===============================================================================

                       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, 1996

                                       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: 0-21700

                              REPLIGEN CORPORATION
             (Exact name of registrant as specified in its charter)

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

117 Fourth Avenue, Needham, Massachusetts                         02194
(Address of principal executive offices)                       (Zip Code)

        Registrant's telephone number, including area code: 617-449-9560

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

                                                     Name of each exchange
    Title of each class                               on which registered
    -------------------                              -----------------------
           None                                               None

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

                          Common stock, $0.01 per share
                                (Title of Class)

Indicate by check mark 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 X No .

Indicate by checkmark 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.

State the aggregate market value of the voting stock held by non-affiliates of
the registrant. The approximate aggregate market value, computed by reference to
the closing sale price of such stock quoted on NASDAQ on June 14, 1996 was
approximately $17,552,859.

Indicate the number of shares outstanding of each of the registrant's
classes of common stock as of June 14, 1996: 15,602,542.

===============================================================================



                                     PART I

Item 1: BUSINESS

        Repligen Corporation is a biopharmaceutical company engaged in the
research and development of therapeutic products for human health care. During
fiscal year 1996 the Company completed a major downsizing and consolidation of
its operations, including the termination of certain research programs, in order
to stabilize its financial condition and preserve its cash resources. The
Company's research and development programs are now primarily focused on the
development of new therapies for chronic and acute inflammation and
immunosuppression and the development of enabling technologies for discovery of
new drugs by rapid screening of combinatorial chemical libraries.

        As of June 14, 1996, Repligen had approximately 15 employees including
five with doctoral degrees. The Company's strategy is to use internal resources
for research and preclinical studies and to use pharmaceutical companies or
third party contractors to provide manufacturing and clinical development
support and for certain administrative functions. Significant expansion of the
Company's research or clinical development efforts is dependent on future
financing or new partnerships with pharmaceutical companies.

        Repligen was incorporated in May 1981. The Company's principal executive
offices are located at 117 Fourth Avenue, Needham, Massachusetts 02194, and its
telephone number is (617) 449-9560. As used herein, "Repligen" or the "Company"
refers to Repligen Corporation and its wholly-owned subsidiaries, RGEN
Corporation, Amira, Inc., Repligen Development Corporation and Glycan
Pharmaceuticals, Inc.

                               Recent Developments

        Restructuring. During the past year the Company restructured its
operations in order to preserve its capital and ensure continued operations. The
restructuring included a substantial reduction in its workforce, the termination
of several programs and in May 1996 the closing of its Cambridge research and
manufacturing facility. The corporate headquarters has been transferred to
facilities previously used by the Company for manufacturing in Needham,
Massachusetts. In April and May 1996 the Company negotiated settlements with the
holders of certain equipment and facility lease agreements which were in default
for an aggregate cost of $3,300,000. Subsequently, surplus equipment owned by
Repligen was sold for approximately $1,250,000, net of expenses. As a result of
the reduction of operating expenses and elimination of debt, the Company
believes it has adequate cash reserves at March 31, 1996 to sustain its
operations at their current levels for at least the next twenty four months.

        Acquisition of Glycan Pharmaceuticals, Inc. In March 1996, Repligen
acquired Glycan Pharmaceuticals, Inc. ("Glycan"), a private company in
Cambridge, Massachusetts founded by three former senior managers of Repligen.
Simultaneously with the acquisition, Repligen's senior management resigned or
announced their resignations to take place shortly after the acquisition, and
Glycan's management assumed senior management positions at the Company. Glycan
has focused on the development of enabling technologies for the discovery of new
drugs by rapid screening of combinatorial chemical libraries. As a consequence
of the Glycan acquisition, Repligen acquired a majority interest in ProsCure,
Inc., a subsidiary of Glycan. ProsCure has licensed the rights to certain Glycan
discovery technologies and lead compounds for application to the field of
cancer.

        PF4 Program Termination. Since February 1992, Repligen has carried out
research and development on recombinant Platelet Factor-4 ("rPF4") on behalf of
Repligen Clinical Partners, L.P. (the "Partnership"). The Partnership's funding
for the development of rPF4 has been substantially consumed, and the Company
believes that significant additional funding will be required to commercialize
rPF4. In April 1995, the Company announced the termination of the Product
Development Agreement and the Purchase Agreement with the Partnership and
stopped development of rPF4. Repligen will assist the Partnership in exploring
alternatives to maximize the value of the rPF4 program for the benefit of the
Partnership.

                                       2


                  Repligen's Research and Development Programs

        The following table lists Repligen's research and development programs,
potential therapeutic indications or clinical trial populations and current
status, and is qualified in its entirety by reference to the more detailed
descriptions elsewhere in this report.



Program                Indication/Clinical Trial                   Status
- -------                -------------------------                   ------
                                                             
CD11b                  Acute Inflammation
                         Healthy volunteers                        Phase I (completed)
                         Chronic lung inflammation                 Phase I (completed)
                         Cardiopulmonary bypass surgery            Phase I/II (completed)
                         Thorocoabdominal aortic aneurysm          Phase I/II (completed)

Immune Modulation      Transplantation, autoimmune disease         Preclinical

Chemokine Mutants      Myeloprotection                             Preclinical

Glyceptor Antagonists  Chronic inflammation, atherogenesis         Research



                                  CD11b Program

        The Company's program for the inhibition of acute inflammation is based
on the use of monoclonal antibodies to CD11b, a protein on the surface of
certain white blood cells called neutrophils, to inhibit neutrophil-mediated
inflammation and tissue damage. Neutrophils are a type of white blood cell which
normally protect the body from bacterial infection. Once activated by an
infection, neutrophils bind to receptors on the endothelial cells that line the
blood vessels and subsequently migrate through the vessel wall to the site of
infection where they eliminate the bacteria by producing cytotoxic products.
Neutrophils can also cause injury following reperfusion, an event in which blood
flow to tissue is interrupted and subsequently restored. Restricted blood flow
causes a lack of oxygen for tissue adjacent to the restriction site, and
neutrophil activation signals are inappropriately produced. When blood flow is
restored, the site is flooded with activated neutrophils capable of damaging
healthy tissue, resulting in reperfusion injury. Animal models of reperfusion
injury have demonstrated that blocking CD11b with a monoclonal antibody prevents
the neutrophils from binding to the blood vessel wall and damaging otherwise
healthy tissue.

        In November 1990, the Company entered into an exclusive, worldwide
license agreement with the University of Michigan for two issued U.S. patents
and corresponding foreign patent applications covering the use of monoclonal
antibodies capable of blocking CD11b to inhibit inflammation. In January 1991,
the Company entered into an exclusive, worldwide license agreement with the Fred
Hutchinson Cancer Research Center for a hybridoma cell line designated as 60.1
that secretes a monoclonal antibody capable of specifically binding to the CD11b
antigen. In September 1991, Kabi Pharmacia AB licensed to the Company on an
exclusive basis a U.S. patent relating to the use of anti-CD11b and anti-CD18
antibodies in reperfusion therapy. With the exception of the Fred Hutchinson
Cancer Research Center license, these licenses are subject to the payment of
royalties by Repligen.

        In May 1992, the Company entered into a research, collaboration and
license agreement with Eli Lilly and Company ("Lilly") pursuant to which the
Company and Lilly agreed to develop and market antibody-based anti-inflammatory
therapeutics including particular antibodies and antibody fragments that bind to
CD11b. In 1993, the Company and Lilly began Phase I clinical testing of its lead
product candidate for acute inflammation, a murine monoclonal antibody fragment
called m60.1. Initial studies evaluated the safety and pharmacology of m60.1 in
patients with chronic lung inflammation and in healthy volunteers. These two
studies indicated that m60.1 was well tolerated and had an acceptable half-life
in circulation. Following these trials, the Company and Lilly initiated two
Phase I/II studies of m60.1 in patients undergoing cardiopulmonary bypass
surgery and in patients undergoing scheduled surgery to treat thorocoabdominal
aortic aneurysm. The Company has initially targeted the acute inflammatory
response associated with these surgical procedures since they most closely
resemble the models of reperfusion injury for which antibodies to 


                                       3



CD11b have shown efficacy in animal models. Additional potential clinical
indications include more complex diseases such as trauma, myocardial infarct
(heart attack), adult respiratory distress syndrome or related disorders in
which over-activation of the neutrophil may lead to significant morbidity and
mortality.

         In September 1995, Lilly terminated its licensing and collaboration
agreement with the Company and the rights to the CD11b program were returned to
Repligen. Since September 1995 patient accrual for the cardiopulmonary bypass
trial and the thorocoabdominal aortic aneurysm trial has been completed and the
data analysis will be completed in 1996. Repligen has also produced a humanized
form of this monoclonal antibody called h60.1 which may have a reduced potential
for eliciting an antibody response in patients. Preclinical studies completed to
date indicate that m60.1 and h60.1 are substantially equivalent in their ability
to bind to CD11b and block neutrophil activity in animal models and the Company
intends to carry out future clinical studies with h60.1 following regulatory
approval. The Company believes that the clinical data collected to date justify
continued development of 60.1, and it intends to seek additional financing or a
corporate partner to support the program.

                            Immune Modulation Program

        Repligen's immune modulation program focuses on the manipulation of
costimulatory factors (CD28, B7, CTLA4), molecules on the surface of certain
immune system cells, to suppress or activate an immune response. Based on
preclinical data, the Company believes that drugs which block the activity of
these costimulatory factors could suppress unwanted immune responses following
transplantation and could treat autoimmune diseases such as certain forms of
multiple sclerosis, rheumatoid arthritis and diabetes. The currently available
treatments to prevent transplant rejection are powerful drugs which cause
overall immune suppression, leaving recipients dangerously vulnerable to
infection. Over the last four years, Repligen secured rights to a series of
patent applications covering several costimulatory factors and their methods of
use.

        The Company has produced a soluble form of the factor CTLA4 as a hybrid
with an immunoglobulin ("CTLA4-IgG"). The molecule binds to B7 on the surface of
certain antigen processing cells and appears to block the activation of T cells
which is mediated through the CD28 receptor. CTLA4-IgG has demonstrated activity
in several animal models of organ transplant including heart transplant and bone
marrow transplant. Activity has also been observed in animal models of multiple
sclerosis and autoimmune diabetes. These results support continued development
of CTLA4-IgG as a product candidate, and Repligen intends to seek a corporate
partner or licensee for this technology. The animal data obtained with CTLA4-IgG
validate the importance of CD28 as a modulator of the immune response, and
Repligen intends to pursue the discovery of small molecules capable of blocking
the activation of CD28 by high throughput screening of libraries of compounds.

