Reports second quarter revenue of $154 million
Second quarter orders of $157 million
Book-to-bill 1.02 for the quarter, 1.01 year-to-date
Achieved first half revenue and order targets
Narrows revenue guidance within previous range for fiscal year 2024; adjusted EPS guidance unchanged

WALTHAM, Mass., July 30, 2024 (GLOBE NEWSWIRE) -- Repligen Corporation (NASDAQ:RGEN), a life sciences company focused on bioprocessing technology leadership, today reported financial results for its second quarter (Q2) of 2024, covering the three- and six- month periods ended June 30, 2024. Provided in this press release are financial performance highlights, updates to our guidance for the full year 2024 and access information for today's webcast and conference call.

Tony J. Hunt, Chief Executive Officer of Repligen said, "We delivered solid second quarter revenue of $154 million and first half revenue of $305 million, achieving our year-to-date sales target. We are very encouraged by orders in the quarter, with continued strength in Pharma demand and a pickup in CDMO activity. New modalities continued to show strong year-over-year momentum in both revenue and orders. Strategically, we strengthened our Proteins business with new product launches and our pending acquisition of Tantti Laboratory. We continue to expect the second half of 2024 to outpace the first half on both revenue and orders. While we are narrowing our revenue guidance to reflect incremental China weakness, we are confident in Repligen's ability to resume above-industry growth in the second half of 2024 and into 2025."

Q2 2024 BUSINESS HIGHLIGHTS

CEO Transition. Announced transition of Tony J. Hunt from Chief Executive Officer ("CEO") to Executive Chair and appointment of Olivier Loeillot to succeed Mr. Hunt in the role of President and Chief Executive Officer, effective September 1, 2024.
M&A. Announced that we entered into a definitive agreement post quarter-end (July 29) to acquire chromatography innovator Tantti Laboratory Inc., strategically supporting our Proteins and Chromatography franchises.
New modalities momentum. Year-over-year, sales increased 5%, and new modalities book-to-bill was greater than 1.1. First half of year sales were up 10% and orders increased by greater than 20%.
New products. Launched the DurA Cycle affinity resin for large-scale purification processes in partnership with Purolite (an EcoLab company).

FINANCIAL PERFORMANCE

Q2 2024 FINANCIAL PERFORMANCE (compared to prior year, Q2 2023, except as noted)

All adjusted figures are non-GAAP and, except for earnings per share, are rounded to the nearest million.

Reported revenue was $154 million compared to $159 million, bringing our first half of 2024 revenue to $305 million, in line with our expectations.
GAAP gross profit was $77 million compared to $80 million. Adjusted gross profit was $76 million compared to $80 million.
GAAP income from operations was $1 million, compared to $19 million. Adjusted income from operations was $16 million, compared to $29 million.
GAAP net income was $3 million, compared to $20 million. Adjusted net income was $19 million compared to $30 million.
GAAP earnings per share was $0.06 on a fully diluted basis, compared to $0.35. Adjusted earnings per share was $0.33 on a fully diluted basis, compared to $0.53.

MARGIN SUMMARY

GAAP Margins	Q2 2024	Q2 2023	1H 2024	1H 2023
Gross Margin	49.8%	50.2%	49.7%	52.9%
Operating (EBIT) Margin	1.0%	12.2%	1.2%	14.8%

Adjusted (non-GAAP) Margins	Q2 2024	Q2 2023	1H 2024	1H 2023
Gross Margin	49.6%	50.2%	49.1%	52.9%
Operating (EBIT) Margin	10.1%	18.5%	9.0%	20.6%
EBITDA Margin	15.2%	24.2%	14.3%	25.5%

Cash, cash equivalents and short-term investments at June 30, 2024, were $809 million, compared to $751 million at December 31, 2023.

FINANCIAL GUIDANCE FOR FULL YEAR 2024

All Adjusted figures are non-GAAP

Our financial guidance for the full year 2024 is based on expectations for our existing business. Our GAAP and Adjusted guidance include the expected impact of businesses acquired in 2023 (FlexBiosys and Metenova) and excludes the impact of any potential or pending business acquisitions in 2024, and future fluctuations in foreign currency exchange rates.

	CURRENT GUIDANCE (at July 30, 2024)
FY 2024	GAAP	Adjusted (non-GAAP)
Total Reported Revenue	$620M - $635M	$620M - $635M
Year-over-Year Change	(3%) - (1%)	(3%) - (1%)
Base Revenue Growth	-	(1%) - 1%
Gross Margin	49% - 50%	49% - 50%
Income from Operations	$12M - $17M	$76M - $81M
Operating Margin	2% - 3%	12% - 13%
Other Income (Expense)	$5M	$24M
Adjusted EBITDA Margin	-	17% - 18%
Tax Rate on Pre-Tax Income	35%	20%
Net Income	$9.5M - $13.5M	$80M - $84M
Earnings Per Share - Diluted	$0.17 - $0.24	$1.42 - $1.49

Conference Call and Webcast Access

Repligen will host a conference call and webcast today, July 30, 2024, at 8:30 a.m. ET, to discuss second quarter 2024 financial results, corporate developments and financial guidance for 2024. The conference call will be accessible by dialing toll-free (844) 274-3999 for domestic callers or (412) 317-5607 for international callers. No passcode is required for the live call. In addition, a webcast will be accessible via the Investor Relations section of the Company's website. Both the conference call and webcast will be archived for a period following the live event. The replay dial-in numbers are (877) 344-7529 from the U.S., (855) 669-9658 from Canada and (412) 317-0088 for international callers. Replay listeners must provide the passcode 6519285.

About Repligen Corporation

Repligen Corporation is a global life sciences company that develops and commercializes highly innovative bioprocessing technologies and systems that enable efficiencies in the process of manufacturing biological drugs. We are "inspiring advances in bioprocessing" for the customers we serve; primarily biopharmaceutical drug developers and contract development and manufacturing organizations (CDMOs) worldwide. Our focus areas are Filtration and Fluid Management, Chromatography, Process Analytics and Proteins. Our corporate headquarters are in Waltham, Massachusetts, and the majority of our manufacturing sites are in the U.S., with additional key sites in Estonia, France, Germany, Ireland, the Netherlands and Sweden. For more information about the company see our website at www.repligen.com, and follow us on LinkedIn.

Non-GAAP Measures of Financial Performance

To supplement our financial statements, which are presented on the basis of U.S. generally accepted accounting principles (GAAP), the following Adjusted (non-GAAP) measures of financial performance are included in this release: book-to-bill ratios, organic revenue growth, base business revenue growth, adjusted gross profit, adjusted gross margin and adjusted operating margin; adjusted cost of goods sold; adjusted R&D expense; adjusted SG&A expense; adjusted pre-tax income; adjusted income from operations; adjusted net income; adjusted earnings per share-diluted; adjusted earnings before interest, taxes, depreciation and amortization (EBITDA), and adjusted EBITDA margin. The Company provides base revenue and base revenue growth rates, which exclude COVID-related revenue, and the impact of acquisition revenue for current year periods that have no prior year comparables, to facilitate a comparison of its current revenue performance. The Company provides the impact of foreign currency translation, to enable determination of revenue growth rates at constant currency, which exclude the impact of foreign currency translation, in order to facilitate a comparison of its current revenue performance to its past revenue performance. To calculate the impact of foreign currency translation, the Company converts actual net sales from local currency to U.S. dollars using constant foreign currency exchange rates in the current and prior period.

The Company's non-GAAP financial results and/or non-GAAP guidance exclude the impact of: acquisition and integration costs; restructuring charges including the costs of severance and accelerated depreciation among other charges; incremental costs attributed to CEO transition; contingent consideration related to the Company's acquisitions; intangible amortization costs; non-cash interest expense related to the accretion of the debt discount; amortization of debt issuance costs related to Company's convertible debt; foreign currency impact of certain intercompany loans; and, the related impact on tax of non-GAAP charges. These costs are excluded because management believes that such expenses do not have a direct correlation to future business operations, nor do the resulting charges recorded accurately reflect the performance of our ongoing operations for the period in which such charges are recorded.

NOTE:

All reconciliations of above GAAP figures (reported or guidance) to adjusted (non-GAAP) figures are detailed in the tables included later in this press release. When analyzing the Company's operating performance and guidance, investors should not consider non-GAAP measures as a substitute for the comparable financial measures prepared in accordance with GAAP.

Forward-Looking Statement

This release contains forward-looking statements, which are made pursuant to and in reliance upon the safe harbor provisions of federal securities laws, including the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. The forward-looking statements in the release do not constitute guarantees of future performance. Investors are cautioned that statements in this release which are not strictly historical statements, including, among others; any express or implied statements or guidance regarding current or future financial performance and position, including our updated 2024 financial guidance and related assumptions; expected demand in the markets in which we operate (including the belief that such markets will improve and the impact of such improvement on our business); the expected performance of our business; the expected performance and success of our strategic partnerships and integration of our acquired businesses, constitute forward-looking statements identified by words like "believe," "expect," "may," "will," "should," "seek," "anticipate," "projected," "estimated" or "could" and similar expressions. Forward-looking statements are neither historical facts nor assurances of future performance. Because forward-looking statements relate to the future, they are subject to a number of risks and uncertainties that could cause actual results to differ materially from those anticipated, including, our ability to successfully grow our bioprocessing business; our ability to manage through and predict headwinds, including to achieve our updated 2024 financial guidance; our ability to develop and commercialize products and the market acceptance of our products; our ability to successfully integrate any acquired businesses (including Metenova and FlexBiosys) into our business, or to close potential or pending acquisitions (including Tantti) in a timely manner or at all, and achieve the expected benefits of such acquisitions; that the impact from our recently announced cyber incident may be more impactful than anticipated; that demand for our products could continue to decline, which could adversely impact our future revenues, cash flows, results of operations and financial condition; our ability to compete with larger, better financed bioprocessing, pharmaceutical and biotechnology companies; our compliance with all U.S. Food and Drug Administration and European Medicines Evaluation Agency regulations; our volatile stock price; and other risks detailed in Repligen's filings with the U.S. Securities and Exchange Commission (the Commission), including Annual Report on Form 10-K for the year ended December 31, 2023 and in subsequently filed reports with the Commission, including our Quarterly Reports on Form 10-Q and current reports on Form 8-K. Actual results may differ materially from those Repligen contemplated by these forward-looking statements; therefore, you should not rely on any of these forward-looking statements. These forward-looking statements reflect management's current views, expectations, and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy and other future conditions, and are based only on information currently available to us. Repligen does not undertake to update, whether written or oral, any of these forward-looking statements to reflect a change in its views or events or circumstances, whether as a result of new information, future development or otherwise, that occur after the date hereof except as required by law.

Repligen Contact:

Sondra S. Newman

Global Head of Investor Relations

(781) 419-1881

investors@repligen.com

REPLIGEN CORPORATION
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, amounts in thousands, except share and per share data)

	Three Months Ended June 30,						Six Months Ended June 30,
	2024			2023			2024			2023
							.
Revenue:
Product revenue	$	154,038		$	159,133		$	305,348		$	341,754
Royalty and other revenue		35			36			71			75
Total revenue		154,073			159,169			305,419			341,829
Costs and expenses:
Cost of goods sold		77,314			79,307			153,705			161,152
Research and development		10,575			9,706			21,813			21,860
Selling, general and administrative		64,697			48,966			126,383			105,136
Contingent consideration		-			1,791			-			3,026
		152,586			139,770			301,901			291,174
Income from operations		1,487			19,399			3,518			50,655
Investment income		9,411			5,964			18,404			11,450
Interest expense		(4,981	)		(274	)		(9,872	)		(544	)
Amortization of debt issuance costs		(520	)		(457	)		(1,003	)		(914	)
Other (expenses) income, net		(215	)		528			(3,751	)		605
Income before income taxes		5,182			25,160			7,296			61,252
Income tax provision		1,861			5,096			1,881			12,359
Net income	$	3,321		$	20,064		$	5,415		$	48,893
Earnings per share:
Basic	$	0.06		$	0.36		$	0.10		$	0.88
Diluted	$	0.06		$	0.35		$	0.10		$	0.86
Weighted average shares outstanding:
Basic		55,884,250			55,704,887			55,837,770			55,647,895
Diluted		56,434,065			56,857,548			56,476,771			56,931,520



Balance Sheet Data:	June 30, 2024			December 31, 2023
Cash, cash equivalents and marketable securities	$	809,146		$	751,323
Working capital		984,611			952,881
Total assets		2,861,924			2,824,411
Long-term obligations		701,255			695,046
Accumulated earnings		444,264			438,849
Stockholders' equity		1,986,362			1,971,203

REPLIGEN CORPORATION
RECONCILIATIONS OF GAAP to NON-GAAP FINANCIAL MEASURES
(Unaudited, amounts in thousands, except percentage and earnings per share data)
In all tables below, totals may not add due to rounding

Reconciliation of Reported Revenue (GAAP) Growth to Organic Revenue Growth (Non-GAAP)

	Three Months Ended June 30,				Six Months Ended June 30,
	2024		2023		2024	2023

TOTAL REPORTED REVENUE (GAAP) GROWTH		(3%)		(23%)	(11%)		(17%)

Acquisition revenue		(3%)		0%	(3%)		0%
Currency exchange		1%		0%	1%		1%


ORGANIC REVENUE GROWTH (NON-GAAP)		(5%)		(23%)	(13%)		(16%)



Reconciliation of Total Revenue (GAAP) to Base Revenue (Non-GAAP)

	Three Months Ended June 30,				% Change	Six Months Ended June 30,				% Change
	2024		2023⁽²⁾		2024 v 2023	2024		2023⁽²⁾		2024 v 2023

TOTAL REPORTED REVENUE (GAAP)	$	154,073	$	159,169	(3%)	$	305,419	$	341,829	(11%)

COVID-related revenue		-		(1,326)	(100%)		-		(24,208)	(100%)
Acquisition revenue		(4,507)		(715)	530%		(10,741)		(715)	1,402%


BASE REVENUE (NON-GAAP)⁽¹⁾	$	149,566	$	157,128	(5%)	$	294,678	$	316,906	(7%)


Reconciliation of Income from Operations (GAAP) to Adjusted Income from Operations (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

INCOME FROM OPERATIONS (GAAP)			$	1,487	$	19,399	$	3,518	$	50,655

ADJUSTMENTS TO INCOME FROM OPERATIONS (GAAP):
		Acquisition and integration costs		1,323		743		3,078		1,780
		Restructuring⁽³⁾		(56)		-		(640)		-
		Incremental costs attributed to CEO transition⁽⁴⁾		4,352		-		4,352		-
		Contingent consideration		-		1,791		-		3,026
		Intangible amortization		8,521		7,514		17,120		14,838


ADJUSTED INCOME FROM OPERATIONS (NON-GAAP)			$	15,627	$	29,477	$	27,428	$	70,299

OPERATING (EBIT) MARGIN				1.0%		12.2%		1.2%		14.8%
ADJUSTED OPERATING (EBIT) MARGIN				10.1%		18.5%		9.0%		20.6%



Reconciliation of Net Income (GAAP) to Adjusted Net Income (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

NET INCOME (GAAP)			$	3,321	$	20,064	$	5,415	$	48,893

ADJUSTMENTS TO NET INCOME (GAAP):
		Acquisition and integration costs		1,323		743		3,078		1,780
		Restructuring⁽³⁾		(56)		-		(640)		-
		Incremental costs attributed to CEO transition⁽⁴⁾		4,352		-		4,352		-
		Contingent consideration		-		1,791		-		3,026
		Intangible amortization		8,521		7,514		17,120		14,838
		Non-cash interest expense		3,398		-		6,724		-
		Amortization of debt issuance costs		520		457		1,003		914
		Foreign currency impact of certain intercompany loans ⁽⁵⁾		(342)		-		3,445		-
		Tax effect of non-GAAP charges		(2,280)		(373)		(5,908)		(2,956)


ADJUSTED NET INCOME (NON-GAAP)			$	18,757	$	30,196	$	34,589	$	66,495



Reconciliation of Earnings Per Share (GAAP) to Adjusted Earnings Per Share (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

EARNINGS PER SHARE (GAAP) - DILUTED			$	0.06	$	0.35	$	0.10	$	0.86

ADJUSTMENTS TO EARNINGS PER SHARE (GAAP) - DILUTED:
		Acquisition and integration costs		0.02		0.01		0.05		0.03
		Restructuring⁽³⁾		(0.00)		-		(0.01)		-
		Incremental costs attributed to CEO transition⁽⁴⁾		0.08		-		0.08		-
		Contingent consideration		-		0.03		-		0.05
		Intangible amortization		0.15		0.13		0.30		0.26
		Non-cash interest expense		0.06		-		0.12		-
		Amortization of debt issuance costs		0.01		0.01		0.02		0.02
		Foreign currency impact of certain intercompany loans ⁽⁵⁾		(0.01)		-		0.06		-
		Tax effect of non-GAAP charges		(0.04)		(0.01)		(0.10)		(0.05)


ADJUSTED EARNINGS PER SHARE (NON-GAAP) - DILUTED			$	0.33	$	0.53	$	0.61	$	1.17



Reconciliation of Net Income (GAAP) to Adjusted EBITDA (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

NET INCOME (GAAP)			$	3,321	$	20,064	$	5,415	$	48,893

ADJUSTMENTS:
		Investment income		(9,411)		(5,964)		(18,404)		(11,450)
		Interest expense		4,981		274		9,872		544
		Amortization of debt issuance costs		520		457		1,003		914
		Income tax provision		1,861		5,096		1,881		12,359
		Depreciation		8,308		8,443		16,472		16,344
		Intangible amortization⁽⁶⁾		8,549		7,542		17,176		14,893

EBITDA				18,129		35,912		33,415		82,497

OTHER ADJUSTMENTS:
		Acquisition and integration costs		1,323		743		3,078		1,780
		Restructuring ⁽³⁾⁽⁷⁾		(56)		-		(659)		-
		Incremental costs attributed to CEO transition⁽⁴⁾		4,352		-		4,352		-
		Contingent consideration		-		1,791		-		3,026
		Foreign currency impact of certain intercompany loans ⁽⁵⁾		(342)		-		3,445		-


ADJUSTED EBITDA (NON-GAAP)			$	23,406	$	38,446	$	43,631	$	87,303

ADJUSTED EBITDA MARGIN				15.2%		24.2%		14.3%		25.5%



Reconciliation of Cost of Goods Sold (GAAP) to Adjusted Cost Goods Sold (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

COST OF GOODS SOLD (GAAP)			$	77,314	$	79,307	$	153,705	$	161,152

ADJUSTMENT TO COST OF GOODS SOLD (GAAP):
		Acquisition and integration costs		(133)		(18)		(199)		(7)
		Restructuring⁽³⁾		514		-		1,962		-


ADJUSTED COST OF GOODS SOLD (NON-GAAP)			$	77,695	$	79,289	$	155,468	$	161,145

GROSS MARGIN (GAAP)				49.8%		50.2%		49.7%		52.9%
ADJUSTED GROSS MARGIN (NON-GAAP)				49.6%		50.2%		49.1%		52.9%



Reconciliation of R&D Expense (GAAP) to Adjusted R&D Expense (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

R&D EXPENSE (GAAP)			$	10,575	$	9,706	$	21,813	$	21,860

ADJUSTMENT TO R&D EXPENSE (GAAP):
		Acquisition and integration costs		(63)		(15)		(116)		7
		Restructuring⁽³⁾		(284)		-		(449)		-


ADJUSTED R&D EXPENSE (NON-GAAP)			$	10,228	$	9,691	$	21,248	$	21,867



Reconciliation of SG&A Expense (GAAP) to Adjusted SG&A Expense (Non-GAAP)

			Three Months Ended June 30,				Six Months Ended June 30,
			2024		2023		2024		2023

SG&A EXPENSE (GAAP)			$	64,697	$	48,966	$	126,383	$	105,136

ADJUSTMENTS TO SG&A EXPENSE (GAAP):
		Acquisition and integration costs		(1,129)		(710)		(2,764)		(1,780)
		Restructuring⁽³⁾		(174)		-		(873)		-
		Incremental costs attributed to CEO transition⁽⁴⁾		(4,352)		-		(4,352)		-
		Intangible amortization		(8,521)		(7,514)		(17,120)		(14,838)


ADJUSTED SG&A EXPENSE (NON-GAAP)			$	50,521	$	40,742	$	101,274	$	88,518



Reconciliation of Net Income (GAAP) Guidance to Adjusted Net Income (Non-GAAP) Guidance

			Twelve months ending December 31, 2024
			Low End		High End
GUIDANCE ON NET INCOME (GAAP)			$	9,500	$	13,500
ADJUSTMENTS TO GUIDANCE ON NET INCOME (GAAP):
		Acquisition and integration costs		4,811		4,811
		Restructuring		(141)		(141)
		CEO transition costs		22,353		22,353
		Contingent consideration		3,000		3,000
		Anticipated pre-tax amortization of acquisition-related intangible assets		34,332		34,332
		Non-cash interest expense		13,745		13,745
		Amortization of debt issuance costs		1,843		1,843
		Foreign currency impact		3,445		3,445
		Tax effect of non-GAAP charges		(12,914)		(12,914)
		Guidance rounding adjustment		26		26
GUIDANCE ON ADJUSTED NET INCOME (NON-GAAP)			$	80,000	$	84,000



Reconciliation of Earnings Per Share (GAAP) Guidance to Adjusted Earnings Per Share (Non-GAAP) Guidance

			Twelve months ending December 31, 2024
			Low End		High End
GUIDANCE ON EARNINGS PER SHARE (GAAP) - DILUTED			$	0.17	$	0.24
ADJUSTMENTS TO GUIDANCE ON EARNINGS PER SHARE (GAAP) - DILUTED:
		Acquisition and integration costs		0.09		0.09
		Restructuring		(0.00)		(0.00)
		CEO transition costs		0.40		0.40
		Contingent consideration		0.05		0.05
		Anticipated pre-tax amortization of acquisition-related intangible assets		0.61		0.61
		Non-cash interest expense		0.24		0.24
		Amortization of debt issuance costs		0.03		0.03
		Foreign currency impact		0.06		0.06
		Tax effect of non-GAAP charges		(0.23)		(0.23)
		Guidance rounding adjustment		-		-
GUIDANCE ON ADJUSTED EARNINGS PER SHARE (NON-GAAP) - DILUTED			$	1.42	$	1.49


FOOTNOTES FOR ALL TABLES ABOVE (amounts in thousands):

(1	)	Base revenue (Non-GAAP) excludes COVID-related revenue and excludes acquisition-related revenue contribution in current period for which there was no prior year comparable.

(2	)	Prior year acquisition revenue moved to "Base" for current year vs. prior year comparative purposes.

(3	)	In July 2023, we began restructuring activities to simplify and streamline our organization and strengthen the overall effectiveness of our operations. The Company continued further restructuring activities during the three months ended June 30, 2024 including severance, employee-related and facility exit costs. Included in cost of goods sold for the three and six months ended June 30, 2024 is $1,028 and $3,035 respectively, for benefit received on the sale of inventory that had previously been reserved as part of the Restructuring Plan.

(4	)	Includes $4,352 of incremental stock compensation expense recorded during the three and six months ended June 30, 2024 attributable to the transition of the Company's Chief Executive Officer ("CEO") to Executive Chair of the Board announced by the Company on June 12, 2024. The incremental stock compensation expense was the result of the modification of the unvested equity awards held by the CEO immediately prior to the modification. This resulted in the revalue of his unvested awards and a change in his remaining requisite service period due to his change in duties upon transitioning to Executive Chair of the Board.

(5	)	During the three and six months ended June 30, 2024 we recorded foreign currency adjustments on certain intercompany loans of ($342) and $3,445 respectively. The impact was recorded to the Other (expenses) income, net line item within the Condensed Consolidated Statements of Operations.

(6	)	Includes amortization of milestone payments in accordance with GAAP of $27 for the three months ended June 30, 2024 and 2023 and $55 for the six months ended June 30, 2024 and 2023.

(7	)	Excludes $19 of accelerated depreciation related to the restructuring plan for the six months ended June 30, 2024. This amount is included in the depreciation line item of this table for that period.

Repligen Reports Second Quarter 2024 Financial Results