Go Pro

Replimune Group (REPL) Financials

Replimune Group logo
$13.07 -0.38 (-2.83%)
Closing price 04:00 PM Eastern
Extended Trading
$13.14 +0.07 (+0.57%)
As of 07:54 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 Replimune Group

Annual Income Statements for Replimune Group

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

Metric 2017 2018 2019 2021 2022 2023 2024 2025 2026
Period end date 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Income / (Loss) Attributable to Common Shareholders
-20 -31 -53 -81 -118 -174 -216 -247 -314
Consolidated Net Income / (Loss)
-20 -31 -56 -81 -118 -174 -216 -247 -314
Net Income / (Loss) Continuing Operations
-20 -31 -56 -81 -118 -174 -216 -247 -314
Total Pre-Tax Income
-20 -31 -56 -81 -118 -174 -215 -247 -314
Total Operating Income
-19 -31 -56 -80 -118 -177 -235 -262 -320
Total Gross Profit
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Cost of Revenue
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Operating Expenses
19 31 56 80 118 177 233 262 320
Selling, General & Admin Expense
5.71 8.77 17 23 39 51 60 72 99
Research & Development Expense
14 22 39 57 80 127 173 189 221
Total Other Income / (Expense), net
-0.47 0.11 0.49 -0.92 0.28 3.08 17 15 5.43
Interest Expense
0.00 0.00 1.92 3.97 2.22 4.16 6.66 7.89 8.86
Interest & Investment Income
0.29 2.59 2.42 0.92 0.39 10 23 21 14
Other Income / (Expense), net
-0.76 -2.47 -0.02 2.14 2.11 -2.76 0.77 1.57 0.66
Income Tax Expense
- - - - 0.00 0.29 0.41 0.47 -0.55
Basic Earnings per Share
($3.96) ($1.33) ($1.54) ($1.75) ($2.26) ($2.99) ($3.24) ($3.07) ($3.38)
Weighted Average Basic Shares Outstanding
4.98M 23.20M 34.26M 46.25M 52.21M 58.21M 66.57M 80.56M 92.80M
Diluted Earnings per Share
($3.96) ($1.33) ($1.54) ($1.75) ($2.26) ($2.99) ($3.24) ($3.07) ($3.38)
Weighted Average Diluted Shares Outstanding
4.98M 23.20M 34.26M 46.25M 52.21M 58.21M 66.57M 80.56M 92.80M
Weighted Average Basic & Diluted Shares Outstanding
4.98M 23.20M 34.26M 46.25M 49.07M 57.78M 61.42M 77.09M 83.95M

Quarterly Income Statements for Replimune Group

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

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Income / (Loss) Attributable to Common Shareholders
-51 -55 -54 -53 -66 -74 -87 -83 -71 -73 -70
Consolidated Net Income / (Loss)
-51 -55 -54 -53 -66 -74 -87 -83 -71 -73 -70
Net Income / (Loss) Continuing Operations
-51 -55 -54 -53 -66 -74 -87 -83 -71 -73 -70
Total Pre-Tax Income
-51 -55 -54 -53 -66 -74 -87 -83 -71 -73 -70
Total Operating Income
-57 -59 -57 -59 -66 -79 -90 -84 -72 -73 -68
Total Gross Profit
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Cost of Revenue
0.00 - 0.00 0.00 0.00 - 0.00 0.00 0.00 - 0.00
Total Operating Expenses
57 59 57 59 66 79 90 84 72 73 68
Selling, General & Admin Expense
14 16 14 15 18 24 33 26 19 21 19
Research & Development Expense
43 43 43 43 48 55 58 58 53 52 49
Total Other Income / (Expense), net
5.89 3.61 3.60 5.86 -0.12 5.09 3.73 1.19 0.63 -0.12 -1.52
Interest Expense
1.55 1.95 1.96 1.97 1.98 1.99 2.00 2.01 1.98 2.88 3.09
Interest & Investment Income
5.69 5.44 4.71 5.39 5.14 5.88 4.71 3.70 2.85 2.37 1.96
Other Income / (Expense), net
1.76 0.13 0.84 2.44 -3.28 1.20 1.01 -0.50 -0.24 0.39 -0.39
Basic Earnings per Share
($0.77) ($0.82) ($0.78) ($0.68) ($0.79) ($0.82) ($0.95) ($0.90) ($0.77) ($0.76) ($0.72)
Weighted Average Basic Shares Outstanding
66.65M 66.57M 69.19M 78.57M 83.50M 80.56M 91.52M 91.92M 92.19M 92.80M 96.86M
Diluted Earnings per Share
($0.77) ($0.82) ($0.78) ($0.68) ($0.79) ($0.82) ($0.95) ($0.90) ($0.77) ($0.76) ($0.72)
Weighted Average Diluted Shares Outstanding
66.65M 66.57M 69.19M 78.57M 83.50M 80.56M 91.52M 91.92M 92.19M 92.80M 96.86M
Weighted Average Basic & Diluted Shares Outstanding
61.39M 61.42M 68.32M 68.42M 77.01M 77.09M 78.06M 78.44M 82.57M 83.95M 94.22M

Annual Cash Flow Statements for Replimune Group

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

Metric 2017 2018 2019 2021 2022 2023 2024 2025 2026
Period end date 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Net Change in Cash & Equivalents
-58 9.23 34 123 -77 41 -72 37 98
Net Cash From Operating Activities
-16 -25 -61 -61 -82 -128 -185 -192 -280
Net Cash From Continuing Operating Activities
-16 -25 -61 -61 -82 -128 -185 -192 -280
Net Income / (Loss) Continuing Operations
-20 -31 -53 -81 -118 -174 -216 -247 -314
Consolidated Net Income / (Loss)
-20 -31 -53 -81 -118 -174 -216 -247 -314
Depreciation Expense
0.11 0.15 0.53 1.71 2.15 2.45 2.66 3.50 3.33
Amortization Expense
-0.12 -1.72 -0.95 1.38 2.22 -5.64 -12 -6.52 -0.12
Non-Cash Adjustments To Reconcile Net Income
1.04 8.02 -7.11 16 27 37 36 38 35
Changes in Operating Assets and Liabilities, net
2.66 -1.00 -0.41 0.34 4.96 13 4.36 20 -4.29
Net Cash From Investing Activities
-44 -66 -5.23 -189 -1.81 -143 97 -24 311
Net Cash From Continuing Investing Activities
-44 -66 -5.23 -189 -1.81 -143 97 -24 311
Purchase of Property, Plant & Equipment
-0.14 -2.60 -6.54 -2.39 -2.34 -2.27 -5.66 -6.69 -4.22
Purchase of Investments
-52 -190 -150 -392 -256 -583 -490 -404 -78
Sale and/or Maturity of Investments
8.55 127 151 206 256 443 592 386 393
Net Cash From Financing Activities
55 101 100 372 6.60 311 16 252 66
Net Cash From Continuing Financing Activities
0.00 101 100 372 6.60 311 16 252 66
Issuance of Debt
0.00 0.00 10 - 0.00 28 15 0.00 35
Issuance of Common Equity
0.00 103 90 378 0.00 280 0.00 253 31
Other Financing Activities, net
0.00 0.21 0.49 5.60 6.60 3.08 1.28 -0.33 0.15
Effect of Exchange Rate Changes
2.30 -0.84 - 0.72 0.82 -0.11 -0.09 0.32 1.11
Cash Interest Paid
0.00 0.00 0.58 0.64 0.00 1.07 3.04 4.20 4.69
Cash Income Taxes Paid
- - - 0.00 0.06 0.00 0.30 0.11 -0.01

Quarterly Cash Flow Statements for Replimune Group

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

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
Net Change in Cash & Equivalents
22 -23 77 -38 59 -61 -14 4.92 21 86 -24
Net Cash From Operating Activities
-47 -46 -49 -39 -51 -54 -77 -81 -66 -56 -76
Net Cash From Continuing Operating Activities
-47 -46 -49 -39 -51 -54 -77 -81 -66 -56 -76
Net Income / (Loss) Continuing Operations
-51 -55 -54 -53 -66 -74 -87 -83 -71 -73 -70
Consolidated Net Income / (Loss)
-51 -55 -54 -53 -66 -74 -87 -83 -71 -73 -70
Depreciation Expense
0.68 0.71 0.74 0.93 0.99 0.85 0.87 0.84 0.85 0.77 0.94
Amortization Expense
-3.06 -2.81 -2.02 -2.43 -1.79 -1.94 -0.73 -1.49 0.47 0.29 0.50
Non-Cash Adjustments To Reconcile Net Income
7.50 8.95 9.02 10 13 7.87 12 9.33 6.74 8.65 9.45
Changes in Operating Assets and Liabilities, net
-1.12 2.06 -3.13 5.47 3.71 14 -2.05 -6.50 -3.08 7.34 -17
Net Cash From Investing Activities
54 23 30 0.46 -46 -7.70 65 84 75 87 50
Net Cash From Continuing Investing Activities
54 23 30 0.46 -46 -7.70 65 84 75 87 50
Purchase of Property, Plant & Equipment
-1.72 -1.74 -1.67 -2.08 -1.80 -1.13 -2.74 -1.34 -0.14 -0.01 -0.01
Purchase of Investments
-100 -108 -105 -89 -137 -72 -38 -9.85 -27 -3.95 -9.88
Sale and/or Maturity of Investments
156 133 137 92 93 65 105 95 102 90 60
Net Cash From Financing Activities
15 -0.13 97 -0.04 156 -0.13 -0.16 0.32 10 56 0.80
Net Cash From Continuing Financing Activities
15 -0.13 97 -0.04 156 -0.13 -0.16 0.32 10 56 0.80
Other Financing Activities, net
-0.13 -0.13 -0.07 -0.04 -0.10 -0.13 -0.16 0.32 0.09 -0.11 0.80
Effect of Exchange Rate Changes
-0.03 -0.06 -0.04 0.06 -0.15 0.44 -1.62 1.64 1.04 0.05 1.27
Cash Interest Paid
0.69 1.01 1.05 1.81 0.29 1.04 1.06 1.08 1.04 1.51 1.78
Cash Income Taxes Paid
- - - - 0.11 - 0.00 - - -0.13 0.03

Annual Balance Sheets for Replimune Group

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

Metric 2017 2018 2019 2021 2022 2023 2024 2025 2026
Period end date 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
Total Assets
65 154 234 543 461 647 488 551 332
Total Current Assets
65 141 174 484 404 593 434 496 279
Cash & Equivalents
18 26 60 183 106 147 74 111 209
Short-Term Investments
44 109 109 294 290 437 346 373 60
Prepaid Expenses
0.76 3.70 2.73 4.49 5.27 6.28 8.08 8.35 8.61
Other Current Assets
2.39 2.47 2.96 2.95 3.06 2.94 4.92 3.73 1.62
Plant, Property, & Equipment, net
0.37 12 6.86 7.44 7.93 7.48 10 14 13
Total Noncurrent Assets
0.08 1.19 53 52 49 47 44 42 40
Noncurrent Note & Lease Receivables
- 0.00 51 45 42 40 37 35 32
Other Noncurrent Operating Assets
0.08 1.19 1.64 7.39 7.19 6.84 6.34 6.90 7.92
Total Liabilities & Shareholders' Equity
65 154 234 543 461 647 488 551 332
Total Liabilities
6.86 16 50 44 50 91 113 135 166
Total Current Liabilities
5.16 9.89 12 15 21 34 40 62 58
Accounts Payable
1.99 7.08 3.43 2.36 3.73 5.36 2.58 12 6.67
Accrued Expenses
3.17 2.80 5.16 8.74 13 25 34 46 48
Other Current Liabilities
- 0.00 3.28 3.46 3.63 3.76 3.88 3.98 4.04
Total Noncurrent Liabilities
1.69 6.59 39 30 29 57 73 73 108
Long-Term Debt
- 0.00 9.80 - - 29 45 46 83
Capital Lease Obligations
- - 25 25 - 24 23 23 22
Other Noncurrent Operating Liabilities
1.64 6.56 3.74 5.08 29 4.86 4.56 4.02 2.78
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-28 138 184 499 411 555 375 416 166
Total Preferred & Common Equity
-28 138 184 499 411 555 375 416 166
Total Common Equity
-28 138 184 499 411 555 375 416 166
Common Stock
1.10 199 297 692 723 1,035 1,071 1,359 1,423
Retained Earnings
-29 -60 -112 -193 -311 -485 -701 -949 -1,263
Accumulated Other Comprehensive Income / (Loss)
-0.24 -1.06 -0.98 -0.39 -0.97 5.73 4.86 5.45 5.40

Quarterly Balance Sheets for Replimune Group

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

Metric Q3 2023 Q1 2024 Q2 2024 Q3 2024 Q1 2025 Q2 2025 Q3 2025 Q1 2026 Q2 2026 Q3 2026 Q1 2027
Period end date 12/31/2022 6/30/2023 9/30/2023 12/31/2023 6/30/2024 9/30/2024 12/31/2024 6/30/2025 9/30/2025 12/31/2025 6/30/2026
Total Assets
679 604 562 533 535 498 604 470 389 334 252
Total Current Assets
624 550 508 479 480 443 548 413 334 280 201
Cash & Equivalents
207 106 76 98 152 113 172 97 102 123 185
Short-Term Investments
410 433 421 369 317 319 364 306 221 146 9.97
Prepaid Expenses
5.59 7.90 8.51 8.52 6.26 8.53 7.97 8.19 8.30 8.26 5.48
Other Current Assets
2.00 3.05 2.90 4.30 4.93 2.05 3.07 1.84 1.81 2.96 0.00
Plant, Property, & Equipment, net
7.68 7.62 8.45 9.47 11 13 14 15 15 14 12
Total Noncurrent Assets
47 46 46 44 43 43 42 41 41 39 40
Noncurrent Note & Lease Receivables
40 39 38 38 37 36 35 34 34 33 32
Other Noncurrent Operating Assets
6.64 7.18 7.33 6.45 6.61 6.95 7.02 7.26 7.40 6.40 8.01
Total Liabilities & Shareholders' Equity
679 604 562 533 535 498 604 470 389 334 252
Total Liabilities
83 90 97 111 109 117 121 133 126 123 147
Total Current Liabilities
26 32 40 39 36 44 48 60 53 50 38
Accounts Payable
3.65 4.88 4.37 3.90 0.86 8.41 7.19 15 6.40 5.65 4.26
Accrued Expenses
19 24 32 31 31 31 37 40 42 40 30
Other Current Liabilities
3.66 3.80 3.82 3.86 3.90 3.96 3.94 4.04 4.05 4.08 4.04
Total Noncurrent Liabilities
57 58 57 73 73 73 73 73 73 73 108
Long-Term Debt
28 29 29 44 45 46 46 47 47 48 84
Capital Lease Obligations
24 24 24 24 23 23 23 23 22 22 22
Other Noncurrent Operating Liabilities
4.27 4.87 4.52 4.75 4.39 4.29 4.49 3.89 3.66 3.21 2.59
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
595 514 465 422 426 381 482 337 263 211 106
Total Preferred & Common Equity
595 514 465 422 426 381 482 337 263 211 106
Total Common Equity
595 514 465 422 426 381 482 337 263 211 106
Common Stock
1,028 1,045 1,055 1,063 1,177 1,186 1,351 1,368 1,377 1,394 1,432
Retained Earnings
-436 -535 -595 -646 -755 -808 -874 -1,035 -1,118 -1,189 -1,332
Accumulated Other Comprehensive Income / (Loss)
3.74 3.97 5.49 4.73 4.32 3.63 6.16 4.24 5.12 5.56 5.98