        In September 1995, Repligen assigned its patent rights for these three
costimulatory factors to Genetics Institute, Inc. and received a fee of
$2,000,000. The Company retained the right to independently use the intellectual
property and reagents for the discovery of small molecules which block or
activate these costimulatory factors. In January 1996, Genetics Institute
returned all the rights to a specific product candidate, CTLA4-IgG. Repligen has
the right to sublicense its rights to CTLA4-IgG and the small molecule discovery
program and intends to seek licensees or partners to develop this technology.

                            Chemokine Mutants Program

         Many existing agents for cancer chemotherapy are toxic because they
destroy the myeloid progenitor cells which ultimately mature into platelets, red
blood cells and certain white blood cells. This can lead to anemia or
susceptibility to infection in the patient and limit use of the drug. If an
agent were available to temporarily block the maturation and proliferation of
the myeloid progenitor cells during chemotherapy thereby protecting them from
destruction, it may allow for higher doses of therapy to be used with fewer side
effects.


                                       4



        The chemokines are a family of closely related proteins that produce a
number of important biological effects included mediating inflammatory responses
and blocking the proliferation of the myeloid progenitor cells. Repligen has
generated modified versions ("mutants") of the proinflammatory chemokine
interleukin 8 ("IL-8") which lack the inflammatory neutrophil activating
property of the parent molecule, but which retain the ability to suppress the
proliferation of the progenitor cells. Certain of the mutant proteins are active
in small animals models. These novel molecules may have therapeutic utility in
protecting these progenitor cells from the toxic effects of anti-cancer drugs.
Patent applications covering the composition of the mutant proteins have been
filed in the United States and in foreign countries. The Company will seek a
partner to develop its chemokine mutants.

                          Glyceptor Antagonist Program

        Through the acquisition of Glycan, Repligen acquired a series of high
throughput screening assays to facilitate the discovery of new compounds capable
of blocking the interaction of certain proteins, including inflammatory factors,
with a type of cell surface carbohydrate known as a glycosaminoglycan. The
Company believes that such compounds will have anti-inflammatory action.
Glycan's research on two specific inflammatory factors is supported by a
research contract with Glaxo Wellcome plc., a leading international
pharmaceutical company. Glycan has filed a patent application in the U.S. and
certain foreign countries.

        Glycan has also developed a combinatorial chemistry technology which is
capable of rapidly producing large libraries of compounds. This technology is
capable of efficiently producing compounds which resemble natural peptides
("peptidomimetic"). Unlike natural peptides, however, the Company's
peptidomimetic compounds have a wider range of chemical functional groups than
are found in the twenty natural amino acids. In addition, the Company believes
that the peptidomimetic compounds may be significantly more stable in vivo than
natural peptides, a problem that often prevents natural peptides from being
suitable drug candidates. The Glycan synthesis technology is based on solution
phase synthesis which is accomplished by simple mixing of solutions containing
the reactive starting materials, a process which can be automated to construct
large libraries very efficiently.

        Glycan has employed this technology to construct libraries of compounds
whose structures are customized to the characteristics of the drug discovery
target thereby increasing the probability of finding lead compounds. Repligen
intends to further develop this technology and will seek to apply it to
additional drug discovery targets through the construction of customized
libraries. The Company will also seek to develop or license additional
technologies which may improve the efficiency of the drug discovery with high
throughput screening.

                               Commercial Products

        Recombinant Protein A. Protein A is a naturally occurring molecule which
has the ability to bind tightly to certain classes of antibodies. The Company
has developed and produces recombinant Protein A ("rProtein A") in sufficient
quantity and quality to be used in the commercial production of antibodies.

        The development, manufacture and marketing of rProtein A has been funded
and conducted by Repligen without the assistance of a commercial partner.
Repligen sells rProtein A directly and through distributors, including Itochu
Techno Chemical, Ltd. (Japan), Kem-En-Tec (Denmark), Pelichem A.G.
(Switzerland), and Inter Medico (Canada).

        In August 1991, the United States Patent and Trademark Office (the
"PTO") ruled in favor of Repligen in an interference proceeding with Pharmacia
AB involving competing patent applications for rProtein A. A cross-licensing
agreement between the Company and Pharmacia AB with respect to rProtein A
remains in effect. Repligen has now been awarded patents covering rProtein A in
the United States, Europe and Canada. In addition, the Company has been awarded
patents in the United States covering a modified version of Protein A.


                                       5



                    Patents, Licenses and Proprietary Rights

        It is not known how the PTO or a court will resolve issues that may
arise relating to the validity, scope and inventorship of patents owned by, or
licensed by, the Company. In general, the patent position of biotechnology firms
is highly uncertain and involves complex legal, scientific and factual
questions. Issues remain as to whether patent applications of the type made by,
or licensed by, the Company will ultimately be granted as well as to the
ultimate degree of protection or commercial benefit that will be afforded to
Repligen by any patents issuing from such applications. There can be no
assurance that any patents issued to, or licensed by, the Company will not be
infringed or circumvented by others or will provide any commercial benefit to
the Company.

        The Company's products and processes might conflict with patents that
have been or may be granted to competitors, universities or others. Issues may
arise with respect to claims of others to rights in the Company's patents or
patent applications. As the biotechnology industry expands and more patents are
issued, the risk increases that the Company's processes and products may give
rise to claims that they infringe the patents of others. Such other person could
bring legal actions against Repligen or its commercial partners claiming damages
and seeking to enjoin them from manufacturing, marketing and clinically testing
the affected product or process. If any such action were successful, in addition
to any potential liability for damages, Repligen or its commercial partners
could be required to obtain a license in order to continue to manufacture or
market the affected product or to use the affected process. No assurance can be
given that Repligen or its commercial partners could prevail in any such action
or that any license required under any such patent would be made available or,
if available, would be available on acceptable terms. Repligen expects that
there may be significant litigation in the industry regarding patent and other
intellectual property rights and that such litigation could consume substantial
resources.

        The Company requires all employees, consultants and commercial partners
to agree to keep the Company's proprietary information confidential. There can
be no assurance, however, that these agreements will be honored.

                                   Competition

        Repligen is engaged in a business characterized by extensive research
efforts, rapid developments and intense competition. Competition can only be
expected to increase in the future. Repligen competes with specialized
biotechnology companies and large pharmaceutical companies, many of which have
more capital, more extensive research and development capabilities and greater
marketing and human resources than the Company. There are numerous competitors
in the area of anti-inflammatories, immune modulation and the Company's other
research programs. At this time, it is impossible to determine which approach,
if any, currently being pursued will ultimately become successful, and
consequently, any one of Repligen's competitors has the potential to develop a
successful approach to inflammation inhibition. However, the Company believes
that its multiple approaches to the inhibition of inflammation are unique and
prosecutable by patents and may give the Company a potential competitive
advantage in this market.

                              Government Regulation

        The Company's business activities are subject to extensive regulation
for safety and efficacy by numerous governmental authorities in the United
States and other countries. In the United States, the Company's activities are
subject to rigorous regulation by the United States Food and Drug Administration
("FDA"), and other Federal, state and local agencies governing, among other
things, research and development activities and the testing, manufacturing,
safety, effectiveness, labeling, storage, record keeping, approval, advertising
and promotion of the Company's current products and any products which may be
developed by the Company and its commercial partners. Further, additional
government regulation may be established which could affect regulatory approval
of the Company's products.

        The standard process required by the FDA before a pharmaceutical agent
may be marketed in the United States includes (i) preclinical laboratory and
animal tests, (ii) adequate and well-controlled human clinical trials to
establish the safety and efficacy of the drug in its intended indication, (iii)
submission to the 


                                       6



FDA of a New Drug Application ("NDA") with respect to drugs and a Product
License Application ("PLA") with respect to biologics for approval prior to any
commercial sale or shipment of the drug or biologic. Clinical trials are
typically conducted in three sequential phases, which may overlap. In Phase I,
the initial introduction of the drug to humans, the drug is tested for safety
(adverse effects), dosage tolerance, mechanism of action and metabolism. Phase
II involves studies in a limited patient population to (i) evaluate the
effectiveness of the drug for specific targeted indications, (ii) determine
dosage tolerance and optimal dosage and (iii) identify possible adverse effects
and safety risks. When a compound is found to be effective and to have an
acceptable safety profile in Phase II evaluations, Phase III trials are
undertaken to further evaluate clinical effectiveness and to further test for
safety within an expanded patient population at geographically dispersed
clinical study sites. There can be no assurance that Phase I, Phase II or Phase
III testing will be completed successfully within any specified time period, if
at all, with respect to any of the Company's products subject to such testing.
Repligen will have its product candidates manufactured by third parties who are
able to comply with the good manufacturing requirements of the FDA.

        The process of completing clinical testing and obtaining FDA approval
for a new human drug or biologic is likely to take a number of years and require
the expenditure of substantial resources. Even after initial FDA approval has
been obtained, further studies may be required to provide additional data on
safety or to gain approval for the use of a product as a treatment for clinical
indications other than those for which the product was initially tested. Also,
the FDA may require post-marketing testing and surveillance programs to monitor
the drug's efficacy and side effects. Results of these post-marketing programs
may prevent or limit the further marketing of the products. There can be no
assurance that required regulatory approvals for processes or products
containing Company products will be sought or obtained, that significant delays
will not be encountered or that substantial expenses will not be incurred.

                                Product Liability

        The manufacturing, testing and marketing of products entails an inherent
risk of product liability. While the Company has taken and will continue to take
what it believes are adequate precautions, there can be no assurance that it
will avoid significant product liability exposure. The Company maintains limited
product liability insurance. There can be no assurance that adequate insurance
coverage will be available at acceptable costs, if at all, to cover potential
liability claims. An inability to obtain insurance at acceptable costs or to
otherwise protect against potential product liability claims could inhibit or
prevent the commercialization of products developed by the Company. The
obligation to pay any product liability claim or recall could have a material
adverse effect on the business or financial condition of the Company.

                                    Employees

        As of June 14, 1996, the Company had 15 employees. Of the 15 employees,
7 were engaged in research and development and 8 in administrative and marketing
functions. Doctoral degrees are held by 5 of the Company's employees.

            Cautionary Statement Regarding Forward-Looking Statements

        Statements in this Annual Report on Form 10-K under the captions
"Business" and "Management's Discussion and Analysis of Financial Condition and
Results of Operations," as well as oral statements that may be made by the
Company or by officers, directors or employees of the Company acting on the
Company's behalf, that are not historical fact constitute "forward-looking
statements" within the meaning of the Private Securities Litigation Reform Act
of 1995. Such forward-looking statements involve known and unknown risks,
uncertainties and other factors that could cause the actual results of the
Company to be materially different from the historical results or from any
results expressed or implied by such forward-looking statements.


                                       7



Item 2: DESCRIPTION OF PROPERTY

        The Company's principal executive offices, primary research and
production facilities are located at 117 Fourth Avenue in Needham,
Massachusetts. The Company occupies approximately 13,000 square feet of
research, manufacturing and office space in Needham under a four year sublease
from T Cell Sciences, Inc. In May 1996 the Company's lease at One Kendall
Square, Cambridge, Massachusetts expired and the Company terminated all of its
operations at this facility. The 10,500 square feet of laboratory space located
at 83 Rogers Street, Cambridge, Massachusetts has been subleased by the Company
to BIODEVELOPMENT Laboratories, Inc. In conjunction with the acquisition of
Glycan, the Company has assumed a lease for approximately 2,000 square feet of
office and laboratory space at 100 Inman Street, Cambridge, Massachusetts which
terminates on September 30, 1996.

Item 3: LEGAL PROCEEDINGS

        Not applicable.

Item 4: SUBMISSION OF MATTERS TO A VOTE OF SECURITY HOLDERS

        No matters were submitted to a vote of security holders of the Company
through solicitation of proxies or otherwise, during the last quarter of the
fiscal year ended March 31, 1996.

                      EXECUTIVE OFFICERS OF THE REGISTRANT

        The following table sets forth the names, ages and positions of the
executive officers of the Company:



     Name                      Age                       Positions
     ----                      ---                       ---------
                                   
Walter C. Herlihy              44        President, Chief Executive Officer and Director
James R. Rusche                42        Vice President, Research and Development
Daniel P. Witt                 48        Vice President, Business Development
Avery W. Catlin*               48        Vice President, Finance and Chief Financial Officer



* In April 1996, Mr. Catlin left the Company to pursue other interests.


       Walter C. Herlihy, Ph.D. joined the Company in March 1996 as President,
Chief Executive Officer and Director in connection with the Company's merger
with Glycan Pharmaceuticals, Inc. From 1993 to 1996, Dr. Herlihy was the
President and CEO of Glycan. From 1981 to 1993, he held numerous research
positions at Repligen, most recently as Senior Vice President, Research and
Development. Dr. Herlihy holds an A.B. degree in chemistry from Cornell
University and a Ph.D. in chemistry from MIT.

       James R. Rusche, Ph.D. joined the Company in March 1996 as Vice 
President, Research and Development in connection with the Company's merger
with Glycan Pharmaceuticals, Inc. From 1994 to 1996, Dr. Rusche was a Vice
President, Research and Development of Glycan. From 1985 to 1993, he held
numerous research positions at Repligen, most recently as Vice President,
Discovery Research. Dr. Rusche holds a B.S. degree in microbiology from the
University of Wisconsin, LaCrosse and a Ph.D. in immunology from the University
of Florida.

                                        8



       Daniel P. Witt, Ph.D. joined the Company in March 1996 as Vice President,
Business Development in connection with the Company's merger with Glycan
Pharmaceuticals, Inc. From 1993 to 1996, Dr. Witt was Vice President, Business
Development of Glycan. From 1981 to 1993, he held numerous research positions at
Repligen, most recently as Vice President, Technology Acquisition. Dr. Witt
holds a B.A. degree in chemistry from Gettysberg College and a Ph.D. in
biochemistry from the University of Vermont.

       Avery W. Catlin left the Company in April 1996 to pursue other interests.
Prior to leaving, he was Vice President, Finance, Chief Financial Officer,
Secretary and Treasurer of the Company. He joined the Company in June 1992 as
Corporate Controller.


                                       9


                                     PART II

Item 5: MARKET FOR REGISTRANT'S COMMON STOCK AND RELATED
        STOCKHOLDER MATTERS

                               Market Information

        The Company's Common Stock is traded on the Nasdaq National Market
System under the symbol RGEN. The following table sets forth for the periods
indicated the high and low sale prices for the Common Stock as reported by
NASDAQ.

   Fiscal 1995:                      High                 Low
   -----------                       ----                 ---
   First Quarter                     $6.00              $3.25
   Second Quarter                     4.125              2.125
   Third Quarter                      3.375              1.625
   Fourth Quarter                     3.125              1.625

   Fiscal 1996:
   -----------
   First Quarter                     $3.00              $1.25
   Second Quarter                     2.125              1.188
   Third Quarter                      1.938              0.875
   Fourth Quarter                     1.688              0.938

        On June 14, 1996, the reported closing price of the Common Stock as
reported by NASDAQ was $1.125 per share.

                                  Stockholders

        As of June 14, 1996, there were approximately 1,092 stockholders of
record of the Company's common stock, excluding stockholders whose shares were
held in nominee name.

                                    Dividends

        The Company has not paid any dividends since its inception and does not
intend to pay any dividends on its Common Stock in the foreseeable future.


                                       10


Item 6: SELECTED CONSOLIDATED FINANCIAL DATA




                                                         Years Ended March 31,
                                   ------------------------------------------------------------------
                                     1996        1995           1994            1993           1992
                                   --------    ---------      --------        --------      ---------
                                               (In thousands, except per share amounts)
                                                                              
Operating Statement Data:
  Revenues:
   Research and development        $  7,949    $  10,988      $ 19,392        $ 21,444       $  6,658
   Product                            1,874        3,885         4,947           2,113          1,998
   Investment and other               1,036        2,069         2,494           3,765          3,003
                                  ---------    ---------      --------        --------       --------
                                     10,859       16,942        26,833          27,322         11,659
                                  ---------    ---------      --------        --------       --------

Costs and expenses:
  Research and development           12,314       31,012        35,919          30,705         13,741
  Cost of goods sold                  1,516        1,535         3,933           1,194            865
  Selling, general and
   administrative                     4,925        4,673         6,206           6,710          4,064
  Interest                               58          372           312              --             --
  Restructuring charge                3,567       11,300            --              --             --
  Charge for acquired
   research and development              --           --            --              --          5,764
                                  ---------    ---------      --------        --------       --------
                                     22,380       48,892        46,370          38,609         24,434
                                  ---------    ---------      --------        --------       --------
  Net loss                        $ (11,521)   $ (31,950)     $(19,537)       $(11,287)      $(12,775)
                                  =========    =========      =========      =========      =========

Net loss per common share         $   (0.75)   $   (2.08)     $  (1.53)       $  (0.93)      $  (1.14)
                                  =========    =========      ========        ========       ========
Weighted average common
  shares outstanding                 15,370       15,356        12,788          12,085         11,218
                                  =========    =========      ========        ========       ========





                                                                  March 31,
                                   ------------------------------------------------------------------
                                     1996        1995           1994            1993           1992
                                   --------    ---------      --------        --------      ---------
                                                              (In thousands)
                                                                              
Balance Sheet Data:1/
  Cash and investments2/           $  7,222    $  15,302      $ 29,215        $ 40,090       $ 38,685
  Working capital                     4,154        9,070        32,517          31,026         34,185
  Total assets                        9,231       31,330        59,611          63,483         54,191
  Long-term debt                         --           --            --           4,620             --
  Accumulated deficit              (123,042)    (111,520)      (79,570)        (60,033)       (48,745)
  Stockholders' equity                4,809       15,576        46,737          48,877         50,937



- ----------------
1/ No dividends were declared or paid during any of the periods presented.

2/ Includes long-term investment securities of $4,591,000 and $7,329,000 in
   fiscal years 1993 and 1992, respectively.


                                       11


Item 7: MANAGEMENT'S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND
        RESULTS OF OPERATIONS

        Repligen is a biopharmaceutical company engaged in the research and
development of therapeutic products for human health care. A substantial portion
of the Company's revenues and expenses has been associated with research and
development activities conducted in collaboration with commercial partners and
Repligen Clinical Partners, L.P. (the "Partnership"). In September 1995 and
April 1996, respectively, the Company's arrangements with its primary commercial
partner, Eli Lilly and Company ("Lilly") and the Partnership were terminated.
The Company currently does not have any significant research and development
funding arrangements. The Company also devotes significant resources to the
research and development of proprietary products. In addition, the Company
receives income from its investments and through the sale of products that are
manufactured by the Company. The Company has incurred cumulative operating
losses since its inception in 1981. As of March 31, 1996, its accumulated
deficit was $123,042,000. During fiscal 1996, the Company completed a major
downsizing and restructuring of its activities, including the termination of
certain research programs, which significantly reduced its cash burn rate. These
actions were completed in an effort to stabilize Repligen's financial condition
and preserve its cash resources. As a result of the reduction of operating
expenses and elimination of debt, the Company believes it has adequate cash
reserves at March 31, 1996 to finance its operations at their current levels for
at least the next twenty four months.

Results of operations

Fiscal Year Ended March 31, 1996 Versus Fiscal Year Ended March 31, 1995

        Revenues. Total revenues for fiscal 1996 were $10,859,000 as compared to
$16,942,000 in fiscal 1995, a decrease of $6,083,000. Research and development
revenues for fiscal 1996, totaling $7,949,000, decreased by $3,040,000 or 28%
from fiscal 1995 levels. This decrease reflects reduced product development
funding from Lilly with respect to the Company's inflammation inhibition (CD11b)
program and from the Partnership with respect to rPF4, offset in part by a
$2,000,000 fee paid by Genetics Institute, Inc. in September 1995 for the
assignment of intellectual property and the transfer of certain reagents
associated with the Company's immune modulation technology and a $525,000
license fee paid by Genentech, Inc. in December 1995 for the exclusive
sublicense to make and sell antibody fragments, engineered peptides and other
small molecules that bind to CD18 and CD11a. The decrease in funding from Lilly
in fiscal 1996 was due to the termination of the CD11b program. Lilly terminated
its collaboration and licensing agreement with the Company in September 1995,
with respect to the joint development of the CD11b program. Under the terms of
the agreement, the entire CD11b program, including preclinical and clinical data
packages for product candidates m60.1 and h60.1, were returned to the Company.
Revenues recognized under the Lilly agreement totaled $2,613,000 in fiscal 1996.
The decrease in funding from the Partnership reflects a decrease in billings
based on lower levels of research activity and a decrease in the need for
process development and manufacturing activity as both products under
development had entered Phase I/II clinical trials and is also due to lack of
resources of the Partnership, limiting the Partnership's ability to fund the
rPF4 program. Research and development revenues recognized under the rPF4
program totaled $2,693,000 in fiscal 1996.

        Product revenues for fiscal 1996 were $1,874,000 compared to $3,885,000
in fiscal 1995. The decrease of $2,011,000 or 52% was due to a reduction in
product sales volume of the Company's rProtein A(TM) and diagnostic reagent
products by $590,000, sales of product to Hoffmann-LaRoche and Abbott
Laboratories totaling $2,049,000 in fiscal 1995 which were not realized in
fiscal 1996, offset in part by the recognition of contract service revenues of
$549,000 generated by the Company.

        Investment income decreased by $687,000 from fiscal 1995 levels due
primarily to lower average funds available for investment in fiscal 1996. The
Company expects investment income to continue to decrease due to its current
cash position. Other revenues for the fiscal 1996 period decreased by $346,000
from fiscal 1995 due primarily to a decrease in management fees received from
the Partnership.

                                       12



        Expenses. During fiscal 1996, the Company substantially downsized and
consolidated its operations in order to stabilize the Company's financial
condition and preserve its cash reserves. During the fourth quarter, the Company
recorded a charge of $3,567,000 to cover severance costs and related benefits,
the settlement of equipment and facility lease obligations and the write-off of
certain leasehold improvements and equipment no longer being utilized, reduced
in part by cash received from the sale of assets and the reversal of certain
accruals no longer required due to the downsizing. The total restructuring
charge of $3,567,000 included cash related expenditures of $1,246,000 and a
non-cash charge of $2,321,000. The cash related expenditures consisted of
$333,000 of severance and related benefits for approximately 20 terminated
employees, $1,991,000 of lease settlement payments and $172,000 in legal fees
associated with the restructurings, offset by cash of $1,250,000 received from
the sale of excess equipment. The non-cash charge related to the writeoff of
leasehold improvements and equipment no longer being utilized, offset by the
reversal of accruals no longer required. See Note 2 of Notes to Consolidated
Financial Statements.

        Research and development expenses for fiscal 1996, totaling $12,314,000,
decreased by $18,698,000, or 60%, from fiscal 1995 levels. The decrease in
expenses reflects a reduction in research and development headcount and related
expenses, decreased development activities, lower expenditures for clinical
trials and the Company's efforts to reduce costs. The Company expects research
and development expenses to be significantly reduced in 1997 as compared to 1996
due to the restructuring.

        Cost of goods sold for fiscal 1996 decreased by $20,000 from the prior
fiscal year. Cost of goods sold in fiscal 1996 were 80% of product revenues
versus 40% of product revenues for fiscal 1995. The increase in this percentage
is the result of a change in product mix between fiscal years and is
attributable to lower margins experienced on contract service revenues in fiscal
1996 and the writeoff of products no longer being sold.

        Selling, general and administrative expenses for fiscal 1996, totaling
$4,925,000, increased $251,000 from fiscal 1995 due primarily to increases in
legal expenses and employee retention costs offset in part by a decrease in
administrative personnel and related expenses as part of the Company's cost
reduction efforts. The Company expects administrative expenses to be
significantly reduced in 1997 as compared to 1996 due to the restructuring.

        Interest expense for fiscal 1996 reflects interest incurred by the
Company through May 1995 when its term loan with a bank was paid in full and the
decrease from the comparable fiscal 1995 period reflects a full twelve months of
interest incurred in fiscal 1995.

Fiscal Year Ended March 31, 1995 Versus Fiscal Year Ended March 31, 1994

        Revenues. Total revenues for fiscal 1995 were $16,942,000 as compared to
$26,833,000 in fiscal 1994, a decrease of $9,891,000. Research and development
revenues for fiscal 1995 decreased by $8,403,000 or 43% from fiscal 1994 levels.
This decrease reflects reduced product development funding from Lilly with
respect to the Company's CD11b program and from the Partnership with respect to
rPF4. The decrease in funding from Lilly in fiscal 1995 was caused by a decrease
in the need for process development, preclinical research and manufacturing
activity as the product under development had entered phase I/II trials.
Revenues recognized under the Lilly agreement totaled $6,262,000 in fiscal 1995.
The decrease in funding from the Partnership reflects a decrease in billings
based on lower levels of research activity and the decision of Repligen
management to fund a greater portion of the program out of its own cash reserves
in order to preserve the funds available of the Partnership. Research and
development revenues recognized under the rPF4 program totaled $4,352,000 in
fiscal 1995. In fiscal 1995, Repligen financed approximately $1,641,000 of the
program with its own funds through absorption of such expenditures.

        Product revenues for fiscal 1995 were $3,885,000 compared to $4,947,000
in fiscal 1994. The decrease of $1,062,000 or 21% was due to reductions in
product sales volume and contract manufacturing revenues resulting from a supply
arrangement obtained as part of the Company's acquisition of certain assets from
Abbott Biotech, Inc. in May 1992.


                                       13



        Investment income increased by $44,000 from fiscal 1994 levels due to
higher interest rates, offset in part by lower average funds available for
investment in fiscal 1995. Other revenues for fiscal 1995 decreased by $469,000
from fiscal 1994 due primarily to a decrease in management fees received from
the Partnership.

