
BioMarin (BMRN) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Jun 2025Income Metrics
Revenue
825.4M
Gross Profit
675.3M
81.82%
Operating Income
276.9M
33.54%
Net Income
240.5M
29.14%
EPS (Diluted)
$1.23
Balance Sheet Metrics
Total Assets
7.1B
Total Liabilities
1.4B
Shareholders Equity
5.8B
Debt to Equity
0.23
Cash Flow Metrics
Operating Cash Flow
182.8M
Free Cash Flow
157.6M
Revenue & Profitability Trend
BioMarin Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 2.9B | 2.4B | 2.1B | 1.8B | 1.9B |
Cost of Goods Sold | 580.2M | 514.9M | 483.7M | 470.5M | 524.3M |
Gross Profit | 2.3B | 1.9B | 1.6B | 1.4B | 1.3B |
Gross Margin % | 79.7% | 78.7% | 76.9% | 74.5% | 71.8% |
Operating Expenses | |||||
Research & Development | 747.2M | 746.8M | 649.6M | 628.8M | 628.1M |
Selling, General & Administrative | 1.0B | 937.3M | 854.0M | 759.4M | 737.7M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 1.8B | 1.7B | 1.5B | 1.4B | 1.4B |
Operating Income | 474.2M | 158.1M | 46.0M | -74.3M | -91.8M |
Operating Margin % | 16.6% | 6.5% | 2.2% | -4.0% | -4.9% |
Non-Operating Items | |||||
Interest Income | 74.9M | 58.3M | 18.0M | 10.5M | 16.6M |
Interest Expense | 12.3M | 16.7M | 15.4M | 14.7M | 27.5M |
Other Non-Operating Income | 5.3M | -10.5M | 101.6M | 3.8M | 55.5M |
Pre-tax Income | 541.8M | 188.6M | 149.6M | -75.4M | -49.0M |
Income Tax | 114.9M | 20.9M | 8.0M | -11.3M | -903.0M |
Effective Tax Rate % | 21.2% | 11.1% | 5.4% | 0.0% | 0.0% |
Net Income | 426.9M | 167.6M | 141.6M | -64.1M | 854.0M |
Net Margin % | 15.0% | 6.9% | 6.8% | -3.5% | 45.9% |
Key Metrics | |||||
EBITDA | 640.5M | 309.7M | 163.3M | 55.4M | 35.3M |
EPS (Basic) | $2.25 | $0.89 | $0.76 | $-0.35 | $4.75 |
EPS (Diluted) | $2.21 | $0.87 | $0.75 | $-0.35 | $4.53 |
Basic Shares Outstanding | 190027000 | 187834000 | 185266000 | 182852000 | 180804000 |
Diluted Shares Outstanding | 190027000 | 187834000 | 185266000 | 182852000 | 180804000 |
Income Statement Trend
BioMarin Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 942.8M | 755.1M | 724.5M | 587.3M | 649.2M |
Short-term Investments | 194.9M | 318.7M | 567.0M | 426.6M | 416.2M |
Accounts Receivable | 660.5M | 633.7M | 461.3M | 373.4M | 448.4M |
Inventory | 1.2B | 1.1B | 894.1M | 776.7M | 698.5M |
Other Current Assets | 201.5M | 141.4M | 104.5M | 110.4M | 129.9M |
Total Current Assets | 3.2B | 3.0B | 2.8B | 2.3B | 2.3B |
Non-Current Assets | |||||
Property, Plant & Equipment | 542.9M | 538.7M | 475.7M | 444.2M | 414.4M |
Goodwill | 647.7M | 687.1M | 731.0M | 781.0M | 809.7M |
Intangible Assets | 255.3M | 294.7M | 338.6M | 388.7M | 417.3M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 1.7B | 1.7B | 1.7B | 1.6B | 1.6B |
Total Non-Current Assets | 3.8B | 3.9B | 3.6B | 3.7B | 3.5B |
Total Assets | 7.0B | 6.8B | 6.4B | 6.0B | 5.8B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 235.4M | 315.5M | 231.2M | 199.7M | 191.4M |
Short-term Debt | 7.6M | 502.7M | 10.4M | 10.5M | 11.8M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 13.1M | 33.9M | 28.5M | 54.5M | 17.8M |
Total Current Liabilities | 607.0M | 1.2B | 588.9M | 546.5M | 492.5M |
Non-Current Liabilities | |||||
Long-term Debt | 595.1M | 593.1M | 1.1B | 1.1B | 1.1B |
Deferred Tax Liabilities | - | - | - | - | - |
Other Non-Current Liabilities | 128.8M | 119.9M | 100.0M | 113.5M | 174.3M |
Total Non-Current Liabilities | 724.0M | 713.0M | 1.2B | 1.2B | 1.2B |
Total Liabilities | 1.3B | 1.9B | 1.8B | 1.7B | 1.7B |
Equity | |||||
Common Stock | 191.0K | 189.0K | 186.0K | 184.0K | 182.0K |
Retained Earnings | -194.7M | -621.6M | -789.2M | -930.8M | -861.6M |
Treasury Stock | - | - | - | - | 9.8M |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 5.7B | 5.0B | 4.6B | 4.3B | 4.1B |
Key Metrics | |||||
Total Debt | 602.7M | 1.1B | 1.1B | 1.1B | 1.1B |
Working Capital | 2.6B | 1.8B | 2.2B | 1.7B | 1.8B |
Balance Sheet Composition
BioMarin Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 426.9M | 167.6M | 141.6M | -64.1M | 854.0M |
Depreciation & Amortization | 96.4M | 104.4M | 102.0M | 108.0M | 105.2M |
Stock-Based Compensation | 201.6M | 207.1M | 196.3M | 197.3M | 189.7M |
Working Capital Changes | -216.4M | -336.5M | -96.4M | 66.0M | -260.5M |
Operating Cash Flow | 588.0M | 101.4M | 295.1M | 301.2M | 18.5M |
Investing Activities | |||||
Capital Expenditures | -85.4M | -96.7M | -121.0M | -95.6M | -114.3M |
Acquisitions | - | - | - | - | - |
Investment Purchases | -410.2M | -868.5M | -611.8M | -937.1M | -538.4M |
Investment Sales | 633.0M | 864.9M | 620.0M | 691.0M | 555.8M |
Investing Cash Flow | 148.5M | -100.3M | -9.4M | -342.7M | -30.4M |
Financing Activities | |||||
Share Repurchases | - | - | 0 | 0 | -50.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | - | - | 0 | 0 | 585.8M |
Debt Repayment | -495.0M | -2.3M | -2.6M | -3.0M | -381.9M |
Financing Cash Flow | -575.7M | -88.1M | -88.0M | -49.2M | 109.2M |
Free Cash Flow | 475.4M | 51.6M | 44.4M | 185.3M | -52.2M |
Net Change in Cash | 160.8M | -87.0M | 197.7M | -90.7M | 97.3M |
Cash Flow Trend
BioMarin Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
17.13
Forward P/E
19.42
Price to Book
1.85
Price to Sales
3.64
PEG Ratio
0.14
Profitability Ratios
Profit Margin
21.45%
Operating Margin
33.55%
Return on Equity
11.62%
Return on Assets
7.50%
Financial Health
Current Ratio
5.56
Debt to Equity
10.02
Beta
0.18
Per Share Data
EPS (TTM)
$3.39
Book Value per Share
$31.39
Revenue per Share
$16.04
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
bmrn | 11.2B | 17.13 | 1.85 | 11.62% | 21.45% | 10.02 |
Vertex | 100.2B | 27.77 | 5.83 | 22.77% | 31.86% | 8.89 |
Regeneron | 62.9B | 14.95 | 2.06 | 15.34% | 31.37% | 9.04 |
Alnylam | 61.0B | -209.59 | 243.07 | -257.83% | -12.96% | 1,093.31 |
Insmed | 28.0B | -23.68 | 22.40 | -160.54% | -259.82% | 59.14 |
Royalty Pharma plc | 20.9B | 15.65 | 2.44 | 17.29% | 44.28% | 84.43 |
Financial data is updated regularly. All figures are in the company's reporting currency.