Free Trial

Emergent Biosolutions (EBS) Financials

Emergent Biosolutions logo
$7.08 +0.13 (+1.86%)
Closing price 03:58 PM Eastern
Extended Trading
$7.10 +0.03 (+0.37%)
As of 04:15 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 Emergent Biosolutions

Annual Income Statements for Emergent Biosolutions

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Income / (Loss) Attributable to Common Shareholders
63 52 83 63 55 306 799 -594 -761 -191 53
Consolidated Net Income / (Loss)
63 52 83 63 55 306 220 -212 -761 -191 53
Net Income / (Loss) Continuing Operations
91 63 83 63 55 306 799 -594 -761 -191 53
Total Pre-Tax Income
136 99 119 82 77 412 303 -219 -731 -143 83
Total Operating Income
142 106 124 90 114 439 341 -170 -726 -109 100
Total Gross Profit
382 363 373 460 673 1,040 3,075 4.90 344 362 417
Total Revenue
489 489 561 782 1,106 1,577 4,571 4.90 1,049 1,044 743
Operating Revenue
489 489 561 782 1,106 1,577 4,571 4.90 1,049 1,044 743
Total Cost of Revenue
107 126 188 322 434 537 1,496 0.00 705 681 326
Operating Cost of Revenue
107 126 188 322 434 537 1,496 0.00 705 681 326
Total Operating Expenses
240 257 249 370 558 602 2,116 594 1,070 471 317
Selling, General & Admin Expense
121 143 143 203 274 304 1,781 340 368 308 186
Research & Development Expense
119 107 97 143 226 238 235 188 111 71 53
Amortization Expense
- 7.00 8.60 25 59 60 59 60 66 65 65
Impairment Charge
- - - - 0.00 0.00 42 6.70 525 27 12
Total Other Income / (Expense), net
-5.80 -6.30 -5.70 -8.30 -37 -27 -76 -12 -4.80 -34 -17
Interest Expense
6.52 7.60 6.60 9.90 38 31 35 - 85 70 72
Other Income / (Expense), net
0.15 1.30 0.90 1.60 1.70 4.70 -42 -12 81 36 54
Income Tax Expense
44 37 36 19 23 106 84 -7.40 29 48 30
Basic Earnings per Share
$1.63 $1.29 $1.98 $1.25 $1.06 $5.80 $4.10 ($4.22) ($14.85) ($3.60) $0.98
Weighted Average Basic Shares Outstanding
38.60M 40.20M 41.80M 50.10M 51.50M 52.70M 53.50M 50.10M 51.20M 53M 53.50M
Diluted Earnings per Share
$1.41 $1.13 $1.71 $1.22 $1.04 $5.68 $4.06 ($4.22) ($14.85) ($3.60) $0.93
Weighted Average Diluted Shares Outstanding
47.26M 49.30M 50.30M 51.40M 52.40M 53.80M 54.10M 50.10M 51.20M 53M 56.70M
Weighted Average Basic & Diluted Shares Outstanding
38.60M 40.10M 41.70M 50.20M 52M 53.30M 50.50M 50.14M 52.20M 54.34M 51.77M

Quarterly Income Statements for Emergent Biosolutions

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
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
-146 9.00 -283 115 46 68 -12 51 -55 6.80 -180
Consolidated Net Income / (Loss)
-50 9.00 -283 115 674 68 -12 51 -55 6.80 -180
Net Income / (Loss) Continuing Operations
-146 9.00 -283 115 46 68 -12 51 -55 6.80 -180
Total Pre-Tax Income
-55 12 -270 142 -28 93 -17 58 -51 13 -166
Total Operating Income
-44 40 -204 65 -9.50 50 1.60 77 -28 11 -125
Total Gross Profit
-573 156 -41 171 91 134 74 145 64 84 137
Total Revenue
-756 300 255 294 -1,000 222 141 231 149 156 234
Operating Revenue
-756 300 255 294 -1,000 222 141 231 149 156 234
Total Cost of Revenue
-182 145 296 123 -1,091 89 67 86 85 72 97
Operating Cost of Revenue
-182 145 296 123 -1,091 89 67 86 85 72 97
Total Operating Expenses
-496 116 162 107 86 84 72 69 92 74 262
Selling, General & Admin Expense
-541 85 86 77 61 52 44 39 51 47 45
Research & Development Expense
29 15 33 14 9.10 15 13 14 12 11 9.20
Amortization Expense
16 16 16 16 16 16 16 16 16 17 17
Impairment Charge
- - 27 0.00 - - 0.00 0.00 - - 191
Total Other Income / (Expense), net
-73 -28 -66 78 45 43 -18 -19 -23 2.90 -41
Interest Expense
- 24 24 8.30 - 15 15 15 27 11 31
Other Income / (Expense), net
-34 -3.40 -43 86 -3.30 58 -3.70 -3.70 4.10 14 -11
Income Tax Expense
-5.00 3.10 13 28 3.70 25 -4.80 6.40 3.90 6.60 14
Basic Earnings per Share
($0.90) $0.17 ($5.38) $2.16 ($0.55) $1.25 ($0.22) $0.96 ($1.01) $0.13 ($3.49)
Weighted Average Basic Shares Outstanding
51.20M 52.20M 52.60M 53.10M 53M 54.40M 54.20M 53.20M 53.50M 51.90M 51.60M
Diluted Earnings per Share
($0.90) $0.17 ($5.38) $2.06 ($0.45) $1.19 ($0.22) $0.91 ($0.95) $0.07 ($3.49)
Weighted Average Diluted Shares Outstanding
51.20M 52.20M 52.60M 55.60M 53M 57.30M 54.20M 56.50M 56.70M 56.50M 51.60M
Weighted Average Basic & Diluted Shares Outstanding
52.20M 52.40M 52.91M 54.18M 54.34M 54.28M 53.35M 52.52M 51.77M 51.60M 51.27M

Annual Cash Flow Statements for Emergent Biosolutions

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Net Change in Cash & Equivalents
32 -41 -93 -67 56 454 -45 66 -531 -6.10 104
Net Cash From Operating Activities
43 55 208 42 188 537 320 -34 -206 59 171
Net Cash From Continuing Operating Activities
43 55 208 42 188 540 320 -34 -206 59 171
Net Income / (Loss) Continuing Operations
63 52 83 63 55 306 220 -212 -761 -191 53
Consolidated Net Income / (Loss)
63 52 83 63 55 306 220 -212 -761 -191 53
Depreciation Expense
35 38 43 62 111 115 124 143 125 109 96
Amortization Expense
- - 1.70 0.90 3.00 3.50 4.10 4.10 21 7.40 9.80
Non-Cash Adjustments To Reconcile Net Income
19 15 16 23 39 75 69 58 487 49 39
Changes in Operating Assets and Liabilities, net
-75 -50 65 -107 -19 41 -96 -28 -79 84 -26
Net Cash From Investing Activities
-45 -76 -250 -897 -97 -152 -224 -381 212 125 69
Net Cash From Continuing Investing Activities
-45 -76 -250 -897 -97 -152 -224 -381 212 125 69
Purchase of Property, Plant & Equipment
-45 -76 -132 -72 -87 -142 -224 -360 -52 -23 -14
Sale of Property, Plant & Equipment
- 0.00 0.00 2.60 - - - 0.00 0.00 7.90 38
Divestitures
- - - - - - 0.00 0.00 270 110 0.00
Other Investing Activities, net
- - - 0.00 - -10 0.00 0.00 -6.30 30 45
Net Cash From Financing Activities
35 -20 -51 789 -36 70 -141 481 -536 -190 -137
Net Cash From Continuing Financing Activities
35 -20 -51 789 -36 70 -141 481 -536 -190 -137
Repayment of Debt
0.00 0.00 -22 -16 -116 -396 -36 -34 -563 -497 -113
Repurchase of Common Equity
-0.10 0.00 -33 -0.10 0.00 0.00 -106 -82 0.00 0.00 -25
Issuance of Debt
2.00 0.00 0.00 798 130 450 0.00 598 20 284 2.20
Issuance of Common Equity
- - - 16 8.20 32 16 5.00 10 24 0.00
Other Financing Activities, net
33 -20 4.10 -8.90 -58 -17 -15 -5.90 -2.50 -1.20 -1.40
Effect of Exchange Rate Changes
-0.15 0.10 - - 0.40 -1.00 -0.30 0.50 -1.20 0.00 0.10
Cash Interest Paid
7.75 8.20 8.40 10 35 21 30 33 68 64 50
Cash Income Taxes Paid
28 10 12 14 31 109 72 6.20 53 27 40

Quarterly Cash Flow Statements for Emergent Biosolutions

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

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
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
24 -33 -8.00 85 -51 47 118 -22 -40 -48 -21
Net Cash From Operating Activities
32 -63 48 154 -80 -11 106 -2.30 78 -34 56
Net Cash From Continuing Operating Activities
32 -63 48 154 -80 -11 106 -2.30 78 -34 56
Net Income / (Loss) Continuing Operations
-50 9.00 -283 115 -31 68 -12 51 -55 6.80 -180
Consolidated Net Income / (Loss)
-50 9.00 -283 115 -31 68 -12 51 -55 6.80 -180
Depreciation Expense
30 28 29 26 26 25 24 23 24 24 24
Amortization Expense
5.70 6.90 5.00 -6.70 2.20 2.30 2.40 2.50 2.60 1.80 1.60
Non-Cash Adjustments To Reconcile Net Income
8.10 2.80 91 -54 8.90 -6.80 11 12 23 -9.60 233
Changes in Operating Assets and Liabilities, net
38 -109 206 73 -86 -100 82 -92 84 -56 -23
Net Cash From Investing Activities
-11 -11 -4.60 112 29 60 17 -3.40 -3.90 -2.40 -52
Net Cash From Continuing Investing Activities
-11 -11 -4.60 112 29 60 17 -3.40 -3.90 -2.40 -52
Purchase of Property, Plant & Equipment
-11 -11 -4.60 -5.80 -1.70 -3.60 -2.90 -3.40 -3.90 -2.40 -2.10
Sale of Property, Plant & Equipment
- 0.00 - 7.60 0.30 38 0.10 - - 0.00 0.20
Net Cash From Financing Activities
4.70 41 -51 -180 0.50 -0.40 -6.40 -16 -114 -11 -24
Net Cash From Continuing Financing Activities
4.70 41 -51 -180 0.50 -0.40 -6.40 -16 -114 -11 -24
Repurchase of Common Equity
- - - - - 0.00 - -8.90 -9.10 -9.00 -9.00
Issuance of Common Equity
0.70 0.00 0.70 23 0.80 0.10 0.70 0.20 -1.00 0.40 1.00
Other Financing Activities, net
-0.10 -0.40 -0.20 -0.30 -0.30 -0.50 -0.20 -0.30 -0.40 -2.80 -0.40
Cash Interest Paid
12 22 15 20 8.20 17 8.10 17 8.00 13 3.50
Cash Income Taxes Paid
15 12 14 9.60 -9.00 15 2.10 11 13 5.30 4.30

Annual Balance Sheets for Emergent Biosolutions

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

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Total Assets
1,037 970 1,070 2,229 2,327 2,883 2,958 3,166 1,823 1,390 1,319
Total Current Assets
537 510 485 621 686 1,196 1,270 1,210 680 599 663
Cash & Equivalents
308 272 178 112 168 621 576 643 112 100 205
Restricted Cash
- 0.00 1.00 0.20 0.20 0.20 0.20 - 0.00 6.10 3.70
Accounts Receivable
114 138 144 263 271 231 279 159 191 155 84
Inventories, net
61 74 143 206 223 307 345 351 329 312 343
Prepaid Expenses
18 16 17 32 25 37 70 58 48 27 26
Other Current Nonoperating Assets
29 - - - - - - - - - 0.00
Plant, Property, & Equipment, net
328 376 407 510 542 644 800 818 383 271 205
Total Noncurrent Assets
172 83 178 1,098 1,099 1,043 888 1,138 761 520 451
Intangible Assets
41 34 120 762 713 663 605 729 567 502 437
Other Noncurrent Operating Assets
2.86 2.48 6.10 64 119 113 58 191 194 19 14
Total Liabilities & Shareholders' Equity
1,037 970 1,070 2,229 2,327 2,883 2,958 3,166 1,823 1,390 1,319
Total Liabilities
377 374 158 1,219 1,239 1,436 1,346 1,779 1,174 907 796
Total Current Liabilities
100 106 100 200 216 385 374 1,229 651 162 132
Accounts Payable
38 35 42 81 95 136 129 104 112 61 56
Accrued Expenses
6.21 6.37 4.80 31 40 47 52 35 19 18 12
Current Deferred Revenue
3.98 7.04 13 - - - - - - - 5.00
Current Deferred & Payable Income Tax Liabilities
- - 0.00 - - - - - - 5.80 6.80
Current Employee Benefit Liabilities
32 35 38 58 62 85 89 87 74 56 42
Other Current Liabilities
2.11 3.27 2.40 21 6.70 83 73 46 33 22 11
Total Noncurrent Liabilities
278 268 58 1,018 1,023 1,052 972 550 523 745 664
Long-Term Debt
247 248 14 785 798 841 809 449 447 664 572
Noncurrent Deferred & Payable Income Tax Liabilities
- - 0.00 68 64 53 93 60 47 42 38
Other Noncurrent Operating Liabilities
24 12 15 104 75 102 70 42 29 39 54
Total Equity & Noncontrolling Interests
660 596 912 1,011 1,089 1,447 1,612 1,388 649 483 523
Total Preferred & Common Equity
660 596 912 1,011 1,089 1,447 1,612 1,388 649 483 523
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
660 596 912 1,011 1,089 1,447 1,612 1,388 649 483 523
Common Stock
318 352 618 689 716 785 830 874 905 928 943
Retained Earnings
351 254 337 367 422 727 950 739 -22 -212 -160
Treasury Stock
-6.42 -6.42 -40 -40 -40 -40 -152 -228 -228 -228 -253
Accumulated Other Comprehensive Income / (Loss)
-2.71 -4.33 -3.70 -5.50 -9.90 -25 -16 3.10 -5.70 -5.20 -7.50

Quarterly Balance Sheets for Emergent Biosolutions

This table presents Emergent Biosolutions' 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
Period end date 9/30/2023 3/31/2024 6/30/2024 9/30/2024 3/31/2025 6/30/2025 9/30/2025 3/31/2026 6/30/2026
Total Assets
1,893 1,804 1,514 1,478 1,426 1,417 1,461 1,320 1,117
Total Current Assets
721 682 655 661 707 720 787 638 666
Cash & Equivalents
88 79 70 150 149 267 246 160 140
Restricted Cash
- 0.50 1.30 6.50 3.70 3.70 3.70 1.20 1.20
Accounts Receivable
217 234 196 121 204 80 150 122 190
Inventories, net
354 333 318 323 314 339 356 328 304
Prepaid Expenses
62 37 36 61 30 24 26 27 25
Other Current Nonoperating Assets
- - 34 - 6.10 6.10 6.30 - 6.10
Plant, Property, & Equipment, net
395 379 306 278 221 216 210 199 178
Total Noncurrent Assets
777 742 553 538 498 482 464 483 273
Intangible Assets
583 550 534 518 485 469 453 470 262
Other Noncurrent Operating Assets
194 191 19 21 13 13 12 13 11
Total Liabilities & Shareholders' Equity
1,893 1,804 1,514 1,478 1,426 1,417 1,461 1,320 1,117
Total Liabilities
1,196 1,140 1,127 969 873 881 879 797 775
Total Current Liabilities
664 630 620 230 112 127 137 149 123
Accounts Payable
113 100 96 82 58 64 57 40 50
Accrued Expenses
17 14 17 16 13 14 14 60 17
Current Deferred Revenue
- - - - - - - 12 15
Current Deferred & Payable Income Tax Liabilities
- - - - - - - 7.20 4.40
Current Employee Benefit Liabilities
83 42 67 63 25 32 37 22 26
Other Current Liabilities
38 15 15 68 11 14 24 8.00 9.90
Total Noncurrent Liabilities
532 510 508 740 762 754 742 649 653
Long-Term Debt
448 447 447 662 666 668 663 574 582
Noncurrent Deferred & Payable Income Tax Liabilities
52 35 35 42 60 47 36 33 35
Other Noncurrent Operating Liabilities
31 28 26 36 35 40 43 42 35
Total Equity & Noncontrolling Interests
697 664 386 508 553 536 583 523 341
Total Preferred & Common Equity
697 664 386 508 553 536 583 523 341
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
697 664 386 508 553 536 583 523 341
Common Stock
900 910 915 925 931 935 939 945 952
Retained Earnings
28 -13 -296 -181 -144 -156 -105 -153 -333
Treasury Stock
-228 -228 -228 -228 -228 -235 -244 -262 -271
Accumulated Other Comprehensive Income / (Loss)
-2.60 -5.50 -5.50 -7.30 -6.10 -8.10 -7.50 -6.90 -6.80

Annual Metrics And Ratios for Emergent Biosolutions

This table displays calculated financial ratios and metrics derived from Emergent Biosolutions' official financial filings.

Metric 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025
Period end date 12/31/2015 12/31/2016 12/31/2017 12/31/2018 12/31/2019 12/31/2020 12/31/2021 12/31/2022 12/31/2023 12/31/2024 12/31/2025
Growth Metrics
- - - - - - - - - - -
Revenue Growth
20.98% -0.11% 14.75% 39.49% 41.36% 42.61% 189.81% -99.89% 21,314.29% -75.44% -28.81%
EBITDA Growth
42.09% -18.08% 16.90% -8.85% 48.54% 144.53% -23.84% -108.03% -1,355.98% 108.92% 494.74%
EBIT Growth
53.80% -24.61% 17.23% -27.00% 26.70% 282.73% -32.42% -160.67% -255.42% 88.82% 312.83%
NOPAT Growth
65.82% -30.27% 30.24% -20.20% 16.29% 305.20% -24.08% -148.15% -327.29% 85.04% 183.57%
Net Income Growth
71.12% -17.61% 59.46% -24.09% -13.08% 461.10% -28.22% -196.40% -259.40% 74.94% 127.60%
EPS Growth
60.23% -19.86% 51.33% -28.66% -14.75% 446.15% -28.52% -203.94% -251.90% 75.76% 125.83%
Operating Cash Flow Growth
-62.15% 28.42% 281.14% -79.91% 349.76% 185.59% -40.36% -110.65% -504.99% 128.45% 190.63%
Free Cash Flow Firm Growth
211.75% -112.11% -425.52% -1,206.91% 104.75% 757.43% -80.04% -652.53% 162.13% 14.79% -22.05%
Invested Capital Growth
-1.94% 15.43% 25.93% 126.81% 2.29% -1.82% 10.35% 14.64% -35.01% -25.53% -14.92%
Revenue Q/Q Growth
8.64% 2.19% 8.13% 10.91% 8.82% 66.45% 121.94% -99.89% 2.89% 100.18% 393.29%
EBITDA Q/Q Growth
6.07% -18.21% 3.89% -15.98% 45.16% 50.01% -6.29% -113.78% -5.72% 492.04% -4.80%
EBIT Q/Q Growth
6.64% -23.53% 1.62% -31.83% 145.86% 72.18% -8.80% -268.24% -4.13% 46.58% -6.65%
NOPAT Q/Q Growth
11.73% -26.84% 1.44% -31.93% 276.03% 83.60% -14.79% -355.84% 2.06% 23.99% -25.13%
Net Income Q/Q Growth
5.42% 8.52% -4.03% -37.33% 1,167.44% 83.66% -3.60% -789.25% 1.92% 79.15% -30.70%
EPS Q/Q Growth
4.44% -1.74% -8.56% -38.38% 1,385.71% 82.05% -3.79% -1,305.71% 2.43% 11.11% -34.97%
Operating Cash Flow Q/Q Growth
-76.05% 442.99% 76.41% -85.34% 288.19% 30.00% 34.48% -116.95% -41.69% -65.61% 1,212.31%
Free Cash Flow Firm Q/Q Growth
83.09% -110.31% -315.50% -2,806.90% 103.74% 51.09% 86.80% -70.30% -4.04% -21.23% 108.60%
Invested Capital Q/Q Growth
-6.56% 14.77% 30.81% 164.65% -2.42% -0.90% -4.65% -4.20% -4.99% 2.59% -10.96%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
78.03% 74.16% 66.54% 58.81% 60.80% 65.95% 67.27% 100.00% 32.77% 100.00% 56.09%
EBITDA Margin
36.17% 29.66% 30.22% 19.75% 20.75% 35.58% 9.35% -700.00% -47.59% 3,164.29% 34.98%
Operating Margin
28.92% 21.58% 22.16% 11.48% 10.32% 27.80% 7.47% -3,469.39% -69.23% -7,764.29% 13.47%
EBIT Margin
28.95% 21.85% 22.32% 11.68% 10.47% 28.10% 6.55% -3,708.16% -61.55% -5,135.71% 20.77%
Profit (Net Income) Margin
12.85% 10.60% 14.73% 8.01% 4.93% 19.39% 4.80% -4,318.37% -72.48% -13,614.29% 7.08%
Tax Burden Percent
46.32% 52.22% 69.65% 76.93% 70.41% 74.24% 72.39% 96.62% 104.01% 133.38% 63.53%
Interest Burden Percent
95.80% 92.88% 94.73% 89.17% 66.84% 92.94% 101.24% 120.53% 113.22% 198.75% 53.66%
Effective Tax Rate
32.64% 37.00% 30.35% 23.07% 29.59% 25.76% 27.61% 0.00% 0.00% 0.00% 36.47%
Return on Invested Capital (ROIC)
18.38% 12.02% 12.93% 5.66% 4.69% 18.97% 13.82% -5.91% -28.66% -6.24% 6.60%
ROIC Less NNEP Spread (ROIC-NNEP)
55.26% 31.59% 17.62% 3.19% 0.79% 14.57% 3.14% -23.93% -62.00% -23.77% 4.22%
Return on Net Nonoperating Assets (RNNOA)
-8.02% -3.77% -1.98% 0.86% 0.50% 5.15% 0.53% -8.20% -46.01% -27.43% 3.86%
Return on Equity (ROE)
10.36% 8.25% 10.95% 6.52% 5.19% 24.12% 14.35% -14.11% -74.67% -33.67% 10.46%
Cash Return on Invested Capital (CROIC)
20.34% -2.31% -10.03% -71.94% 2.43% 20.81% 3.98% -19.55% 13.79% 23.03% 22.72%
Operating Return on Assets (OROA)
14.34% 10.64% 12.27% 5.54% 5.08% 17.01% 10.26% -5.93% -25.89% -4.48% 11.39%
Return on Assets (ROA)
6.36% 5.16% 8.10% 3.80% 2.39% 11.74% 7.52% -6.91% -30.48% -11.86% 3.88%
Return on Common Equity (ROCE)
10.36% 8.25% 10.95% 6.52% 5.19% 24.12% 14.35% -14.11% -74.67% -33.67% 10.46%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% -39.48% 0.00%
Net Operating Profit after Tax (NOPAT)
95 66 87 69 80 326 247 -119 -508 -76 64
NOPAT Margin
19.48% 13.60% 15.43% 8.83% 7.26% 20.64% 5.41% -2,428.57% -48.46% -5,435.00% 8.56%
Net Nonoperating Expense Percent (NNEP)
-36.88% -19.57% -4.69% 2.47% 3.90% 4.41% 10.68% 18.02% 33.34% 17.53% 2.39%
Return On Investment Capital (ROIC_SIMPLE)
10.51% 7.69% 9.35% 3.83% 4.23% 14.02% 10.08% -4.26% -33.69% -6.64% 5.81%
Cost of Revenue to Revenue
21.97% 25.84% 33.46% 41.19% 39.20% 34.05% 32.73% 0.00% 67.23% 0.00% 43.91%
SG&A Expenses to Revenue
24.76% 29.28% 25.48% 25.88% 24.73% 19.28% 38.96% 6,928.57% 35.11% 22,000.00% 25.05%
R&D to Revenue
24.36% 21.87% 17.36% 18.25% 20.45% 15.08% 5.15% 3,842.86% 10.62% 5,050.00% 7.16%
Operating Expenses to Revenue
49.11% 52.58% 44.38% 47.33% 50.49% 38.15% 46.30% 12,130.61% 102.00% 33,642.86% 42.62%
Earnings before Interest and Taxes (EBIT)
142 107 125 91 116 443 300 -182 -646 -72 154
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
177 145 170 155 230 561 427 -34 -499 44 260
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
2.36 2.23 2.11 2.99 2.56 3.28 1.45 0.42 0.19 1.07 1.24
Price to Tangible Book Value (P/TBV)
2.69 2.55 2.59 0.00 25.55 9.18 2.99 1.34 1.51 0.00 7.54
Price to Revenue (P/Rev)
3.18 2.72 3.43 3.86 2.52 3.01 0.51 120.24 0.12 370.00 0.87
Price to Earnings (P/E)
24.78 25.67 23.29 48.17 51.10 15.53 2.93 0.00 0.00 0.00 12.34
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
4.04% 3.89% 4.29% 2.08% 1.96% 6.44% 34.14% 0.00% 0.00% 0.00% 8.10%
Enterprise Value to Invested Capital (EV/IC)
2.91 2.24 2.35 2.19 1.98 2.94 1.39 0.63 0.62 1.03 1.14
Enterprise Value to Revenue (EV/Rev)
3.06 2.71 3.13 4.73 3.10 3.17 0.57 276.00 0.83 768.64 1.36
Enterprise Value to EBITDA (EV/EBITDA)
8.46 9.15 10.37 23.96 14.94 8.91 6.09 0.00 0.00 24.29 3.89
Enterprise Value to EBIT (EV/EBIT)
10.57 12.42 14.04 40.51 29.61 11.29 8.69 0.00 0.00 0.00 6.56
Enterprise Value to NOPAT (EV/NOPAT)
15.70 19.96 20.31 53.59 42.67 15.36 10.53 0.00 0.00 0.00 15.92
Enterprise Value to Operating Cash Flow (EV/OCF)
35.20 24.30 8.45 88.57 18.24 9.32 8.13 0.00 0.00 18.33 5.93
Enterprise Value to Free Cash Flow (EV/FCFF)
14.19 0.00 0.00 0.00 82.33 14.01 36.54 0.00 3.57 3.83 4.62
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
0.37 0.45 0.01 0.79 0.75 0.60 0.52 1.01 1.32 1.37 1.09
Long-Term Debt to Equity
0.37 0.42 0.01 0.78 0.73 0.58 0.50 0.32 0.69 1.37 1.09
Financial Leverage
-0.15 -0.12 -0.11 0.27 0.63 0.35 0.17 0.34 0.74 1.15 0.92
Leverage Ratio
1.63 1.60 1.35 1.72 2.17 2.06 1.91 2.04 2.45 2.84 2.69
Compound Leverage Factor
1.56 1.48 1.28 1.53 1.45 1.91 1.93 2.46 2.77 5.64 1.45
Debt to Total Capital
27.22% 31.02% 1.46% 44.01% 42.70% 37.68% 34.29% 50.32% 56.99% 57.89% 52.26%
Short-Term Debt to Total Capital
0.00% 2.31% 0.00% 0.56% 0.68% 1.46% 1.29% 34.27% 27.41% 0.00% 0.00%
Long-Term Debt to Total Capital
27.22% 28.70% 1.46% 43.45% 42.03% 36.22% 33.00% 16.06% 29.58% 57.89% 52.26%
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
72.78% 68.98% 98.54% 55.99% 57.30% 62.32% 65.71% 49.68% 43.01% 42.11% 47.74%
Debt to EBITDA
1.39 1.85 0.08 5.14 3.54 1.56 1.97 -40.99 -1.72 14.98 2.20
Net Debt to EBITDA
-0.35 -0.02 -0.98 4.42 2.80 0.45 0.62 -22.25 -1.50 12.60 1.40
Long-Term Debt to EBITDA
1.39 1.71 0.08 5.08 3.48 1.50 1.89 -13.08 -0.89 14.98 2.20
Debt to NOPAT
2.59 4.03 0.16 11.50 10.10 2.69 3.40 -11.81 -1.69 -8.72 9.00
Net Debt to NOPAT
-0.64 -0.05 -1.92 9.87 8.01 0.78 1.07 -6.41 -1.47 -7.33 5.71
Long-Term Debt to NOPAT
2.59 3.73 0.16 11.36 9.94 2.58 3.27 -3.77 -0.88 -8.72 9.00
Altman Z-Score
4.38 3.87 9.09 2.43 2.48 3.73 3.74 0.33 -0.53 0.34 1.75
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
5.40 4.82 4.85 3.10 3.17 3.11 3.40 0.98 1.04 3.69 5.01
Quick Ratio
4.24 3.87 3.22 1.87 2.03 2.22 2.29 0.65 0.46 1.56 2.19
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
105 -13 -67 -878 42 357 71 -394 245 281 219
Operating Cash Flow to CapEx
94.88% 71.65% 157.18% 60.14% 216.34% 378.37% 142.88% -9.49% -399.81% 391.33% 0.00%
Free Cash Flow to Firm to Interest Expense
16.17 -1.68 -10.17 -88.64 1.08 11.41 2.07 0.00 2.86 0.00 3.06
Operating Cash Flow to Interest Expense
6.52 7.18 31.53 4.22 4.90 17.15 9.28 0.00 -2.42 0.00 2.39
Operating Cash Flow Less CapEx to Interest Expense
-0.35 -2.84 11.47 -2.80 2.63 12.62 2.79 0.00 -3.02 0.00 2.73
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.50 0.49 0.55 0.47 0.49 0.61 1.57 0.00 0.42 0.00 0.55
Accounts Receivable Turnover
5.67 3.87 3.98 3.85 4.15 6.29 17.93 0.02 5.99 0.01 6.22
Inventory Turnover
1.70 1.87 1.73 1.85 2.02 2.03 4.59 0.00 2.08 0.00 1.00
Fixed Asset Turnover
1.52 1.39 1.43 1.71 2.10 2.66 6.33 0.01 1.75 0.00 3.12
Accounts Payable Turnover
2.72 3.48 4.91 5.26 4.94 4.65 11.29 0.00 6.54 0.00 5.60
Days Sales Outstanding (DSO)
64.42 94.23 91.81 94.75 87.98 58.04 20.35 16,316.99 60.91 45,038.39 58.64
Days Inventory Outstanding (DIO)
214.89 194.91 210.80 197.39 180.31 179.95 79.47 0.00 175.83 0.00 366.51
Days Payable Outstanding (DPO)
133.96 104.93 74.33 69.36 73.88 78.47 32.32 0.00 55.81 0.00 65.18
Cash Conversion Cycle (CCC)
145.35 184.21 228.28 222.78 194.41 159.52 67.50 16,316.99 180.93 45,038.39 359.97
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
514 593 747 1,693 1,732 1,700 1,876 2,151 1,398 1,041 886
Invested Capital Turnover
0.94 0.88 0.84 0.64 0.65 0.92 2.56 0.00 0.59 0.00 0.77
Increase / (Decrease) in Invested Capital
-10 79 154 947 39 -32 176 275 -753 -357 -155
Enterprise Value (EV)
1,497 1,327 1,758 3,702 3,428 5,002 2,603 1,352 873 1,076 1,012
Market Capitalization
1,558 1,330 1,924 3,020 2,785 4,749 2,339 589 125 518 649
Book Value per Share
$16.95 $14.72 $22.04 $19.84 $21.09 $27.30 $29.95 $27.82 $12.51 $8.91 $9.95
Tangible Book Value per Share
$14.85 $12.87 $17.96 ($0.20) $2.11 $9.76 $14.54 $8.83 $1.59 ($0.35) $1.64
Total Capital
907 864 926 1,806 1,900 2,322 2,453 2,794 1,510 1,147 1,095
Total Debt
247 268 14 795 811 875 841 1,406 860 664 572
Total Long-Term Debt
247 248 14 785 798 841 809 449 447 664 572
Net Debt
-61 -3.42 -166 682 643 253 265 763 749 558 363
Capital Expenditures (CapEx)
45 76 132 70 87 142 224 360 52 15 -24
Debt-free, Cash-free Net Working Capital (DFCFNWC)
129 153 206 318 315 224 351 296 330 331 321
Debt-free Net Working Capital (DFNWC)
438 424 385 431 483 845 928 939 442 436 530
Net Working Capital (NWC)
438 404 385 420 470 811 896 -19 28 436 530
Net Nonoperating Expense (NNE)
32 15 3.97 6.39 26 20 28 93 252 115 11
Net Nonoperating Obligations (NNO)
-146 -3.42 -166 682 643 253 265 763 749 558 363
Total Depreciation and Amortization (D&A)
35 38 44 63 114 118 128 147 146 116 106
Debt-free, Cash-free Net Working Capital to Revenue
26.46% 31.27% 36.73% 40.66% 28.46% 14.18% 7.68% 6,044.90% 31.47% 23,621.43% 43.24%
Debt-free Net Working Capital to Revenue
89.47% 86.82% 68.69% 55.02% 43.65% 53.59% 20.29% 19,159.18% 42.11% 31,164.29% 71.38%
Net Working Capital to Revenue
89.47% 82.73% 68.69% 53.73% 42.49% 51.44% 19.60% -377.55% 2.69% 31,164.29% 71.38%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
$1.53 $1.29 $1.98 $1.25 $1.06 $5.79 $4.32 $0.00 ($14.85) ($3.60) $0.98
Adjusted Weighted Average Basic Shares Outstanding
41.25M 40.18M 41.82M 50.10M 51.50M 52.70M 53.50M 0.00 51.20M 53M 53.50M
Adjusted Diluted Earnings per Share
$1.32 $1.13 $1.71 $1.22 $1.04 $5.67 $4.27 $0.00 ($14.85) ($3.60) $0.93
Adjusted Weighted Average Diluted Shares Outstanding
50.50M 49.34M 50.33M 51.40M 52.40M 53.80M 54.10M 0.00 51.20M 53M 56.70M
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
0.00 40.69M 49.49M 51.20M 52M 53.30M 50.50M 0.00 52.20M 54.34M 51.77M
Normalized Net Operating Profit after Tax (NOPAT)
95 66 87 69 80 326 277 -114 -141 -57 71
Normalized NOPAT Margin
19.48% 13.60% 15.43% 8.83% 7.26% 20.64% 6.07% -2,332.86% -13.44% -4,075.00% 9.60%
Pre Tax Income Margin
27.74% 20.29% 21.14% 10.42% 7.00% 26.11% 6.63% -4,469.39% -69.68% -10,207.14% 11.15%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
21.72 14.05 18.97 9.23 3.02 14.16 8.68 0.00 -7.56 0.00 2.16
NOPAT to Interest Expense
14.61 8.75 13.12 6.98 2.09 10.40 7.16 0.00 -5.95 0.00 0.89
EBIT Less CapEx to Interest Expense
14.85 4.03 -1.09 2.21 0.75 9.63 2.19 0.00 -8.17 0.00 2.50
NOPAT Less CapEx to Interest Expense
7.74 -1.28 -6.94 -0.04 -0.17 5.87 0.67 0.00 -6.56 0.00 1.23
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
0.16% 0.00% 40.07% 0.16% 0.00% 0.00% 48.29% -38.80% 0.00% 0.00% 47.34%

Quarterly Metrics And Ratios for Emergent Biosolutions

This table displays calculated financial ratios and metrics derived from Emergent Biosolutions' official financial filings.

Metric Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024 Q1 2025 Q2 2025 Q3 2025 Q4 2025 Q1 2026 Q2 2026
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
51,884,398.00 52,203,433.00 52,401,850.00 52,906,624.00 - 54,337,026.00 54,277,827.00 53,351,099.00 - 51,770,857.00 51,596,296.00
DEI Adjusted Shares Outstanding
51,884,398.00 52,203,433.00 52,401,850.00 52,906,624.00 - 54,337,026.00 54,277,827.00 53,351,099.00 - 51,770,857.00 51,596,296.00
DEI Earnings Per Adjusted Shares Outstanding
-7.64 0.17 -5.40 2.17 - 1.25 -0.22 0.96 - 0.13 -3.49
Growth Metrics
- - - - - - - - - - -
Revenue Growth
3.76% -2.37% -73.96% -43.42% 44.43% -26.03% -44.68% -21.34% -23.63% -29.75% 66.29%
EBITDA Growth
-171.97% 166.48% -55.14% 180.19% 138.31% 89.75% 111.19% -42.08% -84.46% -63.21% -563.03%
EBIT Growth
-48.86% 125.51% -37.62% 161.21% 83.05% 195.05% 99.15% -51.69% -77.61% -77.28% -6,366.67%
NOPAT Growth
25.89% 128.65% 30.52% 130.68% 78.31% 23.65% 100.79% 30.77% -193.68% -85.44% -7,918.75%
Net Income Growth
23.14% 104.83% -8.30% 143.58% 1,461.82% 655.56% 95.76% -55.40% -74.44% -90.00% -1,401.67%
EPS Growth
29.13% 104.58% -4.26% 140.55% 50.00% 600.00% 95.91% -55.83% -111.11% -94.12% -1,486.36%
Operating Cash Flow Growth
-65.41% 65.98% 141.52% 156.17% -348.91% 82.11% 124.00% -101.50% 197.25% -201.79% -47.27%
Free Cash Flow Firm Growth
328.57% 558.99% 11,280.10% -15.88% -51.52% -11.20% -52.92% -82.70% -61.24% -70.97% -69.64%
Invested Capital Growth
-35.01% -24.81% -34.84% -31.04% -25.53% -28.61% -19.27% -1.97% -14.92% -12.13% -16.68%
Revenue Q/Q Growth
-245.52% 116.70% -15.21% 15.35% -277.62% 14.12% -36.59% 64.02% -35.66% 4.98% 50.10%
EBITDA Q/Q Growth
79.91% 277.11% -398.74% 180.11% -90.96% 812.84% -82.38% 314.71% -97.67% 2,060.87% -321.73%
EBIT Q/Q Growth
68.32% 148.21% -776.37% 161.21% -108.49% 901.49% -101.96% 3,566.67% -132.69% 202.52% -656.56%
NOPAT Q/Q Growth
81.91% 196.55% -581.20% 136.50% -112.79% 650.44% -96.94% 5,971.43% -128.72% 127.28% -1,743.47%
Net Income Q/Q Growth
81.21% 118.18% -3,245.56% 140.55% 487.20% 317.25% -117.65% 526.67% -206.64% 112.45% -2,750.00%
EPS Q/Q Growth
82.28% 118.89% -3,264.71% 138.29% -121.84% 364.44% -118.49% 513.64% -204.40% 107.37% -5,085.71%
Operating Cash Flow Q/Q Growth
-46.50% -295.02% 175.88% 223.58% -151.98% 85.98% 1,050.00% -102.16% 3,478.26% -143.50% 265.98%
Free Cash Flow Firm Q/Q Growth
19.48% -27.81% -9.00% 7.17% -31.13% 32.22% -51.76% -60.61% 54.28% -0.99% -49.54%
Invested Capital Q/Q Growth
-4.99% 6.65% -22.60% -12.07% 2.59% 2.25% -12.47% 6.76% -10.96% 5.60% -17.00%
Profitability Metrics
- - - - - - - - - - -
Gross Margin
0.00% 51.86% -16.25% 58.27% 0.00% 60.17% 52.52% 62.83% 42.91% 53.88% 58.56%
EBITDA Margin
0.00% 23.70% -83.51% 58.00% 0.00% 60.80% 16.89% 42.71% 1.55% 31.84% -47.03%
Operating Margin
0.00% 13.25% -79.90% 21.95% 0.00% 22.46% 1.14% 33.10% -18.76% 6.73% -53.39%
EBIT Margin
0.00% 12.12% -96.66% 51.29% 0.00% 48.33% -1.49% 31.50% -16.01% 15.63% -57.96%
Profit (Net Income) Margin
0.00% 3.00% -111.15% 39.07% 0.00% 30.60% -8.52% 22.15% -36.72% 4.36% -76.91%
Tax Burden Percent
90.83% 74.38% 104.93% 80.62% -2,442.39% 73.35% 71.43% 88.89% 107.69% 50.75% 108.36%
Interest Burden Percent
69.87% 33.24% 109.59% 94.49% 215.63% 86.31% 800.00% 79.12% 213.03% 54.92% 122.46%
Effective Tax Rate
0.00% 25.62% 0.00% 19.38% 0.00% 26.65% 0.00% 11.11% 0.00% 49.25% 0.00%
Return on Invested Capital (ROIC)
0.00% 0.00% 0.00% 0.00% 0.00% 12.45% 0.00% 0.00% -10.13% 2.31% -33.71%
ROIC Less NNEP Spread (ROIC-NNEP)
0.00% 0.00% 0.00% 0.00% 0.00% 17.14% 0.00% 0.00% -17.74% 2.63% -56.03%
Return on Net Nonoperating Assets (RNNOA)
0.00% 0.00% 0.00% 0.00% 0.00% 18.86% 0.00% 0.00% -16.26% 2.26% -53.00%
Return on Equity (ROE)
0.00% -60.57% -87.44% -34.64% 0.00% 31.31% 30.24% 13.92% -26.39% 4.57% -86.71%
Cash Return on Invested Capital (CROIC)
13.79% 6.60% 20.67% 28.68% 23.03% 27.98% 28.79% 10.45% 22.72% -2.01% 12.79%
Operating Return on Assets (OROA)
0.00% 0.00% 0.00% 0.00% 0.00% 28.90% 0.00% 0.00% -8.78% 7.70% -35.23%
Return on Assets (ROA)
0.00% 0.00% 0.00% 0.00% 0.00% 18.30% 0.00% 0.00% -20.14% 2.15% -46.75%
Return on Common Equity (ROCE)
0.00% -60.57% -87.44% -34.64% 0.00% 31.31% 30.24% 13.92% -26.39% 4.57% -86.71%
Return on Equity Simple (ROE_SIMPLE)
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Net Operating Profit after Tax (NOPAT)
-31 30 -142 52 -6.65 37 1.12 68 -20 5.33 -88
NOPAT Margin
0.00% 9.85% -55.93% 17.70% 0.00% 16.47% 0.79% 29.42% -13.13% 3.41% -37.38%
Net Nonoperating Expense Percent (NNEP)
2.49% 2.56% 17.78% -9.81% -104.20% -4.69% 2.26% 3.66% 7.61% -0.32% 22.32%
Return On Investment Capital (ROIC_SIMPLE)
-2.03% 1.89% -11.41% 4.44% -0.58% 3.00% 0.09% 5.46% -1.78% 0.49% -9.49%
Cost of Revenue to Revenue
0.00% 48.14% 116.25% 41.73% 0.00% 39.83% 47.48% 37.17% 57.09% 46.12% 41.44%
SG&A Expenses to Revenue
0.00% 28.20% 33.73% 26.07% 0.00% 23.58% 31.01% 16.83% 34.36% 29.85% 19.04%
R&D to Revenue
0.00% 5.03% 12.84% 4.70% 0.00% 6.80% 8.87% 5.84% 8.14% 6.73% 3.93%
Operating Expenses to Revenue
0.00% 38.62% 63.64% 36.32% 0.00% 37.71% 51.38% 29.73% 61.67% 47.15% 111.95%
Earnings before Interest and Taxes (EBIT)
-78 36 -246 151 -13 107 -2.10 73 -24 24 -136
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-43 71 -213 170 15 135 24 99 2.30 50 -110
Valuation Ratios
- - - - - - - - - - -
Price to Book Value (P/BV)
0.19 0.20 0.93 0.87 1.07 0.48 0.65 0.81 1.24 0.82 1.27
Price to Tangible Book Value (P/TBV)
1.51 1.16 0.00 0.00 0.00 3.91 5.15 3.63 7.54 8.15 5.43
Price to Revenue (P/Rev)
0.12 0.00 0.00 0.00 370.00 0.27 0.00 0.00 0.87 0.63 0.56
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 12.34 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% 8.10% 0.00% 0.00%
Enterprise Value to Invested Capital (EV/IC)
0.62 0.64 1.00 0.93 1.03 0.73 0.80 0.89 1.14 0.90 1.13
Enterprise Value to Revenue (EV/Rev)
0.83 0.00 0.00 0.00 768.64 0.80 0.00 0.00 1.36 1.24 1.13
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 24.29 7.22 2.16 3.24 3.89 4.82 21.56
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 3.06 5.35 6.56 11.81 0.00
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 9.54 10.41 15.92 0.00 0.00
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 14.92 5.55 18.33 7.06 4.40 68.04 5.93 5.69 8.94
Enterprise Value to Free Cash Flow (EV/FCFF)
3.57 8.37 3.80 2.66 3.83 2.17 2.48 8.43 4.62 0.00 8.00
Leverage & Solvency
- - - - - - - - - - -
Debt to Equity
1.32 1.36 2.23 1.30 1.37 1.20 1.25 1.14 1.09 1.10 1.70
Long-Term Debt to Equity
0.69 0.67 1.16 1.30 1.37 1.20 1.25 1.14 1.09 1.10 1.70
Financial Leverage
0.74 0.86 1.18 1.06 1.15 1.10 1.26 0.84 0.92 0.86 0.95
Leverage Ratio
2.45 2.55 2.75 2.80 2.84 2.65 3.18 2.69 2.69 2.55 2.89
Compound Leverage Factor
1.71 0.85 3.01 2.64 6.12 2.29 25.41 2.13 5.74 1.40 3.54
Debt to Total Capital
56.99% 57.71% 69.06% 56.58% 57.89% 54.64% 55.47% 53.24% 52.26% 52.30% 63.02%
Short-Term Debt to Total Capital
27.41% 29.25% 33.26% 0.07% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
29.58% 28.46% 35.80% 56.52% 57.89% 54.64% 55.47% 53.24% 52.26% 52.30% 63.02%
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
43.01% 42.29% 30.94% 43.42% 42.11% 45.36% 44.53% 46.76% 47.74% 47.70% 36.98%
Debt to EBITDA
-1.72 -2.84 -2.19 -58.64 14.98 6.19 1.94 2.43 2.20 3.29 14.37
Net Debt to EBITDA
-1.50 -2.60 -2.01 -44.80 12.60 4.77 1.15 1.52 1.40 2.36 10.89
Long-Term Debt to EBITDA
-0.89 -1.40 -1.13 -58.57 14.98 6.19 1.94 2.43 2.20 3.29 14.37
Debt to NOPAT
-1.69 -2.40 -2.74 -6.62 -8.72 -9.65 8.57 7.81 9.00 -3.85 -12.59
Net Debt to NOPAT
-1.47 -2.19 -2.51 -5.06 -7.33 -7.43 5.09 4.87 5.71 -2.76 -9.54
Long-Term Debt to NOPAT
-0.88 -1.18 -1.42 -6.61 -8.72 -9.65 8.57 7.81 9.00 -3.85 -12.59
Altman Z-Score
0.50 0.16 -1.07 0.15 0.48 1.47 0.44 0.75 1.31 1.18 0.79
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
1.04 1.08 1.06 2.88 3.69 6.32 5.66 5.76 5.01 4.29 5.42
Quick Ratio
0.46 0.50 0.43 1.18 1.56 3.15 2.73 2.89 2.19 1.90 2.68
Cash Flow Metrics
- - - - - - - - - - -
Free Cash Flow to Firm (FCFF)
722 522 475 509 350 463 223 88 136 134 68
Operating Cash Flow to CapEx
281.58% -579.63% 1,032.61% 0.00% -5,707.14% 0.00% 3,800.00% -67.65% 1,992.31% -1,408.33% 2,952.63%
Free Cash Flow to Firm to Interest Expense
0.00 21.46 20.11 61.28 0.00 31.50 15.20 5.79 5.05 12.22 2.22
Operating Cash Flow to Interest Expense
0.00 -2.58 2.01 18.52 0.00 -0.76 7.24 -0.15 2.89 -3.07 1.84
Operating Cash Flow Less CapEx to Interest Expense
0.00 -3.02 1.82 18.73 0.00 1.59 7.05 -0.38 2.74 -3.29 1.78
Efficiency Ratios
- - - - - - - - - - -
Asset Turnover
0.42 0.00 0.00 0.00 0.00 0.60 0.00 0.00 0.55 0.49 0.61
Accounts Receivable Turnover
5.99 0.00 0.00 0.00 0.01 4.42 0.00 0.00 6.22 4.16 5.71
Inventory Turnover
2.08 0.00 0.00 0.00 0.00 1.93 0.00 0.00 1.00 0.97 1.06
Fixed Asset Turnover
1.75 0.00 0.00 0.00 0.00 3.22 0.00 0.00 3.12 3.22 3.91
Accounts Payable Turnover
6.54 0.00 0.00 0.00 0.00 7.90 0.00 0.00 5.60 6.35 5.97
Days Sales Outstanding (DSO)
60.91 0.00 0.00 0.00 45,038.39 82.65 0.00 0.00 58.64 87.72 63.93
Days Inventory Outstanding (DIO)
175.83 0.00 0.00 0.00 0.00 188.98 0.00 0.00 366.51 378.08 344.81
Days Payable Outstanding (DPO)
55.81 0.00 0.00 0.00 0.00 46.21 0.00 0.00 65.18 57.51 61.16
Cash Conversion Cycle (CCC)
180.93 0.00 0.00 0.00 45,038.39 225.42 0.00 0.00 359.97 408.29 347.59
Capital & Investment Metrics
- - - - - - - - - - -
Invested Capital
1,398 1,491 1,154 1,015 1,041 1,064 932 995 886 935 776
Invested Capital Turnover
0.59 0.00 0.00 0.00 0.00 0.76 0.00 0.00 0.77 0.68 0.90
Increase / (Decrease) in Invested Capital
-753 -492 -617 -457 -357 -427 -222 -20 -155 -129 -155
Enterprise Value (EV)
873 959 1,149 948 1,076 777 743 884 1,012 842 873
Market Capitalization
125 132 357 442 518 264 346 471 649 430 432
Book Value per Share
$12.51 $12.72 $7.37 $9.61 $8.91 $10.17 $9.88 $10.92 $9.95 $10.10 $6.62
Tangible Book Value per Share
$1.59 $2.17 ($2.82) ($0.18) ($0.35) $1.24 $1.24 $2.43 $1.64 $1.02 $1.54
Total Capital
1,510 1,570 1,249 1,171 1,147 1,218 1,204 1,246 1,095 1,097 923
Total Debt
860 906 862 663 664 666 668 663 572 574 582
Total Long-Term Debt
447 447 447 662 664 666 668 663 572 574 582
Net Debt
749 827 791 506 558 513 397 414 363 412 441
Capital Expenditures (CapEx)
11 11 4.60 -1.80 1.40 -35 2.80 3.40 3.90 2.40 1.90
Debt-free, Cash-free Net Working Capital (DFCFNWC)
330 432 379 276 331 442 321 401 321 327 402
Debt-free Net Working Capital (DFNWC)
442 511 450 432 436 595 592 650 530 489 543
Net Working Capital (NWC)
28 52 35 432 436 595 592 650 530 489 543
Net Nonoperating Expense (NNE)
19 21 141 -63 -681 -31 13 17 35 -1.47 93
Net Nonoperating Obligations (NNO)
749 827 768 506 558 512 395 412 363 412 435
Total Depreciation and Amortization (D&A)
35 35 34 20 28 28 26 26 26 25 26
Debt-free, Cash-free Net Working Capital to Revenue
31.47% 0.00% 0.00% 0.00% 23,621.43% 45.79% 0.00% 0.00% 43.24% 48.37% 52.23%
Debt-free Net Working Capital to Revenue
42.11% 0.00% 0.00% 0.00% 31,164.29% 61.62% 0.00% 0.00% 71.38% 72.24% 70.53%
Net Working Capital to Revenue
2.69% 0.00% 0.00% 0.00% 31,164.29% 61.62% 0.00% 0.00% 71.38% 72.24% 70.53%
Earnings Adjustments
- - - - - - - - - - -
Adjusted Basic Earnings per Share
($0.90) $0.17 ($5.38) $2.16 ($0.55) $1.25 ($0.22) $0.96 ($1.01) $0.13 ($3.49)
Adjusted Weighted Average Basic Shares Outstanding
51.20M 52.20M 52.60M 53.10M 53M 54.40M 54.20M 53.20M 53.50M 51.90M 51.60M
Adjusted Diluted Earnings per Share
($0.90) $0.17 ($5.38) $2.06 ($0.45) $1.19 ($0.22) $0.91 ($0.95) $0.07 ($3.49)
Adjusted Weighted Average Diluted Shares Outstanding
51.20M 52.20M 52.60M 55.60M 53M 57.30M 54.20M 56.50M 56.70M 56.50M 51.60M
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
52.20M 52.40M 52.91M 54.18M 54.34M 54.28M 53.35M 52.52M 51.77M 51.60M 51.27M
Normalized Net Operating Profit after Tax (NOPAT)
-31 30 -123 52 -6.65 37 1.12 68 -20 5.33 46
Normalized NOPAT Margin
0.00% 9.85% -48.45% 17.70% 0.00% 16.47% 0.79% 29.42% -13.13% 3.41% 19.78%
Pre Tax Income Margin
0.00% 4.03% -105.93% 48.47% 0.00% 41.72% -11.92% 24.92% -34.10% 8.58% -70.98%
Debt Service Ratios
- - - - - - - - - - -
EBIT to Interest Expense
0.00 1.50 -10.43 18.16 0.00 7.31 -0.14 4.79 -0.88 2.22 -4.45
NOPAT to Interest Expense
0.00 1.22 -6.04 6.26 0.00 2.49 0.08 4.47 -0.73 0.48 -2.87
EBIT Less CapEx to Interest Expense
0.00 1.05 -10.63 18.37 0.00 9.65 -0.33 4.57 -1.03 2.00 -4.51
NOPAT Less CapEx to Interest Expense
0.00 0.77 -6.23 6.48 0.00 4.84 -0.11 4.25 -0.87 0.27 -2.93
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% 4.95% 20.82% 47.34% -394.19% -20.36%

Financials Breakdown Chart

Key Financial Trends

Emergent BioSolutions’ latest statements show a sharp rebound in quarterly revenue and operating cash flow, but the improvement remains uneven. Q2 2026 revenue increased to $234.3 million from $156.1 million in Q1 2026 and $140.9 million in the restated Q2 2025. Gross profit also rose to $137.2 million, producing a gross margin of approximately 58.5%, up from 53.8% in Q1 and 52.5% in Q2 2025.

However, a $191.3 million impairment charge pushed Q2 operating income to a $125.1 million loss and net income to a $180.2 million loss, or $3.49 per diluted share. The impairment was a noncash expense, but it signals continued pressure on the value or performance of certain assets. Investors should also note that several earlier periods were restated or contain unusual data, making long-term comparisons more difficult.

  • Revenue momentum improved: Q2 2026 revenue increased nearly 50% sequentially and approximately 66% from the restated Q2 2025, reversing the significant decline seen between Q1 2025 and Q2 2025.
  • Gross margins strengthened: Gross margin rose to about 58.5% in Q2 2026 from 53.8% in Q1 and 52.5% in Q2 2025, indicating better revenue mix, pricing, or production economics.
  • Operating cash flow returned to positive territory: Cash provided by operations was $56.1 million in Q2 2026, compared with a $33.8 million use of cash in Q1. This was also an improvement from negative operating cash flow in Q3 2025.
  • Debt declined from prior-year levels: Long-term debt was $581.8 million at June 30, 2026, down from $667.8 million at June 30, 2025 and $663.1 million at September 30, 2025.
  • Short-term liquidity remains substantial: The company reported $666.0 million of current assets against $122.8 million of current liabilities, implying a current ratio of roughly 5.4 times.
  • Cash balances are falling despite positive operating cash flow: Cash and equivalents declined to $139.7 million from $160.3 million in Q1 2026 and $267.3 million in Q2 2025. Q2 cash usage included $52.3 million of investing outflows and $24.4 million of financing outflows.
  • Working capital remains inventory-heavy: Net inventory totaled $303.6 million, or about 46% of current assets. Accounts receivable also rose to $190.0 million from $121.6 million in Q1, which could support future revenue but also increases collection and inventory-management risk.
  • Profitability remains highly volatile: Emergent reported net income of $6.8 million in Q1 2026 but swung to a $180.2 million loss in Q2. The company has alternated between profitable and loss-making quarters across the available periods.
  • The Q2 impairment charge overwhelmed operating performance: Without the $191.3 million impairment charge, reported operating results would have been materially stronger, but the charge highlights the risk of additional asset write-downs and weakens confidence in the balance sheet’s carrying values.
  • Leverage and shareholder equity remain concerns: Long-term debt of $581.8 million was more than four times quarterly revenue, while total equity fell to $341.4 million from $523.1 million a year earlier. Retained earnings also deteriorated to a deficit of $333.2 million, reflecting the company’s accumulated losses.

Overall, the statements suggest that Emergent is showing signs of operating recovery, particularly in revenue, gross margin and quarterly operating cash flow. Nevertheless, recurring losses, large impairment charges, declining cash, heavy inventory and a still-leveraged balance sheet leave the turnaround financially fragile.

10/07/26 04:21 PM ETAI Generated. May Contain Errors.

Emergent Biosolutions Financials - Frequently Asked Questions

According to the most recent income statement we have on file, Emergent Biosolutions' fiscal year ends in December. Their fiscal year 2025 ended on December 31, 2025.

Emergent Biosolutions' net income appears to be on a downward trend, with a most recent value of $52.60 million in 2025, falling from $62.87 million in 2015. The previous period was -$190.60 million in 2024. See where experts think Emergent Biosolutions is headed by visiting Emergent Biosolutions' forecast page.

Emergent Biosolutions' total operating income in 2025 was $100.10 million, based on the following breakdown:
  • Total Gross Profit: $416.70 million
  • Total Operating Expenses: $316.60 million

Over the last 10 years, Emergent Biosolutions' total revenue changed from $489.33 million in 2015 to $742.90 million in 2025, a change of 51.8%.

In the past 11 quarters, Emergent Biosolutions' cash and equivalents has ranged from $69.70 million in Q2 2024 to $267.30 million in Q2 2025, and is currently $139.70 million as of their latest financial filing in Q2 2026.

Emergent Biosolutions had total debt of $572.10 million at the end of 2025, a 13.8% decrease from 2024, and a 131.7% increase since 2015.

Over the last 10 years, Emergent Biosolutions' book value per share changed from 16.95 in 2015 to 9.95 in 2025, a change of -41.3%.



Financial statements for NYSE:EBS last updated on 8/6/2026 by MarketBeat.com Staff. New filings and market data are monitored continuously.
From Our Partners