Annual Metrics And Ratios for Replimune Group

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

Metric 2017 2018 2019 2021 2022 2023 2024 2025 2026
Period end date 3/31/2018 3/31/2019 3/31/2020 3/31/2021 3/31/2022 3/31/2023 3/31/2024 3/31/2025 3/31/2026
DEI Shares Outstanding
- - - - - - - - 82,572,619.00
DEI Adjusted Shares Outstanding
- - - - - - - - 82,572,619.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - -3.80
Growth Metrics
- - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
0.00% 25.11% -61.85% 0.00% -49.66% -63.66% -32.08% -8.96% -20.13%
EBIT Growth
0.00% 79.44% -68.21% 0.00% -49.34% -54.77% -29.05% -11.13% -22.76%
NOPAT Growth
0.00% 0.00% 0.00% 0.00% -47.98% -49.67% -32.58% -11.44% -22.28%
Net Income Growth
0.00% -113.00% -80.67% 0.00% -45.96% -47.65% -23.82% -14.60% -26.95%
EPS Growth
0.00% 132.83% -15.79% 0.00% -29.14% -32.30% -8.36% 5.25% -10.10%
Operating Cash Flow Growth
0.00% 41.53% -138.60% 0.00% -33.87% -55.82% -44.84% -3.66% -45.82%
Free Cash Flow Firm Growth
0.00% 0.00% 0.00% 0.00% 0.00% -159.46% -21.81% -0.21% -38.87%
Invested Capital Growth
0.00% 293.46% 719.89% 0.00% -66.98% 57.44% -10.03% -94.81% 117.29%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
0.00% -40.83% 0.00% 0.00% -2,630.80% -16,530.25% -1.74% -7.49% 2.85%
EBIT Q/Q Growth
0.00% -70.07% 0.00% 0.00% 0.00% 0.00% -2.37% -8.11% 1.48%
NOPAT Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -2.51% -8.53% 1.84%
Net Income Q/Q Growth
0.00% -60.85% 0.00% 0.00% 0.00% 0.00% -2.78% -8.35% 0.29%
EPS Q/Q Growth
0.00% 64.25% 0.00% 0.00% 0.00% 0.00% -2.86% 0.00% 1.74%
Operating Cash Flow Q/Q Growth
0.00% -499.53% 0.00% 0.00% -8.49% -8.69% -7.77% -4.10% -0.87%
Free Cash Flow Firm Q/Q Growth
0.00% 0.00% -5,892.45% 0.00% 0.00% -841.89% -6.47% -1.22% -0.31%
Invested Capital Q/Q Growth
0.00% 324.09% 0.00% 0.00% -10.17% -22.03% -4.84% -92.22% -77.70%
Profitability Metrics
- - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
200.00% 200.00% 100.00% 100.00% 100.00% 100.17% 100.19% 100.19% 99.82%
Interest Burden Percent
198.24% 0.00% 99.10% 103.93% 101.58% 96.75% 92.81% 94.91% 98.51%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-67.60% -31.44% -34.65% -16.22% -25.94% -36.06% -46.42% -62.58% -107.88%
Cash Return on Invested Capital (CROIC)
0.00% 0.00% -296.96% 0.00% -163.27% -662.96% -695.10% -1,398.25% -12,402.22%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
32.55% -35.19% -34.65% -16.22% -25.94% -36.06% -46.42% -62.58% -107.88%
Return on Equity Simple (ROE_SIMPLE)
70.19% -22.37% -30.32% -16.22% -28.70% -31.39% -57.62% -59.47% 0.00%
Net Operating Profit after Tax (NOPAT)
-27 0.00 -39 -56 -83 -124 -164 -183 -224
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-10.91% -9.23% -12.19% -5.51% -8.31% -10.87% -11.65% -16.73% -31.12%
Return On Investment Capital (ROIC_SIMPLE)
- - - - - - - -37.76% -82.52%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-28 -33 -56 -78 -116 -180 -232 -260 -319
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-40 -35 -57 -75 -112 -183 -242 -266 -316
Valuation Ratios
- - - - - - - - -
Price to Book Value (P/BV)
0.00 3.49 1.99 2.84 1.95 1.80 1.34 1.81 3.80
Price to Tangible Book Value (P/TBV)
0.00 6.06 1.99 2.84 1.95 1.80 1.34 1.81 3.80
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
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%
Earnings Yield
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)
0.00 185.59 4.64 20.50 26.07 19.16 6.76 293.62 188.11
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - -
Debt to Equity
0.00 0.00 0.19 0.05 0.00 0.09 0.18 0.17 0.63
Long-Term Debt to Equity
0.00 0.00 0.19 0.05 0.00 0.09 0.18 0.17 0.63
Financial Leverage
-2.11 -1.00 -0.84 -0.91 -0.93 -0.96 -0.95 -0.97 -0.99
Leverage Ratio
2.24 0.00 1.21 1.09 1.10 1.15 1.22 1.31 1.52
Compound Leverage Factor
2.20 2.06 1.20 1.13 1.12 1.11 1.13 1.25 1.50
Debt to Total Capital
0.00% 0.00% 15.91% 4.73% 0.00% 8.65% 15.41% 14.25% 38.77%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
0.00% 0.00% 15.91% 4.73% 0.00% 8.65% 15.41% 14.25% 38.77%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
148.15% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
-48.15% 0.00% 84.09% 95.27% 100.00% 91.35% 84.59% 85.75% 61.23%
Debt to EBITDA
0.00 0.00 -0.61 -0.33 0.00 -0.29 -0.28 -0.26 -0.33
Net Debt to EBITDA
0.00 0.00 2.36 6.04 0.00 2.90 1.46 1.56 0.52
Long-Term Debt to EBITDA
0.00 0.00 -0.61 -0.33 0.00 -0.29 -0.28 -0.26 -0.33
Debt to NOPAT
0.00 0.00 -0.88 -0.44 0.00 -0.42 -0.42 -0.38 -0.47
Net Debt to NOPAT
0.00 0.00 3.40 8.07 0.00 4.28 2.14 2.26 0.73
Long-Term Debt to NOPAT
0.00 0.00 -0.88 -0.44 0.00 -0.42 -0.42 -0.38 -0.47
Altman Z-Score
8.26 29.93 3.72 19.25 8.85 5.64 0.04 0.30 -5.41
Noncontrolling Interest Sharing Ratio
296.30% 44.03% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - -
Current Ratio
12.53 0.00 14.68 33.25 19.46 17.52 10.72 7.95 4.79
Quick Ratio
11.92 27.28 14.20 32.74 19.06 17.25 10.40 7.76 4.62
Cash Flow Metrics
- - - - - - - - -
Free Cash Flow to Firm (FCFF)
0.00 0.00 -83 0.00 -51 -133 -162 -162 -225
Operating Cash Flow to CapEx
-14,748.53% -976.08% -925.87% -2,566.43% -3,517.98% -5,640.97% -3,275.64% -2,874.98% -6,638.50%
Free Cash Flow to Firm to Interest Expense
0.00 0.00 -43.35 0.00 -23.04 -31.95 -24.31 -20.55 -25.43
Operating Cash Flow to Interest Expense
0.00 0.00 -31.55 -15.45 -36.97 -30.78 -27.85 -24.36 -31.65
Operating Cash Flow Less CapEx to Interest Expense
0.00 0.00 -34.96 -16.05 -38.02 -31.33 -28.70 -25.20 -32.12
Efficiency Ratios
- - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - -
Invested Capital
-6.52 6.09 50 47 16 25 22 1.15 2.49
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
0.00 25 44 0.00 -32 8.95 -2.46 -21 1.34
Enterprise Value (EV)
125 347 232 967 406 470 149 336 468
Market Capitalization
101 482 365 1,419 802 1,001 502 751 632
Book Value per Share
($5.64) $4.36 $5.01 $10.73 $8.71 $9.80 $6.10 $5.40 $2.01
Tangible Book Value per Share
($11.28) $4.36 $5.01 $10.73 $8.71 $9.80 $6.10 $5.40 $2.01
Total Capital
117 276 218 523 411 608 443 485 271
Total Debt
0.00 0.00 35 25 0.00 53 68 69 105
Total Long-Term Debt
0.00 0.00 35 25 0.00 53 68 69 105
Net Debt
-62 -135 -134 -452 -396 -531 -352 -415 -164
Capital Expenditures (CapEx)
0.27 5.20 6.54 2.39 2.34 2.27 5.66 6.69 4.22
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-2.01 -3.72 -6.18 -7.10 -12 -25 -27 -50 -48
Debt-free Net Working Capital (DFNWC)
119 262 162 469 383 559 393 434 221
Net Working Capital (NWC)
60 262 162 469 383 559 393 434 221
Net Nonoperating Expense (NNE)
12 18 16 25 35 50 51 64 90
Net Nonoperating Obligations (NNO)
-62 -135 -134 -452 -396 -531 -352 -415 -164
Total Depreciation and Amortization (D&A)
-0.03 -1.57 -0.41 3.09 4.37 -3.19 -9.67 -5.45 3.22
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - -
Adjusted Basic Earnings per Share
($1.55) ($3.96) ($1.54) ($1.75) ($2.26) ($2.99) ($3.24) ($3.07) ($3.38)
Adjusted Weighted Average Basic Shares Outstanding
4.98M 23.20M 36.78M 46.61M 52.21M 58.21M 66.57M 80.56M 92.80M
Adjusted Diluted Earnings per Share
($1.55) ($3.96) ($1.54) ($1.75) ($2.26) ($2.99) ($3.24) ($3.07) ($3.38)
Adjusted Weighted Average Diluted Shares Outstanding
4.98M 23.20M 36.78M 46.61M 52.21M 58.21M 66.57M 80.56M 92.80M
Adjusted Basic & Diluted Earnings per Share
($1.55) ($3.96) ($1.54) ($1.75) $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
4.97M 4.98M 34.26M 46.25M 49.07M 57.78M 61.42M 77.09M 83.95M
Normalized Net Operating Profit after Tax (NOPAT)
-13 -43 -39 -56 -83 -124 -164 -183 -224
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - -
EBIT to Interest Expense
0.00 0.00 -29.29 -19.59 -52.27 -43.23 -34.85 -32.95 -36.04
NOPAT to Interest Expense
0.00 0.00 -20.50 -14.09 -37.26 -29.80 -24.68 -23.20 -25.28
EBIT Less CapEx to Interest Expense
0.00 0.00 -32.70 -20.19 -53.32 -43.78 -35.70 -33.79 -36.51
NOPAT Less CapEx to Interest Expense
0.00 0.00 -23.91 -14.69 -38.31 -30.34 -25.53 -24.05 -25.76
Payout Ratios
- - - - - - - - -
Dividend Payout Ratio
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% -0.64% -0.12% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics And Ratios for Replimune Group

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

Metric Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026 Q3 2026 Q4 2026 Q1 2027
Period end date 12/31/2023 3/31/2024 6/30/2024 9/30/2024 12/31/2024 3/31/2025 6/30/2025 9/30/2025 12/31/2025 3/31/2026 6/30/2026
DEI Shares Outstanding
- - - - - - - - - 82,572,619.00 83,945,161.00
DEI Adjusted Shares Outstanding
- - - - - - - - - 82,572,619.00 83,945,161.00
DEI Earnings Per Adjusted Shares Outstanding
- - - - - - - - - -0.89 -0.83
Growth Metrics
- - - - - - - - - - -
Revenue Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Growth
-36.70% -7.32% -2.13% 12.82% -21.98% -26.45% -52.12% -49.35% -2.11% 8.71% 24.71%
EBIT Growth
-34.02% -10.07% -4.90% 12.84% -25.82% -29.05% -58.19% -50.12% -4.05% 6.18% 23.23%
NOPAT Growth
-35.82% -10.87% -3.09% 7.70% -16.77% -35.01% -57.62% -43.07% -8.86% 7.55% 24.52%
Net Income Growth
-28.80% -11.85% -8.51% 11.64% -29.77% -34.60% -61.22% -56.63% -6.92% 1.23% 19.53%
EPS Growth
-11.59% -12.33% -4.00% 24.44% -2.60% 0.00% -21.79% -32.35% 2.53% 7.32% 24.21%
Operating Cash Flow Growth
-64.83% -40.77% -1.19% 11.36% -7.62% -16.39% -56.64% -110.18% -30.06% -4.52% 1.67%
Free Cash Flow Firm Growth
27.60% 16.02% -40.96% 42.35% -20.53% 10.49% -5.16% -31.97% -23.90% -52.19% -52.08%
Invested Capital Growth
-26.29% -10.03% -6.87% -15.11% -36.55% -94.81% -89.49% -48.84% -24.13% 117.29% 494.91%
Revenue Q/Q Growth
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Q/Q Growth
14.06% -6.24% 3.55% 1.01% -20.25% -13.62% -11.00% 2.83% 17.15% -1.55% 6.51%
EBIT Q/Q Growth
15.46% -7.01% 3.58% 0.08% -22.03% -13.36% -14.44% 5.17% 14.96% -1.17% 5.91%
NOPAT Q/Q Growth
11.42% -3.92% 2.36% -2.70% -12.06% -20.15% -13.99% 6.78% 14.74% -2.05% 6.94%
Net Income Q/Q Growth
14.86% -7.74% 2.37% 1.33% -25.04% -11.74% -16.95% 4.14% 14.65% -3.22% 4.71%
EPS Q/Q Growth
14.44% -6.49% 4.88% 12.82% -16.18% -3.80% -15.85% 5.26% 14.44% 1.30% 5.26%
Operating Cash Flow Q/Q Growth
-8.11% 2.03% -6.50% 21.41% -31.25% -5.95% -43.34% -5.45% 18.79% 14.85% -34.84%
Free Cash Flow Firm Q/Q Growth
52.53% -23.49% 1.07% 0.60% 0.75% 8.29% -16.22% -24.74% 6.82% -12.66% -16.14%
Invested Capital Q/Q Growth
8.93% -4.84% 16.85% -29.91% -18.58% -92.22% 136.59% 241.16% 20.74% -77.70% 547.75%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBITDA Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
EBIT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Profit (Net Income) Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Tax Burden Percent
100.93% 99.88% 100.00% 100.00% 100.87% 99.86% 100.00% 100.00% 99.56% 99.67% 100.00%
Interest Burden Percent
92.45% 94.06% 95.13% 93.94% 95.42% 95.02% 96.96% 98.01% 98.80% 100.70% 101.64%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Equity (ROE)
-41.29% -46.42% -46.79% -50.32% -50.50% -62.58% -73.44% -96.24% -90.88% -107.88% -134.29%
Cash Return on Invested Capital (CROIC)
-556.65% -695.10% -612.31% -807.64% -845.98% -1,398.25% -1,286.42% -1,576.28% -1,736.46% -12,402.22% -2,356.74%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Return on Common Equity (ROCE)
-41.29% -46.42% -46.79% -50.32% -50.50% -62.58% -73.44% -96.24% -90.88% -107.88% -134.29%
Return on Equity Simple (ROE_SIMPLE)
-49.81% 0.00% -51.59% -55.84% -47.32% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-40 -41 -40 -41 -46 -56 -63 -59 -50 -51 -48
NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Nonoperating Expense Percent (NNEP)
-2.40% -3.16% -3.07% -2.93% -4.65% -4.85% -6.37% -7.80% -6.18% -7.57% -10.39%
Return On Investment Capital (ROIC_SIMPLE)
-8.08% - - - -8.38% -11.45% -15.59% -17.72% -17.95% -18.92% -22.59%
Cost of Revenue to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
SG&A Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
R&D to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Operating Expenses to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings before Interest and Taxes (EBIT)
-55 -59 -57 -56 -69 -78 -89 -85 -72 -73 -69
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-57 -61 -59 -58 -70 -79 -88 -85 -71 -72 -67
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
1.18 1.34 1.30 1.96 1.72 1.81 2.13 1.24 3.62 3.80 8.80
Price to Tangible Book Value (P/TBV)
1.18 1.34 1.30 1.96 1.72 1.81 2.13 1.24 3.62 3.80 8.80
Price to Revenue (P/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Price to Earnings (P/E)
0.00 0.00 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% 0.00% 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)
4.29 6.76 5.90 21.33 24.54 293.62 141.06 7.89 50.46 188.11 52.11
Enterprise Value to Revenue (EV/Rev)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.16 0.18 0.16 0.18 0.14 0.17 0.21 0.26 0.33 0.63 1.00
Long-Term Debt to Equity
0.16 0.18 0.16 0.18 0.14 0.17 0.21 0.26 0.33 0.63 1.00
Financial Leverage
-0.95 -0.95 -0.94 -0.95 -0.96 -0.97 -0.96 -0.96 -0.96 -0.99 -0.96
Leverage Ratio
1.19 1.22 1.21 1.25 1.26 1.31 1.32 1.38 1.35 1.52 1.63
Compound Leverage Factor
1.10 1.15 1.15 1.18 1.20 1.25 1.28 1.35 1.34 1.53 1.66
Debt to Total Capital
13.89% 15.41% 13.83% 15.25% 12.49% 14.25% 17.08% 20.89% 24.89% 38.77% 50.04%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
