Financhill
Sell
26

RGEN Quote, Financials, Valuation and Earnings

Last price:
$139.98
Seasonality move :
2.06%
Day range:
$135.71 - $140.39
52-week range:
$113.50 - $200.03
Dividend yield:
0%
P/E ratio:
633.44x
P/S ratio:
12.41x
P/B ratio:
3.98x
Volume:
619.9K
Avg. volume:
719.7K
1-year change:
-29.91%
Market cap:
$7.9B
Revenue:
$634.4M
EPS (TTM):
-$0.45
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $366.3M $670.5M $801.5M $632.4M $634.4M
Revenue Growth (YoY) 35.53% 83.08% 19.54% -21.11% 0.33%
 
Cost of Revenues $156.6M $279.3M $345.8M $353.9M $359.8M
Gross Profit $209.6M $391.3M $455.7M $278.4M $274.6M
Gross Profit Margin 57.23% 58.35% 56.85% 44.03% 43.29%
 
R&D Expenses $20.2M $34.3M $43.9M $42.7M $43.2M
Selling, General & Admin $119.6M $183.9M $215.8M $218.6M $263.4M
Other Inc / (Exp) $1.5M -$6.9M $26.2M $50.2M $27.5M
Operating Expenses $139.8M $218.1M $259.8M $261.3M $306.6M
Operating Income $69.8M $173.1M $195.9M $17.1M -$31.9M
 
Net Interest Expenses $12.1M $12.7M $3M $10.6M $22.6M
EBT. Incl. Unusual Items $59.2M $153.5M $219.1M $56.7M -$27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$709K $25.3M $33.2M $21.1M -$1.5M
Net Income to Company $59.9M $128.3M $186M $35.6M -$25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.9M $128.3M $186M $35.6M -$25.5M
 
Basic EPS (Cont. Ops) $1.14 $2.33 $3.35 $0.64 -$0.46
Diluted EPS (Cont. Ops) $1.11 $2.24 $3.24 $0.63 -$0.46
Weighted Average Basic Share $52.6M $55M $55.5M $55.7M $55.9M
Weighted Average Diluted Share $53.9M $57.3M $57.5M $56.4M $55.9M
 
EBITDA $97.1M $203.3M $277.3M $145.3M $80.3M
EBIT $70M $164.8M $220.3M $59.2M -$6.3M
 
Revenue (Reported) $366.3M $670.5M $801.5M $632.4M $634.4M
Operating Income (Reported) $69.8M $173.1M $195.9M $17.1M -$31.9M
Operating Income (Adjusted) $70M $164.8M $220.3M $59.2M -$6.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $108.6M $186.5M $186.8M $166.6M $167.5M
Revenue Growth (YoY) 56.39% 71.68% 0.13% -10.78% 0.56%
 
Cost of Revenues $48.2M $82M $90.7M $88.1M $128.7M
Gross Profit $60.5M $104.5M $96.1M $78.5M $38.8M
Gross Profit Margin 55.67% 56.01% 51.44% 47.1% 23.18%
 
R&D Expenses $6.7M $9.1M $11.1M $10.3M $11.7M
Selling, General & Admin $36.3M $52.1M $53.2M $57.6M $60.5M
Other Inc / (Exp) $460K -$5.2M $22M -$727K $575K
Operating Expenses $43.1M $61.2M $64.4M $67.9M $72.2M
Operating Income $17.4M $43.3M $31.7M $10.6M -$33.3M
 
Net Interest Expenses $3.1M $3.2M $725K $8M $5.9M
EBT. Incl. Unusual Items $14.8M $34.8M $53M $1.9M -$38.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$4.9M $5.7M $4.3M $18.3M -$4.7M
Net Income to Company $19.7M $29.1M $48.7M -$16.5M -$33.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $19.7M $29.1M $48.7M -$16.5M -$33.9M
 
Basic EPS (Cont. Ops) $0.37 $0.53 $0.88 -$0.46 -$0.60
Diluted EPS (Cont. Ops) $0.36 $0.50 $0.85 -$0.46 -$0.60
Weighted Average Basic Share $53.2M $55.3M $55.5M $55.8M $56.1M
Weighted Average Diluted Share $55.7M $57.8M $57M $55.8M $56.1M
 
EBITDA $24M $48.7M $73.7M $38M $2.1M
EBIT $16.5M $37.7M $53.3M $3.1M -$33.1M
 
Revenue (Reported) $108.6M $186.5M $186.8M $166.6M $167.5M
Operating Income (Reported) $17.4M $43.3M $31.7M $10.6M -$33.3M
Operating Income (Adjusted) $16.5M $37.7M $53.3M $3.1M -$33.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $366.3M $670.5M $801.5M $632.4M $634.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $156.6M $279.3M $345.8M $353.9M $359.8M
Gross Profit $209.6M $391.3M $455.7M $278.4M $274.6M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $20.2M $34.3M $43.9M $42.7M $43.2M
Selling, General & Admin $119.6M $183.9M $215.8M $218.6M $263.4M
Other Inc / (Exp) $1.5M -$6.9M $26.2M $50.2M $27.5M
Operating Expenses $139.8M $218.1M $259.8M $261.3M $306.6M
Operating Income $69.8M $173.1M $195.9M $17.1M -$31.9M
 
Net Interest Expenses $12.1M $12.7M $3M $10.6M $22.6M
EBT. Incl. Unusual Items $59.2M $153.5M $219.1M $56.7M -$27M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$709K $25.3M $33.2M $21.1M -$1.5M
Net Income to Company $59.9M $128.3M $186M $35.6M -$25.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $59.9M $128.3M $186M $35.6M -$25.5M
 
Basic EPS (Cont. Ops) $1.14 $2.34 $3.36 $0.48 -$0.45
Diluted EPS (Cont. Ops) $1.11 $2.24 $3.25 $0.46 -$0.45
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $97.1M $203.3M $277.3M $145.3M $80.3M
EBIT $70M $164.8M $220.3M $59.2M -$6.3M
 
Revenue (Reported) $366.3M $670.5M $801.5M $632.4M $634.4M
Operating Income (Reported) $69.8M $173.1M $195.9M $17.1M -$31.9M
Operating Income (Adjusted) $70M $164.8M $220.3M $59.2M -$6.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $670.5M $801.5M $632.4M $634.4M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279.3M $345.8M $353.9M $359.8M --
Gross Profit $391.3M $455.7M $278.4M $274.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $34.3M $43.9M $42.7M $43.2M --
Selling, General & Admin $183.9M $215.8M $218.6M $263.4M --
Other Inc / (Exp) -$6.9M $26.2M $50.2M $27.5M --
Operating Expenses $218.1M $259.8M $261.3M $306.6M --
Operating Income $173.1M $195.9M $17.1M -$31.9M --
 
Net Interest Expenses $12.7M $3M $10.6M $22.6M --
EBT. Incl. Unusual Items $153.5M $219.1M $56.7M -$27M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $25.3M $33.2M $21.1M -$1.5M --
Net Income to Company $128.3M $186M $35.6M -$25.5M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $128.3M $186M $35.6M -$25.5M --
 
Basic EPS (Cont. Ops) $2.34 $3.36 $0.48 -$0.45 --
Diluted EPS (Cont. Ops) $2.24 $3.25 $0.46 -$0.45 --
Weighted Average Basic Share $220.1M $221.8M $222.9M $223.7M --
Weighted Average Diluted Share $228.9M $229.9M $226.7M $225M --
 
EBITDA $203.3M $277.3M $145.3M $80.3M --
EBIT $164.8M $220.3M $59.2M -$6.3M --
 
Revenue (Reported) $670.5M $801.5M $632.4M $634.4M --
Operating Income (Reported) $173.1M $195.9M $17.1M -$31.9M --
Operating Income (Adjusted) $164.8M $220.3M $59.2M -$6.3M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $717.3M $603.8M $523.5M $751.3M $757.4M
Short Term Investments -- -- $100.3M -- --
Accounts Receivable, Net $71.4M $117.4M $116.2M $124.2M $134.1M
Inventory $95M $184.5M $238.3M $202.3M $143M
Prepaid Expenses $4.6M $6.7M $2.4M $13.6M $11M
Other Current Assets $14.1M $19.3M $17.4M $19.9M $20.6M
Total Current Assets $902.4M $931.7M $998.1M $1.1B $1.1B
 
Property Plant And Equipment $92M $226.5M $315.7M $323M $333.1M
Long-Term Investments -- -- -- -- --
Goodwill $618.3M $860.4M $855.5M $987.1M $1B
Other Intangibles $287.1M $337.3M $360.6M $407M $397.9M
Other Long-Term Assets $573K $615K $815K $1.3M $868K
Total Assets $1.9B $2.4B $2.5B $2.8B $2.8B
 
Accounts Payable $16.9M $36.2M $27.6M $19.6M $32.1M
Accrued Expenses $16.1M $13.7M $15.9M $16.8M $15.6M
Current Portion Of Long-Term Debt $243.7M $255.3M $284.6M $69.5M --
Current Portion Of Capital Lease Obligations $5.3M $8.3M $7M $5.6M $15.1M
Other Current Liabilities -- -- $14M $13M $17.1M
Total Current Liabilities $319M $375.3M $404.2M $164.9M $126.8M
 
Long-Term Debt -- -- -- $510.1M $525.6M
Capital Leases -- -- -- -- --
Total Liabilities $373.7M $608.3M $620.9M $866.3M $856.9M
 
Common Stock $548K $553K $556K $558K $561K
Other Common Equity Adj $2.1M -- -$34.4M -$37.8M -$52.5M
Common Equity $1.5B $1.8B $1.9B $2B $2B
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.8B $1.9B $2B $2B
 
Total Liabilities and Equity $1.9B $2.4B $2.5B $2.8B $2.8B
Cash and Short Terms $717.3M $603.8M $623.8M $751.3M $757.4M
Total Debt $243.7M $255.3M $284.6M $579.6M $525.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $717.3M $603.8M $523.5M $751.3M $757.4M
Short Term Investments -- -- $100.3M -- --
Accounts Receivable, Net $71.4M $117.4M $116.2M $124.2M $134.1M
Inventory $95M $184.5M $238.3M $202.3M $143M
Prepaid Expenses $4.6M $6.7M $2.4M $13.6M $11M
Other Current Assets $14.1M $19.3M $17.4M $19.9M $20.6M
Total Current Assets $902.4M $931.7M $998.1M $1.1B $1.1B
 
Property Plant And Equipment $92M $226.5M $315.7M $323M $333.1M
Long-Term Investments -- -- -- -- --
Goodwill $618.3M $860.4M $855.5M $987.1M $1B
Other Intangibles $287.1M $337.3M $360.6M $407M $397.9M
Other Long-Term Assets $573K $615K $815K $1.3M $868K
Total Assets $1.9B $2.4B $2.5B $2.8B $2.8B
 
Accounts Payable $16.9M $36.2M $27.6M $19.6M $32.1M
Accrued Expenses $16.1M $13.7M $15.9M $16.8M $15.6M
Current Portion Of Long-Term Debt $243.7M $255.3M $284.6M $69.5M --
Current Portion Of Capital Lease Obligations $5.3M $8.3M $7M $5.6M $15.1M
Other Current Liabilities -- -- $14M $13M $17.1M
Total Current Liabilities $319M $375.3M $404.2M $164.9M $126.8M
 
Long-Term Debt -- -- -- $510.1M $525.6M
Capital Leases -- -- -- -- --
Total Liabilities $373.7M $608.3M $620.9M $866.3M $856.9M
 
Common Stock $548K $553K $556K $558K $561K
Other Common Equity Adj $2.1M -- -$34.4M -$37.8M -$52.5M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $1.5B $1.8B $1.9B $2B $2B
 
Total Liabilities and Equity $1.9B $2.4B $2.5B $2.8B $2.8B
Cash and Short Terms $717.3M $603.8M $623.8M $751.3M $757.4M
Total Debt $243.7M $255.3M $284.6M $579.6M $525.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.9M $128.3M $186M $35.6M -$25.5M
Depreciation & Amoritzation $27.1M $38.4M $57M $86.1M $86.6M
Stock-Based Compensation $17M $27.5M $27.3M $25.6M $48.1M
Change in Accounts Receivable -$20.9M -$46.5M -$3.6M -$3.3M -$14M
Change in Inventories -$30M -$89.8M -$57.2M $41M $56.9M
Cash From Operations $62.6M $119M $172.1M $113.9M $175.4M
 
Capital Expenditures $26.3M $71.3M $133.3M $39M $32.9M
Cash Acquisitions -$175M -$149.9M -- -$186.6M -$54.8M
Cash From Investing -$201.4M -$221.2M -$233.2M -$123.3M -$86.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- $290.1M --
Long-Term Debt Repaid -- -- -- -- -$69.9M
Repurchase of Common Stock -- -- -- -$14.4M --
Other Financing Activities -$10K -$2.9M -$17M -$27.8M -$17.3M
Cash From Financing $305.9M $961K -$13.3M $249M -$82.9M
 
Beginning Cash (CF) $537.4M $717.3M $603.8M $523.5M $751.3M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.2M -$101.2M -$74.5M $239.6M $6.1M
Ending Cash (CF) $717.3M $603.8M $523.5M $751.3M $757.4M
 
Levered Free Cash Flow $36.3M $47.7M $38.7M $74.9M $142.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $19.7M $29.1M $48.7M -$16.5M -$33.9M
Depreciation & Amoritzation $7.5M $11M $20.4M $34.8M $35.3M
Stock-Based Compensation $4.5M $7M $6.3M $6.5M $6.4M
Change in Accounts Receivable -$10M $5.4M $5M -$11.6M -$9.4M
Change in Inventories -$7.2M -$28.2M $7.1M $15M $36.8M
Cash From Operations $14.9M $49.6M $61.9M $29.1M $39.2M
 
