
Charles River (CRL) | Financial Analysis & Statements
TL;DR: Financial Overview - Revenue, Profits & Key Metrics
Latest Quarterly: Mar 2025Income Metrics
Revenue
984.2M
Gross Profit
317.7M
32.28%
Operating Income
74.7M
7.59%
Net Income
25.9M
2.63%
EPS (Diluted)
$0.50
Balance Sheet Metrics
Total Assets
7.6B
Total Liabilities
4.3B
Shareholders Equity
3.2B
Debt to Equity
1.34
Cash Flow Metrics
Operating Cash Flow
130.1M
Free Cash Flow
112.4M
Revenue & Profitability Trend
Charles River Income Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Revenue | 4.0B | 4.1B | 4.0B | 3.5B | 2.9B |
Cost of Goods Sold | 2.7B | 2.6B | 2.5B | 2.2B | 1.9B |
Gross Profit | 1.3B | 1.5B | 1.5B | 1.3B | 1.1B |
Gross Margin % | 32.9% | 36.4% | 36.8% | 37.7% | 36.7% |
Operating Expenses | |||||
Research & Development | - | - | - | - | - |
Selling, General & Administrative | 751.0M | 747.9M | 665.1M | 619.9M | 528.9M |
Other Operating Expenses | - | - | - | - | - |
Total Operating Expenses | 751.0M | 747.9M | 665.1M | 619.9M | 528.9M |
Operating Income | 442.3M | 617.3M | 651.0M | 589.9M | 432.7M |
Operating Margin % | 10.9% | 14.9% | 16.4% | 16.7% | 14.8% |
Non-Operating Items | |||||
Interest Income | 8.6M | 5.2M | 780.0K | 652.0K | 834.0K |
Interest Expense | 126.3M | 136.7M | 59.3M | 73.9M | 86.4M |
Other Non-Operating Income | -231.5M | 95.5M | 30.5M | -35.9M | 100.0M |
Pre-tax Income | 93.1M | 581.3M | 623.0M | 480.7M | 447.1M |
Income Tax | 67.8M | 100.9M | 130.4M | 81.9M | 81.8M |
Effective Tax Rate % | 72.8% | 17.4% | 20.9% | 17.0% | 18.3% |
Net Income | 25.3M | 480.4M | 492.6M | 398.8M | 365.3M |
Net Margin % | 0.6% | 11.6% | 12.4% | 11.3% | 12.5% |
Key Metrics | |||||
EBITDA | 796.1M | 1.0B | 986.1M | 820.2M | 768.5M |
EPS (Basic) | $0.20 | $9.27 | $9.57 | $7.77 | $7.35 |
EPS (Diluted) | $0.20 | $9.22 | $9.48 | $7.60 | $7.20 |
Basic Shares Outstanding | 51380000 | 51227000 | 50812000 | 50293000 | 49550000 |
Diluted Shares Outstanding | 51380000 | 51227000 | 50812000 | 50293000 | 49550000 |
Income Statement Trend
Charles River Balance Sheet From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Assets | |||||
Current Assets | |||||
Cash & Equivalents | 194.6M | 276.8M | 233.9M | 241.2M | 228.4M |
Short-term Investments | - | - | - | 1.1M | 1.0M |
Accounts Receivable | 527.7M | 578.1M | 559.4M | 489.5M | 489.0M |
Inventory | 278.5M | 380.3M | 255.8M | 199.1M | 185.7M |
Other Current Assets | 105.8M | 83.4M | 107.6M | 97.3M | - |
Total Current Assets | 1.4B | 1.6B | 1.4B | 1.3B | 1.2B |
Non-Current Assets | |||||
Property, Plant & Equipment | 412.5M | 394.0M | 391.8M | 292.9M | 178.2M |
Goodwill | 6.4B | 7.1B | 6.7B | 6.5B | 4.4B |
Intangible Assets | 723.4M | 864.1M | 955.3M | 1.1B | 787.6M |
Long-term Investments | - | - | - | - | - |
Other Non-Current Assets | 320.4M | 349.7M | 189.5M | 210.5M | 136.6M |
Total Non-Current Assets | 6.1B | 6.6B | 6.2B | 5.8B | 4.3B |
Total Assets | 7.5B | 8.2B | 7.6B | 7.0B | 5.5B |
Liabilities | |||||
Current Liabilities | |||||
Accounts Payable | 140.3M | 168.9M | 205.9M | 198.1M | 122.5M |
Short-term Debt | - | - | - | 36.1M | 74.9M |
Current Portion of Long-term Debt | - | - | - | - | - |
Other Current Liabilities | 194.0M | 203.2M | 204.6M | 140.4M | 10.7M |
Total Current Liabilities | 994.1M | 1.1B | 1.1B | 1.0B | 839.8M |
Non-Current Liabilities | |||||
Long-term Debt | 2.7B | 3.1B | 3.1B | 2.9B | 2.1B |
Deferred Tax Liabilities | 107.0M | 191.3M | 215.6M | 239.7M | 217.0M |
Other Non-Current Liabilities | 195.2M | 223.2M | 174.8M | 242.9M | 40.5M |
Total Non-Current Liabilities | 3.0B | 3.5B | 3.5B | 3.4B | 2.5B |
Total Liabilities | 4.0B | 4.5B | 4.6B | 4.4B | 3.3B |
Equity | |||||
Common Stock | 511.0K | 513.0K | 509.0K | 505.0K | 498.0K |
Retained Earnings | 1.8B | 1.9B | 1.4B | 980.8M | 625.4M |
Treasury Stock | 0 | 0 | 0 | 0 | 0 |
Other Equity | - | - | - | - | - |
Total Shareholders Equity | 3.5B | 3.7B | 3.0B | 2.6B | 2.1B |
Key Metrics | |||||
Total Debt | 2.7B | 3.1B | 3.1B | 3.0B | 2.2B |
Working Capital | 409.0M | 553.6M | 347.4M | 240.9M | 361.4M |
Balance Sheet Composition
Charles River Cash Flow Statement From 2020 to 2024
Metric | 2024 | 2023 | 2022 | 2021 | 2020 |
---|---|---|---|---|---|
Operating Activities | |||||
Net Income | 25.3M | 480.4M | 492.6M | 398.8M | 365.3M |
Depreciation & Amortization | 361.7M | 314.1M | 303.9M | 265.5M | 234.9M |
Stock-Based Compensation | 69.9M | 72.0M | 73.6M | 71.5M | 56.3M |
Working Capital Changes | -2.7M | -114.8M | -110.4M | -1.4M | -66.8M |
Operating Cash Flow | 420.0M | 704.2M | 741.8M | 678.7M | 603.3M |
Investing Activities | |||||
Capital Expenditures | - | - | - | - | - |
Acquisitions | -5.5M | -194.8M | -120.1M | -1.2B | -418.6M |
Investment Purchases | -52.9M | -54.2M | -158.3M | -45.6M | -26.7M |
Investment Sales | 41.7M | 6.7M | 4.5M | 6.5M | 11.4M |
Investing Cash Flow | -12.1M | -244.6M | -283.2M | -1.2B | -435.0M |
Financing Activities | |||||
Share Repurchases | -119.2M | -24.2M | -38.7M | -40.7M | -24.0M |
Dividends Paid | - | - | - | - | - |
Debt Issuance | 1.1B | 776.4M | 3.0B | 7.0B | 2.2B |
Debt Repayment | -1.5B | -851.7M | -2.9B | -6.3B | -2.2B |
Financing Cash Flow | -574.8M | -111.1M | -67.5M | 626.9M | 662.0K |
Free Cash Flow | 501.6M | 365.4M | 294.9M | 532.0M | 380.0M |
Net Change in Cash | -166.9M | 348.5M | 391.1M | 96.5M | 169.0M |
Cash Flow Trend
Charles River Key Financial Ratios
Valuation Ratios
P/E Ratio (TTM)
681.33
Forward P/E
15.24
Price to Book
2.30
Price to Sales
1.91
PEG Ratio
-17.28
Profitability Ratios
Profit Margin
-1.66%
Operating Margin
16.67%
Return on Equity
-1.81%
Return on Assets
4.31%
Financial Health
Current Ratio
1.36
Debt to Equity
82.04
Beta
1.48
Per Share Data
EPS (TTM)
$-1.30
Book Value per Share
$68.14
Revenue per Share
$79.63
Peer Financial Comparison
Company | Market Cap | P/E Ratio | P/B Ratio | ROE | Profit Margin | Debt/Equity |
---|---|---|---|---|---|---|
crl | 7.7B | 681.33 | 2.30 | -1.81% | -1.66% | 82.04 |
Thermo Fisher | 184.7B | 28.25 | 3.66 | 13.42% | 15.24% | 69.62 |
Danaher | 151.0B | 44.88 | 2.89 | 6.68% | 14.21% | 35.45 |
Exact Sciences | 8.6B | -8.16 | 3.49 | -35.51% | -34.19% | 102.73 |
Guardant Health | 7.3B | -16.54 | -23.92 | 312.48% | -49.93% | -4.37 |
RadNet | 5.2B | 1,425.75 | 5.43 | 1.74% | -0.78% | 156.12 |
Financial data is updated regularly. All figures are in the company's reporting currency.