13.89% 15.41% 13.83% 15.25% 12.49% 14.25% 17.08% 20.89% 24.89% 38.77% 50.04%
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
86.11% 84.59% 86.17% 84.75% 87.51% 85.75% 82.92% 79.11% 75.11% 61.23% 49.96%
Debt to EBITDA
-0.29 -0.28 -0.28 -0.29 -0.28 -0.26 -0.23 -0.21 -0.21 -0.33 -0.36
Net Debt to EBITDA
1.68 1.46 1.65 1.55 1.89 1.56 1.13 0.78 0.61 0.52 0.30
Long-Term Debt to EBITDA
-0.29 -0.28 -0.28 -0.29 -0.28 -0.26 -0.23 -0.21 -0.21 -0.33 -0.36
Debt to NOPAT
-0.42 -0.42 -0.41 -0.42 -0.41 -0.38 -0.34 -0.31 -0.31 -0.47 -0.51
Net Debt to NOPAT
2.48 2.14 2.42 2.24 2.77 2.26 1.62 1.13 0.87 0.73 0.43
Long-Term Debt to NOPAT
-0.42 -0.42 -0.41 -0.42 -0.41 -0.38 -0.34 -0.31 -0.31 -0.47 -0.51
Altman Z-Score
1.64 1.22 1.73 2.16 2.69 1.39 0.42 -2.32 -1.16 -2.96 -3.72
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
12.40 10.72 13.46 10.11 11.43 7.95 6.94 6.31 5.60 4.79 5.23
Quick Ratio
12.07 10.40 13.15 9.87 11.20 7.76 6.77 6.12 5.37 4.62 5.09
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-31 -39 -38 -38 -38 -35 -40 -50 -47 -53 -61
Operating Cash Flow to CapEx
-2,741.30% -2,653.22% -2,945.90% -1,854.08% -2,817.39% -4,738.18% -2,810.80% -6,047.06% -48,855.56% -1,123,220.00% -1,262,133.33%
Free Cash Flow to Firm to Interest Expense
-20.18 -19.81 -19.52 -19.31 -19.08 -17.43 -20.16 -25.02 -23.62 -18.31 -19.82
Operating Cash Flow to Interest Expense
-30.36 -23.65 -25.09 -19.62 -25.64 -27.05 -38.59 -40.48 -33.31 -19.52 -24.53
Operating Cash Flow Less CapEx to Interest Expense
-31.47 -24.54 -25.94 -20.68 -26.55 -27.63 -39.96 -41.15 -33.38 -19.52 -24.53
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Receivable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Inventory Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Fixed Asset Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Accounts Payable Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Sales Outstanding (DSO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Inventory Outstanding (DIO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Days Payable Outstanding (DPO)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Cash Conversion Cycle (CCC)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
23 22 26 18 15 1.15 2.71 9.24 11 2.49 16
Invested Capital Turnover
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Increase / (Decrease) in Invested Capital
-8.27 -2.46 -1.90 -3.22 -8.47 -21 -23 -8.82 -3.55 1.34 13
Enterprise Value (EV)
100 149 152 385 361 336 382 73 563 468 840
Market Capitalization
498 502 553 749 829 751 716 327 762 632 929
Book Value per Share
$7.14 $6.10 $6.94 $5.58 $7.05 $5.40 $4.37 $3.37 $2.68 $2.01 $1.26
Tangible Book Value per Share
$7.14 $6.10 $6.94 $5.58 $7.05 $5.40 $4.37 $3.37 $2.68 $2.01 $1.26
Total Capital
490 443 495 450 551 485 406 333 280 271 211
Total Debt
68 68 68 69 69 69 69 70 70 105 106
Total Long-Term Debt
68 68 68 69 69 69 69 70 70 105 106
Net Debt
-398 -352 -401 -363 -468 -415 -334 -254 -199 -164 -90
Capital Expenditures (CapEx)
1.72 1.74 1.67 2.08 1.80 1.13 2.74 1.34 0.14 0.01 0.01
Debt-free, Cash-free Net Working Capital (DFCFNWC)
-26 -27 -24 -33 -37 -50 -50 -43 -39 -48 -33
Debt-free Net Working Capital (DFNWC)
441 393 445 399 500 434 354 281 230 221 162
Net Working Capital (NWC)
441 393 445 399 500 434 354 281 230 221 162
Net Nonoperating Expense (NNE)
12 14 14 12 20 19 23 24 21 22 22
Net Nonoperating Obligations (NNO)
-398 -352 -401 -363 -468 -415 -334 -254 -199 -164 -90
Total Depreciation and Amortization (D&A)
-2.38 -2.11 -2.05 -1.50 -0.80 -1.09 1.48 -0.65 1.32 1.06 1.43
Debt-free, Cash-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt-free Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Working Capital to Revenue
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.77) ($0.82) ($0.78) ($0.68) ($0.79) ($0.82) ($0.95) ($0.90) ($0.77) ($0.76) ($0.72)
Adjusted Weighted Average Basic Shares Outstanding
66.65M 66.57M 69.19M 78.57M 83.50M 80.56M 91.52M 91.92M 92.19M 92.80M 96.86M
Adjusted Diluted Earnings per Share
($0.77) ($0.82) ($0.78) ($0.68) ($0.79) ($0.82) ($0.95) ($0.90) ($0.77) ($0.76) ($0.72)
Adjusted Weighted Average Diluted Shares Outstanding
66.65M 66.57M 69.19M 78.57M 83.50M 80.56M 91.52M 91.92M 92.19M 92.80M 96.86M
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
61.39M 61.42M 68.32M 68.42M 77.01M 77.09M 78.06M 78.44M 82.57M 83.95M 94.22M
Normalized Net Operating Profit after Tax (NOPAT)
-40 -41 -40 -41 -46 -56 -63 -59 -50 -51 -48
Normalized NOPAT Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Pre Tax Income Margin
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
-35.30 -30.03 -28.84 -28.68 -34.85 -39.34 -44.80 -42.27 -36.42 -25.36 -22.23
NOPAT to Interest Expense
-25.50 -21.07 -20.49 -20.95 -23.36 -27.96 -31.71 -29.41 -25.41 -17.84 -15.48
EBIT Less CapEx to Interest Expense
-36.40 -30.92 -29.69 -29.74 -35.76 -39.91 -46.17 -42.94 -36.49 -25.36 -22.24
NOPAT Less CapEx to Interest Expense
-26.61 -21.96 -21.34 -22.00 -24.27 -28.53 -33.08 -30.08 -25.48 -17.85 -15.48
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

Replimune Group remains a clinical-stage biotechnology company with no reported revenue in the periods provided. Its financial profile continues to be driven by research and development spending, recurring net losses and cash consumption rather than commercial operations.

There was some improvement in quarterly expenses. In Q1 2027, research and development expense declined to $49.3 million from $57.8 million in Q1 2026, while selling, general and administrative expense fell to $19.0 million from $32.6 million. Total operating expenses decreased to $68.2 million, compared with $90.4 million a year earlier. The net loss also narrowed to $69.8 million, or $0.72 per share, from $86.7 million, or $0.95 per share, in Q1 2026.

  • Operating expenses declined year over year. Q1 2027 total operating expenses were $68.2 million, down approximately 25% from $90.4 million in Q1 2026.
  • The quarterly net loss improved. Replimune’s Q1 2027 net loss of $69.8 million was lower than the $86.7 million loss recorded in Q1 2026 and the $73.2 million loss in Q4 2026.
  • The company retains substantial liquidity relative to its liabilities. Cash and short-term investments totaled approximately $195.3 million at June 30, 2026, compared with $38.4 million of current liabilities.
  • Investment maturities supported cash management. Replimune generated $49.9 million of net investing cash flow in Q1 2027, primarily from $59.9 million of investment sales or maturities.
  • Replimune has no reported revenue. Revenue and gross profit were zero in each income statement period provided, so the company has not yet demonstrated commercial operating performance.
  • Interest income provides a partial offset to operating costs. Q1 2027 interest and investment income was $2.0 million, but it was more than offset by $3.1 million of interest expense and other costs.
  • Several periods are marked as calculated or restated. Investors should focus on the latest reported figures and review future filings for any additional revisions to historical results.
  • Operating cash flow remains deeply negative. Replimune used $75.7 million in operating cash in Q1 2027, following uses of $56.2 million in Q4 2026 and $77.0 million in Q1 2026.
  • The cash position has contracted materially over the longer term. Cash and short-term investments declined from approximately $616.4 million at December 31, 2023, to $195.3 million at June 30, 2026, reflecting sustained operating losses and investment activity.
  • Shareholder dilution and accumulated losses are significant risks. Weighted average basic shares rose to 96.9 million in Q1 2027 from 69.2 million in Q1 2025, while retained earnings reached a deficit of $1.33 billion.

At the Q1 2027 operating cash-burn rate, the company’s cash and short-term investments represented roughly two and a half quarters of operating expenses before considering changes in spending, investment maturities, financing or clinical-development costs. Replimune also reported $84.1 million of long-term debt and $21.7 million of capital lease obligations. The key financial issues for investors are therefore whether expense reductions can continue, whether the company can advance its pipeline toward revenue, and whether additional equity financing will be needed before commercial cash flow is generated.

10/02/26 09:10 PM ETAI Generated. May Contain Errors.

Replimune Group Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Replimune Group's fiscal year ends in March. Their fiscal year 2026 ended on March 31, 2026.

Replimune Group's net income appears to be on a downward trend, with a most recent value of -$313.94 million in 2026, falling from -$19.70 million in 2017. The previous period was -$247.30 million in 2025. See Replimune Group's forecast for analyst expectations on what's next for the company.

Replimune Group's total operating income in 2026 was -$319.92 million, based on the following breakdown:
  • Total Gross Profit: $0.00
  • Total Operating Expenses: $319.92 million

Over the last 9 years, Replimune Group's total revenue changed from $0.00 in 2017 to $0.00 in 2026, a change of 0.0%.

In the past 14 quarters, Replimune Group's cash and equivalents has ranged from $76.00 million in Q2 2024 to $206.67 million in Q3 2023, and is currently $185.36 million as of their latest financial filing in Q1 2027.

Replimune Group had total debt of $105.22 million at the end of 2026, a 52.3% increase from 2025, and none in 2017.

Over the last 9 years, Replimune Group's book value per share changed from -5.64 in 2017 to 2.01 in 2026.



Financial statements for NASDAQ:REPL last updated on 8/15/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners