B

Regeneron Pharmaceuticals, Inc. — Earnings Quality Grade B

REGN · Healthcare

Generally healthy

Revenue
$14.3B
2025
Net Income
$4.5B
2025
Gross Margin
85.4%
Free Cash Flow
$3.8B
01

Screening Summary

15
Passed
2
Watch
0
Failed
-2.54
M-Score
02

Financial Trends

Revenue & Net Income ($B)

Margins (%)

03

18-Point Screening

01

Revenue Quality

A1DSO Change

DSO 146 days, change -14 days YoY

A2AR vs Revenue Growth

AR growth -7.6% vs revenue growth 1.0%

A3Revenue vs CFFO

Revenue 1.0%, CFFO 12.6%. Cash follows revenue

02

Expense Quality

B1Inventory vs COGS

Inventory 3.7% vs COGS 6.6%. Normal

!
B2CapEx vs Revenue

CapEx growth 37.7% is >2x revenue growth 1.0%

B3SG&A Ratio

SG&A/Gross Profit = 22.1%, excellent (<30%)

B4Gross Margin

Gross margin 85.4%, change -0.8pp. Stable

03

Cash Flow Quality

C1CFFO vs Net Income

CFFO/NI = 1.11. Profits backed by cash

C2Free Cash Flow

FCF $3.8B, FCF/NI = 0.84

C3Accruals Ratio

Accruals ratio = -1.2%. Low accruals

C4Cash vs Debt

Cash $8.6B covers debt $2.7B

04

Balance Sheet Health

D1Goodwill + Intangibles

Goodwill+Intangibles $1.3B = 4% of equity. Manageable

D2Leverage

Debt/EBITDA = 0.5x. Healthy

!
D3Soft Asset Growth

Other assets grew 60.3% vs revenue 1.0%

D4Asset Impairment

No write-off data

05

Acquisition Risk

E1Serial Acquirer FCF

FCF after acquisitions positive

E2Goodwill Surge

Goodwill+Intangibles change 9% YoY. Normal

06

Manipulation Score

F1Beneish M-Score

M-Score = -2.54 (< -2.22). Unlikely manipulator

04

Beneish M-Score

Manipulation Probability-2.54
-4.0 Clean-2.22 Grey-1.78 Danger0
0.915
DSRI
AR growing faster than revenue?
1.009
GMI
Gross margin declining?
1.118
AQI
Asset quality deteriorating?
1.01
SGI
Revenue growth rate
0.99
DEPI
Depreciation slowing?
0.905
SGAI
SG&A ratio changing?
-0.0117
TATA
Accruals level
0.998
LVGI
Leverage increasing?
05

Altman Z-Score

9.49
Safe Zone
0 Distress1.102.605.0+ Safe
0.3366
Liquidity
0.8826
Cumulative profit
0.13
Operating efficiency
3.3603
Leverage

Generated from public financial data using forensic accounting frameworks. Not investment advice. Data: Yahoo Finance · 2026-04-08

Regeneron Pharmaceuticals, Inc. (REGN) Earnings Quality Grade B — EarningsGrade