Go Pro

Neogen (NEOG) Financials

Neogen logo
$12.04 0.00 (0.00%)
Closing price 07/31/2026 04:00 PM Eastern
Extended Trading
$11.72 -0.32 (-2.63%)
As of 07/31/2026 07:56 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Massive. Learn more.
Annual Income Statements for Neogen

Annual Income Statements for Neogen

This table shows Neogen's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 5/31/2016 5/31/2017 5/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
37 44 63 60 59 61 48 -23 -9.40 -1,092 -7.90
Consolidated Net Income / (Loss)
37 44 63 60 59 61 48 -23 -9.40 -1,092 -7.90
Net Income / (Loss) Continuing Operations
37 44 63 60 59 61 48 -23 -9.40 -1,092 -7.90
Total Pre-Tax Income
56 67 73 73 72 75 60 -22 -14 -1,133 -9.00
Total Operating Income
56 65 70 68 68 74 59 38 59 -1,061 -22
Total Gross Profit
153 169 186 192 196 215 243 406 464 421 409
Total Revenue
321 358 398 414 418 468 527 822 924 895 870
Operating Revenue
321 358 398 414 418 468 527 822 924 895 870
Total Cost of Revenue
168 189 212 222 222 253 284 416 460 473 462
Operating Cost of Revenue
168 189 212 222 222 253 284 416 460 473 462
Total Operating Expenses
97 104 116 124 129 141 184 368 405 1,482 430
Selling, General & Admin Expense
29 34 38 41 44 51 83 201 200 218 245
Marketing Expense
58 59 67 70 70 73 85 141 183 184 167
Research & Development Expense
9.89 10 11 13 15 16 17 26 23 21 18
Impairment Charge
- - - - - - - 0.00 0.00 1,059 0.00
Total Other Income / (Expense), net
-0.87 1.73 3.27 4.87 4.78 1.10 1.59 -60 -73 -72 13
Interest Expense
- - - - - 0.08 0.07 56 67 69 58
Interest & Investment Income
0.54 1.01 2.19 4.83 5.99 1.69 1.34 3.17 0.00 0.00 0.00
Other Income / (Expense), net
-1.41 0.72 1.08 0.03 -1.21 -0.52 0.32 -6.76 -5.90 -3.60 70
Income Tax Expense
19 23 10 13 13 14 12 0.83 -4.90 -41 -1.10
Basic Earnings per Share
$0.73 $0.87 $1.23 $0.58 $0.57 $0.57 $0.45 ($0.12) ($0.04) ($5.03) ($0.04)
Weighted Average Basic Shares Outstanding
37.40M 50.54M 51.36M 103.78M 105.10M 106.50M 107.68M 188.88M 216.50M 216.90M 217.50M
Diluted Earnings per Share
$0.72 $0.86 $1.21 $0.57 $0.56 $0.57 $0.45 ($0.12) ($0.04) ($5.03) ($0.04)
Weighted Average Diluted Shares Outstanding
37.40M 50.54M 52.15M 104.85M 105.72M 107.12M 108.02M 188.88M 216.50M 216.90M 217.50M
Weighted Average Basic & Diluted Shares Outstanding
37.40M 50.54M 51.36M 51.89M 52.96M 107.48M 107.84M 216.31M 216.69M 217.21M 218.06M

Quarterly Income Statements for Neogen

This table shows Neogen's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-3.49 -2.02 -5.42 -13 -456 -11 -612 36 -16 -17 -11
Consolidated Net Income / (Loss)
-3.49 -2.02 -5.42 -13 -456 -11 -612 36 -16 -17 -11
Net Income / (Loss) Continuing Operations
-3.49 -2.02 -5.42 -13 -456 -11 -612 36 -16 -17 -11
Total Pre-Tax Income
-3.75 -5.82 -6.40 -16 -477 -9.70 -631 44 -20 -20 -12
Total Operating Income
14 12 13 2.26 -457 5.40 -611 -16 -5.38 -3.30 3.17
Total Gross Profit
117 117 113 105 113 110 93 95 107 99 108
Total Revenue
230 229 237 217 231 221 225 209 225 211 225
Operating Revenue
230 229 237 217 231 221 225 209 225 211 225
Total Cost of Revenue
113 112 123 112 118 111 133 114 118 112 117
Operating Cost of Revenue
113 112 123 112 118 111 133 114 118 112 117
Total Operating Expenses
102 105 100 103 571 105 704 111 112 102 105
Selling, General & Admin Expense
52 52 51 52 58 56 53 61 65 60 59
Marketing Expense
45 48 44 46 47 45 47 45 42 38 41
Research & Development Expense
5.76 4.85 5.15 5.20 5.11 4.50 6.29 5.13 4.56 3.80 4.91
Total Other Income / (Expense), net
-18 -18 -19 -18 -19 -15 -20 60 -15 -17 -15
Interest Expense
18 18 19 19 18 17 15 16 15 14 12
Other Income / (Expense), net
-2.04 -1.17 -1.92 -0.24 -1.72 1.90 -3.54 75 -0.73 -3.10 -1.39
Income Tax Expense
-0.26 -3.80 -0.98 -3.00 -20 1.20 -19 7.47 -4.44 -3.30 -0.83
Basic Earnings per Share
($0.02) ($0.01) ($0.02) ($0.06) ($2.10) ($0.05) ($2.82) $0.17 ($0.07) ($0.08) ($0.06)
Weighted Average Basic Shares Outstanding
216.41M 216.60M 216.48M 216.70M 216.81M 217.03M 216.90M 217.22M 217.41M 217.67M 217.50M
Diluted Earnings per Share
($0.02) ($0.01) ($0.02) ($0.06) ($2.10) ($0.05) ($2.82) $0.17 ($0.07) ($0.08) ($0.06)
Weighted Average Diluted Shares Outstanding
216.41M 216.60M 216.48M 216.70M 216.81M 217.03M 216.90M 217.33M 217.41M 217.67M 217.50M
Weighted Average Basic & Diluted Shares Outstanding
216.52M 216.61M 216.69M - 216.94M 217.04M 217.21M 217.30M 217.53M 217.67M 218.06M

