Data is not available at this time.
Emergent BioSolutions Inc. operates in the pharmaceutical sector, specializing in preparedness and response solutions for public health threats (PHTs). The company’s core revenue model is driven by a diversified portfolio of vaccines, therapeutics, and contract development and manufacturing services (CDMO). Its products target chemical, biological, radiological, and nuclear threats, as well as emerging infectious diseases and opioid overdose reversal. Key offerings include BioThrax (anthrax vaccine), NARCAN (opioid overdose nasal spray), and ACAM2000 (smallpox vaccine), positioning it as a critical player in biodefense and emergency healthcare. Emergent’s market position is reinforced by its role as a government contractor, particularly in the U.S., where it supplies medical countermeasures for national stockpiles. The company also engages in CDMO services, supporting biopharmaceutical clients with drug development and manufacturing. Despite competition from larger pharmaceutical firms, Emergent maintains a niche focus on high-threat pathogens and rare diseases, leveraging its expertise in rapid-response solutions. However, its reliance on government contracts introduces revenue volatility, while its pipeline of developmental candidates, such as universal influenza and chikungunya vaccines, aims to diversify long-term growth.
Emergent reported revenue of $1.01 billion for FY 2024, reflecting its diversified product and service offerings. However, net income stood at -$190.6 million, with diluted EPS of -$3.6, indicating significant profitability challenges. Operating cash flow was $58.7 million, supported by working capital adjustments, while capital expenditures totaled -$22.9 million, suggesting restrained investment in capacity expansion.
The company’s negative earnings highlight operational inefficiencies, likely tied to high R&D and manufacturing costs. Its capital efficiency is further strained by a debt-heavy structure, with total debt at $663.7 million against cash reserves of $99.5 million. The absence of dividends aligns with its focus on reinvestment, though profitability hurdles persist.
Emergent’s balance sheet shows moderate liquidity, with cash and equivalents covering near-term obligations. However, its elevated debt load ($663.7 million) raises leverage concerns, particularly given inconsistent profitability. The lack of dividend payouts underscores a conservative approach to capital preservation amid financial restructuring efforts.
Growth is driven by pipeline advancements, including AP003 (naloxone spray) and AV7909 (anthrax vaccine), though commercialization risks remain. The company does not pay dividends, prioritizing debt reduction and R&D funding. Revenue stability hinges on government contracts, while CDMO services offer supplementary growth potential.
With a market cap of $342.5 million and a beta of 2.09, Emergent is viewed as high-risk, reflecting its volatile earnings and sector-specific exposure. Investors likely discount its valuation due to profitability challenges, though its niche in biodefense could attract long-term interest if pipeline assets gain traction.
Emergent’s strategic edge lies in its specialized biodefense portfolio and government partnerships. Near-term headwinds include debt management and operational turnaround, but its pipeline and CDMO capabilities provide avenues for recovery. The outlook remains cautious, pending execution on cost optimization and clinical milestones.
Company filings, 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 |