Emergent BioSolutions Reports Third Quarter 2025 Financial Results
Emergent BioSolutions (NYSE: EBS) reported Q3 2025 total revenue $231.1M, beating the high end of guidance by $21.0M. Q3 net income was $51.2M (margin 22%) and adjusted EBITDA was $87.8M (margin 38%).
The company noted adjusted gross margin 61% (up 200 bps YoY), sequential naloxone revenue growth led by NARCAN nasal spray, and raised full-year 2025 revenue and profitability guidance. Emergent reported 11 MCM contract modifications/orders in 2025 and that international customers represent 34% of MCM orders YTD. Year-to-date revenue was $594.2M, down versus prior year.
Emergent BioSolutions (NYSE: EBS) ha riportato ricavi totali nel Q3 2025 di 231,1 milioni di dollari, superando la parte alta della guidance di 21,0 milioni di dollari. L'utile netto per il Q3 è stato di 51,2 milioni di dollari (margine 22%) e l'EBITDA rettificato è stato di 87,8 milioni di dollari (margine 38%).
La società ha rilevato margine lordo rettificato del 61% (in aumento di 200 punti base su base annua), una crescita sequenziale dei ricavi di naloxone guidata dal spray nasale NARCAN, e ha rivisto al rialzo le previsioni di redditività e ricavi per l'intero 2025. Emergent ha riportato 11 modifiche di contratti/ordini MCM nel 2025 e che i clienti internazionali rappresentano 34% degli ordini MCM da inizio anno. Il fatturato da inizio anno è stato 594,2 milioni di dollari, in calo rispetto all'anno precedente.
Emergent BioSolutions (NYSE: EBS) informó ingresos totales del 3T 2025 de 231.1 M USD, superando el extremo superior de la guía por 21.0 M USD. La utilidad neta del 3T fue de 51.2 M USD (margen 22%) y el EBITDA ajustado fue de 87.8 M USD (margen 38%).
La empresa señaló margen bruto ajustado del 61% (sube 200 p.b. año tras año), crecimiento secuencial de ingresos de naloxona impulsado por el spray nasal NARCAN, y elevó las previsiones de ingresos y rentabilidad para todo 2025. Emergent informó 11 modificaciones de contratos/órdenes MCM en 2025 y que los clientes internacionales representan 34% de los pedidos MCM en lo que va del año. Los ingresos acumulados hasta la fecha fueron 594.2 M USD, inferiores al año anterior.
Emergent BioSolutions (NYSE: EBS)는 2025년 3분기 총매출 2억 3110만 달러를 보고했으며, 가이던스의 상단을 2,100만 달러 초과했습니다. 3분기 순이익은 5,120만 달러 (마진 22%)이고 조정 EBITDA는 8,780만 달러 (마진 38%)였습니다.
회사는 조정 총마진 61% (전년동기 대비 200bp 증가), NARCAN 비강스프레이에 의한 naloxone 매출의 순차적 성장, 2025년 전체년 매출 및 수익성 가이던스 상향을 언급했습니다. Emergent는 2025년에 11건의 MCM 계약 수정/주문을 보고했고 국제 고객이 연간 누적 MCM 주문의 34%를 차지한다고 밝혔습니다. 연간 누적 매출은 594.2백만 달러로 전년 대비 하락했습니다.
Emergent BioSolutions (NYSE: EBS) a publié des revenus totaux au T3 2025 de 231,1 M USD, dépassant l'extrémité supérieure des prévisions de 21,0 M USD. Le résultat net du T3 s'est élevé à 51,2 M USD (marge 22%) et l'EBITDA ajusté à 87,8 M USD (marge 38%).
L'entreprise a signalé une marge brute ajustée de 61% (en hausse de 200 pb année sur année), une croissance séquentielle des revenus de naloxone porté par le spray nasal NARCAN, et a relevé ses prévisions de revenus et de rentabilité pour l'ensemble de 2025. Emergent a enregistré 11 modifications de contrats/commandes MCM en 2025 et que les clients internationaux représentent 34% des commandes MCM à ce jour. Le chiffre d'affaires cumulé à ce jour est de 594,2 M USD, en baisse par rapport à l'année précédente.
Emergent BioSolutions (NYSE: EBS) meldete Umsatz im Q3 2025 von 231,1 Mio. USD, was dem oberen Ende der Guidance um 21,0 Mio. USD übertraf. Der Nettogewinn im Q3 betrug 51,2 Mio. USD (Marge 22%) und das bereinigte EBITDA betrug 87,8 Mio. USD (Marge 38%).
Das Unternehmen hob bereinigte Bruttomarge von 61% (im Jahresvergleich um 200 Basispunkte gestiegen) hervor, eine sequentielle Zunahme beim Naloxon-Umsatz getrieben durch das NARCAN Nasenspray, und hob die Umsatz- und Gewinnprognosen für das Gesamtjahr 2025 an. Emergent meldete 11 MCM-Vertragsänderungen/Bestellungen im Jahr 2025 und dass internationale Kunden 34% der MCM-Bestellungen YTD ausmachen. Der Umsatz von Jahresanfang bis heute betrug 594,2 Mio. USD, im Vergleich zum Vorjahr rückläufig.
Emergent BioSolutions (NYSE: EBS) ذكرت إيرادات إجمالية للربع الثالث 2025 قدرها 231.1 مليون دولار، متجاوزة الحد الأعلى للتوجيه بمبلغ 21.0 مليون دولار. صافي الدخل للربع الثالث كان 51.2 مليون دولار (هامش 22%) وEBITDA المعدل كان 87.8 مليون دولار (هامش 38%).
أشارت الشركة إلى هامش إجمالي معدل معدّل 61% (ارتفاع بمقدار 200 نقطة أساس على أساس سنوي)، ونموًا في إيرادات naloxone تدريجي مدفوع بمسحوق الرذاذ الأنفي NARCAN، ورفعت توقعات الإيرادات والربحية للعام 2025 بأكمله. وأبلغت Emergent عن 11 تعديل عقد/أمر MCM في 2025 وأن العملاء الدوليين يمثلون 34% من طلبات MCM حتى تاريخه. والإيرادات حتى تاريخه كانت 594.2 مليون دولار، بانخفاض مقارنة بالعام السابق.
Emergent BioSolutions (NYSE: EBS) 报告 2025 年第三季度总收入 2.311 亿美元,超出指引上端 2100 万美元。第三季度净利润为 5120 万美元(利润率 22%),调整后的 EBITDA 为 8780 万美元(利润率 38%)。
公司指出 调整后的毛利率 61%(同比提高 200 个基点)、Naloxone 销售在 NARCAN 吸入喷雾带动下实现环比增长,并上调了 2025 年全年的收入和盈利指引。Emergent 报告称在 2025 年有 11 宗 MCM 合同修改/订单,国际客户占比为 34%,截至目前的年度累计收入为 5.942 亿美元,较上年下降。
- Beat Q3 guidance by $21.0M
- Adjusted EBITDA $87.8M (38% margin)
- Adjusted gross margin expanded to 61% (+200 bps YoY)
- Secured 11 MCM contract modifications/orders in 2025
- Notable contract awards totalling $184M in listed orders
- Q3 total revenues declined 21% YoY to $231.1M
- Q3 net income declined 55% YoY to $51.2M
- YTD revenues down 30% YoY to $594.2M
- Naloxone product sales down 21% YoY; NARCAN OTC weakness
- Smallpox MCM revenue down 37% YoY due to timing of USG purchases
Insights
Revenue beat guidance by
The company reported
The year‑over‑year comparison shows material declines in total and product revenues versus Q3 2024 and YTD 2024, driven by timing of government (USG) purchases in Anthrax and Smallpox MCM categories and lower OTC NARCAN® sales; these decreases offset the operational positives. Key items to monitor over the next 1–4 quarters include the company’s statement on meeting the higher end of its 2025 Adjusted EBITDA guidance, continued quarterly trajectory of naloxone (NARCAN® and KLOXXADO®) revenues, and the timing and size of additional MCM contract awards or modifications that the company cites as drivers of demand.
- Third Quarter 2025 Total Revenues of
$231.1 million , above the high end of Q3 guidance by$21.0 million - Third Quarter 2025 Net Income of
$51.2 million and Net Income Margin of22% - Third Quarter 2025 Gross Margin % of
54% and Adjusted Gross Margin % of61% , an expansion of 300 bps and 200 bps, respectively, versus prior year - Third Quarter 2025 Adjusted EBITDA of
$87.8 million and Adjusted EBITDA Margin of38% - Raising the Full Year 2025 Revenue and Profitability Guidance
- Strong Sequential Naloxone Revenue Growth, Primarily Driven by NARCAN® Nasal Spray, QoQ Through Q3 2025
GAITHERSBURG, Md., Oct. 29, 2025 (GLOBE NEWSWIRE) -- Emergent BioSolutions Inc. (NYSE: EBS) today reported financial results for the third quarter ended September 30, 2025.
“Following a strong second quarter, we are proud to again beat the high end of our third quarter 2025 revenue guidance by
FINANCIAL HIGHLIGHTS (1)
Q3 2025 vs. Q3 2024
| ($ in millions, except per share amounts) | Q3 2025 | Q3 2024 | % Change | |||||
| Total Revenues | $ | 231.1 | $ | 293.8 | (21 | )% | ||
| Net Income | $ | 51.2 | $ | 114.8 | (55 | )% | ||
| Net Income per Diluted Share | $ | 0.91 | $ | 2.06 | (56 | )% | ||
| Adjusted Net Income(2) | $ | 60.4 | $ | 76.2 | (21 | )% | ||
| Adjusted Net Income per Diluted Share(2) | $ | 1.06 | $ | 1.37 | (23 | )% | ||
| Adjusted EBITDA(2) | $ | 87.8 | $ | 105.3 | (17 | )% | ||
| Net Income Margin | 22 | % | 39 | % | ||||
| Adjusted EBITDA Margin(2) | 38 | % | 36 | % | ||||
| Gross Margin % | 54 | % | 51 | % | ||||
| Adjusted Gross Margin %(2) | 61 | % | 59 | % | ||||
Year to Date ("YTD") 2025 vs YTD 2024
| ($ in millions, except per share amounts) | YTD 2025 | YTD 2024 | % Change | |||||
| Total Revenues | $ | 594.2 | $ | 848.9 | (30 | )% | ||
| Net Income (Loss) | $ | 107.2 | $ | (159.3 | ) | 167 | % | |
| Net Income (Loss) per Diluted Share | $ | 1.89 | $ | (3.03 | ) | 162 | % | |
| Adjusted Net Income (Loss)(2) | $ | 109.6 | $ | (14.7 | ) | 846 | % | |
| Adjusted Net Income (Loss) per Diluted Share(2) | $ | 1.93 | $ | (0.28 | ) | 787 | % | |
| Adjusted EBITDA(2) | $ | 193.9 | $ | 162.1 | 20 | % | ||
| Net Income (Loss) Margin | 18 | % | (19) % | |||||
| Adjusted EBITDA Margin(2) | 33 | % | 19 | % | ||||
| Gross Margin % | 48 | % | 26 | % | ||||
| Adjusted Gross Margin %(2) | 57 | % | 46 | % | ||||
RECENT BUSINESS UPDATES
- Received
$29 Million in MCM product orders from international government partner - Secured
$17 Million contract modification for Oral Suspension TEMBEXA® (brincidofovir) - Secured
$56 Million contract modification for ACAM2000® (Smallpox and Mpox (Vaccinia) Vaccine, Live) - Secured
$30 Million contract modification for CYFENDUS® (Anthrax Vaccine Adsorbed, Adjuvanted) - Secured
$52 Million contract modification award for CNJ-016® (Vaccinia Immune Globulin Intravenous, Human (VIGIV)) - Updated proprietary distribution platform, NARCANDirect®, to offer KLOXXADO® Nasal Spray 8 mg and Convenience Kits
- Recognized multiple naloxone awareness days throughout the quarter, and applauded the over-the-counter availability of naloxone in U.S. House of Representatives buildings
- New Publication in Expert Review of Anti-infective Therapy Evaluates Brincidofovir as Potential Antiviral Treatment for Mpox
THIRD QUARTER 2025 FINANCIAL PERFORMANCE (1)
Revenues
The Company uses the following categories in discussing revenues:
- Naloxone — comprises contributions from NARCAN® Nasal Spray and KLOXXADO® Nasal Spray
- Anthrax MCM — comprises contributions from CYFENDUS®, previously known as AV7909, BioThrax®, Anthrasil® and Raxibacumab
- Smallpox MCM — comprises contributions from ACAM2000®, CNJ-016® (VIGIV) and TEMBEXA®
- Other Products — comprises contributions from BAT® and RSDL® (3)
- All Other Revenues — comprises revenues from the Services operating segment and contracts and grants revenues
| ($ in millions) | Q3 2025 | Q3 2024 | % Change | |||
| Product sales, net:(4) | ||||||
| Naloxone | $ | 74.9 | $ | 95.3 | (21 | )% |
| Anthrax MCM | 1.4 | 11.4 | (88 | )% | ||
| Smallpox MCM | 83.6 | 132.7 | (37 | )% | ||
| Other Products | 57.5 | 30.1 | 91 | % | ||
| Total Product sales, net | $ | 217.4 | $ | 269.5 | (19 | )% |
| All other revenues | $ | 13.7 | $ | 24.3 | (44 | )% |
| Total revenues | $ | 231.1 | $ | 293.8 | (21 | )% |
Product Sales, net (4)
Naloxone
For Q3 2025, revenues from Naloxone products decreased
Anthrax MCM
For Q3 2025, revenues from Anthrax MCM products decreased
Smallpox MCM
For Q3 2025, revenues from Smallpox MCM products decreased
Other Products
For Q3 2025, revenues from Other Product sales increased
All Other Revenues
Services
For Q3 2025, revenues from Services decreased
Contracts and Grants
For Q3 2025, revenues from contracts and grants decreased
Operating Expenses
| ($ in millions) | Q3 2025 | Q3 2024 | % Change | |||
| Cost of product and services sales, net | $ | 85.9 | $ | 122.6 | (30 | )% |
| Research and development (“R&D”) | 13.5 | 13.8 | (2 | )% | ||
| Selling, general and administrative (“SG&A”) | 38.9 | 76.6 | (49 | )% | ||
| Amortization of intangible assets | 16.3 | 16.3 | — | % | ||
| Total operating expenses | $ | 154.6 | $ | 229.3 | (33 | )% |
Cost of Product and Services Sales, Net
For Q3 2025, cost of product and services sales, net decreased
Research and Development Expenses
For Q3 2025, R&D expenses decreased
Selling, General and Administrative Expenses
For Q3 2025, SG&A expenses decreased
ADDITIONAL FINANCIAL INFORMATION(1)
Capital Expenditures
| ($ in millions) | Q3 2025 | Q3 2024 | % Change | |||||
| Capital expenditures | $ | 3.4 | $ | 5.8 | (41 | )% | ||
| Capital expenditures as a % of total revenues | 1 | % | 2 | % | ||||
For Q3 2025, capital expenditures decreased largely due to lower development activities across the Company’s facilities.
REPORTABLE SEGMENT INFORMATION
The Company manages the business with a focus on three operating segments: (1) a Commercial Products segment consisting of NARCAN® Nasal Spray and KLOXXADO® Nasal Spray, which product is currently being integrated into our distribution network, NARCANDirect®; (2) a MCM Products segment consisting of Anthrax - MCM, Smallpox - MCM and Other products and (3) a services segment consisting of our Bioservices offerings (“Services”). Commercial Products and MCM Products are our two reportable segments. In the first quarter of 2025, the Company’s determined that its Services operating segment no longer meets the quantitative thresholds of a reportable segment and did not meet the aggregation criteria set forth in Accounting Standards Codification 280, Segment Reporting, and as such is categorized within “All other revenues” along with “Contracts and Grants”. The Company evaluates the performance of these reportable segments based on revenues and segment adjusted gross margin, which is a non-GAAP financial measure. Segment revenue includes external customer sales, but does not include inter-segment services. The Company does not allocate contracts and grants revenue, R&D, SG&A, amortization of intangible assets, interest and other income (expense) or taxes to its evaluation of the performance of these segments.
THIRD QUARTER 2025 REPORTABLE SEGMENT RESULTS
| ($ in millions) | Commercial Products | ||||||||||
| Quarter Ended September 30, | |||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||
| Revenues | $ | 74.9 | $ | 95.3 | $ | (20.4 | ) | (21 | )% | ||
| Cost of sales | 42.6 | 47.2 | (4.6 | ) | (10 | )% | |||||
| Intangible asset amortization | 9.4 | 9.4 | — | — | % | ||||||
| Gross margin** | $ | 22.9 | $ | 38.7 | $ | (15.8 | ) | (41 | )% | ||
| Gross margin %** | 31 | % | 41 | % | |||||||
| Add back: | |||||||||||
| Intangible asset amortization | $ | 9.4 | $ | 9.4 | $ | — | — | % | |||
| Segment adjusted gross margin(2) | $ | 32.3 | $ | 48.1 | $ | (15.8 | ) | (33 | )% | ||
| Segment adjusted gross margin %(2) | 43 | % | 50 | % | |||||||
| ** Gross margin is calculated as revenues less cost of sales and intangible asset amortization. Gross margin % is calculated as gross margin divided by revenues. | |||||||||||
| NM - Not Meaningful | |||||||||||
Cost of Commercial Product sales decreased
Commercial Products gross margin decreased
| ($ in millions) | MCM Products | ||||||||||
| Quarter Ended September 30, | |||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||
| Revenues | $ | 142.5 | $ | 174.2 | $ | (31.7 | ) | (18) % | |||
| Cost of sales | 38.1 | 54.0 | (15.9 | ) | (29) % | ||||||
| Intangible asset amortization | 6.9 | 6.9 | — | — | % | ||||||
| Gross margin** | $ | 97.5 | $ | 113.3 | $ | (15.8 | ) | (14) % | |||
| Gross margin %** | 68 | % | 65 | % | |||||||
| Add back: | |||||||||||
| Intangible asset amortization | $ | 6.9 | $ | 6.9 | $ | — | — | % | |||
| Inventory step-up provision | — | 1.2 | (1.2 | ) | (100) % | ||||||
| Restructuring costs | 0.2 | 4.9 | (4.7 | ) | (96) % | ||||||
| Segment adjusted gross margin(2) | $ | 104.6 | $ | 126.3 | $ | (21.7 | ) | (17) % | |||
| Segment adjusted gross margin %(2) | 73 | % | 73 | % | |||||||
| ** Gross margin is calculated as revenues less cost of sales and intangible asset amortization. Gross margin % is calculated as gross margin divided by revenues. | |||||||||||
| NM - Not Meaningful | |||||||||||
Cost of MCM product sales decreased
MCM Product gross margin decreased
YTD 2025 REPORTABLE SEGMENT RESULTS
| ($ in millions) | Commercial Products | ||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||
| Revenues | $ | 187.7 | $ | 333.8 | $ | (146.1 | ) | (44 | )% | ||
| Cost of sales | 103.5 | 152.7 | (49.2 | ) | (32 | )% | |||||
| Intangible asset amortization | 28.3 | 28.3 | — | — | % | ||||||
| Gross margin** | $ | 55.9 | $ | 152.8 | $ | (96.9 | ) | (63 | )% | ||
| Gross margin %** | 30 | % | 46 | % | |||||||
| Add back: | |||||||||||
| Intangible asset amortization | $ | 28.3 | $ | 28.3 | $ | — | — | % | |||
| Restructuring costs | 0.2 | — | 0.2 | NM | |||||||
| Segment adjusted gross margin(2) | $ | 84.4 | $ | 181.1 | $ | (96.7 | ) | (53 | )% | ||
| Segment adjusted gross margin %(2) | 45 | % | 54 | % | |||||||
| ** Gross margin is calculated as revenues less cost of sales and intangible asset amortization. Gross margin % is calculated as gross margin divided by revenues. | |||||||||||
| NM - Not Meaningful | |||||||||||
Cost of Commercial Product sales decreased
Commercial Products gross margin decreased
| ($ in millions) | MCM Products | ||||||||||
| Nine Months Ended September 30, | |||||||||||
| 2025 | 2024 | $ Change | % Change | ||||||||
| Revenues | $ | 357.5 | $ | 393.0 | $ | (35.5 | ) | (9) % | |||
| Cost of sales | 114.1 | 147.3 | (33.2 | ) | (23) % | ||||||
| Intangible asset amortization | 20.5 | 20.5 | — | — | % | ||||||
| Gross margin** | $ | 222.9 | $ | 225.2 | $ | (2.3 | ) | (1) % | |||
| Gross margin %** | 62 | % | 57 | % | |||||||
| Add back: | |||||||||||
| Intangible asset amortization | $ | 20.5 | $ | 20.5 | $ | — | — | % | |||
| Changes in fair value of financial instruments | — | 0.6 | (0.6 | ) | (100) % | ||||||
| Restructuring costs | (1.0 | ) | 7.5 | (8.5 | ) | (113) % | |||||
| Inventory step-up provision | 1.8 | 1.2 | 0.6 | 50 | % | ||||||
| Segment adjusted gross margin(2) | $ | 244.2 | $ | 255.0 | $ | (10.8 | ) | (4) % | |||
| Segment adjusted gross margin %(2) | 68 | % | 65 | % | |||||||
| ** Gross margin is calculated as revenues less cost of sales and intangible asset amortization. Gross margin % is calculated as gross margin divided by revenues. | |||||||||||
| NM - Not Meaningful | |||||||||||
Cost of MCM product sales decreased
MCM Product gross margin decreased
2025 FINANCIAL FORECAST
The Company provides the following updated financial forecast for full year 2025, reflecting management's expectations based on the most current information available.
| METRIC ($ in millions) | Updated Range (as of 10/29/2025) | Action | Previous Range (as of 08/05/2025) |
| Total revenues | REVISED | ||
| Net income | REVISED | ||
| Adjusted net income(2) | REVISED | ||
| Adjusted EBITDA(2) | REVISED | ||
| Adjusted gross margin %(2) | REVISED | ||
| Segment Level Revenue | |||
| MCM Products(3) | REVISED | ||
| Commercial Products(5) | UNCHANGED |
| Key Assumptions ($ and shares in millions) | Updated Range (as of 10/29/2025) | |
| Interest expense | ||
| R&D | ~ | |
| SG&A | ~ | |
| Weighted avg. fully diluted share count | ~56 | |
| Capex | ~ | |
| Depreciation & amortization | ~ | |
FOOTNOTES
(1) All financial information included in this release is unaudited.
(2) See “Non-GAAP Financial Measures” and the “Reconciliation of Non-GAAP Financial Measures” tables for the definitions and reconciliations of these non-GAAP financial measures to the most closely related GAAP financial measures.
(3) Our MCM Products revenue in 2025 and forecasted revenue excludes revenues related to RSDL®, which was sold during the third quarter of 2024.
(4) Product sales, net are reported net of variable consideration including returns, rebates, wholesaler fees and prompt pay discounts in accordance with GAAP.
(5) Our Commercial Products forecast consists of revenues for NARCAN® Nasal Spray and revenues from distribution of KLOXXADO® naloxone HCl nasal spray 8 mg pursuant to an agreement with Hikma Pharmaceuticals PLC in January 2025.
CONFERENCE CALL, PRESENTATION SUPPLEMENT AND WEBCAST INFORMATION
Company management will host a conference call at 5:00 pm eastern time today, October 29, 2025, to discuss these financial results. The conference call and presentation supplement can be accessed from the Company's website or through the following:
By phone
Advanced registration is required.
Visit https://register-conf.media-server.com/register/BI87c9854c104a472e92d2ff019fcc47cf to register and receive an email with the dial-in number, passcode and registrant ID.
By webcast
Visit https://edge.media-server.com/mmc/p/azeu358t/
A replay of the call can be accessed from the Emergent website.
ABOUT EMERGENT BIOSOLUTIONS INC.
At Emergent, our mission is to protect and save lives. For over 25 years, we’ve been at work preparing those entrusted with protecting public health. We deliver protective and life-saving solutions for health threats like smallpox, mpox, botulism, Ebola, anthrax and opioid overdose emergencies. To learn more about how we help prepare communities around the world for today’s health challenges and tomorrow’s threats, visit our website and follow us on LinkedIn, X, Instagram, Apple Podcasts and Spotify.
NON-GAAP FINANCIAL MEASURES
In the accompanying analysis of financial information, we sometimes use information derived from consolidated and segment financial information that may not be presented in our financial statements or prepared in accordance with generally accepted accounting principles in the United States (“GAAP”). Certain of these financial measures are considered not in conformity with GAAP (“non-GAAP financial measures”) under the United States Securities and Exchange Commission (“SEC”) rules. Specifically, we have referred to the following non-GAAP financial measures:
- Adjusted Net Income (Loss)
- Adjusted Net Income (Loss) per Diluted Share
- Adjusted EBITDA
- Adjusted EBITDA Margin
- Adjusted Gross Margin
- Adjusted Gross Margin %
- Segment Adjusted Gross Margin
- Segment Adjusted Gross Margin %
We define Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Diluted Share, which are non-GAAP financial measures, as net income (loss) and net income (loss) per diluted share, respectively, excluding the impact of non-cash amortization charges, impairments, severance and restructuring costs, inventory step-up provision, acquisition and divestiture costs, exit and disposal costs, loss (gain) on sale of business and assets held for sale, settlement charges, net, contingent consideration milestones, changes in fair value of financial instruments, other expense (income) items and tax effects. We use Adjusted Net Income (Loss) for the purpose of calculating Adjusted Net Income (Loss) per Diluted Share. Management uses Adjusted Net Income (Loss) per Diluted Share to assess total Company operating performance on a consistent basis. We believe that these non-GAAP financial measures, when considered together with our GAAP financial results and GAAP financial measures, provide management and investors with an additional understanding of our business operating results, including underlying trends.
We define Adjusted EBITDA, which is a non-GAAP financial measure, as net income (loss) before depreciation and amortization, income tax provision, interest expense, net, excluding the impact of changes in fair value of financial instruments, acquisition and divestiture costs, severance and restructuring costs, loss (gain) on sale of business and assets held for sale, inventory step-up provision, contingent consideration milestones, impairments, settlement charges, net, exit and disposal costs and other expense (income) items. We define Adjusted EBITDA Margin, which is a non-GAAP financial measure, as Adjusted EBITDA divided by Total Revenues. We believe that these non-GAAP financial measures, when considered together with our GAAP financial results and GAAP financial measures, provide management and investors with a more complete understanding of our operating results, including underlying trends. In addition, EBITDA is a common alternative measure of operating performance used by many of our competitors. It is used by investors, financial analysts, rating agencies and others to value and compare the financial performance of companies in our industry, although it may be defined differently by different companies. Therefore, we also believe that this non-GAAP financial measure, considered along with corresponding GAAP financial measures, provides management and investors with additional information for comparison of our operating results with the operating results of other companies.
We define Adjusted Gross Margin, which is a non-GAAP financial measure, as Gross Margin, excluding the impact of intangible asset amortization, restructuring costs, changes in the fair value of financial instruments, settlement charges, net and inventory step-up provision. We define Adjusted Gross Margin %, which is a non-GAAP financial measure, as Adjusted Gross Margin as a percentage of Products and services sales, net.
We define Segment Adjusted Gross Margin, which is a non-GAAP financial measure, as a segment's Gross Margin excluding the respective impact of intangible asset amortization, restructuring costs, changes in the fair value of financial instruments and inventory step-up provision. We define Segment Adjusted Gross Margin %, which is a non-GAAP financial measure, as Segment Adjusted Gross Margin as a percentage of a segment's revenues.
Non-GAAP financial measures are not defined in the same manner by all companies and may not be comparable with other similarly titled measures of other companies. The determination of the amounts that are excluded from these non-GAAP financial measures are a matter of management judgment and depend upon, among other factors, the nature of the underlying expense or income amounts. Non-GAAP financial measures should be considered in addition to, but not as a substitute for or superior to, the information contained in our Consolidated Statements of Operations and Consolidated Statements of Cash Flows. Reconciliations of these non-GAAP financial measures to the most directly comparable GAAP financial measures are included in the financial tables accompanying this press release.
SAFE HARBOR STATEMENT
This press release includes forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, as amended. All statements, other than statements of historical fact, including statements regarding the future performance of the Company or any of our businesses, our business strategy, future operations, future financial position, future revenues and earnings, our ability to achieve the objectives of our restructuring initiatives and divestitures, including our future results, projected costs, prospects, plans and objectives of management, are forward-looking statements. We generally identify forward-looking statements by using words like “anticipate,” “believe,” “can,” “continue,” “could,” “estimate,” “expect,” “confident,” “commit,” “forecast,” “future,” “outlook,” “goal,” “intend,” “may,” “plan,” “position,” “possible,” “potential,” “predict,” “project,” “should,” “target,” “will,” “would,” and similar expressions or variations thereof, or the negative thereof, but these terms are not the exclusive means of identifying such statements. These forward-looking statements are based on our current intentions, beliefs, assumptions and expectations regarding future events based on information that is currently available. You should realize that if underlying assumptions prove inaccurate or unknown risks or uncertainties materialize, actual results could differ materially from our expectations. Readers are, therefore, cautioned not to place undue reliance on any forward-looking statement contained herein. Any such forward-looking statement speaks only as of the date of this press release, and, except as required by law, we do not undertake any obligation to update any forward-looking statement to reflect new information, events or circumstances.
There are a number of important factors that could cause our actual results to differ materially from those indicated by such forward-looking statements, including, among others, the availability of USG funding for contracts related to procurement of our medical countermeasure (“MCM”) products, including CYFENDUS® (Anthrax Vaccine Adsorbed (AVA) Adjuvanted), previously known as AV7909, ACAM2000® (Smallpox (Vaccinia) Vaccine, Live), CNJ-016® (Vaccinia Immune Globulin Intravenous (Human) (VIGIV)), BAT® (Botulism Antitoxin Heptavalent (A,B,C,D,E,F,G)-(Equine)), BioThrax® (Anthrax Vaccine Adsorbed) Ebanga™ (ansuvimab-zykl) and/or TEMBEXA® (brincidofovir) among others, as well as contracts related to development of medical countermeasures; our ability to meet our commitments to quality and compliance in all of our manufacturing operations; our ability to negotiate additional USG procurement or follow-on contracts for our MCM products that have expired or will be expiring; the commercial availability and impact of a generic and competitive marketplace on future sales of NARCAN® (naloxone HCL) Nasal Spray and over-the-counter NARCAN® Nasal Spray; our ability to perform under our contracts with the USG, including the timing of and specifications relating to deliveries; the ability of our contractors and suppliers to maintain compliance with current good manufacturing practices and other regulatory obligations; our ability to negotiate new or further commitments related to the collaboration and deployment of capacity toward future commercial manufacturing related to our bioservices and under existing Bioservices contracts; our ability to collect reimbursement for raw materials and payment of service fees from our Bioservices customers; the results of pending government investigations and their potential impact on our business; our ability to satisfy the conditions of our litigation settlement agreements, and the potential impact of such agreements, including the funds to resolve related litigation, on our business; our ability to comply with the operating and financial covenants required by (i) our term loan facility under a credit agreement, dated August 30, 2024, among the Company, the lenders from time to time party thereto and OHA Agency LLC, as administrative agent, (ii) our revolving credit facility under a credit agreement, dated September 30, 2024, among the Company, certain subsidiary borrowers, the lenders from time to time party thereto and Wells Fargo, National Association, as Agent, and (iii) our
Trademarks
Emergent®, BioThrax®, BaciThrax®, BAT®, Trobigard®, Anthrasil®, CNJ-016®, ACAM2000®, NARCAN®, CYFENDUS®, TEMBEXA® and any and all Emergent BioSolutions Inc. brands, products, services and feature names, logos and slogans are trademarks or registered trademarks of Emergent BioSolutions Inc. or its subsidiaries in the United States or other countries. All other brands, products, services and feature names or trademarks are the property of their respective owners, including KLOXXADO®, which is a registered trademark of Hikma Pharmaceuticals USA Inc.
| Investor Contact Rich Lindahl Executive Vice President, Chief Financial Officer lindahlr@ebsi.com | Media Contact Assal Hellmer Vice President, Communications mediarelations@ebsi.com |
| Emergent BioSolutions Inc. Consolidated Balance Sheets (in millions, except per share data) | |||||||
| September 30, 2025 | December 31, 2024 | ||||||
| (unaudited) | |||||||
| ASSETS | |||||||
| Current assets: | |||||||
| Cash and cash equivalents | $ | 245.5 | $ | 99.5 | |||
| Restricted cash | 3.7 | 6.1 | |||||
| Accounts receivable, net | 149.5 | 154.5 | |||||
| Inventories, net | 356.3 | 311.7 | |||||
| Prepaid expenses and other current assets | 25.6 | 26.9 | |||||
| Assets held for sale | 6.3 | — | |||||
| Total current assets | 786.9 | 598.7 | |||||
| Property, plant and equipment, net | 209.8 | 270.6 | |||||
| Intangible assets, net | 452.7 | 501.5 | |||||
| Other assets | 11.6 | 18.9 | |||||
| Total assets | $ | 1,461.0 | $ | 1,389.7 | |||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | |||||||
| Current liabilities: | |||||||
| Accounts payable | $ | 57.4 | $ | 60.9 | |||
| Accrued expenses | 13.9 | 17.7 | |||||
| Accrued compensation | 36.6 | 56.1 | |||||
| Other current liabilities | 24.1 | 27.7 | |||||
| Liabilities held for sale | 4.5 | — | |||||
| Total current liabilities | 136.5 | 162.4 | |||||
| Debt | 663.1 | 663.7 | |||||
| Deferred tax liability | 36.3 | 41.7 | |||||
| Other liabilities | 42.6 | 39.1 | |||||
| Total liabilities | $ | 878.5 | $ | 906.9 | |||
| Stockholders’ equity: | |||||||
| Preferred stock, | — | — | |||||
| Common stock, | 0.1 | 0.1 | |||||
| Treasury stock, at cost, 7.9 and 5.6 common shares, respectively | (243.5 | ) | (227.7 | ) | |||
| Additional paid-in capital | 938.6 | 928.0 | |||||
| Accumulated other comprehensive loss, net | (7.5 | ) | (5.2 | ) | |||
| Accumulated deficit | (105.2 | ) | (212.4 | ) | |||
| Total stockholders’ equity | $ | 582.5 | $ | 482.8 | |||
| Total liabilities and stockholders’ equity | $ | 1,461.0 | $ | 1,389.7 | |||
| Emergent BioSolutions Inc. Consolidated Statements of Operations (unaudited, in millions, except per share data) | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenues: | |||||||||||||||
| Product and services sales, net | $ | 222.0 | $ | 283.8 | $ | 561.4 | $ | 824.3 | |||||||
| Contracts and grants | 9.1 | 10.0 | 32.8 | 24.6 | |||||||||||
| Total revenues | 231.1 | 293.8 | 594.2 | 848.9 | |||||||||||
| Operating expenses: | |||||||||||||||
| Cost of product and services sales, net(1) | 85.9 | 122.6 | 241.3 | 563.3 | |||||||||||
| Research and development | 13.5 | 13.8 | 41.1 | 61.6 | |||||||||||
| Selling, general and administrative | 38.9 | 76.6 | 135.0 | 247.2 | |||||||||||
| Amortization of intangible assets | 16.3 | 16.3 | 48.8 | 48.8 | |||||||||||
| Impairment of long-lived assets | — | — | — | 27.2 | |||||||||||
| Total operating expenses | 154.6 | 229.3 | 466.2 | 948.1 | |||||||||||
| Income (loss) from operations | 76.5 | 64.5 | 128.0 | (99.2 | ) | ||||||||||
| Other income (expense): | |||||||||||||||
| Interest expense | (15.2 | ) | (8.3 | ) | (44.6 | ) | (56.2 | ) | |||||||
| Gain (loss) on sale of business and assets held for sale | — | 64.3 | (12.2 | ) | 24.3 | ||||||||||
| Other, net | (3.7 | ) | 21.9 | 62.3 | 15.8 | ||||||||||
| Total other income (expense), net | (18.9 | ) | 77.9 | 5.5 | (16.1 | ) | |||||||||
| Income (loss) before income taxes | 57.6 | 142.4 | 133.5 | (115.3 | ) | ||||||||||
| Income tax provision | 6.4 | 27.6 | 26.3 | 44.0 | |||||||||||
| Net income (loss) | $ | 51.2 | $ | 114.8 | $ | 107.2 | $ | (159.3 | ) | ||||||
| Earnings (loss) per common share | |||||||||||||||
| Basic | $ | 0.96 | $ | 2.16 | $ | 1.99 | $ | (3.03 | ) | ||||||
| Diluted | $ | 0.91 | $ | 2.06 | $ | 1.89 | $ | (3.03 | ) | ||||||
| Weighted average shares outstanding | |||||||||||||||
| Basic | 53.2 | 53.1 | 53.9 | 52.6 | |||||||||||
| Diluted | 56.5 | 55.6 | 56.7 | 52.6 | |||||||||||
| (1)Exclusive of intangible asset amortization | |||||||||||||||
| Emergent BioSolutions Inc. Consolidated Statements of Cash Flows (unaudited, in millions) | |||||||
| Nine Months Ended September 30, | |||||||
| 2025 | 2024 | ||||||
| Operating Activities | |||||||
| Net income (loss) | $ | 107.2 | $ | (159.3 | ) | ||
| Adjustments to reconcile net income (loss) to net cash provided by operating activities: | |||||||
| Share-based compensation expense | 10.9 | 13.7 | |||||
| Depreciation and amortization | 72.3 | 82.8 | |||||
| Change in fair value of contingent obligations, net | — | 0.6 | |||||
| Amortization of deferred financing costs | 7.2 | 5.2 | |||||
| Deferred income taxes | (5.5 | ) | (5.1 | ) | |||
| Loss (gain) on sale of business and assets held for sale | 12.2 | (32.2 | ) | ||||
| Change in fair value of warrant liability | (1.8 | ) | (1.1 | ) | |||
| Impairment of long-lived assets | — | 27.2 | |||||
| Loss on disposal of assets | 3.5 | 28.9 | |||||
| Other | (8.7 | ) | 3.9 | ||||
| Changes in operating assets and liabilities: | |||||||
| Accounts receivable | (26.4 | ) | 52.7 | ||||
| Inventories | (44.5 | ) | (35.5 | ) | |||
| Prepaid expenses and other assets | 27.1 | 146.3 | |||||
| Accounts payable | (19.8 | ) | (22.8 | ) | |||
| Accrued expenses and other liabilities | (27.0 | ) | 32.9 | ||||
| Long-term incentive plan accrual | 2.3 | 2.5 | |||||
| Accrued compensation | (21.8 | ) | (9.9 | ) | |||
| Income taxes receivable and payable, net | 4.6 | 26.6 | |||||
| Contract liabilities | 1.1 | (18.8 | ) | ||||
| Net cash provided by operating activities | 92.9 | 138.6 | |||||
| Investing Activities | |||||||
| Purchases of property, plant and equipment | (9.9 | ) | (21.2 | ) | |||
| Proceeds from sale of property, plant and equipment | 38.2 | 7.6 | |||||
| Milestone payments from prior asset divestiture | 50.0 | — | |||||
| Proceeds from sale of business | — | 110.2 | |||||
| Purchase of convertible note receivable | (5.0 | ) | — | ||||
| Net cash provided by investing activities | 73.3 | 96.6 | |||||
| Financing Activities | |||||||
| Proceeds from the issuance of debt, net of lender fees | — | 219.0 | |||||
| Proceeds allocated to warrants issued in conjunction with debt | — | 13.4 | |||||
| Proceeds allocated to common stock issued in conjunction with debt | — | 9.3 | |||||
| Principal payments on term loan facility | — | (198.2 | ) | ||||
| Proceeds from revolving credit facility | — | 65.0 | |||||
| Principal payments on revolving credit facility | — | (284.2 | ) | ||||
| Proceeds from issuance of common stock upon exercise of stock options | 1.0 | — | |||||
| Repurchase of debt | (6.9 | ) | — | ||||
| Purchases of treasury stock | (15.8 | ) | — | ||||
| Debt issuance costs | — | (14.6 | ) | ||||
| Proceeds from share-based compensation activity | — | 0.7 | |||||
| Taxes paid for share-based compensation activity | (1.0 | ) | (0.9 | ) | |||
| Net cash used in financing activities: | (22.7 | ) | (190.5 | ) | |||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | 0.1 | — | |||||
| Net change in cash, cash equivalents and restricted cash | 143.6 | 44.7 | |||||
| Cash, cash equivalents and restricted cash, beginning of period | 105.6 | 111.7 | |||||
| Cash, cash equivalents and restricted cash, end of period | $ | 249.2 | $ | 156.4 | |||
| Supplemental cash flow disclosures: | |||||||
| Cash paid for interest | $ | 41.7 | $ | 55.8 | |||
| Cash paid for income taxes, net of refunds | $ | 27.5 | $ | 35.5 | |||
| Non-cash investing and financing activities: | |||||||
| Purchases of property, plant and equipment unpaid at period end | $ | 1.8 | $ | 1.6 | |||
| Gain on extinguishment of debt | $ | 1.1 | $ | 0.6 | |||
| Issuance of common stock in conjunction with debt | $ | — | $ | 7.7 | |||
| Excise tax liability accrued for common stock repurchases | $ | 0.2 | $ | — | |||
| Reconciliation of cash and cash equivalents and restricted cash: | |||||||
| Cash and cash equivalents | $ | 245.5 | $ | 149.9 | |||
| Restricted cash | 3.7 | 6.5 | |||||
| Total | $ | 249.2 | $ | 156.4 | |||
| Emergent BioSolutions, Inc. Reconciliation of Non-GAAP Financial Measures Reconciliation of Net Income (Loss) and Net Income (Loss) per Diluted Share to Adjusted Net Income (Loss) and Adjusted Net Income (Loss) per Diluted Share(1) | ||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||
| ($ in millions, except per share data) | 2025 | 2024 | 2025 | 2024 | Source | |||||||||
| Net income (loss) | $ | 51.2 | $ | 114.8 | $ | 107.2 | $ | (159.3 | ) | |||||
| Adjustments: | ||||||||||||||
| Non-cash amortization charges | $ | 18.8 | $ | 9.7 | $ | 56.0 | $ | 54.0 | Amortization of intangible assets ("IA"), Other Income | |||||
| Impairments | — | — | — | 27.2 | Impairment of long-lived assets | |||||||||
| Severance and restructuring costs | — | 6.3 | (0.8 | ) | 22.9 | Cost of product and services sales, net, SG&A and R&D | ||||||||
| Inventory step-up provision | — | 1.2 | 1.8 | 1.2 | Cost of product and services sales, net | |||||||||
| Acquisition and divestiture costs | — | — | 0.2 | — | SG&A | |||||||||
| Exit and disposal costs | — | — | — | 13.3 | R&D | |||||||||
| Loss (gain) on sale of business and assets held for sale | — | (64.3 | ) | 12.2 | (24.3 | ) | Other Income (Expense) | |||||||
| Settlement charges, net | (10.5 | ) | 10.0 | (10.5 | ) | 120.2 | Cost of product and services sales, net | |||||||
| Contingent consideration milestones | — | (30.0 | ) | (50.0 | ) | (30.0 | ) | Other Income (Expense) | ||||||
| Changes in fair value of financial instruments | 4.8 | (1.1 | ) | (1.8 | ) | (0.5 | ) | Cost of product and services sales, net and Other Income (Expense) | ||||||
| Other expense (income), net items | (1.1 | ) | 6.7 | (4.0 | ) | 9.8 | Other Income (Expense) | |||||||
| Tax effect | (2.8 | ) | 22.9 | (0.7 | ) | (49.2 | ) | |||||||
| Total adjustments: | $ | 9.2 | $ | (38.6 | ) | $ | 2.4 | $ | 144.6 | |||||
| Adjusted net income (loss) | $ | 60.4 | $ | 76.2 | $ | 109.6 | $ | (14.7 | ) | |||||
| Net income (loss) per diluted share | $ | 0.91 | $ | 2.06 | $ | 1.89 | $ | (3.03 | ) | |||||
| Adjustments: | ||||||||||||||
| Non-cash amortization charges | $ | 0.33 | $ | 0.17 | $ | 0.99 | $ | 1.03 | Amortization of IA, Other Income | |||||
| Impairments | — | — | — | 0.52 | Impairment of long-lived assets | |||||||||
| Severance and restructuring costs | — | 0.12 | (0.01 | ) | 0.44 | Cost of product and services sales, net, SG&A and R&D | ||||||||
| Inventory step-up provision | — | 0.02 | 0.03 | 0.02 | Cost of product and services sales, net | |||||||||
| Acquisition and divestiture costs | — | — | — | — | SG&A | |||||||||
| Exit and disposal costs | — | — | — | 0.25 | R&D | |||||||||
| Loss (gain) on sale of business and assets held for sale | — | (1.16 | ) | 0.22 | (0.46 | ) | Other Income (Expense) | |||||||
| Settlement charges, net | (0.19 | ) | 0.18 | (0.19 | ) | 2.29 | Cost of product and services sales, net | |||||||
| Contingent consideration milestones | — | (0.54 | ) | (0.88 | ) | (0.57 | ) | Other Income (Expense) | ||||||
| Changes in fair value of financial instruments | 0.08 | (0.02 | ) | (0.03 | ) | (0.01 | ) | Cost of product and services sales, net and Other Income (Expense) | ||||||
| Other expense (income), net items | (0.02 | ) | 0.12 | (0.07 | ) | 0.19 | Other Income (Expense) | |||||||
| Tax effect | (0.05 | ) | 0.42 | (0.02 | ) | (0.95 | ) | |||||||
| Total adjustments: | $ | 0.15 | $ | (0.69 | ) | $ | 0.04 | $ | 2.75 | |||||
| Adjusted net income (loss) per diluted share | $ | 1.06 | $ | 1.37 | $ | 1.93 | $ | (0.28 | ) | |||||
| Diluted shares used in computing Adjusted net income (loss) per diluted share | 56.5 | 55.6 | 56.7 | 52.6 | ||||||||||
| Emergent BioSolutions, Inc. Reconciliation of Net Income (Loss) and Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin(1) | |||||||||||||
| ($ in millions) | Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||
| Net income (loss) | $ | 51.2 | $ | 114.8 | $ | 107.2 | $ | (159.3 | ) | ||||
| Adjustments: | |||||||||||||
| Depreciation & amortization | $ | 23.4 | $ | 26.4 | $ | 72.3 | $ | 82.8 | |||||
| Income taxes | 6.4 | 27.6 | 26.3 | 44.0 | |||||||||
| Total interest expense, net | 13.6 | 7.7 | 41.0 | 54.8 | |||||||||
| Impairments | — | — | — | 27.2 | |||||||||
| Inventory step-up provision | — | 1.2 | 1.8 | 1.2 | |||||||||
| Changes in fair value of financial instruments | 4.8 | (1.1 | ) | (1.8 | ) | (0.5 | ) | ||||||
| Severance and restructuring costs | — | 6.3 | (0.8 | ) | 22.9 | ||||||||
| Exit and disposal costs | — | — | — | 13.3 | |||||||||
| Acquisition and divestiture costs | — | — | 0.2 | — | |||||||||
| Loss (gain) on sale of business and assets held for sale | — | (64.3 | ) | 12.2 | (24.3 | ) | |||||||
| Settlement charges, net | (10.5 | ) | 10.0 | (10.5 | ) | 120.2 | |||||||
| Contingent consideration milestones | — | (30.0 | ) | (50.0 | ) | (30.0 | ) | ||||||
| Other expense (income), net items | (1.1 | ) | 6.7 | (4.0 | ) | 9.8 | |||||||
| Total adjustments | $ | 36.6 | $ | (9.5 | ) | $ | 86.7 | $ | 321.4 | ||||
| Adjusted EBITDA | $ | 87.8 | $ | 105.3 | $ | 193.9 | $ | 162.1 | |||||
| Total revenues | $ | 231.1 | $ | 293.8 | $ | 594.2 | $ | 848.9 | |||||
| Net income (loss) margin | 22 | % | 39 | % | 18 | % | (19) % | ||||||
| Adjusted EBITDA margin | 38 | % | 36 | % | 33 | % | 19 | % | |||||
| Emergent BioSolutions, Inc. Reconciliations of Total Revenues to Product and Services Sales, Net and of Gross Margin and Gross Margin % to Adjusted Gross Margin and Adjusted Gross Margin %(1) | |||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
| ($ in millions) | 2025 | 2024 | 2025 | 2024 | |||||||||
| Total revenues | $ | 231.1 | $ | 293.8 | $ | 594.2 | $ | 848.9 | |||||
| Contracts and grants | 9.1 | 10.0 | 32.8 | 24.6 | |||||||||
| Product and services sales, net | $ | 222.0 | $ | 283.8 | $ | 561.4 | $ | 824.3 | |||||
| Cost of product and services sales, net | 85.9 | 122.6 | 241.3 | 563.3 | |||||||||
| Intangible asset amortization | 16.3 | 16.3 | 48.8 | 48.8 | |||||||||
| Gross margin | $ | 119.8 | $ | 144.9 | $ | 271.3 | $ | 212.2 | |||||
| Gross margin % | 54 | % | 51 | % | 48 | % | 26 | % | |||||
| Add back: | |||||||||||||
| Intangible asset amortization | $ | 16.3 | $ | 16.3 | $ | 48.8 | $ | 48.8 | |||||
| Inventory step-up provision | — | 1.2 | 1.8 | 1.2 | |||||||||
| Settlement charges, net | — | — | — | 110.2 | |||||||||
| Restructuring costs | 0.2 | 5.0 | (0.8 | ) | 7.8 | ||||||||
| Changes in fair value of financial instruments | — | — | — | 0.6 | |||||||||
| Adjusted gross margin | $ | 136.3 | $ | 167.4 | $ | 321.1 | $ | 380.8 | |||||
| Adjusted gross margin % | 61 | % | 59 | % | 57 | % | 46 | % | |||||
| Emergent BioSolutions, Inc. Reconciliation of Net Income Forecast to Adjusted Net Income Forecast | ||
| ($ in millions) | 2025 Full Year Forecast | Source |
| Net income | ||
| Adjustments: | ||
| Non-cash amortization charges | Amortization of IA and Other Income (Expense) | |
| Changes in fair value of financial instruments | (2) | Other Income (Expense) |
| Severance and restructuring costs | (1) | Cost of products and services, net, SG&A and R&D |
| Inventory step-up provision | 5 | Cost of products and services, net |
| Loss (gain) on sale of business and assets held for sale | 12 | Other Income (Expense) |
| Settlement charges, net | (11) | SG&A |
| Contingent consideration milestones | (50) | Other Income (Expense) |
| Other expense (income), net items | (4) | Other Income (Expense) |
| Tax effect | (4) | |
| Total adjustments: | ||
| Adjusted net income | ||
| Reconciliation of Net Income Forecast to Adjusted EBITDA Forecast | |
| ($ in millions) | 2025 Full Year Forecast |
| Net income | |
| Adjustments: | |
| Depreciation & amortization | |
| Income taxes | 31 |
| Total interest expense, net | 55 |
| Inventory step-up provision | 5 |
| Changes in fair value of financial instruments | (2) |
| Severance and restructuring costs | (1) |
| Loss (gain) on sale of business and assets held for sale | 12 |
| Settlement charges, net | (11) |
| Contingent consideration milestones | (50) |
| Other expense (income), net items | (4) |
| Total adjustments | |
| Adjusted EBITDA | |
| Emergent BioSolutions, Inc. Reconciliations of Forecasted Total Revenues to Forecasted Product and Services Sales, Net and of Forecasted Gross Margin and Gross Margin % to Forecasted Adjusted Gross Margin and Adjusted Gross Margin %(1) | |
($ in millions) | 2025 Full Year Forecast |
| Total revenues | |
| Contracts & Grants | (35) - (35) |
| Product and services sales, net | |
| Cost of product and services sales, net | |
| Intangible asset amortization | 60 |
| Gross margin | |
| Gross margin % | |
| Add back: | |
| Intangible asset amortization | |
| Inventory step-up provision | 5 |
| Restructuring costs | (1) |
| Adjusted gross margin | |
| Adjusted gross margin % | |