Annual Cash Flow Statements for Neogen

This table details how cash moves in and out of Neogen's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 5/31/2016 5/31/2017 5/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
Net Change in Cash & Equivalents
-11 22 5.51 -41 25 9.33 -31 119 7.40 -42 57
Net Cash From Operating Activities
35 60 69 64 86 81 68 41 35 58 83
Net Cash From Continuing Operating Activities
35 60 69 64 86 81 68 41 35 58 83
Net Income / (Loss) Continuing Operations
37 44 63 60 59 61 48 -23 -9.40 -1,092 -7.90
Consolidated Net Income / (Loss)
37 44 63 60 59 61 48 -23 -9.40 -1,092 -7.90
Depreciation Expense
12 15 17 18 18 21 24 88 117 120 116
Amortization Expense
- - - - - 0.00 0.44 4.82 7.90 9.40 7.60
Non-Cash Adjustments To Reconcile Net Income
2.52 1.34 4.91 5.54 6.47 6.44 0.02 14 20 1,085 -61
Changes in Operating Assets and Liabilities, net
-16 0.27 -16 -20 1.54 -7.27 -4.42 -43 -100 -64 28
Net Cash From Investing Activities
-61 -62 -83 -119 -89 -106 -97 201 -29 -99 71
Net Cash From Continuing Investing Activities
-61 -62 -83 -119 -89 -106 -97 201 -29 -99 71
Purchase of Property, Plant & Equipment
-14 -15 -21 -15 -24 -27 -24 -66 -111 -105 -51
Sale of Property, Plant & Equipment
- - - - - 0.00 0.00 0.83 0.10 5.10 0.10
Divestitures
- - - - - - - - 0.00 0.00 122
Sale and/or Maturity of Investments
147 149 300 339 407 765 382 267 82 0.30 0.00
Net Cash From Financing Activities
15 25 23 14 29 34 6.81 -118 1.90 -1.60 -99
Net Cash From Continuing Financing Activities
15 25 23 14 29 34 6.81 -118 1.90 -1.60 -99
Repayment of Debt
- - - - - 0.00 0.00 -119 0.00 -552 -100
Issuance of Debt
- - - - - - - 0.00 0.00 550 0.00
Issuance of Common Equity
- 21 23 17 29 35 7.93 1.20 2.40 2.20 1.60
Other Financing Activities, net
15 3.92 -0.42 0.00 0.00 -1.09 -1.12 0.00 -0.50 -1.80 -1.00
Other Net Changes in Cash
- - - - - - - -5.22 -0.50 1.00 2.20
Cash Interest Paid
- - - - - 0.08 0.07 43 73 68 58
Cash Income Taxes Paid
13 18 15 13 7.36 15 17 15 22 27 18

Quarterly Cash Flow Statements for Neogen

This table details how cash moves in and out of Neogen's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
Net Change in Cash & Equivalents
27 -44 9.17 -50 20 -13 1.30 9.88 6.46 15 26
Net Cash From Operating Activities
16 -30 27 -18 40 19 17 11 19 23 30
Net Cash From Continuing Operating Activities
16 -30 27 -18 40 19 17 11 19 23 30
Net Income / (Loss) Continuing Operations
-3.49 -2.02 -5.42 -13 -456 -11 -612 36 -16 -17 -11
Consolidated Net Income / (Loss)
-3.49 -2.02 -5.42 -13 -456 -11 -612 36 -16 -17 -11
Depreciation Expense
29 30 29 30 30 29 30 29 29 29 29
Amortization Expense
0.86 0.86 5.37 0.86 0.86 0.86 6.83 0.54 0.48 0.48 6.10
Non-Cash Adjustments To Reconcile Net Income
4.27 3.69 9.64 3.80 474 6.18 602 -71 4.56 1.56 4.00
Changes in Operating Assets and Liabilities, net
-15 -62 -12 -40 -8.00 -6.09 -9.86 16 1.40 8.76 2.00
Net Cash From Investing Activities
12 -15 -18 -34 -17 -32 -16 98 -12 -12 -4.00
Net Cash From Continuing Investing Activities
12 -15 -18 -34 -17 -32 -16 98 -12 -12 -4.00
Purchase of Property, Plant & Equipment
-24 -32 -24 -38 -17 -33 -16 -24 -12 -12 -4.00
Net Cash From Financing Activities
-0.31 1.25 -0.08 0.98 -1.41 0.95 -2.11 -99 -0.45 0.74 -0.30
Net Cash From Continuing Financing Activities
-0.31 1.25 -0.08 0.98 -1.41 0.95 -2.11 -99 -0.45 0.74 -0.30
Issuance of Common Equity
0.17 1.30 0.01 1.08 0.11 1.06 - 0.91 -0.03 0.82 -0.10
Other Financing Activities, net
- - - 0.00 -1.61 -0.12 -0.09 -0.30 -0.42 -0.08 -0.20
Other Net Changes in Cash
-0.01 -0.73 - - - - - 0.69 -0.87 2.67 -0.30

Annual Balance Sheets for Neogen

This table presents Neogen's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 5/31/2016 5/31/2017 5/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
Total Assets
450 528 618 696 797 920 993 4,554 4,549 3,444 3,346
Total Current Assets
248 293 376 450 537 591 627 586 589 577 605
Cash & Equivalents
55 78 83 42 66 76 44 163 171 129 186
Accounts Receivable
68 69 79 83 85 92 100 153 173 153 147
Inventories, net
64 73 76 86 95 101 122 134 189 191 144
Prepaid Expenses
8.41 7.61 9.89 13 14 18 24 53 56 53 60
Other Current Nonoperating Assets
- - - - - - - - 0.00 50 68
Plant, Property, & Equipment, net
55 62 73 75 79 100 111 199 277 339 330
Plant, Property & Equipment, gross
97 112 130 140 154 198 215 319 417 495 480
Accumulated Depreciation
42 50 57 66 75 98 105 120 140 155 151
Total Noncurrent Assets
147 174 169 171 181 228 256 3,770 3,682 2,528 2,412
Goodwill
89 105 100 104 110 131 143 2,137 2,136 1,065 1,047
Intangible Assets
59 69 15 16 67 92 108 1,605 1,512 1,411 1,318
Other Noncurrent Operating Assets
- - 55 52 4.18 4.50 5.34 27 35 52 46
Total Liabilities & Shareholders' Equity
450 528 618 696 797 920 993 4,554 4,549 3,444 3,346
Total Liabilities
46 57 58 58 72 80 106 1,420 1,405 1,373 1,253
Total Current Liabilities
29 36 39 38 48 54 78 145 154 174 158
Short-Term Debt
- - - - - - - - 2.45 19 0.00
Accounts Payable
16 16 21 19 26 24 35 77 83 80 79
Current Deferred Revenue
- - - - - 3.40 5.46 4.62 4.63 5.60 3.60
Current Deferred & Payable Income Tax Liabilities
0.00 0.94 0.17 0.60 1.46 1.85 2.13 6.95 10 5.60 7.20
Current Employee Benefit Liabilities
4.99 5.00 6.07 7.09 7.74 11 11 25 20 14 27
Other Current Liabilities
- - - - - - - 21 23 32 24
Other Current Nonoperating Liabilities
- - - - - - 0.00 11 11 18 18
Total Noncurrent Liabilities
17 21 19 20 24 26 28 1,275 1,250 1,199 1,095
Long-Term Debt
- - - - - - 0.00 885 888 875 794
Noncurrent Deferred & Payable Income Tax Liabilities
15 17 14 16 18 22 17 353 327 281 258
Other Noncurrent Operating Liabilities
2.42 3.60 5.04 3.97 5.39 4.30 11 36 35 43 44
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
404 472 560 638 725 840 887 3,134 3,144 2,071 2,093
Total Preferred & Common Equity
404 472 560 638 725 840 887 3,134 3,144 2,071 2,093
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
404 472 560 638 725 840 887 3,134 3,144 2,071 2,093
Common Stock
156 183 211 230 266 312 327 2,602 2,619 2,637 2,651
Retained Earnings
252 296 359 419 479 540 588 565 556 -536 -544
Accumulated Other Comprehensive Income / (Loss)
-3.95 -7.20 -9.75 -12 -20 -11 -28 -33 -30 -29 -14

Quarterly Balance Sheets for Neogen

This table presents Neogen's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026
Period end date 8/31/2022 11/30/2022 2/28/2023 8/31/2024 11/30/2023 2/29/2024 11/30/2024 2/28/2025 8/31/2025 11/30/2025 2/28/2026
Total Assets
977 4,563 4,509 4,503 4,602 4,582 4,054 4,036 3,378 3,360 3,359
Total Current Assets
608 643 555 541 624 602 570 552 524 575 590
Cash & Equivalents
107 100 67 120 206 161 140 128 139 145 160
Accounts Receivable
93 143 146 168 150 174 164 160 138 132 137
Inventories, net
129 136 144 199 161 182 198 205 193 163 162
Prepaid Expenses
38 88 82 54 83 78 68 58 53 58 63
Other Current Nonoperating Assets
- - - - - - - - 0.00 77 68
Plant, Property, & Equipment, net
121 148 165 301 244 272 311 328 346 332 332
Total Noncurrent Assets
246 3,772 3,789 3,662 3,734 3,708 3,173 3,157 2,508 2,453 2,437
Goodwill
140 2,122 2,135 2,137 2,138 2,136 1,673 1,672 1,066 1,046 1,048
Intangible Assets
15 1,642 1,634 1,490 1,565 1,540 1,463 1,439 1,389 1,359 1,342
Other Noncurrent Operating Assets
91 7.61 19 34 31 32 37 46 53 48 48
Total Liabilities & Shareholders' Equity
977 4,563 4,509 4,503 4,602 4,582 4,054 4,036 3,378 3,360 3,359
Total Liabilities
94 1,457 1,383 1,368 1,455 1,436 1,385 1,376 1,260 1,255 1,257
Total Current Liabilities
67 153 107 123 177 158 151 141 146 147 151
Short-Term Debt
- - - - 2.57 - 2.58 - 0.00 0.00 0.00
Accounts Payable
27 79 60 61 112 90 80 72 77 63 75
Current Deferred Revenue
5.46 5.08 6.77 5.64 4.68 5.49 5.65 5.77 5.82 3.87 3.90
Current Deferred & Payable Income Tax Liabilities
3.92 9.05 1.65 11 10 12 11 13 9.45 8.96 9.90
Current Employee Benefit Liabilities
8.30 15 17 16 16 20 16 18 20 20 24
Other Current Liabilities
- - - 25 - 2.52 25 28 31 31 28
Other Current Nonoperating Liabilities
- 14 3.44 3.55 11 3.44 11 3.44 3.56 20 9.90
Total Noncurrent Liabilities
27 1,304 1,276 1,245 1,278 1,278 1,234 1,235 1,113 1,108 1,106
Long-Term Debt
- 924 885 889 887 888 890 891 793 793 793
Noncurrent Deferred & Payable Income Tax Liabilities
16 364 363 318 355 354 302 301 277 274 269
Other Noncurrent Operating Liabilities
11 16 29 39 36 37 42 43 44 42 44
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
884 3,106 3,126 3,135 3,148 3,146 2,669 2,660 2,119 2,104 2,102
Total Preferred & Common Equity
884 3,106 3,126 3,135 3,148 3,146 2,669 2,660 2,119 2,104 2,102
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
884 3,106 3,126 3,135 3,148 3,146 2,669 2,660 2,119 2,104 2,102
Common Stock
330 2,595 2,599 2,624 2,610 2,615 2,627 2,632 2,642 2,646 2,648
Retained Earnings
593 551 559 543 563 561 87 76 -500 -516 -533
Accumulated Other Comprehensive Income / (Loss)
-39 -40 -33 -31 -25 -29 -45 -48 -23 -26 -13

Annual Metrics And Ratios for Neogen

This table displays calculated financial ratios and metrics derived from Neogen's official financial filings.

Metric 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 2026
Period end date 5/31/2016 5/31/2017 5/31/2018 5/31/2019 5/31/2020 5/31/2021 5/31/2022 5/31/2023 5/31/2024 5/31/2025 5/31/2026
DEI Shares Outstanding
- - - - - - - - - - 217,673,041.00
DEI Adjusted Shares Outstanding
- - - - - - - - - - 217,673,041.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - - -0.04
Growth Metrics
- - - - - - - - - - -
Revenue Growth
13.50% 11.52% 11.07% 4.09% 0.96% 12.03% 12.53% 56.02% 12.37% -3.20% -2.72%
EBITDA Growth
7.71% 19.66% 9.93% -2.92% -1.21% 11.79% -12.27% 49.20% 43.12% -627.47% 118.44%
EBIT Growth
6.34% 19.45% 8.55% -4.42% -2.66% 11.07% -19.98% -47.82% 71.45% -2,119.08% 104.57%
NOPAT Growth
8.36% 15.41% 41.01% -7.01% -1.11% 8.01% -21.60% -44.16% 56.37% -1,908.63% 97.96%
Net Income Growth
8.82% 20.35% 43.76% -4.81% -1.16% 2.37% -20.65% -147.34% 58.81% -11,491.59% 99.28%
EPS Growth
8.82% 20.35% 40.70% -4.81% -1.16% 2.37% -21.05% -126.67% 66.67% -12,475.00% 99.20%
Operating Cash Flow Growth
-19.32% 70.60% 14.69% -7.65% 34.52% -5.58% -16.09% -39.70% -14.05% 65.17% 42.96%
Free Cash Flow Firm Growth
-175.34% 154.29% 253.52% -9.87% 25.45% -140.19% 99.99% -349,034,399.41% 98.58% 774.63% -58.09%
Invested Capital Growth
24.08% 10.72% 6.47% 5.97% 3.04% 20.39% 10.24% 647.59% 2.31% -27.65% -5.45%
Revenue Q/Q Growth
3.70% 1.54% 3.27% 0.40% -0.16% 4.08% 2.46% 14.11% -0.54% 0.00% -0.01%
EBITDA Q/Q Growth
2.15% 5.69% 0.89% -0.98% 2.26% 1.74% -1.60% 33.81% -5.66% 0.00% 138.99%
EBIT Q/Q Growth
1.58% 5.94% 0.57% -1.55% 2.49% 0.73% -2.84% 25.35% -20.36% 0.00% 108.56%
NOPAT Q/Q Growth
1.16% 6.08% 8.61% -3.86% 0.36% 0.82% -3.29% 16.81% -15.04% 0.00% 96.60%
Net Income Q/Q Growth
1.07% 6.47% 8.69% -2.79% 0.90% -0.96% -1.63% -69.62% -701.60% 0.00% 98.70%
EPS Q/Q Growth
1.07% 6.47% 7.08% -2.79% 0.90% -0.96% -2.17% -100.00% -500.00% 0.00% 98.57%
Operating Cash Flow Q/Q Growth
-16.78% 14.79% 12.11% -2.56% 5.86% -4.32% -2.27% 238.85% -64.55% -14.91% 19.81%
Free Cash Flow Firm Q/Q Growth
-339.24% 144.13% 8.37% 0.94% -0.79% -63.45% -100.02% 1.76% -563.02% 0.00% -54.68%
Invested Capital Q/Q Growth
11.91% -0.66% -0.12% -0.80% -0.64% 1.09% 1.85% -1.18% 0.10% 0.00% -1.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
47.64% 47.15% 46.81% 46.34% 46.94% 45.91% 46.10% 49.36% 50.19% 47.10% 46.93%
EBITDA Margin
20.90% 22.43% 22.20% 20.70% 20.26% 20.21% 15.76% 15.07% 19.19% -104.59% 19.82%
Operating Margin
17.55% 18.13% 17.64% 16.44% 16.15% 15.83% 11.12% 4.56% 6.35% -118.59% -2.48%
EBIT Margin
17.11% 18.33% 17.91% 16.45% 15.86% 15.72% 11.18% 3.74% 5.71% -118.99% 5.58%
Profit (Net Income) Margin
11.37% 12.27% 15.89% 14.53% 14.22% 13.00% 9.16% -2.78% -1.02% -122.06% -0.91%
Tax Burden Percent
65.82% 65.95% 86.05% 82.48% 82.26% 80.89% 80.23% 103.76% 65.86% 96.38% 87.78%
Interest Burden Percent
100.98% 101.54% 103.07% 107.09% 109.04% 102.19% 102.15% -71.67% -27.13% 106.44% -18.52%
Effective Tax Rate
34.18% 34.05% 13.95% 17.52% 17.74% 19.11% 19.77% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
13.87% 13.72% 17.83% 15.61% 14.78% 14.27% 9.74% 1.22% 1.07% -22.24% -0.55%
ROIC Less NNEP Spread (ROIC-NNEP)
14.39% 12.81% 16.24% 13.93% 13.49% 14.03% 9.41% -35.17% -6.25% -69.99% 0.56%
Return on Net Nonoperating Assets (RNNOA)
-4.19% -3.68% -5.58% -5.56% -6.05% -6.49% -4.15% -2.36% -1.37% -19.64% 0.18%
Return on Equity (ROE)
9.68% 10.04% 12.25% 10.05% 8.73% 7.78% 5.59% -1.14% -0.30% -41.88% -0.38%
Cash Return on Invested Capital (CROIC)
-7.62% 3.55% 11.56% 9.81% 11.78% -4.23% 0.00% -151.58% -1.21% 9.84% 5.05%
Operating Return on Assets (OROA)
13.06% 13.42% 12.43% 10.37% 8.88% 8.58% 6.16% 1.11% 1.16% -26.64% 1.43%
Return on Assets (ROA)
8.68% 8.99% 11.03% 9.16% 7.97% 7.09% 5.05% -0.82% -0.21% -27.33% -0.23%
Return on Common Equity (ROCE)
9.68% 10.04% 12.25% 10.05% 8.73% 7.78% 5.59% -1.14% -0.30% -41.88% -0.38%
Return on Equity Simple (ROE_SIMPLE)
9.04% 9.32% 11.28% 9.43% 8.20% 7.24% 5.44% -0.73% -0.30% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
37 43 60 56 56 60 47 26 41 -743 -15
NOPAT Margin
11.55% 11.96% 15.18% 13.56% 13.28% 12.81% 8.92% 3.19% 4.44% -83.01% -1.74%
Net Nonoperating Expense Percent (NNEP)
-0.52% 0.91% 1.59% 1.68% 1.29% 0.25% 0.33% 36.40% 7.32% 47.75% -1.12%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - - - -25.05% -0.52%
Cost of Revenue to Revenue
52.36% 52.85% 53.19% 53.66% 53.06% 54.09% 53.90% 50.64% 49.81% 52.90% 53.07%
SG&A Expenses to Revenue
9.09% 9.55% 9.62% 9.85% 10.60% 10.93% 15.70% 24.46% 21.63% 24.39% 28.16%
R&D to Revenue
3.08% 2.90% 2.73% 3.09% 3.53% 3.47% 3.23% 3.17% 2.43% 2.36% 2.11%
Operating Expenses to Revenue
30.09% 29.02% 29.17% 29.90% 30.79% 30.07% 34.98% 44.80% 43.85% 165.69% 49.41%
Earnings before Interest and Taxes (EBIT)
55 66 71 68 66 74 59 31 53 -1,065 49
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
67 80 88 86 85 95 83 124 177 -936 173
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
4.58 5.12 6.97 4.60 5.20 5.88 3.22 1.21 0.91 0.61 0.93
Price to Tangible Book Value (P/TBV)
7.20 8.10 8.76 5.66 6.87 8.01 4.48 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
5.77 6.73 9.81 7.09 9.01 10.54 5.41 4.60 3.08 1.42 2.24
Price to Earnings (P/E)
50.67 55.09 61.85 48.81 63.36 81.13 59.06 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
1.97% 1.82% 1.62% 2.05% 1.58% 1.23% 1.69% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
5.89 6.92 10.58 7.21 8.98 9.93 4.88 1.17 0.92 0.73 0.97
Enterprise Value to Revenue (EV/Rev)
5.43 6.33 9.28 6.45 8.19 9.73 4.69 5.38 3.86 2.28 2.94
Enterprise Value to EBITDA (EV/EBITDA)
25.98 28.24 41.83 31.13 40.43 48.14 29.76 35.67 20.10 0.00 14.84
Enterprise Value to EBIT (EV/EBIT)
31.74 34.56 51.84 39.18 51.64 61.89 41.94 143.78 67.63 0.00 52.69
Enterprise Value to NOPAT (EV/NOPAT)
47.01 52.97 61.17 47.53 61.66 75.98 52.56 168.37 86.84 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
49.38 37.65 53.44 41.81 39.88 56.22 36.33 107.77 101.12 34.97 30.78
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 204.86 94.35 75.64 77.35 0.00 0.00 0.00 0.00 6.20 18.59
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.28 0.43 0.38
Long-Term Debt to Equity
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.28 0.28 0.42 0.38
Financial Leverage
-0.29 -0.29 -0.34 -0.40 -0.45 -0.46 -0.44 0.07 0.22 0.28 0.31
Leverage Ratio
1.12 1.12 1.11 1.10 1.10 1.10 1.11 1.38 1.45 1.53 1.63
Compound Leverage Factor
1.13 1.13 1.15 1.17 1.19 1.12 1.13 -0.99 -0.39 1.63 -0.30
Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22.03% 22.03% 30.15% 27.50%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.65% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 22.03% 22.03% 29.50% 27.50%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
-0.01% 0.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
100.01% 99.97% 100.00% 100.00% 100.00% 100.00% 100.00% 77.97% 77.97% 69.85% 72.50%
Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.14 5.01 -0.96 4.60
Net Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 5.16 4.04 -0.82 3.53
Long-Term Debt to EBITDA
0.00 0.00 0.00 0.00 0.00 0.00 0.00 7.14 5.01 -0.93 4.60
Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 33.72 21.63 -1.20 -52.49
Net Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 24.37 17.47 -1.03 -40.22
Long-Term Debt to NOPAT
0.00 0.00 0.00 0.00 0.00 0.00 0.00 33.72 21.63 -1.18 -52.49
Altman Z-Score
26.77 28.01 43.01 32.94 33.78 39.43 18.44 2.09 1.74 -0.28 1.18
Noncontrolling Interest Sharing Ratio
-0.01% 0.01% 0.01% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
8.68 8.14 9.71 11.75 11.08 11.03 8.05 4.03 3.82 3.32 3.82
Quick Ratio
6.14 5.89 7.49 9.15 8.83 8.82 6.18 2.74 2.23 1.62 2.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-20 11 39 35 44 -18 -0.00 -3,253 -46 329 138
Operating Cash Flow to CapEx
248.43% 413.46% 330.04% 435.45% 357.05% 303.57% 278.51% 63.19% 31.68% 58.52% 162.50%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 0.00 0.00 0.00 -228.11 -0.01 -58.12 -0.63 4.59 2.39
Operating Cash Flow to Interest Expense
0.00 0.00 0.00 0.00 0.00 1,039.60 944.97 0.73 0.48 0.81 1.44
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 697.14 605.68 -0.43 -1.04 -0.58 0.56
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.76 0.73 0.69 0.63 0.56 0.55 0.55 0.30 0.20 0.22 0.26
Accounts Receivable Turnover
5.07 5.26 5.39 5.12 5.00 5.31 5.51 6.50 5.67 5.48 5.80
Inventory Turnover
2.90 2.75 2.84 2.74 2.45 2.59 2.55 3.25 2.85 2.49 2.76
Fixed Asset Turnover
6.48 6.15 5.90 5.60 5.45 5.23 5.00 5.32 3.88 2.90 2.60
Accounts Payable Turnover
11.41 11.82 11.44 11.17 9.93 10.23 9.71 7.49 5.76 5.82 5.82
Days Sales Outstanding (DSO)
72.06 69.39 67.72 71.23 73.00 68.76 66.30 56.12 64.42 66.58 62.94
Days Inventory Outstanding (DIO)
125.82 132.54 128.60 133.01 148.91 140.98 143.24 112.23 128.09 146.58 132.40
Days Payable Outstanding (DPO)
32.00 30.88 31.90 32.69 36.78 35.69 37.58 48.76 63.33 62.72 62.70
Cash Conversion Cycle (CCC)
165.89 171.05 164.43 171.56 185.13 174.06 171.95 119.59 129.19 150.43 132.64
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
296 328 349 370 382 459 506 3,785 3,873 2,804 2,651
Invested Capital Turnover
1.20 1.15 1.17 1.15 1.11 1.11 1.09 0.38 0.24 0.27 0.32
Increase / (Decrease) in Invested Capital
58 32 21 21 11 78 47 3,279 87 -1,071 -153
Enterprise Value (EV)
1,745 2,269 3,695 2,669 3,425 4,559 2,472 4,422 3,566 2,037 2,561
Market Capitalization
1,853 2,413 3,905 2,937 3,768 4,940 2,853 3,782 2,848 1,272 1,953
Book Value per Share
$10.77 $12.37 $10.86 $12.24 $13.71 $15.70 $8.23 $14.50 $14.52 $9.54 $9.61
Tangible Book Value per Share
$6.85 $7.82 $8.64 $9.95 $10.36 $11.52 $5.91 ($2.81) ($2.32) ($1.86) ($1.25)
Total Capital
404 472 560 638 725 840 887 4,020 4,033 2,965 2,887
Total Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 885 888 894 794
Total Long-Term Debt
0.00 0.00 0.00 0.00 0.00 0.00 0.00 885 888 875 794
Net Debt
-108 -144 -211 -268 -344 -381 -381 640 717 765 608
Capital Expenditures (CapEx)
14 15 21 15 24 27 24 65 111 100 51
Debt-free, Cash-free Net Working Capital (DFCFNWC)
112 113 126 144 145 157 168 195 264 293 261
Debt-free Net Working Capital (DFNWC)
220 257 337 411 489 538 549 440 435 422 446
Net Working Capital (NWC)
220 257 337 411 489 538 549 440 435 403 446
Net Nonoperating Expense (NNE)
0.57 -1.14 -2.81 -4.01 -3.93 -0.89 -1.27 49 50 349 -7.22
Net Nonoperating Obligations (NNO)
-108 -144 -211 -268 -344 -381 -381 651 728 732 558
Total Depreciation and Amortization (D&A)
12 15 17 18 18 21 24 93 125 129 124
Debt-free, Cash-free Net Working Capital to Revenue
34.81% 31.63% 31.74% 34.71% 34.73% 33.46% 31.85% 23.70% 28.56% 32.77% 29.97%
Debt-free Net Working Capital to Revenue
68.36% 71.72% 84.71% 99.30% 116.92% 114.81% 104.13% 53.55% 47.06% 47.19% 51.29%
Net Working Capital to Revenue
68.36% 71.72% 84.71% 99.30% 116.92% 114.81% 104.13% 53.55% 47.06% 45.04% 51.29%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$0.37 $0.43 $0.62 $0.58 $0.57 $0.57 $0.45 ($0.12) ($0.04) ($5.03) ($0.04)
Adjusted Weighted Average Basic Shares Outstanding
100.20M 101.90M 103.51M 104.56M 105.10M 106.50M 107.68M 188.88M 216.48M 216.89M 217.50M
Adjusted Diluted Earnings per Share
$0.36 $0.43 $0.61 $0.58 $0.57 $0.57 $0.45 ($0.12) ($0.04) ($5.03) ($0.04)
Adjusted Weighted Average Diluted Shares Outstanding
100.20M 101.90M 103.51M 104.56M 105.72M 107.12M 108.02M 188.88M 216.48M 216.89M 217.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
100.20M 101.90M 103.51M 104.56M 105.93M 107.48M 107.84M 216.31M 216.69M 217.21M 218.06M
Normalized Net Operating Profit after Tax (NOPAT)
37 43 60 56 56 60 47 26 41 -1.17 -15
Normalized NOPAT Margin
11.55% 11.96% 15.18% 13.56% 13.28% 12.81% 8.92% 3.19% 4.44% -0.13% -1.74%
Pre Tax Income Margin
17.28% 18.61% 18.46% 17.62% 17.29% 16.07% 11.42% -2.68% -1.55% -126.65% -1.03%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 0.00 0.00 0.00 0.00 944.28 818.61 0.55 0.72 -14.86 0.84
NOPAT to Interest Expense
0.00 0.00 0.00 0.00 0.00 769.14 653.22 0.47 0.56 -10.37 -0.26
EBIT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 601.82 479.32 -0.61 -0.80 -16.25 -0.05
NOPAT Less CapEx to Interest Expense
0.00 0.00 0.00 0.00 0.00 426.68 313.93 -0.69 -0.96 -11.76 -1.15
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 5.21% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Neogen

This table displays calculated financial ratios and metrics derived from Neogen's official financial filings.

Metric Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026
Period end date 11/30/2023 2/29/2024 5/31/2024 8/31/2024 11/30/2024 2/28/2025 5/31/2025 8/31/2025 11/30/2025 2/28/2026 5/31/2026
DEI Shares Outstanding
- - - - - - 217,038,267.00 - - 217,673,041.00 217,673,041.00
DEI Adjusted Shares Outstanding
- - - - - - 217,038,267.00 - - 217,673,041.00 217,673,041.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - -2.82 - - -0.08 -0.05
Growth Metrics
- - - - - - - - - - -
Revenue Growth
-0.18% 4.84% -2.07% 0.00% 0.71% -3.42% -9.37% -3.58% -2.84% -4.43% -0.07%
EBITDA Growth
213.47% -3.57% -19.00% -31.82% -1,174.14% -9.23% -1,037.98% 172.17% 105.44% -38.73% 106.45%
EBIT Growth
188.11% -25.47% -54.78% -89.02% -3,796.71% -32.62% -2,342.31% 2,847.44% 98.67% -187.67% 100.29%
NOPAT Growth
288.94% -23.34% -46.50% -90.86% -3,262.70% -54.96% -1,888.04% -944.81% 98.82% -161.11% 100.52%
Net Income Growth
91.67% -124.69% -197.18% 0.00% -12,985.23% -441.89% -7,122.36% 388.19% 96.51% -55.96% 98.15%
EPS Growth
89.47% -125.00% -166.67% 0.00% -10,400.00% -400.00% -5,740.00% 383.33% 96.67% -60.00% 97.87%
Operating Cash Flow Growth
183.92% -76.96% -70.60% -177.86% 0.00% 164.10% -38.77% 160.58% -51.70% 16.66% 84.15%
Free Cash Flow Firm Growth
98.79% 99.10% 97.60% 216.47% 263.78% 1,590.29% 1,077.14% -171.35% 1,025.21% 67.49% -75.90%
Invested Capital Growth
1.32% 1.00% 2.31% 0.00% -10.09% -11.43% -27.65% 0.00% -21.47% -21.86% -5.45%
Revenue Q/Q Growth
0.28% -0.36% 3.49% -8.37% 0.00% -4.44% 2.03% 0.00% 7.41% -6.00% 6.69%
EBITDA Q/Q Growth
-10.79% -3.25% 9.66% -27.97% 0.00% 108.18% -1,639.02% 0.00% -73.80% -1.30% 62.09%
EBIT Q/Q Growth
-32.23% -12.65% 2.53% -81.91% 0.00% 101.59% -8,520.66% 0.00% -110.29% -4.78% 127.75%
NOPAT Q/Q Growth
-41.45% -16.88% 8.46% -82.69% 0.00% 101.18% -11,418.02% 0.00% 71.80% 38.63% 196.00%
Net Income Q/Q Growth
-332.00% 42.01% -167.80% -132.85% 0.00% 97.60% -5,516.60% 0.00% -143.82% -6.76% 33.45%
EPS Q/Q Growth
-300.00% 50.00% -100.00% -200.00% 0.00% 97.62% -5,540.00% 0.00% -141.18% -14.29% 25.00%
Operating Cash Flow Q/Q Growth
-31.71% -292.22% 188.55% -166.98% 0.00% 0.00% -15.73% -34.39% 79.16% 16.76% 33.02%
Free Cash Flow Firm Q/Q Growth
98.81% 24.79% -161.41% 4,945.94% 0.00% 584.37% 44.33% 0.00% 126.29% 1.87% -79.23%
Invested Capital Q/Q Growth
-2.29% 1.34% 0.10% -100.00% 0.00% -0.17% -18.18% 0.00% -2.90% -0.67% -1.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
50.85% 51.08% 47.92% 48.36% 49.01% 49.90% 41.18% 45.40% 47.48% 46.88% 47.86%
EBITDA Margin
18.62% 18.08% 19.16% 15.06% -198.57% 16.99% -256.17% 42.51% 10.37% 10.89% 16.54%
Operating Margin
6.30% 5.25% 5.51% 1.04% -197.82% 2.45% -271.06% -7.69% -2.39% -1.56% 1.41%
EBIT Margin
5.41% 4.74% 4.70% 0.93% -198.57% 3.31% -272.62% 28.36% -2.72% -3.03% 0.79%
Profit (Net Income) Margin
-1.52% -0.88% -2.29% -5.81% -197.30% -4.96% -271.52% 17.37% -7.09% -8.05% -5.02%
Tax Burden Percent
93.06% 34.73% 84.62% 80.78% 95.74% 112.65% 96.99% 82.95% 78.20% 83.74% 93.17%
Interest Burden Percent
-30.16% -53.65% -57.52% -775.41% 103.78% -133.05% 102.69% 73.84% 333.40% 317.19% -683.78%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 17.05% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
1.05% 0.89% 0.93% 0.00% 0.00% 0.00% -50.84% -4.08% -0.48% -0.31% 0.31%
ROIC Less NNEP Spread (ROIC-NNEP)
-0.99% -0.57% -1.18% 0.00% 0.00% 0.00% -76.04% 11.04% -2.28% -2.50% -1.78%
Return on Net Nonoperating Assets (RNNOA)
-0.21% -0.13% -0.26% 0.00% 0.00% 0.00% -21.33% 3.43% -0.65% -0.70% -0.55%
Return on Equity (ROE)
0.84% 0.76% 0.67% 0.00% 0.00% 0.00% -72.17% -0.65% -1.13% -1.02% -0.24%
Cash Return on Invested Capital (CROIC)
-0.29% 0.26% -1.21% 0.00% 0.00% 0.00% 9.84% -254.44% 9.72% 9.96% 5.05%
Operating Return on Assets (OROA)
1.07% 0.97% 0.95% 0.00% 0.00% 0.00% -61.04% 7.45% -0.65% -0.71% 0.20%
Return on Assets (ROA)
-0.30% -0.18% -0.46% 0.00% 0.00% 0.00% -60.79% 4.56% -1.68% -1.90% -1.29%
Return on Common Equity (ROCE)
0.84% 0.76% 0.67% 0.00% 0.00% 0.00% -72.17% -0.65% -1.13% -1.02% -0.24%
Return on Equity Simple (ROE_SIMPLE)
-0.07% 0.05% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
10 8.42 9.13 1.58 -320 3.79 -428 -13 -3.76 -2.31 2.22
NOPAT Margin
4.41% 3.68% 3.85% 0.73% -138.48% 1.72% -189.74% -6.38% -1.68% -1.09% 0.98%
Net Nonoperating Expense Percent (NNEP)
2.04% 1.46% 2.11% 0.00% 18.98% 1.98% 25.20% -15.12% 1.80% 2.19% 2.10%
Return On Investment Capital (ROIC_SIMPLE)
0.25% 0.21% - - -8.99% 0.11% -14.43% -0.46% -0.13% -0.08% 0.08%
Cost of Revenue to Revenue
49.15% 48.92% 52.08% 51.64% 50.99% 50.10% 58.82% 54.60% 52.52% 53.13% 52.14%
SG&A Expenses to Revenue
22.52% 22.76% 21.52% 23.82% 24.98% 25.24% 23.49% 29.11% 29.02% 28.55% 26.05%
R&D to Revenue
2.51% 2.12% 2.17% 2.40% 2.21% 2.02% 2.79% 2.45% 2.03% 1.80% 2.18%
Operating Expenses to Revenue
44.55% 45.83% 42.42% 47.32% 246.83% 47.45% 312.23% 53.09% 49.87% 48.44% 46.46%
Earnings before Interest and Taxes (EBIT)
12 11 11 2.01 -459 7.31 -615 59 -6.11 -6.40 1.78
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
43 41 45 33 -459 38 -578 89 23 23 37
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.17 1.18 0.91 0.00 1.15 0.82 0.61 0.59 0.62 1.16 0.93
Price to Tangible Book Value (P/TBV)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Revenue (P/Rev)
4.05 4.01 3.08 4.04 0.00 0.00 1.42 1.41 1.48 2.81 2.24
Price to Earnings (P/E)
0.00 2,376.75 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.04% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
1.13 1.15 0.92 0.00 1.11 0.86 0.73 0.69 0.72 1.15 0.97
Enterprise Value to Revenue (EV/Rev)
4.78 4.78 3.86 0.00 0.00 0.00 2.28 2.15 2.21 3.53 2.94
Enterprise Value to EBITDA (EV/EBITDA)
24.99 23.62 20.10 0.00 0.00 0.00 0.00 0.00 0.00 0.00 14.84
Enterprise Value to EBIT (EV/EBIT)
80.79 67.08 67.63 0.00 0.00 0.00 0.00 0.00 0.00 0.00 52.69
Enterprise Value to NOPAT (EV/NOPAT)
110.79 91.89 86.84 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
38.45 44.64 101.12 0.00 202.59 43.00 35.00 21.87 29.41 44.30 30.78
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 444.31 0.00 0.00 0.00 0.00 6.20 0.00 6.54 10.12 18.59
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.28 0.28 0.28 0.00 0.33 0.33 0.43 0.37 0.38 0.38 0.38
Long-Term Debt to Equity
0.28 0.28 0.28 0.00 0.33 0.33 0.42 0.37 0.38 0.38 0.38
Financial Leverage
0.21 0.23 0.22 0.00 0.25 0.26 0.28 0.31 0.28 0.28 0.31
Leverage Ratio
1.47 1.45 1.45 0.00 1.49 1.48 1.53 1.59 1.55 1.55 1.63
Compound Leverage Factor
-0.44 -0.78 -0.83 0.00 1.54 -1.97 1.57 1.18 5.18 4.93 -11.15
Debt to Total Capital
22.03% 22.01% 22.03% 0.00% 25.06% 25.08% 30.15% 27.22% 27.37% 27.40% 27.50%
Short-Term Debt to Total Capital
0.06% 0.00% 0.00% 0.00% 0.07% 0.00% 0.65% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
21.97% 22.01% 22.03% 0.00% 24.99% 25.08% 29.50% 27.22% 27.37% 27.40% 27.50%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
77.97% 77.99% 77.97% 0.00% 74.94% 74.92% 69.85% 72.78% 72.63% 72.60% 72.50%
Debt to EBITDA
5.13 4.72 5.01 0.00 0.00 0.00 -0.96 -0.90 -1.85 -1.79 4.60
Net Debt to EBITDA
3.81 3.82 4.04 0.00 0.00 0.00 -0.82 -0.74 -1.51 -1.43 3.53
Long-Term Debt to EBITDA
5.12 4.72 5.01 0.00 0.00 0.00 -0.93 -0.90 -1.85 -1.79 4.60
Debt to NOPAT
22.76 18.37 21.63 0.00 0.00 0.00 -1.20 -1.05 -1.81 -1.78 -52.49
Net Debt to NOPAT
16.87 14.88 17.47 0.00 0.00 0.00 -1.03 -0.87 -1.47 -1.42 -40.22
Long-Term Debt to NOPAT
22.69 18.37 21.63 0.00 0.00 0.00 -1.18 -1.05 -1.81 -1.78 -52.49
Altman Z-Score
2.01 2.05 1.71 0.00 0.00 0.00 0.15 0.84 0.81 1.35 1.13
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - - -
Current Ratio
3.54 3.82 3.82 0.00 3.77 3.91 3.32 3.58 3.91 3.92 3.82
Quick Ratio
2.16 2.17 2.23 0.00 2.01 2.04 1.62 1.90 1.89 1.97 2.10
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-40 -30 -78 3,909 65 446 644 -2,789 733 747 155
Operating Cash Flow to CapEx
64.44% -94.01% 110.49% -52.71% 0.00% 59.68% 103.14% 45.22% 166.63% 196.87% 755.00%
Free Cash Flow to Firm to Interest Expense
-2.21 -1.64 -4.20 209.99 3.59 25.14 43.65 -169.64 49.38 53.73 12.50
Operating Cash Flow to Interest Expense
0.87 -1.65 1.44 -0.96 0.00 1.09 1.11 0.66 1.31 1.63 2.43
Operating Cash Flow Less CapEx to Interest Expense
-0.48 -3.41 0.14 -2.79 0.00 -0.74 0.03 -0.80 0.52 0.80 2.11
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.20 0.20 0.20 0.00 0.00 0.00 0.22 0.26 0.24 0.24 0.26
Accounts Receivable Turnover
6.18 5.81 5.67 0.00 0.00 0.00 5.48 6.41 5.95 5.86 5.80
Inventory Turnover
3.06 2.79 2.85 0.00 0.00 0.00 2.49 2.46 2.63 2.60 2.76
Fixed Asset Turnover
4.62 4.25 3.88 0.00 0.00 0.00 2.90 2.56 2.74 2.64 2.60
Accounts Payable Turnover
4.74 6.07 5.76 0.00 0.00 0.00 5.82 6.21 6.67 6.47 5.82
Days Sales Outstanding (DSO)
59.02 62.84 64.42 0.00 0.00 0.00 66.58 56.98 61.38 62.30 62.94
Days Inventory Outstanding (DIO)
119.28 130.68 128.09 0.00 0.00 0.00 146.55 148.48 138.55 140.46 132.40
Days Payable Outstanding (DPO)
76.99 60.18 63.33 0.00 0.00 0.00 62.72 58.80 54.73 56.41 62.70
Cash Conversion Cycle (CCC)
101.31 133.34 129.19 0.00 0.00 0.00 150.41 146.66 145.20 146.35 132.64
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
3,818 3,869 3,873 0.00 3,432 3,427 2,804 2,776 2,695 2,678 2,651
Invested Capital Turnover
0.24 0.24 0.24 0.00 0.00 0.00 0.27 0.64 0.29 0.29 0.32
Increase / (Decrease) in Invested Capital
50 38 87 -3,907 -385 -442 -1,071 2,776 -737 -749 -153
Enterprise Value (EV)
4,330 4,441 3,566 0.00 3,825 2,943 2,037 1,903 1,947 3,076 2,561
Market Capitalization
3,671 3,722 2,848 3,738 3,073 2,180 1,272 1,249 1,299 2,443 1,953
Book Value per Share
$14.55 $14.53 $14.52 $0.00 $12.32 $12.26 $9.54 $9.75 $9.68 $9.67 $9.61
Tangible Book Value per Share
($2.57) ($2.45) ($2.32) $0.00 ($2.15) ($2.08) ($1.86) ($1.55) ($1.38) ($1.32) ($1.25)
Total Capital
4,037 4,034 4,033 0.00 3,562 3,551 2,965 2,911 2,897 2,896 2,887
Total Debt
889 888 888 0.00 892 891 894 793 793 793 794
Total Long-Term Debt
887 888 888 0.00 890 891 875 793 793 793 794
Net Debt
659 719 717 0.00 752 763 765 654 648 633 608
Capital Expenditures (CapEx)
24 32 24 34 0.00 32 16 24 12 12 4.00
Debt-free, Cash-free Net Working Capital (DFCFNWC)
220 276 264 0.00 282 283 293 239 282 280 261
Debt-free Net Working Capital (DFNWC)
450 445 435 0.00 422 411 422 378 428 439 446
Net Working Capital (NWC)
448 445 435 0.00 419 411 403 378 428 439 446
Net Nonoperating Expense (NNE)
14 10 15 14 136 15 184 -50 12 15 14
Net Nonoperating Obligations (NNO)
670 723 728 0.00 763 766 732 657 591 575 558
Total Depreciation and Amortization (D&A)
30 31 34 31 0.00 30 37 30 29 29 36
Debt-free, Cash-free Net Working Capital to Revenue
24.27% 29.72% 28.56% 0.00% 0.00% 0.00% 32.77% 26.95% 32.06% 32.11% 29.97%
Debt-free Net Working Capital to Revenue
49.67% 47.85% 47.06% 0.00% 0.00% 0.00% 47.19% 42.60% 48.56% 50.48% 51.29%
Net Working Capital to Revenue
49.39% 47.85% 47.06% 0.00% 0.00% 0.00% 45.03% 42.60% 48.56% 50.48% 51.29%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.02) ($0.01) ($0.02) $0.00 ($2.10) ($0.05) ($2.82) $0.17 ($0.07) ($0.08) ($0.06)
Adjusted Weighted Average Basic Shares Outstanding
216.41M 216.60M 216.48M 0.00 216.81M 217.03M 216.90M 217.22M 217.41M 217.67M 217.50M
Adjusted Diluted Earnings per Share
($0.02) ($0.01) ($0.02) $0.00 ($2.10) ($0.05) ($2.82) $0.17 ($0.07) ($0.08) ($0.06)
Adjusted Weighted Average Diluted Shares Outstanding
216.41M 216.60M 216.48M 0.00 216.81M 217.03M 216.90M 217.33M 217.41M 217.67M 217.50M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
216.52M 216.61M 216.69M 0.00 216.94M 217.04M 217.21M 217.30M 217.53M 217.67M 218.06M
Normalized Net Operating Profit after Tax (NOPAT)
10 8.42 9.13 1.58 2.73 3.79 -428 -13 -3.76 -2.31 2.22
Normalized NOPAT Margin
4.41% 3.68% 3.85% 0.73% 1.18% 1.72% -189.74% -6.38% -1.68% -1.09% 0.98%
Pre Tax Income Margin
-1.63% -2.54% -2.70% -7.19% -206.08% -4.40% -279.95% 20.94% -9.06% -9.61% -5.39%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.69 0.59 0.60 0.11 -25.31 0.41 -41.69 3.61 -0.41 -0.46 0.14
NOPAT to Interest Expense
0.56 0.46 0.49 0.08 -17.65 0.21 -29.02 -0.81 -0.25 -0.17 0.18
EBIT Less CapEx to Interest Expense
-0.66 -1.16 -0.70 -1.72 0.00 -1.42 -42.77 2.15 -1.20 -1.29 -0.18
NOPAT Less CapEx to Interest Expense
-0.79 -1.30 -0.81 -1.74 0.00 -1.62 -30.10 -2.27 -1.04 -1.00 -0.14
Payout Ratios
- - - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Financials Breakdown Chart

Key Financial Trends

Neogen’s financial results show a mixed recovery from the substantial impairment-driven losses recorded in fiscal 2025. Revenue has remained relatively stable, while gross margins have improved from the depressed levels seen in fiscal 2025. However, the company remains unprofitable on a quarterly basis, largely because operating expenses and interest costs continue to consume most of its gross profit.

  • Revenue remains resilient. Fourth-quarter fiscal 2026 revenue was $225.3 million, nearly flat with $225.5 million in the year-ago quarter and above the $209.2 million reported in fiscal Q1 2026. This suggests the business has maintained a relatively stable sales base despite recent operating challenges.
  • Gross margin improved meaningfully. Fourth-quarter gross profit was $107.8 million, equal to a margin of approximately 47.9%, compared with 41.2% in Q4 fiscal 2025. The improvement reflects lower cost of revenue and is a favorable sign for future earnings if sustained.
  • Operating performance improved from the impairment-affected period. Neogen reported operating income of $3.2 million in Q4 fiscal 2026, compared with an operating loss of $611.2 million in Q4 fiscal 2025. The year-ago period included a $461.4 million impairment charge, so the comparison is helped by a much lower level of one-time charges.
  • Operating cash flow has been consistently positive in fiscal 2026. Cash flow from operations increased from $10.9 million in Q1 to $19.4 million in Q2, $22.7 million in Q3 and $30.2 million in Q4. This provides liquidity even though reported net income remained negative in the final three quarters.
  • Cash balances have been rebuilding. Reported cash increased from $138.9 million at the end of Q1 fiscal 2026 to $159.9 million at the end of Q3. The Q4 cash flow statement showed a further $25.6 million increase in cash, which would imply approximately $185.5 million before any balance-sheet reclassification.
  • Liquidity appears adequate in the near term. At the end of Q3 fiscal 2026, Neogen had $590.0 million of current assets versus $150.6 million of current liabilities, producing a current ratio of roughly 3.9. The company also reported no short-term debt.
  • Capital spending has moderated. Quarterly purchases of property, plant and equipment declined from $24.0 million in Q1 fiscal 2026 to $4.0 million in Q4. This supports near-term free cash flow, although lower investment could limit future growth if the reduction reflects delayed spending rather than improved efficiency.
  • The first-quarter profit was not representative of recurring operations. Q1 fiscal 2026 net income of $36.3 million was supported by $75.4 million of other income and $121.7 million of divestiture proceeds in the cash flow statement. Subsequent quarters returned to net losses, making the Q1 result a poor indicator of ongoing earnings power.
  • Neogen remains unprofitable. Net losses were $15.9 million in Q2, $17.0 million in Q3 and $11.3 million in Q4 fiscal 2026. Fourth-quarter earnings per share were negative $0.06, following negative EPS of $0.07 and $0.08 in the prior two quarters.
  • Interest expense and the company’s intangible-heavy balance sheet remain important risks. Fiscal Q4 interest expense was $12.4 million, while long-term debt stood at $793.3 million at the end of Q3. Goodwill and intangible assets totaled approximately $2.4 billion, or about 71% of total assets, leaving shareholders exposed to future impairment charges if acquired businesses underperform.

Overall, Neogen’s operating trend is improving but not yet fully repaired. Stable revenue, stronger gross margins and rising operating cash flow are encouraging. However, recurring net losses, substantial interest costs and a balance sheet dominated by acquisition-related goodwill and intangible assets mean investors should focus on whether the company can convert its improved gross margin into sustainable operating profit without relying on divestitures or other nonrecurring items.

08/03/26 02:36 AM ETAI Generated. May Contain Errors.

Neogen Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Neogen's financial year ends in May. Their financial year 2026 ended on May 31, 2026.

Neogen's net income appears to be on an upward trend, with a most recent value of -$7.90 million in 2026, falling from $36.54 million in 2016. The previous period was -$1.09 billion in 2025. See Neogen's forecast for analyst expectations on what's next for the company.

Neogen's total operating income in 2026 was -$21.60 million, based on the following breakdown:
  • Total Gross Profit: $408.50 million
  • Total Operating Expenses: $430.10 million

Over the last 10 years, Neogen's total revenue changed from $321.28 million in 2016 to $870.40 million in 2026, a change of 170.9%.

Neogen's total liabilities were at $1.25 billion at the end of 2026, a 8.7% decrease from 2025, and a 2,637.3% increase since 2016.

In the past 10 years, Neogen's cash and equivalents has ranged from $41.69 million in 2019 to $185.50 million in 2026, and is currently $185.50 million as of their latest financial filing in 2026.

Over the last 10 years, Neogen's book value per share changed from 10.77 in 2016 to 9.61 in 2026, a change of -10.7%.



Financial statements for NASDAQ:NEOG last updated on 7/30/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners