Previous Close | $0.44 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Harvard Bioscience, Inc. operates in the life sciences sector, specializing in the development and manufacturing of specialized instruments, apparatus, and laboratory consumables for pharmaceutical, biotechnology, and academic research institutions. The company’s core revenue model is driven by sales of precision-engineered equipment such as infusion pumps, ventilators, and tissue engineering systems, which are critical for preclinical and clinical research. Harvard Bioscience serves a niche but essential segment of the global life sciences market, competing with larger diversified players by focusing on high-quality, specialized solutions. Its market position is bolstered by long-standing relationships with research institutions and a reputation for reliability, though it faces pricing pressures from commoditized alternatives. The company’s growth is tied to advancements in biomedical research funding and demand for sophisticated laboratory tools, positioning it as a key enabler of scientific innovation.
In FY 2024, Harvard Bioscience reported revenue of $94.1 million, reflecting its steady demand in the research tools market. However, the company posted a net loss of $12.4 million, with diluted EPS of -$0.28, indicating ongoing profitability challenges. Operating cash flow was positive at $1.4 million, but capital expenditures of $2.6 million suggest reinvestment needs, potentially straining near-term cash reserves.
The negative net income and EPS highlight Harvard Bioscience’s struggle to translate revenue into sustainable earnings. Operating cash flow, though positive, is insufficient to cover capital expenditures, signaling limited free cash flow generation. The company’s capital efficiency remains under pressure, requiring careful management of working capital and debt obligations to maintain liquidity.
Harvard Bioscience’s balance sheet shows $4.1 million in cash and equivalents against $44.5 million in total debt, indicating a leveraged position. The debt-to-equity ratio suggests financial risk, though the absence of dividends allows for potential reinvestment. The company’s ability to service debt will depend on improving operational cash flows and managing capital expenditures prudently.
Revenue trends suggest stable demand, but profitability remains elusive. The company does not pay dividends, prioritizing reinvestment in R&D and operational improvements. Growth prospects hinge on expanding its product portfolio and leveraging its niche expertise, though macroeconomic pressures on research funding could pose headwinds.
The market likely prices HBIO based on its niche positioning and potential for margin improvement, though persistent losses weigh on valuation. Investors may focus on the company’s ability to achieve breakeven or secure strategic partnerships to unlock value in the fragmented life sciences tools sector.
Harvard Bioscience’s strengths lie in its specialized product offerings and established customer base. However, the outlook is cautious due to profitability challenges and high leverage. Success will depend on operational execution, cost management, and capitalizing on emerging research trends, such as cell and gene therapy, to drive sustainable growth.
Company filings (10-K), Bloomberg
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |