Neogen Corp balance sheet
At the end of fiscal 2026, Neogen Corp had total assets of $3.35bn, total liabilities of $1.25bn and shareholders' equity of $2.09bn. It held $186m in cash against $800m of debt: net debt of $615m.
Balance sheet
| Fiscal year | 2010May 2010 | 2011May 2011 | 2012May 2012 | 2013May 2013 | 2014May 2014 | 2015May 2015 | 2016May 2016 | 2017May 2017 | 2018May 2018 | 2019May 2019 | 2020May 2020 | 2021May 2021 | 2022May 2022 | 2023May 2023 | 2024May 2024 | 2025May 2025 | 2026May 2026 | LTMAug 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 23 | 36 | 49 | 50 | 41 | 66 | 55 | 78 | 83 | 42 | 66 | 76 | 44 | 163 | 171 | 129 | 186 | 172 |
| Receivables | — | 29 | 36 | 39 | 52 | 59 | 68 | 69 | 79 | 83 | 85 | 92 | 100 | 153 | 173 | 153 | 147 | 136 |
| Inventory | — | 32 | 35 | 38 | 51 | 52 | 64 | 73 | 76 | 86 | 95 | 101 | 122 | 134 | 189 | 191 | 144 | 146 |
| Total current assets | — | 123 | 144 | 168 | 189 | 231 | 248 | 293 | 376 | 450 | 537 | 591 | 627 | 586 | 589 | 577 | 605 | 583 |
| Goodwill | 53 | 52 | 53 | 59 | 68 | 70 | 89 | 105 | 100 | 104 | 110 | 131 | 143 | 2,137 | 2,136 | 1,065 | 1,047 | 1,048 |
| Total assets | 180 | 220 | 252 | 291 | 345 | 392 | 450 | 528 | 618 | 696 | 797 | 920 | 993 | 4,554 | 4,549 | 3,444 | 3,346 | 3,303 |
| Accounts payable | — | 9 | 11 | 9 | 13 | 14 | 16 | 16 | 21 | 19 | 26 | 24 | 35 | 77 | 83 | 80 | 79 | 78 |
| Deferred revenue (current) | — | — | — | — | — | — | — | — | — | — | — | 3 | 5 | 5 | 5 | 6 | 4 | 4 |
| Total current liabilities | — | 18 | 20 | 18 | 25 | 25 | 29 | 36 | 39 | 38 | 48 | 54 | 78 | 145 | 154 | 174 | 158 | 150 |
| Short-term debt | — | — | — | — | — | — | — | — | — | — | — | — | — | — | 2 | 19 | 0 | — |
| Long-term debt | — | — | — | — | — | — | — | — | — | — | — | — | 0 | 885 | 888 | 875 | 794 | 774 |
| Total debt | 0 | 5 | 3 | 2 | 2 | — | 2 | 3 | 0 | 0 | 0 | 0 | 0 | 900 | 902 | 902 | 800 | 774 |
| Total liabilities | — | 31 | 33 | 32 | 39 | 41 | 46 | 57 | 58 | 58 | 72 | 80 | 106 | 1,420 | 1,405 | 1,373 | 1,253 | 1,217 |
| Shareholders' equity | 153 | 189 | 219 | 258 | 306 | 351 | 404 | 472 | 560 | 638 | 725 | 840 | 887 | 3,134 | 3,144 | 2,071 | 2,093 | 2,086 |
| Net debt (negative = net cash) | −23 | −31 | −46 | −48 | −39 | −66 | −53 | −74 | −83 | −42 | −66 | −76 | −44 | 737 | 732 | 773 | 615 | 602 |
| Shares outstanding | — | 93m | 94m | — | 110m | — | — | 102m | 103m | 104m | 106m | 107m | 108m | 216m | 217m | 217m | 218m | 218m |
| Quarter | 2025 Q2Nov 2024 | 2025 Q3Feb 2025 | 2025 Q4May 2025 | 2026 Q1Aug 2025 | 2026 Q2Nov 2025 | 2026 Q3Feb 2026 | 2026 Q4May 2026 | 2027 Q1Aug 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 164 | 160 | 153 | 138 | 132 | 137 | 147 | 136 |
| Inventory | 198 | 205 | 191 | 193 | 163 | 162 | 144 | 146 |
| Total current assets | 570 | 552 | 577 | 524 | 575 | 590 | 605 | 583 |
| Goodwill | 1,673 | 1,672 | 1,065 | 1,066 | 1,046 | 1,048 | 1,047 | 1,048 |
| Total assets | 4,054 | 4,036 | 3,444 | 3,378 | 3,360 | 3,359 | 3,346 | 3,303 |
| Accounts payable | 80 | 72 | 80 | 77 | 63 | 75 | 79 | 78 |
| Deferred revenue (current) | 6 | 6 | 6 | 6 | 4 | 4 | 4 | 4 |
| Total current liabilities | 151 | 141 | 174 | 146 | 147 | 151 | 158 | 150 |
| Short-term debt | — | — | 19 | — | — | — | 0 | — |
| Long-term debt | 890 | 891 | 875 | 793 | 793 | 793 | 794 | 774 |
| Total debt | 890 | 891 | 894 | 793 | 793 | 793 | 794 | 774 |
| Total liabilities | 1,385 | 1,376 | 1,373 | 1,260 | 1,255 | 1,257 | 1,253 | 1,217 |
| Shareholders' equity | 2,669 | 2,660 | 2,071 | 2,119 | 2,104 | 2,102 | 2,093 | 2,086 |
| Shares outstanding | 217m | 217m | 217m | 217m | 218m | 218m | 218m | 218m |
Compare with peers
- Inspire Medical Systems, Inc. balance sheet
- Varex Imaging Corp balance sheet
- Alphatec Holdings, Inc. balance sheet
- Orthofix Medical Inc. balance sheet
- Irhythm Holdings, Inc. balance sheet
Head to head: INSP vs NEOGNEOG vs VREXATEC vs NEOG
More: Health Care Equipment stocks compared, Health Care sector, rankings of US companies