Capital Expenditures $11.7M $33.4M $21.4M $11.1M $10M
Cash Acquisitions -$146.6M -$28.9M -- -$158.8M -$54.8M
Cash From Investing -$158.3M -$62.3M -$121.3M -$169.9M -$64.8M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- $9K $18K $33K --
Repurchase of Common Stock -- -- -- -$14.4M --
Other Financing Activities -- -$1.7M -$1.2M -$8.3M -$479K
Cash From Financing $298.8M $231K -$274K $268.1M $1.4M
 
Beginning Cash (CF) $553.3M $621.1M $573.4M $630.8M $784M
Foreign Exchange Rate Adjustment $8.6M -$4.9M $9.8M -$6.7M -$2.5M
Additions / Reductions $155.4M -$12.4M -$59.7M $127.3M -$24.1M
Ending Cash (CF) $717.3M $603.8M $523.5M $751.3M $757.4M
 
Levered Free Cash Flow $3.2M $16.3M $40.5M $17.9M $29.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders $59.9M $128.3M $186M $35.6M -$25.5M
Depreciation & Amoritzation $27.1M $38.4M $57M $86.1M $86.6M
Stock-Based Compensation $17M $27.5M $27.3M $25.6M $48.1M
Change in Accounts Receivable -$20.9M -$46.5M -$3.6M -$3.3M -$14M
Change in Inventories -$30M -$89.8M -$57.2M $41M $56.9M
Cash From Operations $62.6M $119M $172.1M $113.9M $175.4M
 
Capital Expenditures $26.3M $71.3M $133.3M $39M $32.9M
Cash Acquisitions -$175M -$149.9M -- -$186.6M -$54.8M
Cash From Investing -$201.4M -$221.2M -$233.2M -$123.3M -$86.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$10K -- -$17M -$27.8M -$17.3M
Cash From Financing $305.9M $961K -$13.3M $249M -$82.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $167.2M -$101.2M -$74.5M $239.6M $6.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $36.3M $47.7M $38.7M $74.9M $142.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $128.3M $186M $35.6M -$25.5M --
Depreciation & Amoritzation $38.4M $57M $86.1M $86.6M --
Stock-Based Compensation $27.5M $27.3M $25.6M $48.1M --
Change in Accounts Receivable -$46.5M -$3.6M -$3.3M -$14M --
Change in Inventories -$89.8M -$57.2M $41M $56.9M --
Cash From Operations $119M $172.1M $113.9M $175.4M --
 
Capital Expenditures $71.3M $133.3M $39M $32.9M --
Cash Acquisitions -$149.9M -- -$186.6M -$54.8M --
Cash From Investing -$221.2M -$233.2M -$123.3M -$86.4M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$0 $0 -$69.9M --
Repurchase of Common Stock -- -- -$14.4M -- --
Other Financing Activities -$2.9M -$17M -$27.8M -$17.3M --
Cash From Financing $961K -$13.3M $249M -$82.9M --
 
Beginning Cash (CF) $2.8B $2.4B $2.3B $3.1B --
Foreign Exchange Rate Adjustment -$12.3M -$5.9M -$11.7M -$77K --
Additions / Reductions -$101.2M -$74.5M $239.6M $6.1M --
Ending Cash (CF) $2.7B $2.3B $2.5B $3.1B --
 
Levered Free Cash Flow $47.7M $38.7M $74.9M $142.5M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Amazon Stock Still Worth Staking On?
Is Amazon Stock Still Worth Staking On?

Amazon.com Inc (NASDAQ: AMZN) posted one of its strongest years…

Is Palantir a Good Stock to Buy?
Is Palantir a Good Stock to Buy?

Palantir Technologies (PLTR) stock soared to its highest level in…

Why Is Sportradar Stock Going Up?
Why Is Sportradar Stock Going Up?

Sportradar (NASDAQ:SRAD) should be on your radar for a stock…

Stock Ideas

Buy
55
Is AAPL Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 36x

Buy
53
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Buy
51
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Sell
50
RGC alert for Mar 22

Regencell Bioscience Holdings [RGC] is up 27.82% over the past day.

Sell
36
VMI alert for Mar 22

Valmont Industries [VMI] is down 12.54% over the past day.

Buy
61
ALNY alert for Mar 22

Alnylam Pharmaceuticals [ALNY] is up 11.7% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock