##### Table of Contents

---

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

FORM 10-K



|x | ANNUAL REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ------------------------------------------------------------------------------------

For the fiscal year ended March 31, 2007

OR



| ̈ | TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934
|- | ----------------------------------------------------------------------------------------

For the transition period from                  to

Commission file number: 0-14656

REPLIGEN CORPORATION

(Exact name of Registrant as specified in its charter)



|                                                               |  |                                    
|-------------------------------------------------------------- |  | -----------------------------------
|Delaware                                                       |  | 04-2729386                         
|(State or other jurisdiction of incorporation or organization) |  | (I.R.S. EmployerIdentification No.)



|                                                                |  |           
|--------------------------------------------------------------- |  | ----------
|41 Seyon Street, Building #1, Suite 100, Waltham, Massachusetts |  | 02453     
|(Address of Principal executive offices)                        |  | (Zip Code)

Registrants telephone number, including area code: (781) 250-0111

Securities registered pursuant to Section 12(b) of the Act:

Title of Each Class

Common Stock, $0.01 Par Value Per Share

Series A Junior Participating Preferred Stock Purchase Rights

Name of Each Exchange on Which Registered

The NASDAQ Stock Market LLC

Securities registered pursuant to Section 12(g) of the Act: None

Title of Each Class

Indicate by check mark if the registrant is a well-known seasoned issuer, as
defined in Rule 405 of the Securities Act.    Yes ̈No  þ.

Indicate by check mark if the registrant is not required to file reports pursuant to Section 13 or
Section 15(d) of the Act.    Yes ̈No  þ.

Indicate by checkmark whether the registrant (1) has filed all reports required to be filed by
Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past
90 days.    Yes  þ    No ̈.

Indicate by check mark if disclosure of delinquent filers pursuant to Item 405 of Regulation S-K is not contained herein, and will not be contained,
to the best of registrants knowledge, in definitive proxy or information statements incorporated by reference in Part III of this Form 10-K or any amendment to this Form 10-K. ̈

Indicate by check mark whether the registrant is a large accelerated
filer, an accelerated filer, or a non-accelerated filer. See definition of accelerated filer and large accelerated filer in Rule 12b-2 of the Exchange Act. (Check one):

Large accelerated filer ̈Accelerated filer  þ            Non-accelerated
filer ̈

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act).    Yes ̈No   þ.

The aggregate market value of the voting and non-voting common equity held by non-affiliates as of September 30, 2006 the last business day of the
registrants most recently completed second fiscal quarter, was approximately $103,345,159.

The number of shares of outstanding of the
registrants common stock as of June 6, 2007 was 30,477,635.

DOCUMENTS INCORPORATED BY REFERENCE

Portions of the Companys definitive Proxy Statement in connection with the 2007 annual meeting of Stockholders are incorporated by reference into Part III of
this Form 10-K.



---



---

##### Table of Contents

Table of Contents



|           |  |                                                                                       |  |     
|---------- |  | ------------------------------------------------------------------------------------- |  | ----
|           |  |                                                                                       |  | PAGE
|PART I     |  |                                                                                       |  |     
|           |  |                                                                                      
|Item 1.    |  | Business                                                                              |  | 3   
|           |  |                                                                                      
|Item 1A.   |  | Risk Factors                                                                          |  | 11  
|           |  |                                                                                      
|Item 1B.   |  | Unresolved Staff Comments                                                             |  | 17  
|           |  |                                                                                      
|Item 2.    |  | Properties                                                                            |  | 17  
|           |  |                                                                                      
|Item 3.    |  | Legal Proceedings                                                                     |  | 17  
|           |  |                                                                                      
|Item 4.    |  | Submission of Matters to a Vote of Security Holders                                   |  | 18  
|           |  |                                                                                      
|PART II    |  |                                                                                       |  |     
|           |  |                                                                                      
|Item 5.    |  | Market for the Registrants Common Stock and Related Security Holder Matters          |  | 19  
|           |  |                                                                                      
|Item 6.    |  | Selected Consolidated Financial Data                                                  |  | 20  
|           |  |                                                                                      
|Item 7.    |  | Managements Discussion and Analysis of Financial Condition and Results of Operations |  | 21  
|           |  |                                                                                      
|Item 7A.   |  | Quantitative and Qualitative Disclosures About Market Risk                            |  | 32  
|           |  |                                                                                      
|Item 8.    |  | Financial Statements and Supplementary Data                                           |  | 32  
|           |  |                                                                                      
|Item 9.    |  | Changes in and Disagreements with Accountants on Accounting and Financial Disclosure  |  | 32  
|           |  |                                                                                      
|Item 9A.   |  | Controls and Procedures                                                               |  | 32  
|           |  |                                                                                      
|Item 9B    |  | Other Information                                                                     |  | 35  
|           |  |                                                                                      
|Part III   |  |                                                                                       |  | 36  
|           |  |                                                                                      
|PART IV    |  |                                                                                       |  |     
|           |  |                                                                                      
|Item 15.   |  | Exhibits and Financial Statement Schedules                                            |  | 37  
|           | 
|SIGNATURES |  | 41                                                                                   



2



---

##### Table of Contents

PART I



|Item 1. | BUSINESS.
|------- | ---------

The following discussion of our
business contains forward-looking statements that involve risks and uncertainties. When used in this report, the words intend, anticipate, believe, estimate, plan and expect and
similar expressions as they relate to us are included to identify forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements and are a result of certain factors, including those
set forth under Risk Factors and elsewhere in this Annual Report on Form 10-K.

Repligen Corporation (Repligen,
the Company or we) is developing novel therapeutics for the treatment of diseases of the central nervous system. We also own intellectual property on two biological therapies which may provide future revenues to support our
product development efforts in neurological diseases. We also are a leading manufacturer of Protein A which is used in the production of many therapeutic monoclonal antibodies.

Our business strategy is to maintain full commercial rights to our product candidates through proof of principle clinical studies after which
we may seek corporate partners for further development and marketing. We partially fund the development of our proprietary therapeutic product candidates with the profits derived from the sales of our commercial products. This will enable us to
independently advance our product with less financial risk.

We were incorporated in May 1981, under the laws of the State of Delaware. Our
principle executive offices are at 41 Seyon Street, Waltham, Massachusetts 02453 and our telephone number is (781) 250-0111.

Currently Marketed
Products

We currently sell two products: Protein A, which is used in the production of monoclonal antibodies, and SecreFlo®, a synthetic form of the hormone secretin, which is
used as an aid in the diagnosis of certain diseases of the pancreas.

Protein A Products for Antibody Manufacturing

Protein A is widely used in the purification of therapeutic monoclonal antibodies. Most therapeutic monoclonal antibodies are manufactured by the
fermentation of mammalian cells that express the monoclonal antibody. The monoclonal antibody is typically produced by a process in which an impure fermentation broth containing the desired monoclonal antibody is passed over a solid support to which
Protein A has been chemically attached or immobilized. The immobilized Protein A binds the monoclonal antibody while other impurities are washed away. The monoclonal antibody is then recovered from the support in a substantially purified
form.

We manufacture and market several products based on recombinant forms of Protein A. Our primary customers incorporate our Protein A
products into their proprietary monoclonal antibody purification systems that they sell directly to the biotechnology and pharmaceutical industry. In February 2005, we announced an amended and expanded Supply Agreement (the Agreement)
with GE Healthcare (GEHC), the leading supplier of purification products to the biopharmaceutical industry and the largest consumer of Protein A. The Agreement calls for Repligen to be the primary supplier of Protein A to GEHC through
2010. During 2006, we completed the scale up and production of a modified form of Protein A for GEHC, which may provide additional value to the producers of monoclonal antibodies. In addition, we have a long term supply agreement with Applied
Biosystems that provides that Repligen will be the preferred provider of recombinant Protein A to Applied Biosystems until 2011. The majority of our product sales for the last three years have been sales of Protein A products.



3



---

##### Table of Contents

Sales of therapeutic monoclonal antibodies have increased from $300 million in 1997 to approximately $20
billion in 2006. This growth is based on the increasing use of therapeutic antibodies, including Erbitux® for colon cancer, Synagis® for RSV infection and Remicade® for Crohns disease and arthritis. There are more than 150 additional monoclonal antibodies in various stages of clinical testing which may lead to additional growth of the antibody market and in turn, increased
demand for Protein A.

SecreFlo® for Pancreatic Diagnosis

In October
1999, we licensed exclusive commercial rights to a diagnostic product based on a synthetic form of porcine (pig-derived) secretin, which we market as SecreFlo®, from ChiRhoClin, Inc. (ChiRhoClin), a private company. ChiRhoClin is our sole supplier of SecreFlo®. SecreFlo® is approved by the U.S. Food and Drug Administration (FDA) as an aid in the
diagnosis of chronic pancreatitis and gastrinoma (a form of cancer) and as an aid during endoscopic retrograde cholangiopancreatography (ERCP), a gastrointestinal procedure. In 2004, we terminated our agreement with ChiRhoClin for breach
and filed an arbitration proceeding against ChiRhoClin for their alleged failure to meet certain obligations related to product and clinical development. In May 2005, we announced the settlement of the arbitration proceeding through an agreement by
which we will continue to sell SecreFlo®. We
estimate that sales of SecreFlo® will continue
through March 2009, when our product supply will cease.

Intellectual Property on Monoclonal Antibody and Antibody Fusion Products

Erbitux®

Erbitux® is a monoclonal antibody developed by ImClone Systems Incorporated
(Imclone) which was approved by the FDA in February 2004 for the treatment of certain forms of colon cancer and in March 2006 for the treatment of head and neck cancer. We believe that Erbitux® is manufactured with a cell line created by a company whose assets were subsequently
acquired by Repligen. This cell line contains certain patented genetic technologies (DNA enhancers) which increase the productivity of a cell line. This patent is assigned to MIT and exclusively licensed to Repligen. Imclone previously
announced that it had manufactured approximately $1 billion of Erbitux® as of February 2004. Imclone has reported that nearly all of this pre-approval stockpile of Erbitux® was exhausted by the end of December 2005. In May 2004, Repligen and MIT jointly filed a lawsuit against Imclone in U.S. District Court for
Massachusetts alleging that Imclone has infringed our patent rights in its production of Erbitux®. Our patent expired in May 2004 and we have applied for a 5-year term extension for the patent, or until May 2009.

CTLA4-Ig

CTLA4 is a key regulator of
the activity of the immune system. CTLA4 turns off the immune system after it has successfully cleared a bacterial or viral infection by blocking the activation of T-cells, the immune cells responsible for initiating an immune response.
In the 1990s our collaborators at the University of Michigan and the U.S. Navy demonstrated in animal models that a fusion protein consisting of fragments of CTLA4 and an antibody (CTLA4-Ig) could be used to block organ transplant
rejection and to treat certain autoimmune diseases. Additional animal and human studies by many other groups have confirmed that CTLA4-Ig may be useful in treating diseases such as rheumatoid arthritis, multiple sclerosis, lupus, psoriasis and organ
transplant rejection. CTLA4-Igs mechanism of action is different from the current therapies for autoimmune disease or organ transplant rejection, thus it may provide a treatment for patients who are refractory to existing therapies.

In December 2005, the FDA approved Bristol-Myers Squibb Corporations (Bristol) application to market CTLA4-Ig, under the
brand name Orencia®, for treatment of rheumatoid
arthritis. Bristol started commercial sales of Orencia® in February 2006.

In January 2006, Repligen and the University of Michigan jointly filed a lawsuit against
Bristol in the United States District Court for the Eastern District of Texas for infringement of U.S. Patent No. 6,685,941. The



4



---

##### Table of Contents

patent, entitled Methods of Treating Autoimmune Disease via CTLA4-Ig, covers methods of using CTLA4-Ig to treat rheumatoid arthritis, as well as
other therapeutic methods. The patent is in force until 2021. Repligen has exclusive rights to this patent from its owners, the University of Michigan and the U.S. Navy.

Development Stage Products for Neuropsychiatric Disorders

Secretin for MRI

Secretin is a well-known hormone produced in the small intestine that regulates the function of the pancreas as part of the process of digestion. We are
currently evaluating secretin for improvement of MRI imaging of the pancreas.

Several reports published in the literature support the use
of secretin with abdominal MRI imaging to improve visualization of pancreaticobiliary structures and to increase diagnostic sensitivity relative to unenhanced abdominal MRI. MRI technology images stationary water thus the use of secretin during MRI
harnesses the natural biologic properties of secretin, which signals the release of water-rich fluids into the ducts of the pancreas. Improvement in the detection and delineation of normal and abnormal structures with MRI is attractive for patient
care as it can obviate the need for more risky invasive procedures.

In June 2006, we initiated a Phase 2 clinical trial to evaluate the
use of RG1068, synthetic human secretin, as an agent to improve the detection of structural abnormalities of the pancreatic ducts during MRI imaging of the pancreas. This was a multi-center, baseline controlled, single dose study in which 80
patients with a history of pancreatitis receive a secretin-enhanced MRI and an unenhanced MRI of the pancreas.

In May 2007, we announced
positive results from this Phase 2 clinical trial to evaluate the use of RG1068, synthetic human secretin, to improve the assessment of pancreatic duct structures by MRI. The study showed an improvement in sensitivity of detection of structural
abnormalities of the pancreatic duct of approximately 20% with no loss in specificity, consistent with prior data and expectations. In addition, the study showed highly significant increases in the following three assessments: physician confidence
in their ability to identify structural abnormalities, the number of pancreatic duct segments visualized and improvement in the overall quality of the MRI images. Detailed visual assessment of the pancreatic ducts and identification of structural
abnormalities is important in the assessment, diagnosis and treatment of diseases such as acute and chronic pancreatitis. We believe these results establish the basis for discussions with the FDA regarding a clinical plan to receive marketing
approval for Secretin for MRI imaging of the pancreas.

Uridine for Bipolar Depression

Uridine is a biological compound essential for the synthesis of DNA and RNA, the basic hereditary material found in all cells, and numerous other factors
essential for cell metabolism. Uridine is synthesized by the power plant of the human cell known as the mitochondria. The rationale for uridine therapy in CNS disorders is supported by pre-clinical and clinical research. Researchers at McLean
Hospital previously demonstrated that uridine is active in a well-validated animal model of depression. Recent reports indicate that certain genes that encode for mitochondrial proteins are significantly down-regulated in the brains of bipolar
patients. This new insight suggests that the symptoms of bipolar disorder may be linked to dysregulation of energy metabolism of the brain.

Bipolar disorder, also known as manic depression, is marked by extreme changes in mood, energy and behavior in which a person can alternate between mania (highs) and depression (lows). Bipolar disorder affects more than 2 million
adults in the United States. Current drug therapy for bipolar disorder includes the use of lithium and anti-depressants. However, side effects are frequent and troublesome, and patients do not respond fully, leading to frequent recurrences of mania
and depression.



5



---

##### Table of Contents

In March 2006, we initiated a Phase 2 clinical trial of RG2417, an oral formulation of uridine, in
patients with bipolar depression. This Phase 2 study is a multi-center, dose escalating study in which 80 patients will receive either RG2417 or a placebo for 6 weeks. Patients will be evaluated for the safety and effectiveness of RG2417 on the
symptoms of bipolar depression. This study is being conducted under a development agreement with the Stanley Medical Research Institute, under which Repligen will receive approximately $1,200,000 in funding. The Stanley Medical Research Institute is
the largest nonprofit provider of funding for research on schizophrenia and bipolar disorder in the United States. We have completed patient enrollment in this study and we anticipate release of top line data later in 2007.

Repligen previously completed a 6-week Phase 1 clinical trial of a prodrug of uridine (RG2133) in patients with bipolar disorder or major depression. The
results demonstrated that administration of RG2133 in this patient population appeared to be safe, did not induce mania, and provided early evidence of a clinical effect of the drug. The trial evaluated 19 patients and was carried out by
investigators at McLean Hospital, the largest psychiatric clinical care, teaching and research affiliate of Harvard Medical School.

Transcription Enhancers for Friedreichs Ataxia

Symptoms of Friedreichs ataxia typically emerge between the ages
of 5 and 15 and often progress to severe disability, incapacitation or loss of life in early adulthood. Friedreichs ataxia is caused by a single gene defect that results in inadequate production of the protein frataxin. The protein frataxin
appears to be essential for the proper functioning of the mitochondria, the power plant of both neural and muscle cells. Low levels of frataxin lead to degeneration of both the nerves controlling muscle movements in the arms and legs and the nerve
tissue in the spinal cord. Approximately one in every 50,000 people in the United States has Friedreichs ataxia.

In April 2007, we
announced that we entered into an exclusive commercial license with The Scripps Research Institute for intellectual property covering compounds which may have utility in treating Friedreichs ataxia. Friedreichs ataxia is an inherited
neurodegenerative disease in which low levels of the protein frataxin result in progressive damage to the nervous system and loss of muscle function. Research in tissues derived from patients as well as in mice indicates that the licensed compounds
increase production of the protein frataxin, which suggests potential utility of these compounds in slowing or stopping progression of the disease. There is currently no treatment for Friedreichs ataxia.

Data supporting the ability of the licensed compounds to increase production of the protein frataxin was published in Nature Chemical Biology (August 20,
2006). This research was lead by Dr. Joel Gottesfeld, professor of molecular biology at The Scripps Research Institute, and supported in part by the Friedreichs Ataxia Research Alliance (FARA). These compounds are the only ones to date
that have demonstrated utility in increasing both the level of the frataxin protein in tissue samples from patients with Friedreichs ataxia as well as frataxin gene activity in animal models. Preliminary data also suggests that these compounds
may have utility in treating other disorders such as Spinal Muscular Atrophy and Huntingtons disease.

Repligens Business Strategy

Our business strategy is to maintain full commercial rights to our product candidates through proof of principle clinical
studies after which we may seek corporate partners for further development and marketing. We partially fund the development of our proprietary therapeutic product candidates with the profits derived from the sales of our commercial products. This
will enable us to independently advance our product candidates while reducing our financial risks.

Sales and Marketing

We sell our Protein A products primarily through value-added resellers including GEHC and Applied Biosystems, Inc., as well as through distributors in
certain foreign markets. We market SecreFlo®
directly to gastroenterologists in the United States.



6



---

##### Table of Contents

Significant Customers and Geographic Reporting

Customers for our Protein A products include chromatography companies, diagnostics companies, biopharmaceutical companies and laboratory researchers.
During fiscal years 2007 and 2006, the customers that accounted for more than 10% of our total revenue were GEHC and Applied Biosystems, Inc. During fiscal year 2005, the customers that accounted for more than 10% of our total revenue were GEHC,
Applied Biosystems, Inc. and Cardinal Healthcare.

Of our fiscal 2007 product revenue, 47% is attributable to U.S. customers and 53% is
attributable to foreign customers, of which 72% is attributable to two customers. Of our fiscal 2006 revenue, 48% is attributable to U.S. customers and 52% is attributable to foreign customers, of which 75% is attributable to two customers. Of our
fiscal 2005 revenue, 43% is attributable to U.S. customers and 56% is attributable to foreign customers, of which 77% is attributable to three customers.

Employees

As of June 6, 2007, we had 45 employees. Of those employees, 32 were engaged in research, development and
manufacturing and 13 in administrative and marketing functions. Sixteen of our employees hold doctorates or other advanced degrees. Each of our employees has signed a confidentiality agreement. None of our employees are covered by collective
bargaining agreements.

Patents, Licenses and Proprietary Rights

Our policy is to seek patent protection for our therapeutic product candidates. We pursue patent protection in the United States and file corresponding patent applications in relevant foreign jurisdictions. We believe
that patents are an important element in the protection of our competitive and proprietary position, but other elements, including trade secrets, orphan drug status and know-how, may also be important. We own or have exclusive rights to more than 15
issued U.S. patents and corresponding foreign equivalents. The terms of such patents expire at various times between 2009 and 2021. No patent material to our business expires before 2009. In addition, we have rights to more than 20 U.S. pending
patent applications and corresponding foreign applications. The invalidation of key patents owned or licensed by us or the failure of patents to issue on pending patent applications could create increased competition, with potential adverse effects
on our business prospects. For each of our license agreements where we license the rights to patents or patent applications, the license will terminate on the day that the last to expire patent covered by each such license agreement expires.

We also rely upon trade secret protection for our confidential and proprietary information. Our policy is to require each of our
employees, consultants, business partners and significant scientific collaborators to execute confidentiality agreements upon the commencement of an employment, consulting or business relationship with us. These agreements generally provide that all
confidential information developed or made known to the individual during the course of the individuals relationship with us is to be kept confidential and not disclosed to third parties except in specific circumstances. In the case of
employees and consultants, the agreements generally provide that all inventions conceived by the individual in the course of rendering services to Repligen shall be our exclusive property.

CTLA4-Ig

We are the exclusive
licensee of all CTLA4-Ig patent rights owned by the University of Michigan (Michigan). In February 2004, U.S. Patent No. 6,685,941 (the 941 patent) issued, to which we own the exclusive rights through license
agreements with Michigan and the U.S. Navy. The 941 patent has claims that cover the use of CTLA4-Ig to treat rheumatoid arthritis, multiple sclerosis and certain other autoimmune disorders and is assigned to the University of Michigan and the
U.S. Navy. The 941 patent expires in 2021.



7



---

##### Table of Contents

Uridine

In November 2000 and December 2000, Repligen entered into two license agreements (the UCSD Uridine License Agreements) with the University of California, San Diego (UCSD) for certain patent
applications pertaining to the use of uridine and uridine derivatives for the treatment of mitochondrial disease and purine autism. On June 21, 2001, Pro-Neuron, Inc. filed a complaint (the Pro-Neuron Complaint) against the Regents
of the University of California (the Regents) and Repligen in the Superior Court of California, County of San Diego seeking to void the UCSD Uridine License Agreement relating to treatment of mitochondrial disease entered into between
Repligen and the UCSD. Pro-Neuron, Inc. subsequently amended the complaint to include the UCSD Uridine License Agreement related to purine autism and claims for misappropriation of trade secrets.

In June 2003, Repligen agreed to restructure the UCSD License Agreements to exclude the field of acylated pyrimidines, including triacetyluridine.

In April 2004, a U.S. patent was issued to Repligen and University of California, which claims methods of treating certain developmental
disorders, including certain forms of autism, with uridine compositions which expires in October 2020. Foreign equivalents of this patent are pending. A patent with similar claims has recently issued in Australia.

Protein A

We own a U.S. patent
covering recombinant Protein A, which expires in September 2009, as well as significant know-how in the manufacture of high-purity Protein A. We also own a U.S. patent covering modified forms of Protein A, which was non-exclusively licensed to
Amersham Biosciences (now GEHC) in 1998 as part of a ten-year agreement, which was amended and extended in 2005 until 2010, covering the supply of Protein A to GEHC.

In addition to its utility in monoclonal antibody manufacturing, Protein A may also be useful in human therapy based on its activity as a B-cell toxin. Repligen has exclusively licensed rights from UCSD to a U.S.
patent application which claims a variety of potential therapeutic uses of Protein A. Foreign equivalents of this patent application are also pending.

Research and Development

For the past three years, we have devoted substantial resources to the research and development of
therapeutic product candidates and our commercial products and product candidates discussed herein. We spent $5,924,000 in fiscal 2007, $5,163,000 in fiscal 2006, and $5,037,000 in fiscal 2005 on company-sponsored research and development
activities.

Competition

Our Protein A
and SecreFlo® products compete on the basis of
quality, performance, cost effectiveness, and application suitability with numerous established technologies. Additional products using new technologies that may be competitive with our products may also be introduced. Many of the companies selling
or developing competitive products have financial, manufacturing and distribution resources significantly greater than ours.

The field of
drug development is characterized by rapid technological change. New developments are expected to continue at a rapid pace in both industry and academia. There are many companies, both public and private, including large pharmaceutical companies,
chemical companies and specialized biotechnology companies, engaged in developing products competitive with products that we have under development. Many of these companies have greater capital, human resources, research and development,
manufacturing and marketing experience than we do. They may succeed in developing products that are more effective or less costly than any that we may develop. These competitors may also prove to be more successful than we are in production and
marketing. In addition, academic, government and industry-based research groups compete intensely with us in



8



---

##### Table of Contents

recruiting qualified research personnel, in submitting patent filings for protection of intellectual property rights and in establishing corporate strategic
alliances. We cannot be certain that research, discoveries and commercial developments by others will not render any of our programs or potential products noncompetitive.

Manufacturing

Protein A for Antibody Manufacturing

We manufacture Protein A products from recombinant strains of bacteria. We manufacture Protein A for GEHC under a ten-year supply agreement which was
initiated in December 1998. In February 2005, we announced an amended and expanded Supply Agreement with GEHC, the leading supplier of purification products to the biopharmaceutical industry and the largest consumer of Protein A. In addition, we
have a long term supply agreement with Applied Biosystems that provides that Repligen will be the preferred provider of recombinant protein A to Applied Biosystems until 2011. We utilize our own facility and third parties to carry out certain
fermentation and certain recovery operations, while the purification, immobilization, packaging and quality control testing of Protein A are conducted at our facilities. We maintain an active quality assurance effort to support the regulatory
requirements of our customers. We purchase raw materials from more than one commercially established company and believe that the necessary raw materials are currently commercially available in sufficient quantities necessary to meet market demand.

SecreFlo®

SecreFlo® our diagnostic secretin product is purchased from ChiRhoClin who contracts
with third parties for the synthesis of the drug substance and the drug product. This company is our sole supplier for this product. Under the terms of a settlement agreement, ChiRhoClin is obligated to deliver a certain amount of SecreFlo® to Repligen. After depletion of all supplies of
SecreFlo® in early 2009, including those to be
delivered under the settlement agreement, Repligen will cease marketing and selling SecreFlo®.

Therapeutic Product Candidates

We currently rely, and will continue to rely, for at least the next few years, upon contract manufacturers for both the procurement of raw materials and
the production of our product candidates for use in our clinical trials. Our product candidates will need to be manufactured in a facility by processes that comply with the FDAs good manufacturing practices and other similar regulations. It
may take a substantial period of time to begin manufacturing our products in compliance with such regulations. If we are unable to establish and maintain relationships with third parties for manufacturing sufficient quantities of our product
candidates and their components that meet our planned time and cost parameters, the development and timing of our clinical trials may be adversely affected.

We purchase raw materials from more than one commercially established company. Our necessary raw materials are currently commercially available in quantities that far exceed the scale required to complete all of our
future planned clinical trials.

Government Regulation

The development of drug candidates is subject to regulation in the United States by the FDA and abroad by foreign equivalents. Product development and approval within the FDA regulatory framework usually takes a
significant number of years and involves the expenditure of substantial capital resources. Timelines for development are uncertain.

Before
clinical testing in the United States of any drug candidate may begin, FDA requirements for preclinical efficacy and safety must be completed. Required toxicity testing typically involves characterization of the drug candidate in several animal
species. Safety and efficacy data are submitted to the FDA as part of an



9



---

##### Table of Contents

Investigational New Drug Application (IND) and are reviewed by the FDA prior to the commencement of human clinical trials.

Clinical trials involve the administration of the drug to human volunteers or patients under the supervision of a qualified investigator, usually a
physician, with an FDA-approved protocol. Human clinical trials are typically conducted in three sequential phases:



| |  |  | Phase 1 clinical trials represent the initial administration of the investigational drug to a small group of human subjects to test for safety (adverse effects),
dose tolerance, absorption, biodistribution, metabolism, excretion and clinical pharmacology and, if possible, to gain early evidence regarding efficacy.
| | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Phase 2 clinical trials typically involve a small sample of the actual intended patient population and seek to assess the efficacy of the drug for specific targeted
indications, to determine dose tolerance and the optimal dose range, and to gather additional information relating to safety and potential adverse effects.
| | - |  | --------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | Once an investigational drug is found to have some efficacy and an acceptable safety profile in the targeted patient population, Phase 3 clinical trials are
initiated to establish further clinical safety and efficacy of the investigational drug in a broader sample of the general patient population at multiple study sites in order to determine the overall risk-benefit ratio of the drug and to provide an
adequate basis for product approval. The Phase 3 clinical development program consists of expanded, large-scale studies of patients with the target disease or disorder to obtain definitive statistical evidence of the efficacy and safety of the
proposed product.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

All data obtained from a comprehensive development program are submitted in a New Drug Application
(NDA) to the FDA and the corresponding agencies in other countries for review and approval. The NDA includes information pertaining to clinical studies and the manufacture of the new drug. Review of an NDA by the FDA can be a
time-consuming process and the FDA may request that we submit additional data or carry out additional studies.

Available Information

We maintain a website with the address www.repligen.com. We are not including the information contained on our website as a part of, or incorporating it
by reference into, this annual report on Form 10-K. We make available free of charge through our website our annual reports on Form 10-K, quarterly reports on Form 10-Q and current reports on Form 8-K, and amendments to these
reports, as soon as reasonably practicable after we electronically file such materials with, or furnish such materials to, the Securities and Exchange Commission.



10



---

##### Table of Contents

|Item 1A. | RISK FACTORS
|-------- | ------------

Investors should carefully
consider the risk factors described below before making an investment decision.

If any of the events described in the following
risk factors occur, our business, financial condition or results of operations could be materially harmed. In that case the trading price of our common stock could decline, and Investors may lose all or part of their investment. Additional risks and
uncertainties that we are unaware of or that we currently deem immaterial may also become important factors that affect Repligen.

This annual report on Form 10-K contains forward looking statements that involve risks and uncertainties. Our actual results could differ materially from those anticipated in these forward looking statements as a result of certain
factors, including the risks faced by us described below and elsewhere in this annual report on Form 10-K.

We are dependent on others to develop,
conduct clinical trials for, manufacture, market and sell our principal products.

We conduct some of our development activities, and
conduct most of our commercialization activities, through collaborations. These collaborations include academic researchers as well as contracts with vendors. Our collaborations are heavily dependent on the efforts and activities of our
collaborative partners. Our existing and any future collaborations may not be technically or commercially successful. For example, if any of our collaborative partners were to breach or terminate an agreement with us, reduce its funding or otherwise
fail to conduct the collaboration successfully, we may need to devote additional internal resources to the program that is the subject of the collaboration, scale back or terminate the program or seek an alternative partner, any of which could lead
to delays in development and/or commercialization of our products.

If our clinical trials are not successful, we will not be able to develop and
commercialize any related products.

In order to obtain regulatory approvals for the commercial sale of our future products, we and our
collaborative partners will be required to complete extensive clinical trials in humans to demonstrate the safety and efficacy of the products. We have limited experience in conducting clinical trials.

The submission of an Investigational New Drug (IND) may not result in FDA authorization to commence clinical trials. If clinical trials begin, we or our
collaborative partners may not complete testing successfully within any specific time period, if at all, with respect to any of our products. Furthermore, we, our collaborative partners, or the FDA, may suspend clinical trials at any time on various
grounds, including a finding that the subjects or patients are being exposed to unacceptable health risks. Clinical trials, if completed, may not show any potential product to be safe or effective. Thus, the FDA and other regulatory authorities may
not approve any of our potential products for any indication.

The rate of completion of clinical trials is dependent in part upon the rate
of enrollment of patients. Patient enrollment is a function of many factors, including the size of the patient population, the proximity of patients to clinical sites, the eligibility criteria for the study, and the existence of competitive clinical
trials. Delays in planned patient enrollment may result in increased costs and delays in completion of clinical trials.

We may not obtain regulatory
approvals; the approval process is costly and lengthy.

We must obtain regulatory approval for our ongoing development activities and
before marketing or selling any of our future products. We may not receive regulatory approvals to conduct clinical trials of our products or to manufacture or market our products. In addition, regulatory agencies may not grant such approvals on a
timely basis or may revoke previously granted approvals.



11



---

##### Table of Contents

The process of obtaining FDA and other required regulatory approvals is lengthy and expensive. The time
required for FDA and other clearances or approvals is uncertain and typically takes a number of years, depending on the complexity and novelty of the product. Our analysis of data obtained from preclinical and clinical activities is subject to
confirmation and interpretation by regulatory authorities, which could delay, limit or prevent regulatory approval. Any delay in obtaining or failure to obtain required clearance or approvals could materially adversely affect our ability to generate
revenues from the affected product. We have only limited experience in filing and prosecuting applications necessary to gain regulatory approvals.

We are also subject to numerous foreign regulatory requirements governing the design and conduct of the clinical trials and the manufacturing and marketing of our future products. The approval procedure varies among countries. The time
required to obtain foreign approvals often differs from that required to obtain FDA approvals. Moreover, approval by the FDA does not ensure approval by regulatory authorities in other countries (or vice versa).

All of the foregoing regulatory risks also are applicable to development, manufacturing and marketing undertaken by our collaborative partners or other
third parties.

Even if we obtain marketing approval, our products will be subject to ongoing regulatory review which will be expensive and may affect
our ability to successfully commercialize our products.

Even if we or our collaborative partners receive regulatory approval of a
product, such approval may be subject to limitations on the indicated uses for which the product may be marketed, which may limit the size of the market for the product or contain requirements for costly post-marketing follow-up studies. The
manufacturers of our products for which we or our collaborative partners have obtained marketing approval will be subject to continued review and periodic inspections by the FDA and other regulatory authorities. The subsequent discovery of
previously unknown problems with the product, clinical trial subjects, or with a manufacturer or facility may result in restrictions on the product or manufacturer, including withdrawal of the product from the market.

If we or our collaborative partners fail to comply with applicable regulatory requirements, we may be subject to fines, suspension or withdrawal of
regulatory approvals, product recalls, seizure of products, operating restrictions, and criminal prosecution.

If we are unable to obtain, maintain and
enforce patents for our products, we will not be able to succeed commercially.

We must obtain and maintain patent and trade secret
protection for those of our products and processes for which patent protection is available in order to protect them from unauthorized use and to produce a financial return consistent with the significant time and expense required to bring our
products to market. Our success will depend, in part, on our ability to:



| |  |  | obtain and maintain patent protection for our products and manufacturing processes;
| | - |  | -----------------------------------------------------------------------------------



| |  |  | preserve our trade secrets;
| | - |  | ---------------------------



| |  |  | operate without infringing the proprietary rights of third parties; and
| | - |  | -----------------------------------------------------------------------



| |  |  | secure licenses from others on acceptable terms.
| | - |  | ------------------------------------------------

We cannot be sure that any patent applications relating to our products that we will file in the future or that any currently pending applications will issue on a timely basis, if ever. Since patent applications in
the United States filed prior to November 2000 are maintained in secrecy until patents issue and since publication of discoveries in the scientific or patent literature often lag behind actual discoveries, we cannot be certain that we were the first
to make the inventions covered by each of our pending patent applications or that we were the first



12



---

##### Table of Contents

to file patent applications for such inventions. Even if patents are issued, the degree of protection afforded by such patents will depend upon the:



| |  |  | scope of the patent claims;
| | - |  | ---------------------------



| |  |  | validity and enforceability of the claims obtained in such patents; and
| | - |  | -----------------------------------------------------------------------



| |  |  | our willingness and financial ability to enforce and/or defend them.
| | - |  | --------------------------------------------------------------------

The patent position of biotechnology and pharmaceutical firms is often highly uncertain and usually involves complex legal and scientific questions. Moreover, no consistent policy has emerged in the United States and
in many other countries regarding the breadth of claims allowed in biotechnology patents. Patents which may be granted to us in certain foreign countries may be subject to opposition proceedings brought by third parties or result in suits by us,
which may be costly and result in adverse consequences for us.

In some cases, litigation or other proceedings may be necessary to assert
claims of infringement, to enforce patents issued to us or our licensors, to protect trade secrets, know-how or other intellectual property rights we own or to determine the scope and validity of the proprietary rights of third parties. Such
litigation could result in substantial cost to us and diversion of our resources. An adverse outcome in any such litigation or proceeding could have a material adverse effect on our business, financial condition and results of operations.

If our competitors prepare and file patent applications in the United States that claim technology also claimed by us, we may be required
to participate in interference proceedings declared by the U.S. Patent and Trademark Office to determine priority of invention, which would result in substantial costs to us.

We are currently and may in the future be involved in expensive patent litigation or other intellectual property proceedings which could result in liability for damages or stop our development and commercialization
efforts.

There has been substantial litigation and other proceedings regarding the complex patent and other intellectual property
rights in the pharmaceutical and biotechnology industries. We are a party to, and in the future may become a party to, patent litigation or other proceedings regarding intellectual property rights.

Other types of situations in which we may become involved in patent litigation or other intellectual property proceedings include:



| |  |  | We may initiate litigation or other proceedings against third parties to seek to invalidate the patents held by such third parties or to obtain a judgment that our
products or services do not infringe such third parties patents.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | We may initiate litigation or other proceedings against third parties to seek to enforce our patents against infringement.
| | - |  | --------------------------------------------------------------------------------------------------------------------------



| |  |  | If our competitors file patent applications that claim technology also claimed by us, we may participate in interference or opposition proceedings to determine the
priority of invention.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | If third parties initiate litigation claiming that our processes or products infringe their patent or other intellectual property rights, we will need to defend
against such claims.
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The cost to us of any patent litigation or other proceeding, even if resolved in our favor, could
be substantial. Some of our competitors may be able to sustain the cost of such litigation or proceedings more effectively than we can because of their substantially greater financial resources. If a patent litigation or other intellectual property
proceeding is resolved unfavorably to us, we or our collaborative partners may be enjoined from manufacturing or selling our products and services without a license from the other party and be held liable for significant damages. We may not be able
to obtain any required license on commercially acceptable terms or at all.



13



---

##### Table of Contents

Uncertainties resulting from the initiation and continuation of patent litigation or other proceedings
could have a material adverse effect on our ability to compete in the marketplace. Patent litigation and other proceedings may also absorb significant management time, attention and resources.

For more information about the legal proceeding in which we are involved, please see Legal Proceedings.

We may become involved in litigation or other proceedings with collaborative partners, which may be time consuming, costly and could result in delays in our
development and commercialization efforts.

We conduct some of our development activities, and conduct most of our commercialization
activities, through collaborations with collaborative partners. Therefore, any disputes with such partners that lead to litigation or similar proceedings may result in us incurring legal expenses, as well as facing potential legal liability. Such
disputes, litigation or other proceedings are also time consuming and may cause delays in our development and commercialization efforts.

We have
limited sales and marketing experience and capabilities.

We have limited sales, marketing and distribution experience and capabilities.
We may, in some instances, rely significantly on sales, marketing and distribution arrangements with our collaborative partners and other third parties. In these instances, our future revenues will be materially dependent upon the success of the
efforts of these third parties.

If in the future we determine to perform sales, marketing and distribution functions ourselves, we would
face a number of additional risks, including:



| |  |  | we may not be able to attract and build a significant marketing staff or sales force;
| | - |  | -------------------------------------------------------------------------------------



| |  |  | the cost of establishing a marketing staff or sales force may not be justifiable in light of any product revenues; and
| | - |  | ----------------------------------------------------------------------------------------------------------------------



| |  |  | our direct sales and marketing efforts may not be successful.
| | - |  | -------------------------------------------------------------

We have limited manufacturing capabilities and will be dependent on third party manufacturers.

We
have limited manufacturing experience and no commercial or pilot scale manufacturing facilities for the production of pharmaceuticals. In order to continue to develop pharmaceutical products, apply for regulatory approvals and, ultimately,
commercialize any products, we may need to develop, contract for, or otherwise arrange for the necessary manufacturing capabilities.

We
currently rely upon third parties to produce material for preclinical and clinical testing purposes and expect to continue to do so in the future. We also expect to rely upon third parties, including our collaborative partners, to produce materials
required for the commercial production of certain of our products if we succeed in obtaining necessary regulatory approvals. We believe that there is no proprietary aspect to the manufacture of our products. However, there are only a limited number
of manufacturers that operate under the FDAs regulations for good manufacturing practices which are capable of and/or approved to manufacture our products. Timing for the initiation of new manufacturers is uncertain, and, if we are unable to
arrange for third party manufacturing of our products on a timely basis, or to do so on commercially reasonable terms, we may not be able to complete development of our products or market them. We currently rely upon third parties for fermentation
relating to our Protein A products.

We believe that there is no proprietary aspect to the manufacture of our commercial products. However,
timing for the initiation of new manufacturers is uncertain, and, if we are unable to arrange for third party manufacturing of our products on a timely basis, or to do so on commercially reasonable terms, we may not be



14



---

##### Table of Contents

able to complete development of our products or market them. To the extent that we enter into manufacturing arrangements with third parties, we are dependent
upon these third parties to perform their obligations in a timely manner. If such third party suppliers fail to perform their obligations, we may be adversely affected in a number of ways, including:



| |  |  | we may not be able to meet commercial demands for our products;
| | - |  | ---------------------------------------------------------------



| |  |  | we may not be able to initiate or continue clinical trials of products that are under development;
| | - |  | --------------------------------------------------------------------------------------------------



| |  |  | we may be delayed in completing our clinical trials of products under development; and
| | - |  | --------------------------------------------------------------------------------------



| |  |  | we may be delayed in submitting applications for regulatory approvals for our products.
| | - |  | ---------------------------------------------------------------------------------------

The manufacture of products by us and our collaborative partners and suppliers is subject to regulation by the FDA and comparable agencies in foreign countries. Delay in
complying or failure to comply with such manufacturing requirements could materially adversely affect the marketing of our products.

We rely on a
single supplier (ChiRhoClin) for our SecreFlo®
product

We rely on a single supplier (ChiRhoClin) for our SecreFlo® product. Under the terms of our settlement agreement, ChiRhoClin is obligated to deliver a certain amount of
SecreFlo® to Repligen over the next few years The
last shipment of SecreFlo® to the Company from
ChiRhoClin should be in late calendar year 2007 and is expected to allow us to fill sales orders into fiscal year 2009. After depletion of all supplies of SecreFlo®, including those to be delivered under the settlement agreement, Repligen will cease marketing and selling
SecreFlo®. In the event that we are unable to
acquire additional products, our revenues may be negatively impacted.

If we are unable to continue to hire and retain skilled personnel, then we will
have trouble developing and marketing our products.

Our success depends largely upon the continued service of our management and
scientific staff and our ability to attract, retain and motivate highly skilled technical, scientific, management, regulatory compliance and marketing personnel. Potential employees with an expertise in the field of molecular biology, biochemistry,
regulatory affairs and/or clinical development of new drug and biopharmaceutical manufacturing are not generally available in the market and are difficult to attract and retain. We also face significant competition for such personnel from other
companies, research and academic institutions, government and other organizations who have superior funding and resources to be able to attract such personnel. The loss of key personnel or our inability to hire and retain personnel who have
technical, scientific or regulatory compliance backgrounds could materially adversely affect our product development efforts and our business.

The
market may not be receptive to our products upon their introduction.

The commercial success of our products that are approved for
marketing will depend upon their acceptance by the medical community and third party payors as being clinically useful, cost effective and safe. All of the products that we are developing are based upon new technologies or therapeutic approaches. As
a result, it is hard to predict market acceptance of our products.

Other factors that we believe will materially affect market acceptance
of our products and services include:



| |  |  | the timing of receipt of marketing approvals and the countries in which such approvals are obtained;
| | - |  | ----------------------------------------------------------------------------------------------------



| |  |  | the safety, efficacy and ease of administration of our products;
| | - |  | ----------------------------------------------------------------



| |  |  | the success of physician education programs;
| | - |  | --------------------------------------------



| |  |  | the availability of government and third party payor reimbursement of our products; and
| | - |  | ---------------------------------------------------------------------------------------



| |  |  | competition from products which may offer better safety, efficacy or lower cost.
| | - |  | --------------------------------------------------------------------------------



15



---

##### Table of Contents

We compete with pharmaceutical and biotechnology companies who are capable of developing new approaches that could
make our products and technology obsolete.

The market for therapeutic and commercial products is intensely competitive, rapidly
evolving and subject to rapid technological change. Pharmaceutical and biotechnology companies may have substantially greater financial, manufacturing, marketing, and research and development resources than we have. New approaches by these
competitors may make our products and technologies obsolete or noncompetitive.

We have incurred substantial losses, we expect to continue to incur
operating losses and we will not be successful until we reverse this trend.

We have incurred operating losses in each year since our
founding in 1981. We expect to continue to incur operating losses for the foreseeable future.

While we generate revenue from product
sales, this revenue is not sufficient to cover the costs of our clinical trials and drug development programs. We plan to continue to invest in key research and development activities. As a result, we will need to generate significant revenues in
order to achieve profitability. We cannot be certain whether or when this will occur because of the significant uncertainties that affect our business.

If we do not obtain additional capital for our drug development programs, we will be unable to develop or discover new drugs.

We need additional long-term financing to develop our drug development programs through the clinical trial process as required by the FDA and to develop our commercial products business. We also need additional long-term financing to
support future operations and capital expenditures, including capital for additional personnel and facilities. If we spend more money than currently expected for our drug development programs and our commercial products business, we will need to
raise additional capital by selling debt or equity securities, by entering into strategic relationships or through other arrangements. We may be unable to raise any additional amounts on reasonable terms or when they are needed due to the volatile
nature of the biotechnology marketplace. If we are unable to raise this additional capital, we may have to delay or postpone critical clinical studies or abandon other development programs.

Our stock price could be volatile, which could cause you to lose part or all of your investment.

The market price of our common stock, like that of the common stock of many other development stage biotechnology companies, is highly volatile. In
addition, the stock market has experienced extreme price and volume fluctuations. This volatility has significantly affected the market prices of securities of many biotechnology and pharmaceutical companies for reasons frequently unrelated to or
disproportionate to the operating performance of the specific companies. These broad market fluctuations may adversely affect the market price of our common stock.

Anti-takeover provisions may deter a third party from acquiring us, limiting our stockholders ability to profit from such a transaction.

Our Board of Directors has the authority to issue up to 5,000,000 shares of preferred stock, of which 40,000 have been reserved for issuance in connection with our stockholder rights plan, and to determine the price,
rights, preferences and privileges of those shares without any further vote or action by our stockholders. We also adopted a poison pill stockholder rights plan that will dilute the stock ownership of acquirers of our common stock upon
the occurrence of certain events. This stockholder rights plan could have the effect of making it more difficult for a third party to acquire a majority of our outstanding voting stock.

We are subject to the anti-takeover provisions of Section 203 of the Delaware General Corporation Law, which prohibits us from engaging in a
business combination with an interested stockholder for a period of



16



---

##### Table of Contents

three years after the date of the transaction in which the person becomes an interested stockholder, unless the business combination is approved in a
prescribed manner. This provision could have the effect of delaying or preventing a change of control of the Company. Section 203 and the stockholder rights plan may have the effect of deterring hostile takeovers or delaying or preventing
changes in our management, including transactions in which stockholders might otherwise receive a premium for their shares over then current market prices.

Changes in the securities laws and regulations have increased, and are likely to continue to increase our costs.

The
Sarbanes-Oxley Act of 2002, which became law in July 2002, has required changes in some of our corporate governance, securities disclosure and compliance practices. In response to the requirements of that Act, the SEC and the Nasdaq have promulgated
new rules and listing standards covering a variety of subjects. Compliance with these new rules and listing standards have increased our legal costs and financial and accounting costs, and we expect these increased costs to continue. Likewise, these
developments may make it more difficult for us to attract and retain qualified members of our board of directors, particularly independent directors.



|Item 1B. | Unresolved Staff Comments
|-------- | -------------------------



|NONE | 
|---- | 



|Item 2. | PROPERTIES.
|------- | -----------

We lease approximately 27,500 square
feet of space in Waltham, Massachusetts, of which approximately 12,500 square feet is manufacturing and laboratory space. The remaining space is used as office space. Our leases expire by January 2013, with options to extend for two five-year
periods. During fiscal 2007, we incurred aggregate rental costs for our facility, excluding maintenance, taxes and utilities, of approximately $389,000.



|Item 3. | LEGAL PROCEEDINGS.
|------- | ------------------

Imclone Systems

In July 2006, Repligen reported that the United States District Court for the District of Massachusetts issued a Summary Judgment ruling in favor of
Repligen and The Massachusetts Institute of Technology (MIT) and rejected ImClone Systems Incorporateds (Imclone) defense of patent exhaustion in the ongoing patent infringement lawsuit over the production of
Erbitux®. In their complaint, Repligen and MIT
allege that ImClones production of Erbitux®
infringes U.S. patent 4,663,281 which covers certain genetic elements that increase protein production in a mammalian cell. This patent is assigned to MIT and exclusively licensed to Repligen.

ImClone had previously reported that it produced approximately $1 billion worth of Erbitux® prior to the expiration of the patent-in-suit in 2004 and that Bristol-Myers Squibb,
ImClones commercial partner, has paid ImClone $900 million in up-front and milestone payments as well as a 39% royalty on the net sales of Erbitux® in the United States.

Repligen
and MIT allege that the cell line that ImClone uses to produce Erbitux® employs key technology that is claimed in the patent-in-suit. Repligen and MIT also allege that the cell line was created under contract for the National Cancer Institute (NCI) by a predecessor to Repligen
and subsequently transferred from the NCI to ImClone for use in research and development only. In its ruling, the Court found that neither the transfer to the NCI by Repligens predecessor nor the subsequent transfer to ImClone by the NCI
exhausted the proprietary rights of Repligen and MIT. The Courts ruling has eliminated these arguments as a potential defense for ImClone at trial. Repligen and MIT intend to seek damages adequate to compensate Repligen and MIT for
ImClones unlicensed use of the patented technology and a multiplier of any such damage award based on ImClones willful infringement. The outcome of this case is undeterminable at this time.



17



---

##### Table of Contents

Bristol-Myers Squibb Company (Bristol)

In January 2006, Repligen Corporation and The University of Michigan jointly filed a complaint against Bristol in the United States District Court for the
Eastern District of Texas for infringement of U.S. Patent No. 6,685,941 (the 941 patent) for the commercial sale of Orencia®. The 941 patent, entitled Methods of Treating Autoimmune Disease via CTLA4-Ig, covers methods of using CTLA4-Ig to treat rheumatoid
arthritis, as well as other therapeutic methods. Repligen has exclusive rights to this patent from its owners, the University of Michigan and the U.S. Navy. In February 2006, Bristol answered the complaint and counterclaimed seeking a declaratory
judgment that the 941 patent is invalid and unenforceable and that Bristol does not infringe the patent. On November 16, 2006, the Court held a scheduling conference. Jury selection for the trial in this matter is scheduled to commence on
April 7, 2008. The outcome of this case is undeterminable at this time.

Other

From time to time, we may be subject to other legal proceedings and claims in the ordinary course of business. We are not currently aware of any such
proceedings or claims that we believe will have, individually or in the aggregate, a material adverse effect on our business, financial condition or results of operations.



|Item 4. | SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS.
|------- | ----------------------------------------------------

No matters were submitted to a vote of the security holders of the Company through the solicitation of proxies or otherwise, during the last quarter of the fiscal year ended March 31, 2007.



18



---

##### Table of Contents

PART II



|Item 5. | MARKET FOR REGISTRANTS COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES.
|------- | -------------------------------------------------------------------------------------------------------------

Market Information

Our common stock is traded on the
Nasdaq Global Market under the symbol RGEN. The following table sets forth for the periods indicated the high and low closing prices for the common stock as reported by Nasdaq.



|               |  |                  |      |                  |   |      |  |     |      |  |   |     
|-------------- |  | ---------------- | ---- | ---------------- | - | ---- |  | --- | ---- |  | - | ----
|               |  | Fiscal Year 2007 |      | Fiscal Year 2006
|               |  | High             |      | Low              |   | High |  | Low
|First Quarter  |  | $                | 3.82 |                  | $ | 2.58 |  | $   | 2.45 |  | $ | 1.67
|Second Quarter |  | $                | 3.40 |                  | $ | 2.27 |  | $   | 4.00 |  | $ | 1.99
|Third Quarter  |  | $                | 3.41 |                  | $ | 2.70 |  | $   | 4.00 |  | $ | 2.80
|Fourth Quarter |  | $                | 3.30 |                  | $ | 2.80 |  | $   | 4.99 |  | $ | 3.43

Stockholders and Dividends

As of June 1, 2007 there were approximately 790 stockholders of record of our common stock. We have not paid any dividends since our inception and do not intend to pay any dividends on our common stock in the
foreseeable future. We anticipate that we will retain all earnings, if any, to support our operations and our proprietary drug development programs. Any future determination as to the payment of dividends will be at the sole discretion of our board
of directors and will depend on our financial condition, results of operations, capital requirements and other factors our board of directors deems relevant.

Issuer Purchases of Equity Securities

We purchased, by means of employee forfeiture, 10,000 shares of unvested
restricted stock during the year ended March 31, 2007 at an average price of $0.01 in connection with the termination of employment by the holder of such restricted stock.

Equity Compensation Plan Information

See Part III, Item 12 for information regarding securities
authorized for issuance under our equity compensation plans.



19



---

##### Table of Contents

|Item 6. | SELECTED FINANCIAL DATA
|------- | -----------------------

The following selected
financial data are derived from the audited financial statements of Repligen. The selected financial data set forth below should be read in conjunction with our financial statements and the related notes thereto and Managements
Discussion and Analysis of Financial Condition and Results of Operations included elsewhere in this report and our Annual Report on Form 10-K for the years ended March 31, 2006, 2005, 2004 and 2003.



|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|------------------------------------ |  | --------------------------------------- | -------- | - | ---- | - | -------- | ---- |  | - | -------- | - |  | ---- | -------- | - |  | - | -------- | -
|                                     |  | Years ended March 31,                   |         
|                                     |  | 2007                                    |          |   | 2006 |   |          | 2005 |  |   | 2004     |   |  | 2003 |         
|                                     |  | (In thousands except per share amounts) |         
|Revenue:                             |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Product revenue                      |  | $                                       | 13,074   |   |      | $ | 12,529   |      |  | $ | 9,360    |   |  | $    | 6,843    |   |  | $ | 7,743    |  
|Other revenue                        |  |                                         | 1,000    |   |      |   | 382      |      |  |   |         |   |  |      | 71       |   |  |   | 29       |  
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Total revenue                        |  |                                         | 14,074   |   |      |   | 12,911   |      |  |   | 9,360    |   |  |      | 6,914    |   |  |   | 7,772    |  
|                                     |  |                                         |          |   |     
|Operating expenses:                  |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Cost of product revenue              |  |                                         | 3,615    |   |      |   | 3,551    |      |  |   | 3,888    |   |  |      | 3,248    |   |  |   | 3,480    |  
|Research and development             |  |                                         | 5,924    |   |      |   | 5,163    |      |  |   | 5,037    |   |  |      | 6,484    |   |  |   | 5,227    |  
|Selling, general and administrative  |  |                                         | 6,360    |   |      |   | 5,417    |      |  |   | 4,597    |   |  |      | 4,710    |   |  |   | 4,159    |  
|Impairment of long lived asset       |  |                                         |         |   |      |   |         |      |  |   |         |   |  |      | 2,413    |   |  |   |         |  
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Total operating expenses             |  |                                         | 15,899   |   |      |   | 14,131   |      |  |   | 13,522   |   |  |      | 16,855   |   |  |   | 12,866   |  
|                                     |  |                                         |          |   |     
|Income (loss) from operations        |  |                                         | (1,825   | ) |      |   | (1,220   | )    |  |   | (4,162   | ) |  |      | (9,941   | ) |  |   | (5,094   | )
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Interest expense                     |  |                                         | (11      | ) |      |   | (3       | )    |  |   |         |   |  |      |         |   |  |   |         |  
|Investment income                    |  |                                         | 947      |   |      |   | 750      |      |  |   | 428      |   |  |      | 390      |   |  |   | 557      |  
|Other income                         |  |                                         |         |   |      |   | 1,170    |      |  |   | 750      |   |  |      |         |   |  |   |         |  
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Net income (loss)                    |  | $                                       | (889     | ) |      | $ | 697      |      |  | $ | (2,984   | ) |  | $    | (9,551   | ) |  | $ | (4,537   | )
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Earnings Per Share:                  |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Basic and diluted                    |  | $                                       | (0.03    | ) |      | $ | 0.02     |      |  | $ | (0.10    | ) |  | $    | (0.32    | ) |  | $ | (0.17    | )
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Weighted average shares outstanding: |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Basic                                |  |                                         | 30,379   |   |      |   | 30,125   |      |  |   | 30,062   |   |  |      | 29,686   |   |  |   | 26,813   |  
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|Diluted                              |  |                                         | 30,379   |   |      |   | 30,691   |      |  |   | 30,062   |   |  |      | 29,686   |   |  |   | 26,813   |  
|                                     |  |                                         |          |   |      |   |          |      |  |   |          |   |  |      |          |   |  |   |          |  
|                                     | 
|                                     |  | As of March 31,                         |         
|                                     |  | 2007                                    |          |   | 2006 |   |          | 2005 |  |   | 2004     |   |  | 2003 |         
|                                     |  | (In thousands)                          |         
|Balance Sheet Data:                  |  |                                         |          |  
|Cash and marketable securities*      |  | $                                       | 22,627   |   |      | $ | 23,408   |      |  | $ | 23,523   |   |  | $    | 24,269   |   |  | $ | 18,709   |  
|Working capital                      |  |                                         | 22,394   |   |      |   | 18,575   |      |  |   | 15,673   |   |  |      | 13,684   |   |  |   | 15,602   |  
|Total assets                         |  |                                         | 29,076   |   |      |   | 28,599   |      |  |   | 27,607   |   |  |      | 29,615   |   |  |   | 26,793   |  
|Long-term obligations                |  |                                         | 200      |   |      |   | 231      |      |  |   | 120      |   |  |      | 86       |   |  |   | 2        |  
|Accumulated deficit                  |  |                                         | (157,683 | ) |      |   | (156,794 | )    |  |   | (157,491 | ) |  |      | (154,507 | ) |  |   | (144,956 | )
|Stockholders equity                 |  |                                         | 25,538   |   |      |   | 25,433   |      |  |   | 24,290   |   |  |      | 27,164   |   |  |   | 24,550   |  

---

|* | Excludes restricted cash of $200,000 restricted as part of our headquarters lease arrangement for all years presented.
|- | ----------------------------------------------------------------------------------------------------------------------



20



---

##### Table of Contents

|Item 7. | MANAGEMENTS DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS.
|------- | --------------------------------------------------------------------------------------

This annual report on Form 10-K contains forward-looking statements which are made pursuant to the safe harbor provisions of Section 27A of the
Securities Act of 1933, and Section 21E of the Securities Exchange Act of 1934. The forward-looking statements in this annual report on Form 10-K do not constitute guarantees of future performance. Investors are cautioned that statements in
this annual report on Form 10-K that are not strictly historical statements, including, without limitation, statements regarding current or future financial performance, potential impairment of future earnings, managements strategy, plans and
objectives for future operations and product candidate acquisition, clinical trials and results, litigation strategy, product research and development, research and development expenditures, intellectual property, development and manufacturing
plans, availability of materials and product and adequacy of capital resources and financing plans constitute forward-looking statements. Such forward-looking statements are subject to a number of risks and uncertainties that could cause actual
results to differ materially from those anticipated, including, without limitation, the risks identified under the caption Risk Factors and other risks detailed in this annual report on Form 10-K and our other filings with the Securities
and Exchange Commission. We assume no obligation to update any forward-looking information contained in this annual report on Form 10-K.

Overview

We are a biopharmaceutical company focused on the development of novel therapeutics for diseases that affect the
central nervous system. A number of drug development programs are currently being conducted to evaluate our drug candidates in diseases such as bipolar disorder and neurodegeneration. In addition, we sell two commercial products, Protein A for
monoclonal antibody purification and SecreFlo® for
assessment of pancreatic disorders. In fiscal 2007, we experienced growth in sales and profits from our commercial products business. Our business strategy is to deploy the profits from our current commercial products and any revenue that we may
receive from our patents to enable us to invest in the development of our product candidates in the treatment area of neurological diseases while reducing our financial risk.

CRITICAL ACCOUNTING POLICIES AND ESTIMATES

While our significant accounting polices are more fully
described in notes to our financial statements, we have identified the policies and estimates below as critical to our business operations and the understanding of our results of operations. The impact and any associated risks related to these
policies on our business operations is discussed throughout Managements Discussion and Analysis of Financial Condition and Results of Operations where such policies affect our reported and expected financial results.

Revenue Recognition

We apply Staff
Accounting Bulletin No. 104, Revenue Recognition (SAB No. 104) to our revenue arrangements. We generate product revenues from the sale of our Protein A products to customers in the pharmaceutical and process
chromatography industries and from the sale of SecreFlo® to hospital-based gastroenterologists. In accordance with SAB No. 104, we recognize revenue related to product sales upon delivery of the product to the customer as long as there is persuasive evidence of an
arrangement, the sales price is fixed or determinable and collection of the related receivable is reasonably assured. Determination of whether these criteria have been met are based on managements judgments primarily regarding the fixed nature
of the fee charged for product delivered, and the collectibility of those fees. We have a few longstanding customers who comprise the majority of our revenue and have excellent payment history. We have had no significant write-offs of uncollectible
invoices in the periods presented. Should changes in conditions cause management to determine that these criteria are not met for certain future transactions, revenue recognized for any reporting period could be adversely affected.



21



---

##### Table of Contents

At the time of sale, we also evaluate the need to accrue for warranty and sales returns. The supply
agreements we have with our customers and related purchase orders identify the terms and conditions of each sale and the price of the goods ordered. Due to the nature of our sales arrangements, inventory produced for sale is tested for quality
specifications prior to shipment. Since the product is manufactured to order and in compliance with required specifications prior to shipment, the likelihood of sales return, warranty or other issues is largely diminished. Sales returns and warranty
issues are infrequent and have had nominal impact on our financial statements historically. Should changes in conditions cause management to determine that warranty, returns or other sale-related reserves are necessary for certain future
transactions, revenue recognized for any reporting period could be adversely affected.

During the fiscal years ended March 31, 2007
and March 31, 2006, we recognized $825,000 and $310,000, respectively of revenue from a sponsored research and development project under an agreement with the Stanley Medical Research Institute (SMRI). Research revenue is recognized on a cost
plus fixed-fee basis when the expense has been incurred and services have been performed. Determination of which costs incurred qualify for reimbursement under the terms of our contractual agreement and the timing of when such costs were incurred
involves the judgment of management. Our calculations are based upon the agreed-upon terms as stated in our arrangement. However, should our estimated calculations change or be challenged by SMRI, research revenue may be adjusted in subsequent
periods. Our calculations have not historically changed or been challenged and we do not anticipate any subsequent change in our revenue related to this sponsored research and development project.

Additionally, during fiscal years 2007 and 2006, the Company earned and recognized approximately $175,000 and $72,000, respectively in royalty revenue
from ChiRhoClin. Revenues earned from ChiRhoClin royalties are recorded in the periods when they are earned based on royalty reports sent by ChiRhoClin to the Company.

There have been no material changes to our initial estimates related to revenue recognition in any periods presented in the accompanying financial statements.

Inventories

Inventories relate to our Protein A
business. We value inventory at cost or, if lower, fair market value. We determine cost using the first-in, first-out method. We review our inventories at least quarterly and record a provision for excess and obsolete inventory based on our
estimates of expected sales volume, production capacity and expiration dates of raw materials, work-in process and finished goods. Expected sales volumes are determined based on supply forecasts provided by our key customers for the next three to
twelve months. We write down inventory that has become obsolete, inventory that has a cost basis in excess of its expected net realizable value, and inventory in excess of expected requirements to cost of goods sold. Manufacturing of Protein A
finished goods is done to order and tested for quality specifications prior to shipment.

A change in the estimated timing or amount of
demand for our products could result in additional provisions for excess inventory quantities on hand. Any significant unanticipated changes in demand or unexpected quality failures could have a significant impact on the value of our inventory and
reported operating results. During all periods presented in the accompanying financial statements, there has been no material adjustments related to a revised estimate of inventory valuations.

Accrued Liabilities

We prepare our financial
statements in accordance with accounting principles generally accepted in the United States. These principles require that we estimate accrued liabilities. This process involves identifying services, which have been performed on our behalf, and
estimating the level of service performed and the associated cost incurred for such service as of each balance sheet date. Examples of estimated accrued expenses



22



---

##### Table of Contents

include: 1) Fees paid to our contract manufacturers in conjunction with the production of clinical materials. These expenses are normally determined through
a contract or purchase order issued by the Company; 2) Service fees paid to organizations for their performance in conducting our clinical trials. These expenses are determined by contracts in place for those services and communications with project
managers on costs which have been incurred as of each reporting date; and 3) Professional and consulting fees incurred with law firms, audit and accounting service providers and other third party consultants. These expenses are determined by either
requesting those service providers to estimate unbilled services at each reporting date for services incurred, or tracking costs incurred by service providers under fixed fee arrangements. We have processes in place to estimate the appropriate
amounts to record for accrued liabilities, which principally involve the applicable personnel reviewing the services provided. In the event that we do not identify certain costs which have begun to be incurred or we under or over-estimate the level
of services performed or the costs of such services, our reported expenses for that period may be too low or too high. The date on which certain services commence, the level of services performed on or before a given date, and the cost of such
services are often judgmental. We make these judgments based upon the facts and circumstances known to us at the date of the financial statements.

A change in the estimated cost or volume of services provided could result in additional accrued liabilities. Any significant unanticipated changes in such estimates could have a significant impact on our accrued liabilities and reported
operating results. There has been no material adjustments to our accrued liabilities in any of the periods presented in the accompanying financial statements.

Stock-Based Compensation

Effective April 1, 2006, we adopted the fair value recognition provisions of Statement of
Financial Accounting Standards No. 123R, Share-Based PaymentAn Amendment of FASB Statements No. 123 and 95, or SFAS No. 123R, using the modified prospective transition method. Under this transition method,
compensation cost recognized in the statement of operations for the year ended March 31, 2007 includes: (a) compensation cost for all share-based payments granted prior to, but not yet vested as of April 1, 2006, based on the
grant-date fair value estimated in accordance with the original provisions of SFAS No. 123 and (b) compensation cost for all share-based payments granted, modified or settled subsequent to April 1, 2006, based on the grant-date fair
value estimated in accordance with the provisions of SFAS No. 123R. In accordance with the modified prospective transition method, results for prior periods have not been restated.

Effective with the adoption of SFAS No. 123R, we have elected to use the Black-Scholes option pricing model to calculate the fair value of
share-based awards on the grant date.

The expected term of options granted represents the period of time for which the options are expected
to be outstanding and is derived from our historical stock option exercise experience and option expiration data. For option grants made subsequent to the adoption of SFAS No. 123R, the expected life of stock options granted is based on the
simplified method allowable under SAB No. 107. Accordingly, the expected term is presumed to be the midpoint between the vesting date and the end of the contractual term. In addition, for purposes of estimating the expected term, we have
aggregated all individual option awards into one group as we do not expect substantial differences in exercise behavior among its employees. The expected volatility is a measure of the amount by which our stock price is expected to fluctuate during
the expected term of options granted. We determined the expected volatility solely based upon the historical volatility of our Common Stock over a period commensurate with the options expected term. We do not believe that the future
volatility of our Common Stock over an options expected term is likely to differ significantly from the past. The risk-free interest rate is the implied yield available on U.S. Treasury zero-coupon issues with a remaining term equal to the
options expected term on the grant date. We have never declared or paid any cash dividends on any of our capital stock and do not expect to do so in the foreseeable future. Accordingly, we use an expected dividend yield of zero to
calculate the grant-date fair value of a stock option.

We recognize compensation expense on a straight-line basis over the requisite
service period based upon options that are ultimately expected to vest, and accordingly, such compensation expense has been adjusted by an



23



---

##### Table of Contents

amount of estimated forfeitures. Forfeitures represent only the unvested portion of a surrendered option. SFAS No. 123R requires forfeitures
to be estimated at the time of grant and revised, if necessary, in subsequent periods if actual forfeitures differ from those estimates. Prior to the adoption of SFAS No. 123R, we accounted for forfeitures upon occurrence as permitted under
SFAS No. 123. Based on an analysis of historical data, we have calculated an 8% annual forfeiture rate for non-director level employees, a 3% annual forfeiture rate for director- level employees, and a 0% forfeiture rate for non-employee
members of the Board of Directors, which we believe is a reasonable assumption to estimate forfeitures. However, the estimation of forfeitures requires significant judgment, and to the extent actual results or updated estimates differ from our
current estimates, such amounts will be recorded as a cumulative adjustment in the period estimates are revised.

Prior to April 1,
2006, we applied the pro forma disclosure requirements under SFAS No. 123 and accounted for our stock-based employee compensation plans using the intrinsic value method under the recognition and measurement provisions of Accounting Principles
Board Opinion No. 25, Accounting for Stock Issued to Employees, (APB No. 25) and related interpretations. Accordingly, no stock-based employee compensation cost was recognized in the statement of operations for the
year ended March 31, 2006, as all stock options granted under our existing stock plans had an exercise price equal to the market value of the underlying Common Stock on the date of grant.

For the year ended March 31, 2007, we recorded stock-based compensation expense of approximately $837,000 for stock options granted under the
Amended and Restated 2001 Repligen Corporation Stock Plan. Basic and diluted earnings per share amounts for the year ended March 31, 2007 were decreased by $0.03, as a result of the adoption of SFAS No. 123R.

As of March 31, 2007, there was $1,275,000 of total unrecognized compensation cost related to unvested share-based awards. This cost is
expected to be recognized over a weighted average remaining requisite service period of 2.86 years. The Company expects approximately 671,000 of unvested outstanding options to vest over the next five years.

RESULTS OF OPERATIONS

The following discussion of
the financial condition and results of operations should be read in conjunction with the accompanying financial statements and the related footnotes thereto.

Revenues

Total revenue for fiscal 2007, 2006 and 2005 were $14,074,000, $12,911,000 and $9,360,000.
Revenues for the years ending March 31, 2007, 2006 and 2005 were primarily comprised of sales of our commercial products, Protein A and SecreFlo®. During the fiscal year ended March 31, 2007, 2006 and 2005 sales of our commercial products were:



|                      |  |                                    |        |          |   |        |  |               |       |  |               |   |  |    |  
|--------------------- |  | ---------------------------------- | ------ | -------- | - | ------ |  | ------------- | ----- |  | ------------- | - |  | -- | -
|                      |  | Year ended March 31                |        | % Change |  
|                      |  | 2007                               |        | 2006     |   | 2005   |  | 2007 vs. 2006 |       |  | 2006 vs. 2005 |  
|                      |  | (in thousands, except percentages) |        |          |   |        |  |              
|Protein A             |  | $                                  | 11,127 |          | $ | 10,540 |  | $             | 7,134 |  | 6             | % |  | 48 | %
|SecreFlo®             |  |                                    | 1,947  |          |   | 1,989  |  |               | 2,189 |  | -2            | % |  | -9 | %
|Other product revenue |  |                                    |       |          |   |       |  |               | 37    |  |               |   |  |    |  
|                      |  |                                    |        |          |   |        |  |               |       |  |               |   |  |    |  
|Product revenue       |  | $                                  | 13,074 |          | $ | 12,529 |  | $             | 9,360 |  | 4             | % |  | 34 | %

Substantially all of our products based on recombinant Protein A are sold to customers who
incorporate our manufactured products into their proprietary antibody purification systems to be sold directly to the pharmaceutical industry. Monoclonal antibodies are a well-established class of drug with applications in rheumatoid arthritis,
asthma, Crohns disease and a variety of cancers. Sales of Protein A are therefore impacted



24



---

##### Table of Contents

by the timing of large-scale production orders and on the regulatory approvals for such antibodies, which may result in significant quarterly fluctuations.

During fiscal 2007, Protein A sales increased by $587,000 or 6% over fiscal 2006. We shipped 13% less volume of Protein A in fiscal 2007
compared to fiscal 2006. The decrease in volume however did not reduce revenue compared to fiscal 2006, as the mix of products sold had more favorable pricing resulting in a 19% positive impact on total revenue. The company sells different Protein A
products at different price points. The mix of products sold varies and impacts the fluctuations in total sales revenue from year to year.

During fiscal 2006, Protein A sales increased by $3,406,000 or 48%, primarily as a result of a rise in the demand for our Protein A products. The increase in sales volume of Protein A resulted in an increase in revenues of 49%. This
increase was slightly offset by a decrease in the total sales price of those products, which had an unfavorable impact of 1% on total revenues.

We anticipate that sales of Protein A will grow in the future and will continue to be subject to quarterly fluctuations due to timing of large-scale production orders.

Sales of SecreFlo® decreased $42,000 or 2% in fiscal 2007 primarily as a result of direct competition with CRC, our sole supplier of SecreFlo® and reduced sales and marketing efforts. Decreases in sales volume impacted sales by 1%
of the prior years total. To remain competitive with CRC, we reduced sales prices, which resulted in an unfavorable impact of 1% on SecreFlo® revenues.

Sales of SecreFlo® decreased $200,000 or 9% in fiscal 2006 primarily as a
result of direct competition with our sole supplier of SecreFlo®, the reduction of sales price to remain competitive and as a result of a reduction in sales and marketing efforts. Competition with our sole supplier of SecreFlo® decreased the volume of SecreFlo® vials sold, unfavorably impacting revenue by 3%. To remain competitive, we reduced
sales prices, which caused an unfavorable impact of 6% on SecreFlo® revenues.

The settlement in fiscal 2005 with our sole supplier of SecreFlo® provides for a certain amount of vials of product that we can ultimately ship.
The last shipment of SecreFlo® to the Company from
ChiRhoClin should be in late calendar year 2007 and is expected to allow us to fill sales orders into fiscal year 2009. We expect SecreFlo® revenues will decline by one third in fiscal 2008 as we continue to reduce sales and marketing efforts and focus our sales efforts on key customers.

During the fiscal year 2007 and 2006, we recognized $825,000 and $310,000, respectively, of revenue from a sponsored research and
development project under an agreement with the Stanley Medical Research Institute. Research revenue is recognized for costs plus fixed-fee contracts as costs are incurred. Additionally, during fiscal year 2007 and 2006, we earned and recognized
approximately $175,000 and $72,000, respectively in royalty revenue from ChiRhoClin . We expect that total research and license revenues will decline moderately in fiscal 2008.

Costs and Operating expenses

Total
costs and operating expenses for fiscal 2007, 2006 and 2005 were approximately $15,899,000, $14,131,000 and $13,522,000, respectively.



|                                    |  |      |        |      |   |        |  |               |        |  |               |   |  |    |  
|----------------------------------- |  | ---- | ------ | ---- | - | ------ |  | ------------- | ------ |  | ------------- | - |  | -- | -
|                                    |  | 2007 |        | 2006 |   | 2005   |  | 2007 vs. 2006 |        |  | 2006 vs. 2005 |  
|Costs and operating expenses:       |  |      |        |      |   |        |  |               |        |  |               |   |  |    |  
|Cost of product revenue             |  | $    | 3,615  |      | $ | 3,551  |  | $             | 3,888  |  | 2             | % |  | -9 | %
|Research and development            |  |      | 5,924  |      |   | 5,163  |  |               | 5,037  |  | 15            | % |  | 3  | %
|Selling, general and administrative |  |      | 6,360  |      |   | 5,417  |  |               | 4,597  |  | 17            | % |  | 18 | %
|                                    |  |      |        |      |   |        |  |               |        |  |               |   |  |    |  
|Total operating expenses            |  | $    | 15,899 |      | $ | 14,131 |  | $             | 13,522 |  | 13            | % |  | 5  | %



25



---

##### Table of Contents

The increase in cost of product revenue of $64,000 or 2% in fiscal 2007 is attributable to several
factors. These include an increase of $163,000 in consulting costs and a $128,000 increase in occupancy and depreciation costs. Consulting, occupancy and depreciation costs increased due to the costs associated with implementation of our
fermentation facility in fiscal 2007, as well as spending to improve our quality and redundancy systems to meet customer expectations. Additionally, we incurred $26,000 in stock based compensation expense pursuant to the adoption of SFAS
No. 123(R) and had an increase in labor costs of $147,000 compared to fiscal 2006. These increases were off-set by a decrease in Protein A material costs of $267,000 related to lower volume of Protein A production in fiscal 2007 compared to
fiscal 2006 and lower costs of $39,000 related to SecreFlo® sales.

The decrease in cost of product revenue of $337,000, or 9%, in fiscal 2006 is attributable to a
decrease in royalty and amortization fees of $1,236,000 associated with SecreFlo®, partially offset by an increase of $688,000 in direct materials and increased personnel costs of $189,000. This reduction in SecreFlo® related expenses is due to the settlement agreement in May of 2005 with ChiRhoClin. The increase in direct material and
personnel costs is a result of growth in production volume and a small increase in the number of employees in the manufacturing department to support the 49% increase in volume of Protein A.

Research and development expenses for fiscal 2007, 2006 and 2005 were approximately $5,924,000, $5,163,000 and $5,037,000, respectively. Research and
development costs primarily include costs of internal personnel, external research collaborations, clinical trials and the costs associated with the manufacturing and testing of clinical materials. We currently have ongoing research and development
programs that support our product candidates of secretin and uridine. In addition, we are involved with a number of early stage programs that may or may not be further developed. Due to the small size of the Company and the fact that these various
programs share personnel and fixed costs such as facility costs, depreciation, and supplies, we do not track our expenses by program.

Each
of our research and development programs is subject to risks and uncertainties, including the requirement to seek regulatory approvals that are outside of our control. For example, our clinical trials may be subject to delays based on our inability
to enroll patients at the rate that we expect to meet the schedule for our planned clinical trials. Moreover, the product candidates identified in these research programs, particularly in our early stage programs must overcome significant
technological, manufacturing and marketing challenges before they can be successfully commercialized. For example, results from our preclinical animal models may not be replicated in our clinical trials with humans. As a result of these risks and
uncertainties, we are unable to predict with any certainty the period in which material net cash inflows from such projects could be expected to commence or the completion date of these programs.

These risks and uncertainties also prevent us from estimating with any certainty the specific timing and future costs of our research and development
programs, although historical trends within the industry suggest that expenses tend to increase in later stages of development. Collaborations with commercial vendors and academic researchers accounted for 40%, 36%, and 37% of our research and
development expenses in the fiscal years ended March 31, 2007, 2006 and 2005, respectively. The outsourcing of such services provides us flexibility to discontinue or increase spending depending on the success of our research and development
programs.

Research and development expenses increased by $761,000, or 15%, during fiscal 2007. This increase is largely attributable to
higher clinical trial expenses of $959,000, as the Company enrolled the majority of the patients in our two clinical trial programs for Uridine for bipolar disorder and Secretin for diagnostic imaging. Additionally there were increased personnel
expenses of $66,000 due to slightly higher headcount and the Company incurred stock based compensation expense pursuant to the adoption of SFAS No. 123(R) in fiscal 2007 of $229,000. These increases were offset by reductions in external
research expenses of $465,000. This was due to a reduction in activities related to secretin drug manufacturing compared to fiscal 2006.

Research and development expenses increased by $126,000, or 3%, during fiscal 2006. This increase is largely attributable to higher clinical trial expenses of $192,000 as the Company had two clinical trial programs



26



---

##### Table of Contents

in fiscal 2006 for Uridine for bipolar disorder and Secretin for diagnostic imaging that exceeded the clinical trial programs in fiscal 2005 which primarily
consisted of the Secretin for schizophrenia trial. There were increased personnel expenses of $124,000 due to the addition of one clinical staff person to support the increase in clinical trials and increased license expenses of $59,000 due to a new
license with another company for research materials for future clinical development. These increased expenses were offset by decreased expenses associated with our external research of $222,000 due to decreased non-recurring pharmacology studies on
two of our research compounds. Clinical material expenses were relatively unchanged from fiscal 2005 to fiscal 2006.

Future research and
development expenses are dependent on a number of variables, including the cost and design of clinical trials and external costs such as manufacturing of clinical materials. We expect our research and development expenses in fiscal 2008 to increase
due to clinical trial expenses as the Company continues studies for secretin for diagnostic imaging, continues drug manufacturing activities for secretin and begins the Friedreichs Ataxia research and development program which was recently
licensed by the Company. Additionally, there may be further increases in expenses if we acquire additional product candidates.

Selling,
general and administrative expenses (SG&A) include the associated costs with selling our commercial products and costs required to support our research and development efforts including legal, accounting, patent, shareholder services and other
administrative functions. In addition, SG&A expenses have historically included costs associated with various litigation matters.

During fiscal 2007, SG&A costs increased by approximately $943,000 or 17%. This increase was mainly the result of the stock based compensation expense recorded pursuant to the adoption of SFAS No. 123(R) of $582,000 and personnel
expenses which increased by $287,000 due to compensation and benefit increases. Investor relation expenses also increased $78,000 due to expanded outreach to the investment community. Legal expenses were consistent with fiscal 2006 as we continue to
prosecute patent infringement lawsuits against Bristol and Imclone.

During fiscal 2006, SG&A costs increased by approximately
$820,000, or 18%. This increase was partly the result of increased personnel expenses of $291,000 due to the addition of two senior managers to support our growing business. Additionally, professional expenses increased $271,000 related to
recruiting expenses for the new senior management and increased external investor relations consulting for the Company to expand awareness in the investor community. Legal expenses increased by $176,000 due to the Company filing suit against Bristol
for patent infringement and continued expenses supporting the patent infringement suit against Imclone.

We expect SG&A expenses to
increase in fiscal 2008 due to anticipated increases in litigation expenses for the Bristol and Imclone cases combined with higher headcount and the related personnel expenses.

Investment income

Investment income
includes income earned on invested cash balances. Investment income for fiscal 2007, 2006 and 2005 was approximately $948,000, $750,000 and $428,000, respectively. The increase of $198,000 or 21% is attributable to higher interest rates. The
increase of $322,000 or 75% in fiscal 2006 is attributable to higher interest rates compared to fiscal 2005. We expect interest income to vary based on changes in the amount of funds invested and fluctuation of interest rates.

Other income

During the year ended
March 31, 2006, Repligen entered into a Settlement Agreement with ChiRhoClin, in full settlement of their arbitration proceedings. As a result of the settlement, we determined that we were not required to pay approximately $1,170,000 of
previously accrued but unremitted royalties to ChiRhoClin related to SecreFlo® sales from February 2004 to March 2005. This amount, which was accrued at March 31, 2005, was reversed at the time of settlement and is recorded as other income in the fiscal year ended March 31, 2006.



27



---

##### Table of Contents

Liquidity and Capital Resources

We have financed our operations primarily through sales of equity securities and revenues derived from product sales and grants. Our revenue for the foreseeable future will be limited to our product revenue related to
Protein A and SecreFlo®. Revenues derived from the
sales of SecreFlo® vials are expected only through
calendar year 2009. Given the uncertainties related to pharmaceutical product development, we are currently unable to reliably estimate when, if ever, our therapeutic product candidates or our patents will generate revenue and cash flows.

At March 31, 2007, we had cash and marketable securities of $22,627,000 compared to $23,408,000 at March 31, 2006. Deposits for
leased office space of $200,000 is classified as restricted cash and is not included in cash and marketable securities total for either 2007 or 2006.

Cash Flows



|                           |  |                      |       |                       |   |      |      |  |                       |       |      |   |       |  |   |        |  
|-------------------------- |  | -------------------- | ----- | --------------------- | - | ---- | ---- |  | --------------------- | ----- | ---- | - | ----- |  | - | ------ | -
|(In thousands)             |  | Year ended March 31, |      
|Cash provided by (used in) |  | 2007                 |       | Increase / (Decrease) |   |      | 2006 |  | Increase / (Decrease) |       | 2005 |  
|Operating Activities       |  | $                    | 405   |                       | $ | (10  | )    |  | $                     | 415   |      | $ | 1,528 |  | $ | (1,113 | )
|Investing Activities       |  |                      | 1,775 |                       |   | 311  |      |  |                       | 1,464 |      |   | 1,119 |  |   | 345    |  
|Financing Activities       |  |                      | 118   |                       |   | (215 | )    |  |                       | 333   |      |   | 307   |  |   | 26     |  

Operating Activities

In fiscal 2007, our operating activities provided cash of $405,000 which reflects a net loss of approximately $889,000 which includes non-cash charges
totaling approximately $1,376,000 including depreciation, amortization and stock based compensation charges. The remaining cash flow from operations resulted from favorable changes in various working capital accounts.

In fiscal 2006, our operating activities provided cash of $415,000 as a result of our net profit of $697,000 and non-cash charges such as depreciation,
amortization and stock compensation charges. Sources of cash included a decrease in accounts receivable of approximately $176,000 due to improved cash collections and a reduction in prepaid expenses of approximately $134,000. Uses of cash included
an increase in inventories of approximately $832,000 which was a result of purchases related to a manufacturing process conversion and a decrease in accrued liabilities of approximately $328,000.

Investing Activities

In fiscal 2007,
investing activities included capital spending of $1,327,000 mainly related to the new fermentation facility in Waltham, Massachusetts. In fiscal 2006, our purchases of property, plant and equipment were $877,000 of which $142,000 was financed
through capital leases. Purchases and redemptions of marketable securities account for the remainder of the fluctuation during fiscal 2007 and fiscal 2006. We generally place our marketable security investments in high quality credit instruments as
specified in our investment policy guidelines.

Financing Activities

In fiscal 2007, exercises of stock options provided cash proceeds of $158,000. In fiscal 2006, exercises of stock options provided cash proceeds of
$340,000.

Off-Balance Sheet Arrangements

We do not have any special purpose entities or off-balance sheet financing arrangements.



28



---

##### Table of Contents

Contractual Obligations

As of March 31, 2007, we had the following fixed obligations and commitments:



|                              |  |                        |       |                 |   |             |  |             |       |                  |   |     |  |   |   
|----------------------------- |  | ---------------------- | ----- | --------------- | - | ----------- |  | ----------- | ----- | ---------------- | - | --- |  | - | --
|                              |  | Payments Due By Period
|                              |  | Total                  |       | Less than 1Year |   | 1  3 Years |  | 3  5 Years |       | More than 5Years
|                              |  | (In thousands)        
|Operating lease obligations   |  | $                      | 2,211 |                 | $ | 449         |  | $           | 928   |                  | $ | 834 |  | $ |  
|Capital lease obligations (1) |  |                        | 125   |                 |   | 40          |  |             | 85    |                  |   |    |  |   |  
|Purchase obligations (2)      |  |                        | 298   |                 |   | 298         |  |             |      |                  |   |    |  |   |  
|Contractual obligations (3)   |  |                        | 324   |                 |   | 99          |  |             | 104   |                  |   | 96  |  |   | 25
|                              |  |                        |       |                 |   |             |  |             |       |                  |   |     |  |   |   
|Total                         |  | $                      | 2,958 |                 | $ | 886         |  | $           | 1,117 |                  | $ | 930 |  | $ | 25
|                              |  |                        |       |                 |   |             |  |             |       |                  |   |     |  |   |   



---

|(1) | The above amounts represent principal payments only while principal and interest are payable through a fixed monthly payment of approximately $4,000 and a fixed annual payment of
$52,000.
|--- | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

|(2) | This amount represents minimum commitments due under a third-party manufacturing agreement.
|--- | -------------------------------------------------------------------------------------------

|(3) | These amounts include payments for license, supply and consulting agreements.
|--- | -----------------------------------------------------------------------------

Capital Requirements

Our future capital requirements will depend on many factors, including the
following:



| |  |  | the success of our clinical studies;
| | - |  | ------------------------------------



| |  |  | the scope of and progress made in our research and development activities;
| | - |  | --------------------------------------------------------------------------



| |  |  | our ability to acquire additional product candidates;
| | - |  | -----------------------------------------------------



| |  |  | the success of any proposed financing efforts; and
| | - |  | --------------------------------------------------



| |  |  | the ability to sustain sales and profits of our commercial products.
| | - |  | --------------------------------------------------------------------

Absent an acquisition of another product candidate, we believe our current cash balances are adequate to meet our cash needs for at least the next
twenty-four months. We expect to incur an increased level of expense in fiscal 2008 compared to those incurred in fiscal 2007. This is due to anticipated increases in clinical study expenses and legal fees for litigation in process currently, as
well as increased personnel expenses. Our future capital requirements include, but are not limited to, continued investment in our research and development programs, capital expenditures primarily associated with purchases of equipment and continued
investment in our intellectual property portfolio.

We plan to continue to invest in key research and development activities. We continue
to seek to acquire such potential assets that may offer us the best opportunity to create value for our shareholders. In order to acquire such assets, we may need to seek additional financing to fund these investments. This may require the issuance
or sale of additional equity or debt securities. The sale of additional equity may result in additional dilution to our stockholders. Should we need to secure additional financing to acquire a product, fund future investment in research and
development, or meet our future liquidity requirements, we may not be able to secure such financing, or obtain such financing on favorable terms because of the volatile nature of the biotechnology marketplace.

Net Operating Loss Carryforwards

At
March 31, 2007, we had net operating loss carryforwards of approximately $100,130,000 and research and development credit carryforwards of approximately $5,270,000 to reduce future federal income taxes, if any. The net operating loss and tax
credit carryforwards have expired and will continue to expire at various dates, beginning in fiscal year 2008, if not used. Net operating loss carryforwards and available tax credits are subject



29



---

##### Table of Contents

to review and possible adjustment by the Internal Revenue Service and may be limited in the event of certain changes in the ownership interest of significant
stockholders. We did not record a tax provision in the fiscal year 2007 statement of operations as we did not generate taxable income.

Effects of Inflation

Our assets are primarily monetary, consisting of cash, cash equivalents and marketable securities.
Because of their liquidity, these assets are not directly affected by inflation. Since we intend to retain and continue to use our equipment, furniture and fixtures and leasehold improvements, we believe that the incremental inflation related to
replacement costs of such items will not materially affect our operations. However, the rate of inflation affects our expenses, such as those for employee compensation and contract services, which could increase our level of expenses and the rate at
which we use our resources.

Recent Accounting Pronouncements

Accounting for Uncertainty in Income Taxes

In June 2006, the Financial Accounting Standards Board
(FASB) issued FASB Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109 (the Interpretation). The Interpretation clarifies the accounting for uncertainty
in income taxes recognized in an enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. The Interpretation prescribes a recognition threshold and measurement attribute for the
financial statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods,
disclosure and transition. The Interpretation is effective for fiscal years beginning after December 15, 2006. The Company has not yet completed its evaluation of the Interpretation, but does not currently believe that adoption will have a
material impact on its results of operations, financial position or cash flows.

Fair Value Measurements

In September 2006, the FASB issued FASB Statement No. 157 Fair Value Measurements (SFAS No. 157). SFAS No. 157 establishes a
common definition for fair value, creates a framework for measuring fair value, and expands disclosure requirements about such fair value measurements. SFAS No. 157 is effective for our first quarter of 2008. Management does not currently
believe that adoption will have a material impact on its results of operations, financial position or cash flows.

Fair Value Option for
Financial Assets and Financial Liabilities

In February 2007, the FASB issued FASB Statement No. 159, The Fair Value Option
for Financial Assets and Financial Liabilities (SFAS No. 159). SFAS No. 159 provides companies with an option to report selected financial assets and liabilities at fair value. The objective of SFAS No. 159 is to reduce both
complexity in accounting for financial instruments and the volatility in earnings caused by measuring related assets and liabilities differently. Generally accepted accounting principles have required different measurement attributes for different
assets and liabilities that can create artificial volatility in earnings. FASB has indicated it believes that SFAS No. 159 helps to mitigate this type of accounting-induced volatility by enabling companies to report related assets and
liabilities at fair value, which would likely reduce the need for companies to comply with detailed rules for hedge accounting. SFAS No. 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between
companies that choose different measurement attributes for similar types of assets and liabilities. For example, SFAS No. 159 requires companies to provide additional information that will help investors and other users of financial statements
to more easily understand the effect of the companys choice to use fair value on its earnings. It also requires entities to display the fair value of those assets and liabilities for which the company has chosen to use fair value on the face
of the balance sheet. SFAS No. 159



30



---

##### Table of Contents

does not eliminate disclosure requirements included in other accounting standards, including requirements for disclosures about fair value measurements
included in FASB Statement No. 157, Fair Value Measurements (SFAS No. 157), and FASB Statement No. 107, Disclosures about Fair Value of Financial Instruments (SFAS No. 107). SFAS No. 159 is effective
as of the beginning of a companys first fiscal year beginning after November 15, 2007. Early adoption is permitted as of the beginning of the previous fiscal year provided that the company makes that choice in the first 120 days of that
fiscal year and also elects to apply the provisions of SFAS No. 157. The Company has not yet completed its evaluation of the Interpretation, but does not currently believe that adoption will have a material impact on its results of operations,
financial position or cash flows.



31



---

##### Table of Contents

|Item 7A. | QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|-------- | ----------------------------------------------------------

Interest Rate Risk

We have investments in commercial paper, U.S. Government and agency securities as well as corporate
bonds and other debt securities. As a result, we are exposed to potential loss from market risks that may occur as a result of changes in interest rates, changes in credit quality of the issuer or otherwise.

We generally place our marketable security investments in high quality credit instruments, as specified in our investment policy guidelines. A
hypothetical 100 basis point decrease in interest rates would result in an approximate $55,000 decrease in the fair value of our investments as of March 31, 2007. However, the conservative nature of our investments mitigates our interest rate
exposure, and our investment policy limits the amount of our credit exposure to any one issue, issuer (with the exception of U.S. treasury obligations) and type of instrument. We do not expect any material loss from our marketable security
investments due to interest rate fluctuations and therefore believe that our potential interest rate exposure is limited. We intend to hold these investments to maturity, in accordance with our business plans.



|Item 8. | FINANCIAL STATEMENTS AND SUPPLEMENTAL DATA
|------- | ------------------------------------------

Financial statements and supplementary data required by Item 8 are set forth at the pages indicated in Item 15(a) below and are incorporated herein by reference.



|Item 9. | CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|------- | ------------------------------------------------------------------------------------

None.



|Item 9A. | CONTROLS AND PROCEDURES.
|-------- | ------------------------

(a) Disclosure Controls and Procedures.

The Companys management, with the participation of our chief executive officer and chief financial officer, has evaluated the
effectiveness of the Companys disclosure controls and procedures (as defined in Rules 13a-15(e) or 15d-15(e) under the Securities Exchange Act of 1934, as amended (the Exchange Act)) as of the end of the period covered by this
report. Based on such evaluation, our chief executive officer and chief financial officer have concluded that, as of the end of such period, the Companys disclosure controls and procedures were effective in ensuring that information required
to be disclosed by the Company in the reports that it files or submits under the Exchange Act is recorded, processed, summarized and reported, on a timely basis, and is accumulated and communicated to the Companys management, including the
Companys chief executive officer and chief financial officer, as appropriate to allow timely decisions regarding required disclosure.

(b)
Managements Annual Report on Internal Control Over Financial Reporting.

Management of the Company is responsible for establishing and
maintaining adequate internal control over financial reporting. Internal control over financial reporting is defined in Rule 13a-15(f) and 15d-15(f) under the Exchange Act as a process designed by, or under the supervision of, the
Companys principal executive and principal financial officers and effected by the Companys board of directors, management and other personnel to provide reasonable assurance regarding the reliability of financial reporting and the
preparation of financial statements for external purposes in accordance with U.S. generally accepted accounting principles and includes those policies and procedures that:



| |  |  | pertain to the maintenance of records that in reasonable detail accurately and fairly reflect the transactions and dispositions of the assets of the company;
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------



32



---

##### Table of Contents

| |  |  | provide reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted
accounting principles, and that receipts and expenditures of the company are being made only in accordance with authorizations of management and directors of the company; and
| | - |  | -------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------



| |  |  | provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use or disposition of the companys assets that could have a
material effect on the financial statements.
| | - |  | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

Because of its inherent limitations, internal control over financial
reporting may not prevent or detect misstatements. Projections of any evaluation of effectiveness to future periods are subject to the risks that controls may become inadequate because of changes in conditions, or that the degree of compliance with
the policies or procedures may deteriorate.

Management assessed the effectiveness of the companys internal control over financial
reporting as of March 31, 2007. In making this assessment, management used the criteria established in Internal Control-Integrated Framework, issued by the Committee of Sponsoring Organizations of the Treadway Commission (COSO). Based on
this assessment, our management concluded that, as of March 31, 2007, our internal control over financial reporting is effective based on those criteria. Our managements assessment of the effectiveness of our internal control over
financial reporting as of March 31, 2007 has been audited by Ernst & Young LLP, an independent registered public accounting firm, as stated in their report appearing in Item 9A of this Form 10-K.

/s/ REPLIGEN CORPORATION

June 6, 2007

(c) Attestation Report of the Independent Registered Public Accounting Firm.



33



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and Stockholders of Repligen Corporation

We have audited managements assessment, included in the accompanying Report of Management on Internal Control Over Financial Reporting, that the
Company maintained effective internal control over financial reporting as of March 31, 2007, based on criteria established in Internal Control-Integrated Frameworkissued by the Committee of Sponsoring Organizations of the Treadway
Commission (the COSO criteria). Repligen Corporations management is responsible for maintaining effective internal control over financial reporting and for its assessment of the effectiveness of internal control over financial reporting. Our
responsibility is to express an opinion on managements assessment and an opinion on the effectiveness of the Companys internal control over financial reporting based on our audit.

We conducted our audit in accordance with the standards of the Public Company Accounting Oversight Board (United States). Those standards require that we
plan and perform the audit to obtain reasonable assurance about whether effective internal control over financial reporting was maintained in all material respects. Our audit included obtaining an understanding of internal control over financial
reporting, evaluation of managements assessment, testing and evaluating the design and operating effectiveness of internal control and performing such other procedures, as we considered necessary in the circumstances. We believe that our audit
provides a reasonable basis for our opinion.

A companys internal control over financial reporting is a process designed to provide
reasonable assurance regarding the reliability of financial reporting and the preparation of financial statements for external purposes in accordance with generally accepted accounting principles. A companys internal control over financial
reporting includes those policies and procedures that (1) pertain to the maintenance of records that, in reasonable detail, accurately and fairly reflect the transactions and dispositions of the assets of the Company; (2) provide
reasonable assurance that transactions are recorded as necessary to permit preparation of financial statements in accordance with generally accepted accounting principles, and the receipts and expenditures of the company are being made only in
accordance with authorizations of management and directors of the Company; and (3) provide reasonable assurance regarding prevention or timely detection of unauthorized acquisition, use, or disposition of the companys assets that could
have a material effect on the financial statements.

Because of its inherent limitations, internal control over financial reporting may not
prevent or detect misstatements. Also, projections of any evaluation of effectiveness to future periods are subject to risk that controls may become inadequate because of changes in conditions, or that the degree of compliance with the policies or
procedures may deteriorate.

In our opinion, managements assessment that the Company maintained effective internal control over
financial reporting as of March 31, 2007, is fairly stated, in all material respects, based on the COSO criteria. Also, in our opinion, the Company maintained, in all material respects, effective internal control over financial reporting as of
March 31, 2007, based on the COSO criteria.

We also have audited, in accordance with the standards the Public Company Accounting
Oversight Board (United States), the balance sheets of Repligen Corporation as of March 31, 2007 and 2006, and the related statements of operations, shareholders equity, and cash flows for each of the three years in the period ended
March 31, 2007 and our report dated June 6, 2007, expressed an unqualified opinion thereon.

/s/
Ernst & Young LLP

Boston, Massachusetts

June 6, 2007



34



---

##### Table of Contents

|(d) | Changes in Internal Control Over Financial Reporting.
|--- | -----------------------------------------------------

There have not been any changes in the Companys internal control over financial reporting (as such term is defined in Rules 13a-15(f) and 15d-15(f) under the Exchange Act) during the quarter ended March 31, 2007 that have
material affected, or are reasonably likely to materially affect, the Companys internal control over financial reporting.



|Item 9B. | OTHER INFORMATION
|-------- | -----------------

None.



35



---

##### Table of Contents

PART III

Pursuant to General Instructions G to Form 10-K, the information required for Part III, Items 10,
11,12, 13 and 14, is incorporated herein by reference from the Companys proxy statement for the Annual Meeting of Stockholders to be held on September 14, 2007.



36



---

##### Table of Contents

PART IV



|Item 15. | EXHIBITS, F
INANCIAL STATEMENT SCHEDULES
|-------- | ----------------------------------------

The following documents are filed as part of this Annual Report on
Form 10-K:

(a) (1)Financial Statements:

The financial statements required by this item are submitted in a separate section beginning on page 35 of this Report, as follows:



|                                                                                     |  |     
|------------------------------------------------------------------------------------ |  | ----
|                                                                                     |  | Page
|Report of Independent Registered Public Accounting Firm                              |  | F-2 
|Balance Sheets as of March 31, 2007 and 2006                                         |  | F-3 
|Statements of Operations for the Years Ended March 31, 2007, 2006 and 2005           |  | F-4 
|Statements of Stockholders Equity for the Years Ended March 31, 2007, 2006 and 2005 |  | F-5 
|Statements of Cash Flows for the Years Ended March 31, 2007, 2006 and 2005           |  | F-6 
|Notes to Financial Statements                                                        |  | F-7 

(a) (2)Financial Statement Schedules:

None

(a)
(3)Exhibits:

The Exhibits which are filed as part of this Annual Report or which are incorporated by
reference are set forth in the Exhibit Index hereto.



37



---

##### Table of Contents

EXHIBIT INDEX



|              |   |  |                                                                                                                                                                                                                                                                                                          
|------------- | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |   |  | Document Description                                                                                                                                                                                                                                                                                     
|3.1           |   |  | Restated Certificate of Incorporation dated June 30, 1992 and amended September 17, 1999 (filed as Exhibit 3.1 to Repligen Corporations Quarterly Report on Form 10-Q for the
quarter ended September 30, 1999 and incorporated herein by reference) (SEC File No. 000-14656).                          
|              |  
|3.2           |   |  | Certificate of Designation of Series A Junior Participating Preferred Stock dated March 4, 2003 (filed as Exhibit A of Exhibit 1 to Repligen Corporations Registration Statement on
Form 8-A filed March 4, 2003 and incorporated herein by reference) (SEC File No. 000-14656).                        
|              |  
|3.3           |   |  | Amended and Restated By-laws (filed as Exhibit 3.2 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended September 30, 2003 and incorporated herein by
reference) (SEC File No. 000-14656).                                                                                      
|              |  
|4.1           |   |  | Specimen Stock Certificate filed as Exhibit 4.1 to Repligen Corporations Annual Report on Form 10-K for the year ended March 31, 2002 and incorporated herein by
reference) (SEC File No. 000-14656).                                                                                                   
|              |  
|4.2           | * |  | The Amended 1992 Repligen Corporation Stock Option Plan, as amended (filed as Exhibit 4.2 to Repligen Corporations Form 10-Q for the quarter ended September 30, 2000 and
incorporated herein by reference) (SEC File No. 000-14656).                                                                   
|              |  
|4.3           |   |  | Rights Agreement, dated as of March 3, 2003, between Repligen Corporation and American Stock Transfer & Trust Company (filed as Exhibit 4.1 to Repligen Corporations Form 8-K
filed March 4, 2003 and incorporated herein by reference) (SEC File No. 000-14656).                                       
|              |  
|4.5           | * |  | The Amended and Restated 2001 Repligen Corporation Stock Option Plan, adopted by the Stockholders on September 10, 2003 (filed as Appendix B to Repligen Corporations Definitive
Proxy Statement on Schedule 14A dated July 22, 2003 and incorporated herein by reference)                              
|              |  
|10.1          | * |  | Consulting Agreement, dated October 1, 1981, between Dr. Paul Schimmel and Repligen Corporation. (filed as Exhibit 10.1 to Repligen Corporations Annual Report on
Form 10-K for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                           
|              |  
|10.2          | * |  | Consulting Agreement, dated November 1, 1981, between Dr. Alexander Rich and Repligen Corporation. (filed as Exhibit 10.2 to Repligen Corporations Annual Report on
Form 10-K for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                         
|              |  
|10.3          | * |  | Employment Agreement, dated March 14, 1996, between Repligen Corporation and Walter C. Herlihy (filed as Exhibit 10.3 to Repligen Corporations Annual Report on Form 10-K
for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                             
|              |  
|10.4          | * |  | Employment Agreement, dated March 14, 1996, between Repligen Corporation and James R. Rusche (filed as Exhibit 10.4 to Repligen Corporations Annual Report on Form 10-K
for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                               
|              |  
|10.5          | * |  | Employment Agreement, dated March 14, 1996, between Repligen Corporation and Daniel P. Witt (filed as Exhibit 10.5 to Repligen Corporations Annual Report on Form 10-K for
the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                                
|              |  
|#10.6         |   |  | Patent Purchase Agreement dated as of March 9, 1999 among the Company and Autism Research Institute and Victoria Beck (filed as Exhibit 2.1 to Repligen Corporations Form 8-K/A
filed June 15, 1999 and incorporated herein by reference) (SEC File No. 000-14656).                                     
|              |  
|#10.7         |   |  | Manufacturing Transfer Agreement dated as of December 17, 1998 among the Company and Amersham Pharmacia Biotech AB (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report
on Form 10-Q for the quarter ended December 31, 1998 and incorporated herein by reference) (SEC File No. 000-14656).



38



---

##### Table of Contents

|              |   |  |                                                                                                                                                                                                                                                                                                                                         
|------------- | - |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |   |  | Document Description                                                                                                                                                                                                                                                                                                                    
|#10.8         |   |  | Supply Agreement dated as of May 26, 1999 by and between Repligen Corporation and Amersham Pharmacia Biotech AB (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on
Form 10-Q for the quarter ended June 30, 1999 and incorporated herein by reference) (SEC File No. 000-14656).                                      
|              |  
|#10.9         |   |  | License Agreement dated as of July 24, 2000 with University of Michigan (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended
September 30, 2000 and incorporated herein by reference) (SEC File No. 000-14656).                                                                         
|              |  
|10.10         |   |  | Lease Between Repligen Corporation as Tenant and West Seyon LLC as Landlord, 35 Seyon Street, Waltham, MA (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on Form 10-Q
for the quarter ended December 31, 2001 and incorporated herein by reference) (SEC File No. 000-14656).                                        
|              |  
|#10.11        |   |  | Wellstat/Repligen Settlement Agreement by and among The Regents of The University of California, Robert Naviaux and Repligen Corporation and dated as of November 16, 2004 (filed as
Exhibit 10.1 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended December 31, 2004 and incorporated herein by reference).
|              |  
|#10.12        |   |  | Regents/Repligen Settlement Agreement by and between Wellstat Therapeutics Corporation (formerly Pro-Neuron, Inc.) and Repligen Corporation and dated as of November 16, 2004 (as Exhibit
10.2 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended December 31, 2004 and incorporated herein by reference).   
|              |  
|#10.13        |   |  | Amendment No. 1 to Supply Agreement between Amersham Biosciences and Repligen Corporation dated May 26, 1999, dated February 3, 2005, (SEC File No. 0-14656), (filed as Exhibit 10.13
to Repligen Corporations Annual Report on Form 10-K for the year ended March 31, 2005 and incorporated herein by reference).                     
|              |  
|10.14         | * |  | The Amended and Restated 2001 Repligen Corporation Stock Option Plan, Form of Incentive Stock Option Plan (filed as Exhibit 10.14 to Repligen Corporations Annual Report on form 10-K for
the year ended March 31, 2005 and incorporated herein by reference).                                                                         
|              |  
|10.15         | * |  | The Amended and Restated 2001 Repligen Corporation Stock Plan, Form of Restricted Stock Agreement (filed as Exhibit 10.1 to Repligen Corporations Current Report on form 8-K filed on
January 9, 2006 and incorporated herein by reference).                                                                                           
|              |  
|10.16         | * |  | Repligen Executive Incentive Compensation Plan (filed as Exhibit 10.1 to Repligen Corporations Current Report on form 8-K filed on December 14, 2005 and incorporated herein by
reference).                                                                                                                                            
|              |  
|#10.17        |   |  | Settlement Agreement by and between ChiRhoClin, Inc. and Repligen Corporation, and dated as of May 9, 2005 (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on Form
10-Q for the quarter ended June 30, 2005 and incorporated herein by reference).                                                                    
|              |  
|§10.18+       |   |  | License Agreement by and between The Scripps Research Institute and Repligen Corporation dated April 6, 2007.                                                                                                                                                                                                                           
|              |  
|23.1+         |   |  | Consent of Ernst & Young LLP.                                                                                                                                                                                                                                                                                                           
|              |  
|24.1+         |   |  | Power of Attorney (included on signature page).                                                                                                                                                                                                                                                                                         
|              |  
|31.1+         |   |  | Rule 13a-14(a)/15d-14(a) Certification.                                                                                                                                                                                                                                                                                                 
|              |  
|31.2+         |   |  | Rule 13a-14(a)/15d-14(a) Certification.                                                                                                                                                                                                                                                                                                 
|              |  
|32.1+         |   |  | Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                 



39



---

##### Table of Contents

---

|# | Confidential treatment obtained as to certain portions.
|- | -------------------------------------------------------

|§ | Confidential treatment has been requested for portions of the exhibit and is pending clearance with the Securities and Exchange Commission.
|- | -------------------------------------------------------------------------------------------------------------------------------------------

|* | Management contract or compensatory plan or arrangement
|- | -------------------------------------------------------

|+ | Filed herewith.
|- | ---------------

The exhibits listed above are not
contained in the copy of the Annual Report on Form 10-K distributed to stockholders. Upon the request of any stockholder entitled to vote at the 2007 annual meeting, the Registrant will furnish that person without charge a copy of any exhibits
listed above. Requests should be addressed to Repligen Corporation, 41 Seyon Street, Waltham, MA 02453.



40



---

##### Table of Contents

SIGNATURES

Pursuant to the requirements of Section 13 or 15(d) of the Securities Exchange Act of 1934,
the registrant has duly caused this report to be signed on its behalf by the undersigned, thereunto duly authorized.



REPLIGEN CORPORATIONBy:

/S/    WALTER C.
HERLIHYWalter C. Herlihy Chief Executive Officer and President (Principal executive officer)Date: June 8, 2007


POWER OF ATTORNEY

KNOW ALL MEN BY THESE PRESENTS, that each person whose signature appears below hereby makes, constitutes and appoints Walter C. Herlihy and Daniel W.
Muehl with full power to act without the other, his true and lawful attorney-in-fact and agent, with full power of substitution and resubstitution, for him and in his name, place and stead, in any and all capacities to sign any or all amendments to
this Form 10-K, and to file the same with all exhibits thereto, and other documents in connection therewith, with the Securities and Exchange Commission, granting unto said attorney-in-fact and agents, and each of them, full power and authority to
do and perform each and every act and thing requisite and necessary to be done in connection therewith, as fully to all intents and purposes as he might or could do in person, hereby ratifying and confirming all that said attorney-in-fact and agents
of any of them, or any substitute or substitutes, lawfully do or cause to be done by virtue hereof.

Pursuant to the requirements of the
Securities Exchange Act of 1934, this report has been signed below by the following persons on behalf of the registrant and in the capacities and on the dates indicated.



|                                               |  |                                                                               |  |             
|---------------------------------------------- |  | ----------------------------------------------------------------------------- |  | ------------
|Signature                                      |  | Title                                                                         |  | Date        
|                                               |  |                                                                              
|/S/    ALEXANDER
RICH Alexander Rich, M.D.     |  | Co-Chairman of the Board of Directors                                         |  | June 8, 2007
|                                               |  |                                                                              
|/S/    PAUL
SCHIMMEL Paul Schimmel, Ph.D.      |  | Co-Chairman of the Board of Directors                                         |  | June 8, 2007
|                                               |  |                                                                              
|/S/    WALTER
HERLIHY Walter C. Herlihy, Ph.D. |  | President, Chief Executive Officer and Director (Principal executive officer) |  | June 8, 2007
|                                               |  |                                                                              
|/S/    DANIEL W.
MUEHL Daniel W. Muehl         |  | Chief Financial Officer (Principal accounting and financial officer)          |  | June 8, 2007
|                                               |  |                                                                              
|/S/    ROBERT J.
HENNESSEY Robert J. Hennessey |  | Director                                                                      |  | June 8, 2007
|                                               |  |                                                                              
|/S/    KAREN
DAWES Karen Dawes                 |  | Director                                                                      |  | June 8, 2007
|                                               |  |                                                                              
|/S/    THOMAS F. RYAN,
JR. Thomas F. Ryan, Jr. |  | Director                                                                      |  | June 8, 2007



41



---

##### Table of Contents

EXHIBIT INDEX



|              |   |  |                                                                                                                                                                                                                                                                                                          
|------------- | - |  | ---------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |   |  | Document Description                                                                                                                                                                                                                                                                                     
|              |  
|3.1           |   |  | Restated Certificate of Incorporation dated June 30, 1992 and amended September 17, 1999 (filed as Exhibit 3.1 to Repligen Corporations Quarterly Report on Form 10-Q for the
quarter ended September 30, 1999 and incorporated herein by reference) (SEC File No. 000-14656).                          
|              |  
|3.2           |   |  | Certificate of Designation of Series A Junior Participating Preferred Stock dated March 4, 2003 (filed as Exhibit A of Exhibit 1 to Repligen Corporations Registration Statement on
Form 8-A filed March 4, 2003 and incorporated herein by reference) (SEC File No. 000-14656).                        
|              |  
|3.3           |   |  | Amended and Restated By-laws (filed as Exhibit 3.2 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended September 30, 2003 and incorporated herein by
reference) (SEC File No. 000-14656).                                                                                      
|              |  
|4.1           |   |  | Specimen Stock Certificate filed as Exhibit 4.1 to Repligen Corporations Annual Report on Form 10-K for the year ended March 31, 2002 and incorporated herein by
reference) (SEC File No. 000-14656).                                                                                                   
|              |  
|4.2           | * |  | The Amended 1992 Repligen Corporation Stock Option Plan, as amended (filed as Exhibit 4.2 to Repligen Corporations Form 10-Q for the quarter ended September 30, 2000 and
incorporated herein by reference) (SEC File No. 000-14656).                                                                   
|              |  
|4.3           |   |  | Rights Agreement, dated as of March 3, 2003, between Repligen Corporation and American Stock Transfer & Trust Company (filed as Exhibit 4.1 to Repligen Corporations Form 8-K
filed March 4, 2003 and incorporated herein by reference) (SEC File No. 000-14656).                                       
|              |  
|4.5           | * |  | The Amended and Restated 2001 Repligen Corporation Stock Option Plan, adopted by the Stockholders on September 10, 2003 (filed as Appendix B to Repligen Corporations Definitive
Proxy Statement on Schedule 14A dated July 22, 2003 and incorporated herein by reference)                              
|              |  
|10.1          | * |  | Consulting Agreement, dated October 1, 1981, between Dr. Paul Schimmel and Repligen Corporation. (filed as Exhibit 10.1 to Repligen Corporations Annual Report on
Form 10-K for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                           
|              |  
|10.2          | * |  | Consulting Agreement, dated November 1, 1981, between Dr. Alexander Rich and Repligen Corporation. (filed as Exhibit 10.2 to Repligen Corporations Annual Report on
Form 10-K for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                         
|              |  
|10.3          | * |  | Employment Agreement, dated March 14, 1996, between Repligen Corporation and Walter C. Herlihy (filed as Exhibit 10.3 to Repligen Corporations Annual Report on Form 10-K
for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                             
|              |  
|10.4          | * |  | Employment Agreement, dated March 14, 1996, between Repligen Corporation and James R. Rusche (filed as Exhibit 10.4 to Repligen Corporations Annual Report on Form 10-K
for the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                               
|              |  
|10.5          | * |  | Employment Agreement, dated March 14, 1996, between Repligen Corporation and Daniel P. Witt (filed as Exhibit 10.5 to Repligen Corporations Annual Report on Form 10-K for
the year ended March 31, 2002 and incorporated herein by reference) (SEC File No. 000-14656).                                
|              |  
|#10.6         |   |  | Patent Purchase Agreement dated as of March 9, 1999 among the Company and Autism Research Institute and Victoria Beck (filed as Exhibit 2.1 to Repligen Corporations Form 8-K/A
filed June 15, 1999 and incorporated herein by reference) (SEC File No. 000-14656).                                     
|              |  
|#10.7         |   |  | Manufacturing Transfer Agreement dated as of December 17, 1998 among the Company and Amersham Pharmacia Biotech AB (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report
on Form 10-Q for the quarter ended December 31, 1998 and incorporated herein by reference) (SEC File No. 000-14656).



42



---

##### Table of Contents

|              |  |                                                                                                                                                                                                                                                                                                                                         
|------------- |  | ----------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------
|ExhibitNumber |  | Document Description                                                                                                                                                                                                                                                                                                                    
|              | 
|#10.8         |  | Supply Agreement dated as of May 26, 1999 by and between Repligen Corporation and Amersham Pharmacia Biotech AB (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on
Form 10-Q for the quarter ended June 30, 1999 and incorporated herein by reference) (SEC File No. 000-14656).                                      
|              | 
|#10.9         |  | License Agreement dated as of July 24, 2000 with University of Michigan (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended
September 30, 2000 and incorporated herein by reference) (SEC File No. 000-14656).                                                                         
|              | 
|10.10         |  | Lease Between Repligen Corporation as Tenant and West Seyon LLC as Landlord, 35 Seyon Street, Waltham, MA (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on Form 10-Q
for the quarter ended December 31, 2001 and incorporated herein by reference) (SEC File No. 000-14656).                                        
|              | 
|#10.11        |  | Wellstat/Repligen Settlement Agreement by and among The Regents of The University of California, Robert Naviaux and Repligen Corporation and dated as of November 16, 2004 (filed as
Exhibit 10.1 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended December 31, 2004 and incorporated herein by reference).
|              | 
|#10.12        |  | Regents/Repligen Settlement Agreement by and between Wellstat Therapeutics Corporation (formerly Pro-Neuron, Inc.) and Repligen Corporation and dated as of November 16, 2004 (as Exhibit
10.2 to Repligen Corporations Quarterly Report on Form 10-Q for the quarter ended December 31, 2004 and incorporated herein by reference).   
|              | 
|#10.13        |  | Amendment No. 1 to Supply Agreement between Amersham Biosciences and Repligen Corporation dated May 26, 1999, dated February 3, 2005, (SEC File No. 0-14656), (filed as Exhibit 10.13
to Repligen Corporations Annual Report on Form 10-K for the year ended March 31, 2005 and incorporated herein by reference).                     
|              | 
|10.14*        |  | The Amended and Restated 2001 Repligen Corporation Stock Option Plan, Form of Incentive Stock Option Plan (filed as Exhibit 10.14 to Repligen Corporations Annual Report on form 10-K for
the year ended March 31, 2005 and incorporated herein by reference).                                                                         
|              | 
|10.15*        |  | The Amended and Restated 2001 Repligen Corporation Stock Plan, Form of Restricted Stock Agreement (filed as Exhibit 10.1 to Repligen Corporations Current Report on form 8-K filed on
January 9, 2006 and incorporated herein by reference).                                                                                           
|              | 
|10.16*        |  | Repligen Executive Incentive Compensation Plan (filed as Exhibit 10.1 to Repligen Corporations Current Report on form 8-K filed on December 14, 2005 and incorporated herein by
reference).                                                                                                                                            
|              | 
|#10.17        |  | Settlement Agreement by and between ChiRhoClin, Inc. and Repligen Corporation, and dated as of May 9, 2005 (filed as Exhibit 10.1 to Repligen Corporations Quarterly Report on Form
10-Q for the quarter ended June 30, 2005 and incorporated herein by reference).                                                                    
|              | 
|§10.18+       |  | License Agreement by and between The Scripps Research Institute and Repligen Corporation dated April 6, 2007.                                                                                                                                                                                                                           
|              | 
|23.1+         |  | Consent of Ernst & Young LLP.                                                                                                                                                                                                                                                                                                           
|              | 
|24.1+         |  | Power of Attorney (included on signature page).                                                                                                                                                                                                                                                                                         
|              | 
|31.1+         |  | Rule 13a-14(a)/15d-14(a) Certification.                                                                                                                                                                                                                                                                                                 
|              | 
|31.2+         |  | Rule 13a-14(a)/15d-14(a) Certification.                                                                                                                                                                                                                                                                                                 
|              | 
|32.1+         |  | Certification Pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.                                                                                                                                                                                                                 

---

|# | Confidential treatment obtained as to certain portions.
|- | -------------------------------------------------------

|§ | Confidential treatment has been requested for portions of the exhibit and is pending clearance with the Securities and Exchange Commission.
|- | -------------------------------------------------------------------------------------------------------------------------------------------

|* | Management contract or compensatory plan or arrangement
|- | -------------------------------------------------------

|+ | Filed herewith.
|- | ---------------



43



---

##### Table of Contents

INDEX TO FINANCIAL STATEMENTS



|                                                                                     |  |     
|------------------------------------------------------------------------------------ |  | ----
|                                                                                     |  | Page
|                                                                                     | 
|Report of Independent Registered Public Accounting Firm                              |  | F-2 
|                                                                                     | 
|Balance Sheets as of March 31, 2007 and 2006                                         |  | F-3 
|                                                                                     | 
|Statements of Operations for the Years Ended March 31, 2007, 2006 and 2005           |  | F-4 
|                                                                                     | 
|Statements of Stockholders Equity for the Years Ended March 31, 2007, 2006 and 2005 |  | F-5 
|                                                                                     | 
|Statements of Cash Flows for the Years Ended March 31, 2007, 2006 and 2005           |  | F-6 
|                                                                                     | 
|Notes to Financial Statements                                                        |  | F-7 



F-1



---

##### Table of Contents

REPORT OF INDEPENDENT REGISTERED PUBLIC ACCOUNTING FIRM

To the Board of Directors and
Stockholders of Repligen Corporation

We have audited the accompanying balance sheets of Repligen Corporation as of March 31, 2007 and
2006, and the related statements of operations, stockholders equity, and cash flows for each of the three years in the period ended March 31, 2007. These financial statements are the responsibility of the Companys management. Our
responsibility is to express an opinion on these financial statements based on our audits.

We conducted our audits in accordance with the
standards of the Public Company Accounting Oversight Board (United States). Those standards require that we plan and perform the audit to obtain reasonable assurance about whether the financial statements are free of material misstatement. An audit
includes examining, on a test basis, evidence supporting the amounts and disclosures in the financial statements. An audit also includes assessing the accounting principles used and significant estimates made by management, as well as evaluating the
overall financial statement presentation. We believe that our audits provide a reasonable basis for our opinion.

In our opinion, the
financial statements referred to above present fairly, in all material respects, the financial position of Repligen Corporation as of March 31, 2007 and 2006, and the results of its operations, and its cash flows for each of the three years in
the period ended March 31, 2007, in conformity with U.S. generally accepted accounting principles.

As discussed in Note 2 to the
consolidated financial statements, on April 1, 2006, the Company adopted the provisions of Statement of Financial Accounting Standards No. 123(R),Share-Based Payment.

We have also audited, in accordance with the standards of the Public Company Accounting Oversight Board (United States), the effectiveness of Repligen
Corporations internal control over financial reporting as of March 31, 2007, based on criteria established in Internal Control-Integrated Framework issued by the Committee of Sponsoring Organizations of the Treadway Commission and our
report dated June 6, 2007 expressed an unqualified opinion thereon.

/s/ ERNST &
YOUNG LLP

Boston, Massachusetts

June 6, 2007



F-2



---

##### Table of Contents

REPLIGEN CORPORATION

BALANCE SHEETS



|                                                                                                                                                   |  |                |              |   |                |   |              |  
|-------------------------------------------------------------------------------------------------------------------------------------------------- |  | -------------- | ------------ | - | -------------- | - | ------------ | -
|                                                                                                                                                   |  | March 31, 2007 |              |   | March 31, 2006 |  
|Assets                                                                                                                                             |  |                |              |   |                |   |              |  
|Cash and cash equivalents                                                                                                                          |  | $              | 7,726,505    |   |                | $ | 5,428,477    |  
|Marketable securities                                                                                                                              |  |                | 14,900,840   |   |                |   | 13,447,600   |  
|Accounts receivable, less reserve of $10,000 for 2007 and 2006                                                                                     |  |                | 1,143,694    |   |                |   | 593,725      |  
|Inventories                                                                                                                                        |  |                | 1,514,571    |   |                |   | 1,465,592    |  
|Prepaid expenses and other current assets                                                                                                          |  |                | 445,415      |   |                |   | 575,038      |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Total current assets                                                                                                                               |  |                | 25,731,025   |   |                |   | 21,510,432   |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Property, plant and equipment, at cost:                                                                                                            |  |                |              |   |                |   |              |  
|Leasehold improvements                                                                                                                             |  |                | 3,212,916    |   |                |   | 2,475,169    |  
|Equipment                                                                                                                                          |  |                | 2,353,667    |   |                |   | 1,769,367    |  
|Furniture and fixtures                                                                                                                             |  |                | 191,356      |   |                |   | 186,874      |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|                                                                                                                                                   |  |                | 5,757,939    |   |                |   | 4,431,410    |  
|Less-accumulated depreciation and amortization                                                                                                     |  |                | (2,613,081   | ) |                |   | (2,074,049   | )
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|                                                                                                                                                   |  |                | 3,144,858    |   |                |   | 2,357,361    |  
|Long-term marketable securities                                                                                                                    |  |                |             |   |                |   | 4,531,548    |  
|Restricted cash                                                                                                                                    |  |                | 200,000      |   |                |   | 200,000      |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Total assets                                                                                                                                       |  | $              | 29,075,883   |   |                | $ | 28,599,341   |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Liabilities and stockholders equity                                                                                                               |  |                |              |   |                |   |              |  
|Current liabilities:                                                                                                                               |  |                |              |   |                |   |              |  
|Accounts payable                                                                                                                                   |  | $              | 1,161,504    |   |                | $ | 1,066,445    |  
|Accrued liabilities                                                                                                                                |  |                | 2,175,739    |   |                |   | 1,869,349    |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Total current liabilities                                                                                                                          |  |                | 3,337,243    |   |                |   | 2,935,794    |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|                                                                                                                                                   |  |               
|Long-term liabilities                                                                                                                              |  |                | 200,342      |   |                |   | 230,518      |  
|Total liabilities                                                                                                                                  |  |                | 3,537,585    |   |                |   | 3,166,312    |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Commitments and contingencies                                                                                                                      |  |                |              |   |                |   |              |  
|                                                                                                                                                   |  |               
|Stockholders equity:                                                                                                                              |  |                |              |   |                |   |              |  
|Preferred stock, $.01 par value, 5,000,000 shares authorized, no shares issued or outstanding                                                      |  |                |             |   |                |   |             |  
|Common stock, $.01 par value authorized, 40,000,000 shares outstanding 30,477,635 shares at March 31, 2007 and 30,377,635 shares at March 31,
2006 |  |                | 304,776      |   |                |   | 303,776      |  
|Additional paid-in capital                                                                                                                         |  |                | 182,916,856  |   |                |   | 181,985,274  |  
|Deferred compensation                                                                                                                              |  |                |             |   |                |   | (61,950      | )
|Accumulated deficit                                                                                                                                |  |                | (157,683,334 | ) |                |   | (156,794,071 | )
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Total stockholders equity                                                                                                                         |  |                | 25,538,298   |   |                |   | 25,433,029   |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  
|Total liabilities and stockholders equity                                                                                                         |  | $              | 29,075,883   |   |                | $ | 28,599,341   |  
|                                                                                                                                                   |  |                |              |   |                |   |              |  

See accompanying notes



F-3



---

##### Table of Contents

REPLIGEN CORPORATION

STATEMENTS OF OPERATIONS



|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|---------------------------------------------------------- |  | --------------------- | ---------- | - | ---- | - | ---------- | ---- |  | - | ---------- | -
|                                                           |  | Years ended March 31, |           
|                                                           |  | 2007                  |            |   | 2006 |   |            | 2005 | 
|Revenue:                                                   |  |                       |            |   |      |   |            |      |  |   |            |  
|Product revenue                                            |  | $                     | 13,073,894 |   |      | $ | 12,529,404 |      |  | $ | 9,360,309  |  
|Other revenue                                              |  |                       | 1,000,345  |   |      |   | 382,000    |      |  |   |           |  
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|Total revenue                                              |  |                       | 14,074,239 |   |      |   | 12,911,404 |      |  |   | 9,360,309  |  
|                                                           |  |                       |           
|Operating expenses: (1)                                    |  |                       |            |   |      |   |            |      |  |   |            |  
|Cost of product revenue                                    |  |                       | 3,614,837  |   |      |   | 3,550,861  |      |  |   | 3,887,802  |  
|Research and development                                   |  |                       | 5,924,439  |   |      |   | 5,163,098  |      |  |   | 5,036,766  |  
|Selling, general and administrative                        |  |                       | 6,360,292  |   |      |   | 5,417,339  |      |  |   | 4,597,085  |  
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|Total operating expenses                                   |  |                       | 15,899,568 |   |      |   | 14,131,298 |      |  |   | 13,521,653 |  
|                                                           |  |                       |           
|Loss from operations                                       |  | $                     | (1,825,329 | ) |      | $ | (1,219,894 | )    |  | $ | (4,161,344 | )
|                                                           |  |                       |           
|Investment income                                          |  |                       | 947,547    |   |      |   | 750,156    |      |  |   | 427,770    |  
|                                                           |  |                       |           
|Interest expense                                           |  |                       | (11,481    | ) |      |   | (3,010     | )    |  |   |           |  
|                                                           |  |                       |           
|Other income                                               |  |                       |           |   |      |   | 1,169,608  |      |  |   | 750,000    |  
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|Net income (loss)                                          |  | $                     | (889,263   | ) |      | $ | 696,860    |      |  | $ | (2,983,574 | )
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|Basic and diluted (loss) earnings per share:               |  | $                     | (0.03      | ) |      | $ | 0.02       |      |  | $ | (0.10      | )
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|Weighted average shares outstanding:                       |  |                       |            |   |      |   |            |      |  |   |            |  
|Basic                                                      |  |                       | 30,379,350 |   |      |   | 30,125,041 |      |  |   | 30,061,812 |  
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|Diluted                                                    |  |                       | 30,379,350 |   |      |   | 30,690,941 |      |  |   | 30,061,812 |  
|                                                           |  |                       |            |   |      |   |            |      |  |   |            |  
|(1) Includes non-cash stock-based compensation as follows: |  |                       |            |   |      |   |            |      |  |   |            |  
|Cost of product revenue                                    |  | $                     | 25,655     |   |      | $ |           |      |  | $ |           |  
|Research and development                                   |  | $                     | 228,597    |   |      | $ | 20,650     |      |  | $ | 23,603     |  
|Selling, general and administrative                        |  | $                     | 582,280    |   |      | $ |           |      |  | $ |           |  

See accompanying notes.



F-4



---

##### Table of Contents

REPLIGEN CORPORATION

STATEMENTS OF STOCKHOLDERS EQUITY

AUDITED



|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|--------------------------------------------------------- |  | ---------------- | - |  | ------------------------- | ------- | - | -------------------- | - | ----------- | ------------------ |  | - | ------------------- | - |  | - | ------------ | - |  | - | ---------- | -
|                                                          |  | Common Stock     |   |  | AdditionalPaid-in Capital |         |   | DeferredCompensation |   |             | AccumulatedDeficit |  |   | StockholdersEquity |  
|                                                          |  | Number of Shares |   |  | Amount                    |         |   |                      |   |            
|Balance at March 31, 2004                                 |  | 30,036,085       |   |  | $                         | 300,361 |   |                      | $ | 181,394,602 |                    |  | $ | (23,603             | ) |  | $ | (154,507,357 | ) |  | $ | 27,164,003 |  
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|Exercise of stock options                                 |  | 58,350           |   |  |                           | 583     |   |                      |   | 29,918      |                    |  |   |                    |   |  |   |             |   |  |   | 30,501     |  
|Compensation expense related to issuance of stock options |  |                 |   |  |                           |        |   |                      |   | 55,125      |                    |  |   |                    |   |  |   |             |   |  |   | 55,125     |  
|Amortization of deferred compensation                     |  |                 |   |  |                           |        |   |                      |   |            |                    |  |   | 23,603              |   |  |   |             |   |  |   | 23,603     |  
|Net loss                                                  |  |                 |   |  |                           |        |   |                      |   |            |                    |  |   |                    |   |  |   | (2,983,574   | ) |  |   | (2,983,574 | )
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|Balance at March 31, 2005                                 |  | 30,094,435       |   |  | $                         | 300,944 |   |                      | $ | 181,479,645 |                    |  | $ |                    |   |  | $ | (157,490,931 | ) |  | $ | 24,289,658 |  
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|Issuance of common stock for services                     |  | 25,000           |   |  |                           | 250     |   |                      |   | 85,500      |                    |  |   |                     |   |  |   |              |   |  |   | 85,750     |  
|Deferred compensation related to employee stock options   |  | 20,000           |   |  |                           | 200     |   |                      |   | 82,600      |                    |  |   | (82,600             | ) |  |   |              |   |  |   | 200        |  
|Amortization of deferred compensation                     |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   | 20,650              |   |  |   |              |   |  |   | 20,650     |  
|Exercise of stock options                                 |  | 238,200          |   |  |                           | 2,382   |   |                      |   | 337,529     |                    |  |   |                    |   |  |   |             |   |  |   | 339,911    |  
|Net income                                                |  |                 |   |  |                           |        |   |                      |   |            |                    |  |   |                    |   |  |   | 696,860      |   |  |   | 696,860    |  
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|Balance at March 31, 2006                                 |  | 30,377,635       |   |  | $                         | 303,776 |   |                      | $ | 181,985,274 |                    |  | $ | (61,950             | ) |  | $ | (156,794,071 | ) |  | $ | 25,433,029 |  
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|Reclassification of deferred compensation                 |  |                  |   |  |                           |         |   |                      |   | (61,950     | )                  |  |   | 61,950              |   |  |   |              |   |  |   |           |  
|Share-based compensation expense                          |  |                  |   |  |                           |         |   |                      |   | 836,532     |                    |  |   |                     |   |  |   |              |   |  |   | 836,532    |  
|Repurchase and retirement of treasury stock               |  | (10,000          | ) |  |                           | (100    | ) |                      |   | 100         |                    |  |   |                     |   |  |   |              |   |  |   |           |  
|Exercise of stock options                                 |  | 110,000          |   |  |                           | 1,100   |   |                      |   | 156,900     |                    |  |   |                     |   |  |   |              |   |  |   | 158,000    |  
|Net loss                                                  |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   | (889,263     | ) |  |   | (889,263   | )
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  
|Balance, March 31, 2007                                   |  | 30,477,635       |   |  | $                         | 304,776 |   |                      | $ | 182,916,856 |                    |  | $ |                    |   |  | $ | (157,683,334 | ) |  | $ | 25,538,298 |  
|                                                          |  |                  |   |  |                           |         |   |                      |   |             |                    |  |   |                     |   |  |   |              |   |  |   |            |  

See accompanying notes.



F-5



---

##### Table of Contents

REPLIGEN CORPORATION

STATEMENTS OF CASH FLOWS

AUDITED



|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|------------------------------------------------------------------------------------------------- |  | --------------------- | ----------- | - | ---- | - | ----------- | ---- |  | - | ----------- | -
|                                                                                                  |  | Years ended March 31, |            
|                                                                                                  |  | 2007                  |             |   | 2006 |   |             | 2005 | 
|Cash flows from operating activities:                                                             |  |                       |             |   |      |   |             |      |  |   |             |  
|Net (loss) income:                                                                                |  | $                     | (889,263    | ) |      | $ | 696,860     |      |  | $ | (2,983,574  | )
|Adjustments to reconcile net (loss) income to net cash provided by (used in) operating activities |  |                       |             |   |      |   |             |      |  |   |             |  
|Issuance of common stock for service                                                              |  |                       |            |   |      |   | 85,750      |      |  |   |            |  
|Depreciation and amortization                                                                     |  |                       | 539,032     |   |      |   | 398,434     |      |  |   | 756,258     |  
|Stock-based compensation expense                                                                  |  |                       | 836,532     |   |      |   | 20,650      |      |  |   | 23,603      |  
|Loss on disposal of assets                                                                        |  |                       |            |   |      |   | 18,369      |      |  |   | (20,000     | )
|Bad debt reserve                                                                                  |  |                       |            |   |      |   | (5,000      | )    |  |   |            |  
|Changes in assets and liabilities:                                                                |  |                       |             |   |      |   |             |      |  |   |             |  
|Accounts receivable                                                                               |  |                       | (549,969    | ) |      |   | 175,507     |      |  |   | 228,017     |  
|Inventories                                                                                       |  |                       | (48,979     | ) |      |   | (832,278    | )    |  |   | 246,067     |  
|Prepaid expenses and other current assets                                                         |  |                       | 106,827     |   |      |   | 133,906     |      |  |   | (252,633    | )
|Accounts payable                                                                                  |  |                       | 95,059      |   |      |   | 49,487      |      |  |   | 302,667     |  
|Accrued liabilities                                                                               |  |                       | 346,419     |   |      |   | (327,805    | )    |  |   | 577,203     |  
|Long-term liabilities                                                                             |  |                       | (30,176     | ) |      |   | 1,504       |      |  |   | 9,787       |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Net cash (used in) provided by operating activities                                               |  |                       | 405,482     |   |      |   | 415,385     |      |  |   | (1,112,605  | )
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Cash flows from investing activities:                                                             |  |                       |             |   |      |   |             |      |  |   |             |  
|Purchases of marketable securities                                                                |  |                       | (13,973,896 | ) |      |   | (11,383,595 | )    |  |   | (16,904,423 | )
|Redemptions of marketable securities                                                              |  |                       | 17,075,000  |   |      |   | 13,583,000  |      |  |   | 17,301,991  |  
|Purchases of property, plant and equipment                                                        |  |                       | (1,326,529  | ) |      |   | (735,495    | )    |  |   | (52,658     | )
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Net cash provided by investing activities                                                         |  |                       | 1,774,575   |   |      |   | 1,463,910   |      |  |   | 344,910     |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Cash flows from financing activities:                                                             |  |                       |             |   |      |   |             |      |  |   |             |  
|Exercise of stock options                                                                         |  |                       | 158,000     |   |      |   | 340,111     |      |  |   | 30,501      |  
|Principal payments under capital lease obligation                                                 |  |                       | (40,029     | ) |      |   | (7,609      | )    |  |   | (4,802      | )
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Net cash provided by financing activities                                                         |  |                       | 117,971     |   |      |   | 332,502     |      |  |   | 25,699      |  
|Net increase (decrease) in cash and cash equivalents                                              |  |                       | 2,298,028   |   |      |   | 2,211,796   |      |  |   | (741,996    | )
|Cash and cash equivalents, beginning of period                                                    |  | $                     | 5,428,477   |   |      | $ | 3,216,681   |      |  | $ | 3,958,677   |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Cash and cash equivalents, end of period                                                          |  | $                     | 7,726,505   |   |      | $ | 5,428,477   |      |  | $ | 3,216,681   |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Supplemental disclosure of noncash activities:                                                    |  |                       |             |   |      |   |             |      |  |   |             |  
|Purchase of Capital Lease Equipment                                                               |  | $                     |            |   |      | $ | 133,261     |      |  | $ | 33,605      |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Reclassification of Deferred Compensation                                                         |  | $                     | 61,950      |   |      | $ |            |      |  | $ |            |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Recording of Deferred Compensation                                                                |  | $                     |            |   |      | $ | 82,600      |      |  | $ |            |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  
|Disposal of fully depreciated equipment                                                           |  | $                     |            |   |      | $ | 109,339     |      |  | $ | 283,505     |  
|                                                                                                  |  |                       |             |   |      |   |             |      |  |   |             |  

See accompanying notes



F-6



---

##### Table of Contents

REPLIGEN CORPORATION

NOTES TO FINANCIAL STATEMENTS



|1. | Organization and Nature of Business
|-- | -----------------------------------

Repligen
Corporation (Repligen or the Company) is a biopharmaceutical company focused on the development of novel therapeutics for the treatment of diseases of the central nervous system. A number of drug development programs are
currently being conducted to evaluate the Companys naturally occurring drug candidates in diseases such as bipolar disorder and neurodegeneration. In addition, Repligen sells two commercial products, Protein A for monoclonal antibody
purification and SecreFlo® for assessment of
pancreatic disorders.

The Companys business strategy is to deploy the profits from its commercial products and any revenue that it
may receive from its patents to enable the Company to invest in the development of product candidates in the treatment area of neuropsychiatric diseases.

The Company is subject to a number of risks typically associated with companies in the biotechnology industry. Principally those risks are associated with the Companys dependence on collaborative arrangements,
development by the Company or its competitors of new technological innovations, dependence on key personnel, protection of proprietary technology, compliance with the U.S. Food and Drug Administration and other governmental regulations and approval
requirements, as well as the ability to grow the Companys business and obtain adequate funding to finance this growth.



|2. | Summary of Significant Accounting Policies
|-- | ------------------------------------------

Use of Estimates

The preparation of financial statements in conformity with U.S. generally accepted accounting principles requires management to make
estimates and assumptions that affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting
period. Actual results could differ from those estimates.

Revenue Recognition

The Company applies Staff Accounting Bulletin No. 104, Revenue Recognition (SAB No. 104) to its revenue arrangements.

The Company generates product revenues from the sale of Protein A products to customers in the pharmaceutical and process chromatography
industries and from the sale of SecreFlo® to
hospital-based gastroenterologists. In accordance with SAB No. 104, the Company recognizes revenue related to product sales upon delivery of the product to the customer as long as there is persuasive evidence of an arrangement, the sales price
is fixed or determinable and collection of the related receivable is reasonably assured. Determination of whether these criteria have been met are based on managements judgments primarily regarding the fixed nature of the fee charged for
product delivered, and the collectibility of those fees. The Company has a few longstanding customers who comprise the majority of product revenue and have excellent payment history. The Company has had no significant write-offs of uncollectible
invoices in the periods presented. Should changes in conditions cause management to determine that these criteria are not met for certain future transactions, revenue recognized for any reporting period could be adversely affected.

At the time of sale, the Company also evaluates the need to accrue for warranty and sales returns. The supply agreements the Company has with its
customers and related purchase orders identify the terms and conditions of each sale and the price of the goods ordered. Due to the nature of the sales arrangements, inventory



F-7



---

##### Table of Contents

produced for sale is tested for quality specifications prior to shipment. Since the product is manufactured to order and in compliance with required
specifications prior to shipment, the likelihood of sales return, warranty or other issues is largely diminished. Sales returns and warranty issues are infrequent and have had nominal impact on the Companys financial statements historically.
Should changes in conditions cause management to determine that warranty, returns or other sale-related reserves are necessary for certain future transactions, revenue recognized for any reporting period could be adversely affected.

During the fiscal year ended March 31, 2007, the Company recognized $825,000 of revenue from a sponsored research and development project under an
agreement with the Stanley Medical Research Institute (SMRI). Research revenue is recognized on a cost plus fixed-fee basis when the expense has been incurred and services have been performed. Determination of which costs incurred qualify for
reimbursement under the terms of the contractual agreement and the timing of when such costs were incurred involves the judgment of management. The Company believes its calculations are based upon the agreed-upon terms as stated in the arrangement.
However, should the estimated calculations change or be challenged by SMRI, research revenue may be adjusted in subsequent periods. The calculations have not historically changed or been challenged and the Company does not anticipate any subsequent
change in its revenue related to this sponsored research and development project.

Additionally, during fiscal year 2007, the Company
earned and recognized approximately $175,000 in royalty revenue from ChiRhoClin, Inc. Revenues earned from ChiRhoClin royalties are recorded in the periods when they are earned based on royalty reports sent by ChiRhoClin to the Company.

There have been no material changes to the Companys initial estimates related to revenue recognition in any periods presented in the
accompanying financial statements.

Risks and Uncertainties

The Company evaluates its operations periodically to determine if any risks and uncertainties exist that could impact its operations in the near term. The Company does not believe that there are any significant risks
which have not already been disclosed in the financial statements. However, the Company does rely on a single supplier for SecreFlo® materials. Although alternate sources of supply exist for these items, loss of certain suppliers could temporarily disrupt operations. The Company
attempts to mitigate these risks by working closely with key suppliers, identifying alternate sources and developing contingency plans.

Comprehensive
Income

The Company applies Statement of Financial Accounting Standards (SFAS) No. 130, Reporting Comprehensive Income.
SFAS No. 130 requires disclosure of all components of comprehensive income on an annual and interim basis. Comprehensive income is defined as the change in equity of a business enterprise during a period from transactions and other events and
circumstances from nonowner sources. The Companys comprehensive income (loss) is equal to its reported net income (loss) for all periods presented.

Cash Equivalents & Marketable Securities

The Company applies SFAS No. 115, Accounting for Certain
Investments in Debt and Equity Securities. At March 31, 2007, the majority of the Companys cash equivalents and marketable securities are classified as held-to-maturity investments as the Company has the positive intent and ability
to hold to maturity. As a result, these investments are recorded at amortized cost. Marketable securities are investments with original maturities of greater than 90 days. Long-term marketable securities are investment grade securities with
maturities of greater than one year.

At March 31, 2007, marketable securities also include investment grade auction rate securities,
which provide higher yields than money market and other cash equivalent investments. Auction rate securities have



F-8



---

##### Table of Contents

long-term underlying maturities, but have interest rates that are reset every 90 days or less, at which time the securities can typically be purchased or
sold, which creates a highly liquid market for these securities. The Company does not intend to hold these securities to maturity, but rather to use the securities to provide liquidity as necessary. Auction rate securities are classified as
available-for-sale and reported at fair value. Due to the reset feature and their carrying value equaling their fair value, there are no unrealized gains or losses from these short-term investments.

Cash equivalents and marketable securities consist of the following at March 31, 2007 and 2006:



|                                      |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  
|------------------------------------- |  | --------------- | ---------- | -------------------------------------------- | - | ---------- |  | - | ------- | - |  | - | ------- | -
|                                      |  | As of March 31, |            | Unrealized Holding Loss Year Ended March 31, |  
|                                      |  | 2007            |            | 2006                                         |   | 2007       |  |   | 2006    |  
|Cash and cash equivalents             |  | $               | 7,726,505  |                                              | $ | 5,428,477  |  | $ |        |   |  | $ |        |  
|Marketable securities:                |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  
|U.S. Government and agency securities |  |                 | 3,460,665  |                                              |   | 8,048,129  |  |   | (8,273  | ) |  |   | (64,571 | )
|Auction Rate Securities               |  |                 | 475,000    |                                              |   | 1,075,000  |  |   |        |   |  |   |        |  
|Corporate and other debt securities   |  |                 | 10,965,175 |                                              |   | 4,324,471  |  |   | (9,877  | ) |  |   |        |  
|                                      |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  
|                                      |  | $               | 14,900,840 |                                              | $ | 13,447,600 |  | $ | (18,150 | ) |  | $ | (64,571 | )
|                                      |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  
|Long-term marketable securities:      |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  
|U.S. Government and agency securities |  |                 |           |                                              |   | 1,900,000  |  |   |        |   |  |   | (25,328 | )
|Corporate and other debt securities   |  |                 |           |                                              |   | 2,631,548  |  |   |        |   |  |   | (38,915 | )
|                                      |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  
|                                      |  | $               |           |                                              | $ | 4,531,548  |  | $ |        |   |  | $ | (64,243 | )
|                                      |  |                 |            |                                              |   |            |  |   |         |   |  |   |         |  

Restricted cash of $200,000 is related to the Companys facility lease obligation.



|* | Average of remaining maturity of approximately 5 months at March 31, 2007. Assumes auction rate maturity set at date of next auction
|- | ------------------------------------------------------------------------------------------------------------------------------------

Fair Value of Financial Instruments

The carrying
amounts of the Companys financial instruments which represent cash, marketable securities, and accounts receivable generally approximate fair value due to the short-term nature of these instruments.

Concentrations of Credit Risk and Significant Customers

Financial instruments that subject the Company to significant concentrations of credit risk primarily consist of cash and cash equivalents, marketable securities and accounts receivable. The Companys cash equivalents and marketable
securities are invested in financial instruments with high credit ratings and by policy limits the amount of its credit exposure to any one issue, issuer, (with the exception of U.S. treasury obligations) and type of instrument. At March 31,
2007, the Company has no items such as those associated with foreign exchange contracts, options contracts or other foreign hedging arrangements.

Concentration of credit risk with respect to accounts receivable is limited to customers to whom the Company makes significant sales. The Company maintains reserves for the potential write-off of accounts receivable. To date, the Company
has not written off any significant accounts. To control credit risk, the Company performs regular credit evaluations of its customers financial condition.



F-9



---

##### Table of Contents

Revenue from significant customers as a percentage of the Companys total revenue is as follows:



|           |  |                       |   |  |      |   |  |      |  
|---------- |  | --------------------- | - |  | ---- | - |  | ---- | -
|           |  | Years Ended March 31, |  
|           |  | 2007                  |   |  | 2006 |   |  | 2005 |  
|Customer A |  | 49                    | % |  | 49   | % |  | 54   | %
|Customer B |  | *                     | % |  | *    | % |  | 10   | %
|Customer C |  | 23                    | % |  | 26   | % |  | 13   | %

---

|* | Represents less than 10% of total revenue for the period
|- | --------------------------------------------------------

Significant accounts receivable balances as a percentage of the Companys total trade accounts receivable balances are as follows:



|           |  |                 |   |  |      |  
|---------- |  | --------------- | - |  | ---- | -
|           |  | As of March 31, |  
|           |  | 2007            |   |  | 2006 |  
|Customer A |  | 15              | % |  | 25   | %
|Customer B |  | *               | % |  | 13   | %
|Customer C |  | *               | % |  | 11   | %
|Customer D |  | 47              | % |  | 25   | %

---

|* | Did not represent 10% of total accounts receivable at March 31, 2007
|- | --------------------------------------------------------------------

Inventories

Inventories relate to the Companys Protein A business. The Company values inventory at cost or, if lower,
fair market value. Repligen determines cost using the first-in, first-out method. The Company reviews its inventories at least quarterly and records a provision for excess and obsolete inventory based on its estimates of expected sales volume,
production capacity and expiration dates of raw materials, work-in process and finished goods. Expected sales volumes are determined based on supply forecasts provided by key customers for the next three to twelve months. The Company writes down
inventory that has become obsolete, inventory that has a cost basis in excess of its expected net realizable value, and inventory in excess of expected requirements to cost of goods sold. Manufacturing of Protein A finished goods is done to order
and tested for quality specifications prior to shipment.

A change in the estimated timing or amount of demand for our products could
result in additional provisions for excess inventory quantities on hand. Any significant unanticipated changes in demand or unexpected quality failures could have a significant impact on the value of inventory and reported operating results. During
all periods presented in the accompanying financial statements, there has been no material adjustments related to a revised estimate of inventory valuations.

Inventories are stated at the lower of cost (first-in, first-out) or market. Work-in-process and finished goods inventories consist of material, labor, outside processing costs and manufacturing overhead. Inventories
at March 31, 2007 and 2006 consist of the following:



|                |  |                 |           |      |   |          
|--------------- |  | --------------- | --------- | ---- | - | ---------
|                |  | As of March 31,
|                |  | 2007            |           | 2006
|Raw materials   |  | $               | 733,112   |      | $ | 600,948  
|Work-in process |  |                 | 616,519   |      |   | 596,386  
|Finished goods  |  |                 | 164,940   |      |   | 268,258  
|                |  |                 |           |      |   |          
|Total           |  | $               | 1,514,571 |      | $ | 1,465,592
|                |  |                 |           |      |   |          



F-10



---

##### Table of Contents

Depreciation and Amortization

Depreciation and amortization are calculated using the straight-line method over the estimated useful life of the asset as follows:



|                       |  |                                                      
|---------------------- |  | -----------------------------------------------------
|Description            |  | Estimated Useful Life                                
|Leasehold improvements |  | Shorter of term of the lease or estimated useful life
|Equipment              |  | 3-5 years                                            
|Furniture and fixtures |  | 5 years                                              

The Company recorded depreciation and amortization of property, plant and equipment expense of
$539,032, $398,434 and $363,738 in 2007, 2006 and 2005, respectively. Depreciation of assets under capital leases is included in depreciation and amortization. The amount of depreciation recorded for assets under capital lease agreements for fiscal
years 2007, 2006, and 2005 was $41,850, $16,268 and $4,721, respectively.

Earnings Per Share

The Company applies the provisions of Statement of Financial Accounting Standard (SFAS) No. 128, Presenting Earnings Per
Share. Basic earnings per share for the periods ended March 31, 2007, 2006 and 2005 were computed on the basis of the weighted average number of shares of common stock outstanding during the period. Diluted earnings per share is computed
on the basis of the weighted average number of shares of common stock plus the effect of dilutive potential common shares outstanding during the period using the treasury stock method in accordance with SFAS No. 128. Dilutive potential common
shares include outstanding stock options.

Basic and diluted weighted average shares outstanding were as follows:



|                                                              |  |                               |  |            |  |           
|------------------------------------------------------------- |  | ----------------------------- |  | ---------- |  | ----------
|                                                              |  | Twelve Months Ended March 31,
|                                                              |  | 2007                          |  | 2006       |  | 2005      
|Weighted average common shares outstanding                    |  | 30,379,350                    |  | 30,125,041 |  | 30,061,812
|Dilutive common stock options                                 |  |                              |  | 565,900    |  |          
|                                                              |  |                               |  |            |  |           
|Weighted average common shares outstanding, assuming dilution |  | 30,379,350                    |  | 30,690,941 |  | 30,061,812
|                                                              |  |                               |  |            |  |           

Diluted weighted average shares outstanding for 2007 does not include the potential common shares
for stock options because to do so would be antidilutive. Accordingly, basic and diluted net loss per share is the same. The number of potential common shares excluded from the calculation of diluted earnings per share during the year ended
March 31, 2007 was 2,292,750.

For the year ended March 31, 2006, options to purchase 955,400 shares were excluded from the
calculation of diluted earnings per share because the exercise prices of the stock options were greater than or equal to the average price of the common shares.

Diluted weighted average shares outstanding for 2005 do not include the potential common shares from warrants and stock options because to do so would have been antidilutive. Accordingly, basic and diluted net loss
per share is the same. The number of potential common shares excluded from the calculation of diluted earnings per share during the year ended March 31, 2005 was 2,166,900.

Segment Reporting

The Company applies SFAS No. 131, Disclosures about Segments of an
Enterprise and Related Information. SFAS No. 131 establishes standards for reporting information regarding operating segments in annual financial statements and requires selected information for those segments to be presented in interim



F-11



---

##### Table of Contents

financial reports issued to stockholders. SFAS No. 131 also establishes standards for related disclosures about products and services and geographic
areas. The chief operating decision maker, or decision-making group, in making decisions how to allocate resources and assess performance, identifies operating segments as components of an enterprise about which separate discrete financial
information is available for evaluation. To date, the Company has viewed its operations and manages its business as one operating segment. As a result, the financial information disclosed herein represents all of the material financial information
related to the Companys principal operating segment.

The following table represents the Companys revenue by geographic area
(based on the location of the customer):



|              |  |                      |   |  |      |   |  |      |  
|------------- |  | -------------------- | - |  | ---- | - |  | ---- | -
|              |  | Year Ended March 31, |  
|              |  | 2007                 |   |  | 2006 |   |  | 2005 |  
|Europe        |  | 52                   | % |  | 51   | % |  | 56   | %
|United States |  | 47                   | % |  | 48   | % |  | 43   | %
|Other         |  | 1                    | % |  | 1    | % |  | 1    | %
|              |  |                      |   |  |      |   |  |      |  
|Total         |  | 100                  | % |  | 100  | % |  | 100  | %
|              |  |                      |   |  |      |   |  |      |  

The following table represents the Companys product revenue by product type:



|                      |  |                      |        |      |   |        |  |   |      
|--------------------- |  | -------------------- | ------ | ---- | - | ------ |  | - | -----
|                      |  | Year ended March 31,
|                      |  | 2007                 |        | 2006 |   | 2005  
|Protein A             |  | $                    | 11,127 |      | $ | 10,540 |  | $ | 7,134
|SecreFlo®             |  |                      | 1,947  |      |   | 1,989  |  |   | 2,189
|Other product revenue |  |                      |       |      |   |       |  |   | 37   
|                      |  |                      |        |      |   |        |  |   |      
|Product revenue       |  | $                    | 13,074 |      | $ | 12,529 |  | $ | 9,360
|                      |  |                      |        |      |   |        |  |   |      

As of March 31, 2007 and 2006 all of the Companys assets are located in the United
States.

Recent Accounting Pronouncements

Accounting for Uncertainty in Income Taxes

In June 2006, the Financial Accounting Standards Board (FASB) issued FASB
Interpretation No. 48, Accounting for Uncertainty in Income Taxesan Interpretation of FASB Statement No. 109 (the Interpretation). The Interpretation clarifies the accounting for uncertainty in income taxes
recognized in an enterprises financial statements in accordance with FASB Statement No. 109, Accounting for Income Taxes. The Interpretation prescribes a recognition threshold and measurement attribute for the financial
statement recognition and measurement of a tax position taken or expected to be taken in a tax return. This Interpretation also provides guidance on derecognition, classification, interest and penalties, accounting in interim periods, disclosure and
transition. The Interpretation is effective for fiscal years beginning after December 15, 2006. The Company has not yet completed its evaluation of the Interpretation, but does not currently believe that adoption will have a material impact on
its results of operations, financial position or cash flows.

Fair Value Measurements

In September 2006, the FASB issued FASB Statement No. 157 Fair Value Measurements (SFAS No. 157). SFAS No. 157 establishes a
common definition for fair value, creates a framework for measuring fair value, and expands disclosure requirements about such fair value measurements. SFAS No. 157 is effective for our first quarter of 2008. Management does not currently
believe that adoption will have a material impact on its results of operations, financial position or cash flows.



F-12



---

##### Table of Contents

Fair Value Option for Financial Assets and Financial Liabilities

In February 2007, the FASB issued FASB Statement No. 159, The Fair Value Option for Financial Assets and Financial Liabilities (SFAS
No. 159). SFAS No. 159 provides companies with an option to report selected financial assets and liabilities at fair value. The objective of SFAS No. 159 is to reduce both complexity in accounting for financial instruments and the
volatility in earnings caused by measuring related assets and liabilities differently. Generally accepted accounting principles have required different measurement attributes for different assets and liabilities that can create artificial volatility
in earnings. FASB has indicated it believes that SFAS No. 159 helps to mitigate this type of accounting- induced volatility by enabling companies to report related assets and liabilities at fair value, which would likely reduce the need for
companies to comply with detailed rules for hedge accounting. SFAS No. 159 also establishes presentation and disclosure requirements designed to facilitate comparisons between companies that choose different measurement attributes for similar
types of assets and liabilities. For example, SFAS No. 159 requires companies to provide additional information that will help investors and other users of financial statements to more easily understand the effect of the companys choice
to use fair value on its earnings. It also requires entities to display the fair value of those assets and liabilities for which the company has chosen to use fair value on the face of the balance sheet. SFAS No. 159 does not eliminate
disclosure requirements included in other accounting standards, including requirements for disclosures about fair value measurements included in FASB Statement No. 157, Fair Value Measurements (SFAS No. 157), and FASB Statement
No. 107, Disclosures about Fair Value of Financial Instruments (SFAS No. 107). SFAS No. 159 is effective as of the beginning of a companys first fiscal year beginning after November 15, 2007. Early adoption is
permitted as of the beginning of the previous fiscal year provided that the company makes that choice in the first 120 days of that fiscal year and also elects to apply the provisions of SFAS No. 157. The Company has not yet completed its
evaluation of the Interpretation, but does not currently believe that adoption will have a material impact on its results of operations, financial position or cash flows.

Stock Based Compensation

In December 2004, the Financial Accounting Standards Board
(FASB) issued SFAS No. 123R, Share-Based PaymentAn Amendment of FASB Statements No. 123 and 95, (SFAS No. 123R), which requires all companies to measure compensation cost for all share-based
payments, including employee stock options, at fair value. Generally, the approach in SFAS No. 123R is similar to the approach described in SFAS No. 123, Accounting for Stock-Based Compensation, (SFAS No. 123).
However, SFAS No. 123R requires all share-based payments to employees, including grants of employee stock options, to be recognized in the financial statements based on their fair value over the requisite service period. Pro forma disclosure is
no longer an alternative. In March 2005, the SEC issued Staff Accounting Bulletin (SAB) No. 107 (SAB No. 107), which expressed the views of the SEC regarding the interaction between SFAS No. 123(R)
and certain rules and regulations of the SEC. SAB No. 107 provides guidance related to the valuation of share-based payment arrangements for public companies, including assumptions such as expected volatility and expected term.

Prior to the adoption of SFAS No. 123(R), the Company applied SFAS No. 123, Accounting for Stock-Based Compensation , amended by SFAS
No. 148, Accounting for Stock-based CompensationTransition and Disclosure , which allowed companies to apply the existing accounting rules under APB Opinion No. 25. Pursuant to APB Opinion No. 25, the Company accounted for its
stock-based awards to employees using the intrinsic-value method, under which compensation expense was measured on the date of grant as the difference between the fair value of the Companys common stock and the option exercise price multiplied
by the number of options granted. Generally, the Company granted stock options with exercise prices equal to the estimated fair value of its common stock; however, to the extent that the fair value of the common stock exceeded the exercise price of
stock options granted to employees on the date of grant, the Company recorded deferred compensation and amortized the expense over the vesting schedule of the options, generally four years. During the years ended March 31, 2006 and 2005, in
accordance with APB Opinion No. 25, the Company recorded deferred stock-based compensation resulting from the grant of employee stock options with an exercise price less than the fair value of common stock. As of March 31, 2006, the
Company had $61,950 of deferred stock-based compensation



F-13



---

##### Table of Contents

remaining to be amortized. Upon the adoption of SFAS No. 123(R) on April 1, 2006, the deferred stock-based compensation balance was netted against
additional paid-in capital on the consolidated balance sheet and statement of stockholders equity.

The following table illustrates the
effect on net income and net income per share if the Company had applied the fair value recognition provisions of SFAS No. 123 to options granted under the Plans for the fiscal years ended March 31, 2005 and 2006. Since stock-based
compensation expense for the fiscal years ended March 31, 2007 was calculated under the provisions of SFAS No. 123R, there is no disclosure of pro forma net income and net income per share for that period. For purposes of the pro
forma disclosure for the fiscal years ended March 31, 2005 and 2006 set forth in the table below, the value of the options is estimated using a Black-Scholes option pricing model and amortized on a straight-line basis to expense over the
options vesting periods.



|                                                                                                                                                                                |  |               |          |   |               |   |            |  
|------------------------------------------------------------------------------------------------------------------------------------------------------------------------------- |  | ------------- | -------- | - | ------------- | - | ---------- | -
|                                                                                                                                                                                |  | Year ended    |         
|                                                                                                                                                                                |  | March 31,2006 |          |   | March 31,2005 |  
|Net income (loss) as reported                                                                                                                                                   |  | $             | 696,860  |   |               | $ | (2,983,574 | )
|Add: Stock-based employee compensation cost included inreported net income (loss)                                                                                               |  |               | 20,650   |   |               |   | 8,042      |  
|Deduct: Stock-based employee conpensation cost that wouldhave been included in the determination of net loss as reportedif the fair
value method had been applied to all awards |  |               | (745,043 | ) |               |   | (980,240   | )
|Pro forma net (loss)                                                                                                                                                            |  | $             | (27,533  | ) |               | $ | (3,955,772 | )
|                                                                                                                                                                                |  |               |          |   |               |   |            |  
|Basic and diluted net income (loss) per common share, as reported                                                                                                               |  | $             | 0.02     |   |               | $ | (0.10      | )
|                                                                                                                                                                                |  |               |          |   |               |   |            |  
|Basic and diluted net income (loss) per common share, as pro forma                                                                                                              |  | $             |         |   |               | $ | (0.13      | )
|                                                                                                                                                                                |  |               |          |   |               |   |            |  

Effective April 1, 2006, the Company adopted the fair value recognition provisions of SFAS
No. 123(R), using the modified prospective transition method. Under this transition method, compensation cost recognized in the statement of operations for the fiscal year ended March 31, 2007 includes: (a) compensation cost for
all share-based payments granted prior to, but not yet vested as of April 1, 2006, based on the grant-date fair value estimated in accordance with the original provisions of SFAS No. 123 adjusted for estimated forfeitures and
(b) compensation cost for all share-based payments granted, modified or settled subsequent to April 1, 2006, based on the grant-date fair value estimated in accordance with the provisions of SFAS No. 123(R). In accordance with
the modified prospective transition method, results for prior periods have not been restated.

For the fiscal year ended March 31,
2007, the Company recorded stock-based compensation expense of approximately $837,000 for stock options granted under the Amended and Restated 2001 Repligen Corporation Stock Plan. Basic and diluted earnings per share amounts for the fiscal year
ended March 31, 2007 were decreased by $0.03 as a result of the adoption of SFAS No. 123(R).

The Company currently has the
following stock-based employee compensation plans which are subject to the provisions of SFAS No. 123(R): the 1992 Repligen Corporation Stock Option Plan, as amended, and the Amended and Restated 2001 Repligen Corporation Stock Plan
(collectively, the Plans). The 1992 Repligen Corporation Stock Option Plan expired on September 14, 2001, though this had no impact on outstanding option grants. Options granted prior to the date of termination remain outstanding
and may be exercised in accordance with their terms.

The Plans allow for the granting of incentive and nonqualified options and restricted
stock and other equity awards to purchase shares of Common Stock. Historically, incentive options granted to employees under the Plans generally vested over a four to five-year period, with 20%-25% vesting on the first anniversary of the date of
grant and the remainder vesting in equal yearly installments thereafter. Nonqualified options issued to non-employee directors and consultants under the Plans generally vest over one year. Options granted under the



F-14



---

##### Table of Contents

Plans have a maximum term of ten years from the date of grant and generally, the exercise price of the stock options equals the fair market value of the
Companys Common Stock on the date of grant. At March 31, 2007, options to purchase 1,424,250 shares were outstanding under the Amended and Restated 2001 Repligen Corporation Plan and 868,500 were outstanding under the 1992 Repligen
Corporation Stock Option Plan. At March 31, 2007, 420,109 shares were available for future grant under the Amended and Restated 2001 Repligen Corporation Stock Plan.

The Company uses the Black-Scholes option pricing model to calculate the fair value on the grant date of stock-based compensation for stock options granted under the Plans. The fair value of stock options granted
during the fiscal years ended March 31, 2007 and March 31, 2006 were calculated using the following estimated weighted- average assumptions:



|                        |  |                |  |                |  |               
|----------------------- |  | -------------- |  | -------------- |  | --------------
|                        |  | Year ended     |  |               
|                        |  | March 31, 2007 |  | March 31, 2006 |  | March 31, 2005
|Expected term (years)   |  | 6.5            |  | 7              |  | 7             
|Volatility              |  | 77.24%-91.86%  |  | 90.79%-94.41%  |  | 94.17%-95.38% 
|Risk-free interest rate |  | 4.44%-5.07%    |  | 3.83%-4.58%    |  | 3.76%-4.29%   
|Expected dividend yield |  |               |  |               |  |              

Expected termThe expected term of options granted represents the period of time for
which the options are expected to be outstanding and is derived from the Companys historical stock option exercise experience and option expiration data. For option grants made subsequent to the adoption of SFAS No. 123R, the expected
life of stock options granted is based on the simplified method allowable under SAB No. 107. Accordingly, the expected term is presumed to be the midpoint between the vesting date and the end of the contractual term. In addition, for purposes
of estimating the expected term, the Company has aggregated all individual option awards into one group as the Company does not expect substantial differences in exercise behavior among its employees.

Expected volatility The expected volatility is a measure of the amount by which the Companys stock price is expected to fluctuate
during the expected term of options granted. The Company determines the expected volatility solely based upon the historical volatility of the Companys Common Stock over a period commensurate with the options expected term. The
Company does not believe that the future volatility of its Common Stock over an options expected term is likely to differ significantly from the past.

Risk-free interest rate The risk-free interest rate is the implied yield available on U.S. Treasury zero-coupon issues with a remaining term equal to the options expected term on the grant date.

Expected dividend yieldThe Company has never declared or paid any cash dividends on any of its capital stock and does not
expect to do so in the foreseeable future. Accordingly, the Company uses an expected dividend yield of zero to calculate the grant-date fair value of a stock option.

The Company recognizes compensation expense on a straight-line basis over the requisite service period based upon options that are ultimately expected to vest, and accordingly, such compensation expense has been
adjusted by an amount of estimated forfeitures. Forfeitures represent only the unvested portion of a surrendered option. SFAS No. 123(R) requires forfeitures to be estimated at the time of grant and revised, if necessary, in
subsequent periods if actual forfeitures differ from those estimates. Prior to the adoption of SFAS No. 123(R), the Company accounted for forfeitures upon occurrence as permitted under SFAS No. 123. Based on an analysis of historical
data, the Company has calculated an 8% annual forfeiture rate for non-director level employees, a 3% annual forfeiture rate for director- level employees, and a 0% forfeiture rate for non-employee members of the Board of Directors, which it believes
is a reasonable assumption to estimate forfeitures. However, the estimation of forfeitures requires significant judgment, and to the extent actual results or updated estimates differ from the Companys current estimates, such amounts will be
recorded as a cumulative adjustment in the period estimates are revised.



F-15



---

##### Table of Contents

Information regarding option activity for the year ended March 31, 2007 under the Plans is
summarized below:



|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|------------------------------------------------- |  | -------------------------------- | - |  | -------------------------------------- | ---- | -------------------------------------------------- | ---- | ------------------------------------ | - | -----
|                                                  |  | OptionsOutstanding(in thousands) |   |  | Weighted-AverageExercisePrice PerShare |      | Weighted-AverageRemainingContractualTerm(in years) |      | AggregateIntrinsicValue(in thousand)
|Options outstanding at March 31, 2004             |  | 2,051                            |   |  | $                                      | 3.01 |                                                    |      |                                      |   |      
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Granted                                           |  | 340                              |   |  |                                        | 2.56 |                                                    |      |                                      |   |      
|Exercised                                         |  | (58                              | ) |  |                                        | 0.52 |                                                    |      |                                      |   |      
|Forfeited/Cancelled                               |  | (191                             | ) |  |                                        | 3.07 |                                                    |      |                                      |   |      
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Options outstanding at March 31, 2005             |  | 2,142                            |   |  |                                        | 3.00 |                                                    |      |                                      |   |      
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Granted                                           |  | 629                              |   |  |                                        | 3.04 |                                                    |      |                                      |   |      
|Exercised                                         |  | (238                             | ) |  |                                        | 1.36 |                                                    |      |                                      |   |      
|Forfeited/Cancelled                               |  | (130                             | ) |  |                                        | 3.13 |                                                    |      |                                      |   |      
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Options outstanding at March 31, 2006             |  | 2,403                            |   |  |                                        | 3.17 |                                                    |      |                                      |   |      
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Granted                                           |  | 210                              |   |  |                                        | 2.98 |                                                    |      |                                      |   |      
|Exercised                                         |  | (110                             | ) |  |                                        | 1.43 |                                                    |      |                                      |   |      
|Forfeited/Cancelled                               |  | (210                             | ) |  |                                        | 3.03 |                                                    |      |                                      |   |      
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Options outstanding at March 31, 2007             |  | 2,293                            |   |  | $                                      | 3.25 |                                                    | 5.39 |                                      | $ | 1,485
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Options exercisable at March 31, 2007             |  | 1,564                            |   |  | $                                      | 3.28 |                                                    | 4.13 |                                      | $ | 1,209
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      
|Vested and expected to vest at March 31, 2007 (1) |  | 2,235                            |   |  | $                                      | 2.63 |                                                    | 5.29 |                                      | $ | 1,468
|                                                  |  |                                  |   |  |                                        |      |                                                    |      |                                      |   |      



|(1) | This represents the number of vested options as of March 31, 2007 plus the number of unvested options expected to vest as of March 31, 2007 based on the unvested
outstanding options at March 31, 2007 adjusted for the estimated forfeiture rate of 8% for awards granted to non-director level employees and 3% for awards granted to director level employees.
|--- | ------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------------

The aggregate intrinsic value in the table above represents the total pre-tax intrinsic value (the difference between the closing price of the Common
Stock on March 30, 2007 of $3.16 and the exercise price of each in-the-money option) that would have been received by the option holders had all option holders exercised their options on March 30, 2007.

The weighted average grant date fair value of options granted during the fiscal year ended March 31, 2007 was $2.31. The total fair value of stock
options that vested during the fiscal year ended March 31, 2007 and 2006 was approximately $869,000 and $871,000, respectively. The total intrinsic value of options exercised during the years ended March 31, 2007 2006 and 2005 was
$189,800, $852,152, and $95,563, respectively, determined as of the date of exercise. The Company received $158,000, $340,111 and $30,501 from stock option exercises during the years ended March 31, 2007, 2006 and 2005, respectively.

As of March 31, 2007, there was $1,275,000 of total unrecognized compensation cost related to unvested share-based awards. This
cost is expected to be recognized over a weighted average remaining requisite service period of 2.86 years. The Company expects approximately 671,000 of unvested outstanding options to vest over the next five years.



F-16



---

##### Table of Contents

The range of exercise prices for options outstanding and exercisable as of March 31, 2007 are as
follows:



|                                 |  |                                  |  |                                                    |  |                                |      |                 |           |                                |   |     
|-------------------------------- |  | -------------------------------- |  | -------------------------------------------------- |  | ------------------------------ | ---- | --------------- | --------- | ------------------------------ | - | ----
|Outstanding as of March 31,
2007 |  | Exercisable as of March 31, 2007
|Range of Exercise Prices         |  | Number ofShares                  |  | Weighted AverageRemaining ContractualLife in years |  | Weighted AverageExercise price |      | Number ofShares |           | Weighted AverageExercise price
|$0.00 - $1.24                    |  | 17,000                           |  | 2.99                                               |  | $                              | 1.01 |                 | 17,000    |                                | $ | 1.01
|$1.25 - $2.49                    |  | 858,000                          |  | 3.72                                               |  |                                | 1.64 |                 | 687,900   |                                |   | 1.59
|$2.50 - $3.73                    |  | 868,250                          |  | 6.64                                               |  |                                | 3.04 |                 | 480,200   |                                |   | 3.03
|$3.74 - $4.98                    |  | 134,500                          |  | 8.54                                               |  |                                | 4.19 |                 | 39,700    |                                |   | 4.23
|$4.99 - $6.22                    |  | 196,000                          |  | 5.98                                               |  |                                | 5.53 |                 | 119,999   |                                |   | 5.54
|$6.23 - $7.47                    |  | 5,000                            |  | 3.47                                               |  |                                | 7.19 |                 | 5,000     |                                |   | 7.19
|$7.48 - $8.56                    |  | 214,000                          |  | 4.69                                               |  |                                | 7.93 |                 | 214,000   |                                |   | 7.93
|                                 |  |                                  |  |                                                    |  |                                |      |                 |           |                                |   |     
|                                 |  | 2,292,750                        |  | 5.39                                               |  | $                              | 3.25 |                 | 1,563,799 |                                | $ | 3.28
|                                 |  |                                  |  |                                                    |  |                                |      |                 |           |                                |   |     



|3. | Income Taxes
|-- | ------------

The Company accounts for income taxes
under SFAS No. 109, Accounting for Income Taxes. The Company did not record a tax provision for the years ended March 31, 2007, 2006 and 2005 as the Company did not generate taxable income.

At March 31, 2007, the Company had net operating loss carryforwards for income tax purposes of approximately $100,130,000. The Company also had
available tax credit carryforwards of approximately $5,270,000 at March 31, 2007 to reduce future federal income taxes, if any. Federal and state net operating losses of approximately $9,004,000, $7,689,000 and $7,390,000 expired in fiscal
2007, 2006 and 2005, respectively. The net operating loss and tax credit carryforwards will continue to expire at various dates. Net operating loss carryforwards and available tax credits are subject to review and possible adjustment by the Internal
Revenue Service and may be limited in the event of certain changes in the ownership interest of significant stockholders.

Deferred tax
assets consist of the following:



|                             |  |                 |             |   |      |   |             |  
|---------------------------- |  | --------------- | ----------- | - | ---- | - | ----------- | -
|                             |  | As of March 31, |            
|                             |  | 2007            |             |   | 2006 |  
|Temporary differences        |  | $               | 6,580,000   |   |      | $ | 7,420,000   |  
|Operating loss carryforwards |  |                 | 40,060,000  |   |      |   | 42,520,000  |  
|Tax credit carryforwards     |  |                 | 5,270,000   |   |      |   | 5,590,000   |  
|                             |  |                 |             |   |      |   |             |  
|                             |  |                 | 51,910,000  |   |      |   | 55,530,000  |  
|Valuation allowance          |  |                 | (51,910,000 | ) |      |   | (55,530,000 | )
|                             |  |                 |             |   |      |   |             |  
|                             |  | $               |            |   |      | $ |            |  
|                             |  |                 |             |   |      |   |             |  

A full valuation allowance has been provided, as it is uncertain if the Company will realize its
deferred tax assets.

A reconciliation of the federal statutory rate to the effective income tax rate from operations for fiscal years
ended March 31, 2007, 2006 and 2005 is as follows:



|                                              |  |                       |          |   |                       |   |          |      |  |   |            |   |  |        |    |  |        |    |  |        |   
|--------------------------------------------- |  | --------------------- | -------- | - | --------------------- | - | -------- | ---- |  | - | ---------- | - |  | ------ | -- |  | ------ | -- |  | ------ | --
|                                              |  | Years Ended March 31, |          |   | Years Ended March 31, |  
|                                              |  | 2007                  |          |   | 2006                  |   |          | 2005 |  |   | 2007       |   |  | 2006   |    |  | 2005   |   
|Tax at U.S. statutory rate                    |  | $                     | (302,350 | ) |                       | $ | (237,000 | )    |  | $ | (1,014,000 | ) |  | 34.00  | %  |  | 34.00  | %  |  | 34.00  | % 
|State taxes, net of federal benefit           |  |                       |         |   |                       |   |         |      |  |   |           |   |  | 0.00   | %  |  | 0.00   | %  |  | 0.00   | % 
|Permanent differences, net of federal benefit |  |                       | 152,887  |   |                       |   | (5,000   | )    |  |   | 6,000      |   |  | (17.00 | )% |  | 0.08   | %  |  | (0.20  | )%
|Change in valuation allowance                 |  |                       | (149,463 | ) |                       |   | (242,000 | )    |  |   | 1,008,000  |   |  | (17.00 | )% |  | (34.08 | )% |  | (33.80 | )%
|                                              |  |                       |          |   |                       |   |          |      |  |   |            |   |  |        |    |  |        |    |  |        |   
|Income tax expense                            |  | $                     |         |   |                       | $ |         |      |  | $ |           |   |  | 0.00   | %  |  | 0.00   | %  |  | 0.00   | % 



F-17



---

##### Table of Contents

|4. | Stockholders Equity
|-- | --------------------

Common Stock and
Warrants

At March 31, 2007, the Company has reserved 2,712,859 shares of common stock for incentive and nonqualified stock option
plans.

Shareholder Rights Plan

In March 2003, the Company adopted a Shareholder Rights Agreement (the Rights Agreement). Under the Rights Agreement, the Company distributed certain rights to acquire shares of the Companys Series A junior participating
preferred stock (the Rights) as a dividend for each share of common stock held of record as of March 17, 2003. Each share of common stock issued after the March 17, 2003 record date has an attached Right. Under certain
conditions involving an acquisition by any person or group of 15% or more of the common stock, each Right permits the holder (other than the 15% holder) to purchase common stock having a value equal to twice the exercise price of the Right, upon
payment of the exercise price of the Right. In addition, in the event of certain business combinations after an acquisition by a person or group of 15% or more of the common stock (20% in the case of a certain stockholder), each Right entitles the
holder (other than the 15% holder) to receive, upon payment of the exercise price, common stock having a value equal to twice the exercise price of the Right. The Rights have no voting privileges and, unless and until they become exercisable, are
attached to, and automatically trade with, the Companys common stock. The Rights will terminate upon the earlier of the date of their redemption or March 2013.



|5. | Commitments and Contingencies
|-- | -----------------------------

Lease Commitments

In 2001, the Company entered into a ten-year lease agreement for its corporate headquarters in Waltham, Massachusetts. In connection
with this lease agreement, the Company issued a letter of credit in the amount of $200,000 to its landlord. The letter of credit is collateralized by a certificate of deposit held by the bank that issued the letter of credit. The certificate of
deposit is classified as restricted cash in the accompanying balance sheet as of March 31, 2007 and 2006. The Company signed a lease in April 2007 for 2,500 square feet of space in Waltham, Massachusetts for off-site storage of materials. The
lease expires in March 2012.

In fiscal 2006, the Company entered into a capital lease agreement to provide the Company with manufacturing
equipment. Repligen received approximately $171,000 in equipment financing over a five year period. In fiscal 2005, the Company entered into two capital lease agreements to provide the Company with two pieces of office equipment. Repligen received
approximately $33,000 in equipment financing. The lease terms are three and five years beginning in June and October of 2004, respectively. Capital lease obligations are recorded in accrued liabilities and long-term liabilities in the Companys
balance sheets.

Obligations under non-cancelable operating leases and capital equipment leases, including the facility lease discussed
above, as of March 31, 2007 are approximately as follows:



|                                           |  |                 |           |               |   |         |  
|------------------------------------------ |  | --------------- | --------- | ------------- | - | ------- | -
|Years Ending March 31,                     |  | Operating Lease |           | Capital Lease |  
|2008                                       |  | $               | 449,000   |               |   | 48,870  |  
|2009                                       |  |                 | 455,000   |               |   | 48,870  |  
|2010                                       |  |                 | 473,000   |               |   | 45,209  |  
|2011                                       |  |                 | 473,000   |               |   |        |  
|Thereafter                                 |  |                 | 361,000   |               |   |        |  
|                                           |  |                 |           |               |   |         |  
|Minimum lease payments                     |  | $               | 2,211,000 |               | $ | 142,949 |  
|                                           |  |                 |           |               |   |         |  
|Less amount representing interest          |  |                 |           |               |   | (17,648 | )
|Present value of future lease payment      |  |                 |           |               |   | 125,301 |  
|                                           |  |                 |           |               |   |         |  
|Less current portion                       |  |                 |           |               |   | (48,870 | )
|Noncurrent obligation under capital leases |  |                 |           |               | $ | 76,431  |  
|                                           |  |                 |           |               |   |         |  



F-18



---

##### Table of Contents

Rent expense charged to operations under operating leases was approximately $389,000 for each of the
years ended March 31, 2007, 2006 and 2005. As of March 31, 2007 and 2006 the Company had deferred rent liability of $119,000 and $120,000, respectively related to the Waltham facility.

Licensing and Research Agreements

The Company licenses certain technologies that are, or may be, incorporated into its technology under several agreements and also has entered into several clinical research agreements which require the Company to fund certain research
projects. Generally, the license agreements require the Company to pay annual maintenance fees and royalties on product sales once a product has been established using the technologies. The Company has recorded research and development expense
associated with license agreements of $87,000, $114,000 and $55,000, for the years ended March 31, 2007, 2006 and 2005, respectively.

Supply Agreements

The Company has entered into an agreement with a
manufacturer for certain components of its Protein A product. The Company has remaining purchase obligations of approximately $298,000 associated with this agreement for the year ended March 31, 2008. The Company relies on a sole manufacturer
for its SecreFlo®product. This reliance exposes it to a number of risks, including
reduced control over manufacturing capacity, delivery times, inadequate inventory levels which could lead to product shortage or charges for excess or obsolete inventory.



|6. | Prepaid Expenses and Other Current Assets
|-- | -----------------------------------------

Prepaid
expenses and other current assets consist of the following:



|                                |  |                 |         |      |   |        
|------------------------------- |  | --------------- | ------- | ---- | - | -------
|                                |  | As of March 31,
|                                |  | 2007            |         | 2006
|Prepaid insurance               |  | $               | 124,376 |      | $ | 115,591
|Equipment and services          |  |                 | 71,656  |      |   | 221,565
|Interest receivable             |  |                 | 167,483 |      |   | 188,751
|Clinical and research expenses. |  |                 | 47,636  |      |   | 32,829 
|Other                           |  |                 | 34,264  |      |   | 16,302 
|                                |  |                 |         |      |   |        
|                                |  | $               | 445,415 |      | $ | 575,038
|                                |  |                 |         |      |   |        



|7. | Accrued Liabilities
|-- | -------------------

The Company prepares its
financial statements in accordance with accounting principles generally accepted in the United States. These principles require that the Company estimate accrued liabilities. This process involves identifying services, which have been performed on
the companys behalf, and estimating the level of service performed and the associated cost incurred for such service as of each balance sheet date. Examples of estimated accrued expenses include: 1) Fees paid to contract manufacturers in
conjunction with the production of clinical materials. These expenses are normally determined through a contract or purchase order issued by the Company; 2) Service fees paid to organizations for their performance in conducting clinical trials.
These expenses are determined by contracts in place for those services and communications with project managers on costs which have been incurred as of each reporting date; 3) Professional and consulting fees incurred with law firms, audit and
accounting service providers and other third party consultants. These expenses are determined by either requesting those service providers to estimate unbilled services at each reporting date for services incurred, or tracking costs incurred by
service providers under fixed fee arrangements. The Company has processes in place to estimate the appropriate amounts to record for accrued liabilities, which principally involve the applicable personnel reviewing the services provided. In the
event that the Company does not identify certain costs which



F-19



---

##### Table of Contents

have begun to be incurred or the Company under or over-estimates the level of services performed or the costs of such services, the reported expenses for
that period may be too low or too high. The date on which certain services commence, the level of services performed on or before a given date, and the cost of such services are often judgmental. The Company makes these judgments based upon the
facts and circumstances known at the date of the financial statements.

A change in the estimated cost or volume of services provided could
result in additional accrued liabilities. Any significant unanticipated changes in such estimates could have a significant impact on our accrued liabilities and reported operating results. There has been no material adjustments to our accrued
liabilities in any of the periods presented in the accompanying financial statements.

Accrued liabilities consist of the following:



|                                  |  |                 |           |      |   |          
|--------------------------------- |  | --------------- | --------- | ---- | - | ---------
|                                  |  | As of March 31,
|                                  |  | 2007            |           | 2006
|Royalty expenses                  |  | $               | 56,529    |      | $ |         
|Payroll & payroll related costs   |  |                 | 557,100   |      |   | 474,923  
|Research & development costs      |  |                 | 602,615   |      |   | 436,016  
|Professional and consulting costs |  |                 | 400,474   |      |   | 320,694  
|Other accrued expenses            |  |                 | 122,836   |      |   | 62,767   
|Unearned revenue                  |  |                 | 127,170   |      |   | 38,599   
|Other current liabilities         |  |                 | 309,015   |      |   | 536,350  
|                                  |  |                 |           |      |   |          
|                                  |  | $               | 2,175,739 |      | $ | 1,869,349
|                                  |  |                 |           |      |   |          

In February 2004, the Company terminated its Licensing Agreement with ChiRhoClin. On May 9,
2005, Repligen entered into a Settlement Agreement with ChiRhoClin, Inc., in full settlement of their arbitration proceedings described below. Repligen determined that it was not required to pay approximately $1,170,000 of unremitted and accrued
royalties to ChiRhoClin. This was recorded as other income in the quarter ended June 30, 2005. Under the terms of the Agreement, Repligen also received a payment of $750,000 and will be entitled to continue to market SecreFlo®, for the next few years under a royalty structure more
favorable to Repligen than under the Licensing Agreement. ChiRhoClin is obligated to deliver a certain amount of SecreFlo®, to Repligen over the next few years. This payment of $750,000 was recorded as Accrued Liabilities at the time of settlement. The adoption
of EITF 02-16 Accounting by a Customer (Including a Reseller) for Certain Consideration Received from a Vendor(EITF 02-16) has resulted in the Company reducing cost of goods sold as future inventory purchased from ChiRhoClin is sold. Other
current liabilities as of March 31, 2007 includes $269,052 related to ChiRhoClin settlement which will be relieved as a reduction to cost of good sold as future inventory purchased from ChiRhoClin is sold.



|8. | Employee Benefit Plan
|-- | ---------------------

The Repligen Corporation
401(k) Savings and Retirement Plan (the 401(k) Plan) is a qualified defined contribution plan in accordance with Section 401(k) of the Internal Revenue Code. All employees over the age of 21 who have completed four months of service
are eligible to make pre-tax contributions up to a specified percentage of their compensation. Under the 401(k) Plan, the Company may, but is not obligated to match a portion of the employees contributions up to a defined maximum. The match is
calculated on a calendar year basis. The Company matched $31,353, $27,278 and $34,245, for the fiscal years ended March 31, 2007, 2006, and 2005 respectively. Forfeitures of previous participants partially funded contributions for fiscal year
2007. Forfeitures of previous participants completely funded contributions for fiscal years 2006 and 2005 and as a result had no impact on the Companys operations.



F-20



---

##### Table of Contents

|9. | Related Party Transaction
|-- | -------------------------

Repligen paid Drs.
Schimmel and Rich, the Co-Chairmen of the Board of Directors, $49,200 and $43,200, respectively, during each of the fiscal years ended March 31, 2007, 2006 and 2005 pursuant to consulting agreements, which have similar terms. These agreements
are automatically extended for successive one-year terms unless terminated by either party to the agreement at least 90 days prior to the next anniversary date. Dr. Schimmels agreement continues until September 30, 2007 and
Dr. Richs agreement continues until October 31, 2007. Dr. Schimmel will retire from the Board as of the next annual meeting in September 2007. Dr. Rich has advised Repligen that he has no present intention of terminating
his agreement. Drs. Schimmel and Rich receive no separate cash compensation for attendance at meetings or otherwise as directors.



|10. | Legal Proceedings
|--- | -----------------

ImClone Systems

In July 2006, Repligen reported that the United States District Court for the District of Massachusetts issued a Summary Judgment ruling in favor of
Repligen and The Massachusetts Institute of Technology (MIT) and rejected ImClone Systems Incorporateds (Imclone) defense of patent exhaustion in the ongoing patent infringement lawsuit over the production of
Erbitux®. In their complaint, Repligen and MIT
allege that ImClones production of Erbitux®
infringes U.S. patent 4,663,281 which covers certain genetic elements that increase protein production in a mammalian cell. This patent is assigned to MIT and exclusively licensed to Repligen.

ImClone had previously reported that it produced approximately $1 billion worth of Erbitux® prior to the expiration of the patent-in-suit in 2004 and that Bristol-Myers Squibb,
ImClones commercial partner, has paid ImClone $900 million in up-front and milestone payments as well as a 39% royalty on the net sales of Erbitux® in the United States.

Repligen
and MIT allege that the cell line that ImClone uses to produce Erbitux® employs key technology that is claimed in the patent-in-suit. Repligen and MIT also allege that the cell line was created under contract for the National Cancer Institute (NCI) by a predecessor to Repligen
and subsequently transferred from the NCI to ImClone for use in research and development only. In its ruling, the Court found that neither the transfer to the NCI by Repligens predecessor nor the subsequent transfer to ImClone by the NCI
exhausted the proprietary rights of Repligen and MIT. The Courts ruling has eliminated these arguments as a potential defense for ImClone at trial. Repligen and MIT intend to seek damages adequate to compensate Repligen and MIT for
ImClones unlicensed use of the patented technology and a multiplier of any such damage award based on ImClones willful infringement.

Bristol-Myers Squibb Company (Bristol)

In January 2006, Repligen Corporation and The University of Michigan
jointly filed a complaint against Bristol in the United States District Court for the Eastern District of Texas for infringement of U.S. Patent No. 6,685,941 (the 941 patent) for the commercial sale of Orencia®. The 941 patent, entitled Methods of
Treating Autoimmune Disease via CTLA4-Ig, covers methods of using CTLA4-Ig to treat rheumatoid arthritis, as well as other therapeutic methods. Repligen has exclusive rights to this patent from its owners, the University of Michigan and the
U.S. Navy. In February 2006, Bristol answered the complaint and counterclaimed seeking a declaratory judgment that the 941 patent is invalid and unenforceable and that Bristol does not infringe the patent. On November 16, 2006, the Court
held a scheduling conference. Jury selection for the trial in this matter is scheduled to commence on April 7, 2008. The outcome of this case is undeterminable at this time.

From time to time, we may be subject to legal proceedings and claims, in the ordinary course of business. We are not currently aware of any such
proceedings or claims that we believe will have, individually or in the aggregate, a material adverse effect on the business, financial condition or results of operations.



F-21



---

##### Table of Contents

|11. | Subsequent Event
|--- | ----------------

On April 6, 2007 Repligen
Corporation entered into an exclusive worldwide commercial license agreement with The Scripps Research Institute (Scripps). Pursuant to the Agreement, the Company obtained a license to use, commercialize and sublicense certain patented
technology and improvements thereon, owned or licensed by Scripps, relating to compounds which may have utility in treating Friedreichs Ataxia, an inherited neurodegenerative disease. Research in tissues derived from patients, as well as, in
mice, indicates that the licensed compounds increase production of the protein frataxin, which suggests potential utility of these compounds in slowing or stopping progression of the disease. There is currently no treatment for Friedreichs
ataxia.

Pursuant to the Agreement, the Company agreed to pay Scripps an initial license fee of $300,000, certain royalty and sublicense
fees and, in the event the Company achieves specified developmental and commercial milestones, certain additional milestone payments. In addition, the Company issued Scripps 87,464 shares of the Companys common stock (the Shares)
representing $300,000 as of the Effective Date. If the value of the Shares does not equal at least $300,000 on the one-year anniversary of the Effective Date, the Company shall make a cash payment to Scripps equal to the difference between the
actual total value of the Shares on the one-year anniversary of the Effective Date and the Effective Date. The Company issued the Shares in reliance on the exemption from registration provided by Section 4(2) of the Securities Act of 1933, as
amended. The Shares were issued exclusively to Scripps as an accredited investor (as such term is defined in Rule 501(a) of Regulation D) without general solicitation or advertising and did not involve a public offering.

The Agreement expires or may be terminated (i) when all of the royalty obligations under the Agreement expire; (ii) at any time by mutual
written consent; (iii) by Scripps if the Company (a) fails to make payments under the Agreement, (b) fails to achieve certain developmental and commercial objectives, (c) becomes insolvent, (d) is convicted of a felony
relating the manufacture, use or sale of the licensed technology or (e) defaults in its performance under the Agreement; or (iv) by the Company upon 90 days written notice.



F-22



---

##### Table of Contents

|12. | Selected Quarterly Financial Data (Unaudited)
|--- | ---------------------------------------------

The
following table contains Statements of Operations information for each quarter of fiscal 2007 and 2006. The Company believes that the following information reflects all normal recurring adjustments necessary for a fair presentation of the
information for the periods presented. The operating results for any quarter are not necessarily indicative of results for any future period.



|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|------------------------------------ |  | ---------------------------------------- | ------ | - | ------- | - | ------ | ------- |  | - | ------- | - |  | ------- | ------ | - | ------- | - | ------ | ------- |  | - | ------- | - |  | - | ------ | - |  | - | ------
|                                     |  | Q4 FY07                                  |        |   | Q3 FY07 |   |        | Q2 FY07 |  |   | Q1 FY07 |   |  | Q4 FY06 |        |   | Q3 FY06 |   |        | Q2 FY06 |  |   | Q1 FY06
|                                     |  | (in thousands, except per share amounts)
|Revenue:                             |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Product revenue                      |  | $                                        | 3,397  |   |         | $ | 3,633  |         |  | $ | 2,680   |   |  | $       | 3,364  |   |         | $ | 2,842  |         |  | $ | 2,958   |   |  | $ | 2,716  |   |  | $ | 4,013 
|Research revenue                     |  |                                          | 302    |   |         |   | 249    |         |  |   | 185     |   |  |         | 264    |   |         |   | 42     |         |  |   | 30      |   |  |   | 84     |   |  |   | 226   
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Total revenue                        |  |                                          | 3,699  |   |         |   | 3,882  |         |  |   | 2,865   |   |  |         | 3,628  |   |         |   | 2,884  |         |  |   | 2,988   |   |  |   | 2,800  |   |  |   | 4,239 
|Operating expenses:                  |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Cost of revenue                      |  |                                          | 902    |   |         |   | 805    |         |  |   | 915     |   |  |         | 993    |   |         |   | 889    |         |  |   | 817     |   |  |   | 872    |   |  |   | 973   
|Research and development             |  |                                          | 1,452  |   |         |   | 1,674  |         |  |   | 1,583   |   |  |         | 1,215  |   |         |   | 1,412  |         |  |   | 1,236   |   |  |   | 1,325  |   |  |   | 1,190 
|Selling, general and administrative  |  |                                          | 1,696  |   |         |   | 1,660  |         |  |   | 1,463   |   |  |         | 1,541  |   |         |   | 1,597  |         |  |   | 1,341   |   |  |   | 1,283  |   |  |   | 1,196 
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Total operating expenses             |  |                                          | 4,050  |   |         |   | 4,139  |         |  |   | 3,961   |   |  |         | 3,749  |   |         |   | 3,898  |         |  |   | 3,394   |   |  |   | 3,480  |   |  |   | 3,359 
|Income (loss) from operations        |  |                                          | (351   | ) |         |   | (257   | )       |  |   | (1,096  | ) |  |         | (121   | ) |         |   | (1,014 | )       |  |   | (406    | ) |  |   | (680   | ) |  |   | 880   
|Investment income                    |  |                                          | 247    |   |         |   | 240    |         |  |   | 236     |   |  |         | 225    |   |         |   | 198    |         |  |   | 204     |   |  |   | 212    |   |  |   | 136   
|Interest expense                     |  |                                          | (3     | ) |         |   | (3     | )       |  |   | (3      | ) |  |         | (3     | ) |         |   | (3     | )       |  |   |         |   |  |   |        |   |  |   |       
|Other income                         |  |                                          |       |   |         |   |       |         |  |   |        |   |  |         |       |   |         |   |       |         |  |   |        |   |  |   |       |   |  |   | 1,170 
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Net income (loss)                    |  | $                                        | (107   | ) |         | $ | (20    | )       |  | $ | (863    | ) |  | $       | 101    |   |         | $ | (819   | )       |  | $ | (202    | ) |  | $ | (468   | ) |  | $ | 2,186 
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Earning per share:                   |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Basic                                |  | $                                        | (0.00  | ) |         | $ | (0.00  | )       |  | $ | (0.03   | ) |  | $       | (0.00  | ) |         | $ | (0.03  | )       |  | $ | (0.01   | ) |  | $ | (0.02  | ) |  | $ | 0.07  
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Diluted                              |  | $                                        | (0.00  | ) |         | $ | (0.00  | )       |  | $ | (0.03   | ) |  | $       | (0.00  | ) |         | $ | (0.03  | )       |  | $ | (0.01   | ) |  | $ | (0.02  | ) |  | $ | 0.07  
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Weighted average shares outstanding: |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Basic                                |  |                                          | 30,420 |   |         |   | 30,376 |         |  |   | 30,364  |   |  |         | 30,358 |   |         |   | 30,202 |         |  |   | 30,105  |   |  |   | 30,098 |   |  |   | 30,094
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       
|Diluted                              |  |                                          | 30,420 |   |         |   | 30,376 |         |  |   | 30,364  |   |  |         | 30,828 |   |         |   | 30,202 |         |  |   | 30,105  |   |  |   | 30,098 |   |  |   | 30,399
|                                     |  |                                          |        |   |         |   |        |         |  |   |         |   |  |         |        |   |         |   |        |         |  |   |         |   |  |   |        |   |  |   |       



|13. | Valuation and Qualifying Accounts
|--- | ---------------------------------



|                                 |  |                              |        |           |   |                            |   |                         |  |   |       
|-------------------------------- |  | ---------------------------- | ------ | --------- | - | -------------------------- | - | ----------------------- |  | - | ------
|                                 |  | Balance atBeginning ofPeriod |        | Additions |   | ReversalwithoutUtilization |   | Balance at Endof Period
|Allowance for Doubtful Accounts: |  |                              |        |           |   |                            |   |                         |  |   |       
|2005                             |  | $                            | 35,000 |           |  |                            | $ | 20,000                  |  | $ | 15,000
|2006                             |  | $                            | 15,000 |           |  |                            | $ | 5 ,000                  |  | $ | 10,000
|2007                             |  | $                            | 10,000 |           |  |                            | $ |                        |  | $ | 10,000



F-23