85.93%4.97%-25.27%-5.35%-43.36%-123.45%-87.5%77.78%63.27%35.53%
FCF per Share1.841.662.551.330.670.830.670.900.410.310.090.370.380.660.390.09-0.100.161.19-0.03-0.01-0.03-0.20-0.24-0.19-0.18-0.16-0.08-0.05-0.22-0.63
FCF Conversion (FCF/Net Income)2.03x2.40x-6.87x3.20x0.93x0.93x1.05x3.14x1.97x0.62x0.64x1.61x2.25x1.61x0.95x-74.28x0.60x1.10x1.04x-0.46x0.60x0.27x0.60x1.16x1.07x0.88x0.82x0.48x0.88x6.40x0.81x
Interest Paid006.07M988K1.03M01.07M1.48M2.44M2.44M1.22M00000000000000000000
Taxes Paid0019.3M26.96M34.37M010.28M6.5M4.05M4.02M3.99M4.95M2.55M1.26M140K00135.16K166K000000000000

Key Metrics

Growth RegimeAccelerating
ProfitabilityStrained
Balance SheetHealthy
Cash FlowImproving
Top Statement Risk

Bioprocessing inventory destocking cycles

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Masked By Accruals

As reported in recent financial filings, Repligen's operating cash flow consistently exceeds net income, with an OCF/NI ratio reaching 3.40 in 2026Q1, suggesting that non-cash charges and working capital adjustments play a disproportionate role in the company's reported profitability metrics compared to actual cash generation.

The persistent gap between net income and operating cash flow indicates that GAAP earnings are heavily influenced by non-cash items, such as depreciation and amortization, which often obscure the underlying cash-generating capability of the business. Investors should monitor whether this divergence reflects a structural reliance on accounting adjustments or simply the capital-intensive nature of the firm's bioprocessing manufacturing model.

FCF Margins Reflect Operational Volatility

Based on the company's reported figures, free cash flow margins have fluctuated significantly, peaking at 27.2% in 2024Q3 before settling at 12.1% in 2026Q1, which highlights the sensitivity of cash flow generation to the ongoing normalization of demand following the pandemic-era surge in bioprocessing activity.

The volatility in FCF margins suggests that Repligen's ability to convert revenue into cash is highly dependent on the timing of large-scale ligand shipments and the management of inventory levels. This inconsistency warrants further investigation into whether the company can achieve a more stable cash flow profile as it moves past the recent destocking cycle.

Capital Intensity Remains Relatively Modest

According to recent SEC filings, Repligen has maintained a disciplined approach to capital expenditures, with CapEx/Revenue ratios averaging between 2.4% and 7.1% over the last ten quarters, indicating that the firm is not currently burdened by excessive maintenance requirements despite its complex manufacturing footprint.

The relatively low capital intensity suggests that the company's primary growth is driven by existing infrastructure rather than massive new facility builds. This capital efficiency may provide a buffer during periods of revenue contraction, though investors should watch for any sudden spikes in spending that could signal a shift toward more aggressive capacity expansion.

Working Capital Swings Impact Liquidity

As indicated by quarterly data, working capital changes have been a major source of cash flow volatility, with a significant outflow of $21.9 million in 2026Q1 following a period of inventory accumulation, which suggests that the company's cash position is highly sensitive to supply chain management.

The frequent swings in working capital appear to be a direct consequence of the company's efforts to balance inventory levels against the unpredictable order patterns of its CDMO and pharmaceutical clients. This dynamic implies that cash flow visibility remains limited, as sudden shifts in customer demand can rapidly tie up or release significant amounts of working capital.

Acquisition Strategy Drives Cash Usage

Based on reported financial statements, Repligen has utilized cash primarily for strategic tuck-in acquisitions, such as the $158.8 million outflow in 2023Q4, rather than prioritizing consistent shareholder returns through dividends or large-scale share repurchases, reflecting a management focus on long-term inorganic growth.

The reliance on M&A to drive expansion suggests that management views external technology integration as a core component of its competitive moat. While this strategy has historically expanded the company's addressable market, it also introduces integration risks that could weigh on future cash flow if the acquired assets fail to meet performance expectations.

RGEN — Frequently Asked Questions

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

How much cash does Repligen Corporation (RGEN) generate from operations?

Repligen Corporation (RGEN) generated $117.4M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Repligen Corporation's free cash flow?

Repligen Corporation (RGEN) generated $93.9M 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 Repligen Corporation's capital expenditure (CapEx)?

Repligen Corporation (RGEN) spent $23.5M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.