        Expenses. During fiscal 1995, the Company substantially restructured its
operations in an effort to reduce its rate of expenditures and preserve its
available cash and investment balances. In the second quarter, the Company
recorded a charge of $975,000 to cover severance costs and related benefits, as
well as certain rental losses associated with the sublease of certain
facilities. During the fourth quarter of fiscal 1995, the Company recorded a
charge of $10,325,000 to cover severance costs and related benefits, rental
losses associated with the sublease of certain facilities, the write-off of
certain leasehold improvements, equipment and intangible assets which were no
longer utilized and to reserve for future operating lease payments for equipment
which was also no longer utilized. The restructurings were done in order to
reorganize certain business operations and the Company's senior management team
to focus on the clinical development of certain lead product candidates. The
total restructuring charge of $11,300,000 included cash related expenditures of
$6,545,000 and a non-cash charge of $4,755,000. The cash related expenditures
consist of $2,035,000 of severance and related benefits for approximately 140
terminated employees, $3,250,000 of future operating lease payments for assets
no longer being utilized, $940,000 of rental losses associated with the sublease
of surplus lab and office space, and $320,000 of contract termination fees.
Approximately $1,076,000 of these expenses were paid during fiscal 1995 with the
majority of the balance paid during fiscal 1996. The non-cash charge related to
leasehold improvements, equipment and other intangibles no longer being
utilized. See Note 2 of Notes to Consolidated Financial Statements.

        Research and development expenses for fiscal 1995 decreased by
$4,907,000, or 14%, from fiscal 1994 levels. The decrease in expenses reflects
decreased development activities, lower expenditures for clinical trials and the
Company's efforts to reduce costs and to focus its resources on the clinical
development of its two lead product candidates.

        Cost of goods sold for fiscal 1995 decreased by $2,398,000 from the
prior fiscal year due primarily to decreased contract manufacturing revenues in
fiscal 1995. Cost of goods sold in fiscal 1995 were 40% of product revenues
versus 79% of product revenues for fiscal 1994. The decrease in this percentage
is the result of a change in product mix between fiscal years and is
attributable to higher margins experienced on contract manufactured products
shipped in fiscal 1995 which had been partly reserved in fiscal 1994 due to
uncertainty in future shipments.

        Selling, general and administrative expenses for fiscal 1995 decreased
$1,533,000 from fiscal 1994 due primarily to decreases in administrative
personnel and related expenses as part of the Company's cost reduction efforts.
Interest expense for fiscal 1995 reflects interest incurred by the Company on
its term loan with a bank and the increase from the comparable fiscal 1994
period reflects increased interest rates.

Capital Resources and Liquidity

        The Company's total cash, cash equivalents and marketable securities
decreased to $7,222,000 at March 31, 1996 from $15,302,000 at March 31, 1995.
This decrease is due in part to net losses during the period of $11,522,000,
reductions in payables and accruals of $6,664,000 and the payment of a term loan
payable to a bank of $4,620,000, offset primarily from noncash related charges
of $3,759,000 for depreciation and amortization and restructuring related
charges, reductions in receivables and the collection of amounts due from the
Partnership totaling $6,806,000, a reduction in prepaid expenses of $851,000 and
a reduction in other assets of $1,400,000. Working capital decreased to
$4,153,563 at March 31, 1996 from $9,070,000 at March 31, 1995.

        The Company has funded operations primarily with cash derived from sales
of its equity securities, research and development contracts, product sales,
investment income, proceeds from a term loan with a bank, the sale of the
Company's share of a joint venture and leasing of certain equipment. In May
1992, the Company entered into a research and development agreement with Lilly
which provided $2,613,000, $6,262,000 and 


                                       14



$7,790,000 in research funding in fiscal 1996, 1995 and 1994, respectively.
In September 1995, Lilly terminated its collaboration and licensing agreement
with the Company with respect to the joint development of the CD11b Program and
the rights to the Program were returned to Repligen.

        The Company has received research and development funding from the
Partnership pursuant to the Product Development Agreement. The Company
recognized $2,693,000, $4,352,000 and $10,762,000 of such funding as revenue in
fiscal 1996, 1995 and 1994, respectively. In April 1996, the Company announced
the termination of the Product Development Agreement and the Purchase Agreement
with the Partnership. Under the terms of the various agreements between the
parties, the rights to the rPF4 technologies remain with the Partnership.

        In September 1995, Genetics Institute, Inc. paid a $2,000,000 fee for
the assignment of intellectual property and the transfer of certain reagents
associated with the Company's immune modulation technology. Genetics Institute
has exclusive rights to commercialize any protein-based drugs that originate
from this technology with the exception of CTLA4-IgG, for which the Company
retains its rights, and to develop small molecule drugs based on this
technology. The Company retained the rights to independently commercialize small
molecule-based drugs in the therapeutic area. In December 1995, Genentech, Inc.
paid a $525,000 license fee for the exclusive sublicense to make, use and sell
antibody fragments, engineered polypeptides and other small molecules that bind
to CD18 and CD11a.

        At March 31, 1996, the Company was in default under a facility lease and
three equipment lease agreements. Subsequent to year end, under the terms of
negotiated settlement arrangements, the Company paid approximately $300,000 and
$3,000,000 in settlement fees to the facility landlord and equipment lessors,
respectively. The settlement fees with respect to the operating equipment lease
agreements represent discounted remaining lease obligations and the purchase
price of certain leased equipment from the equipment lessors. In May 1996, a
substantial amount of this equipment originally on lease as well as certain
surplus Company owned equipment was sold at pubic auction for approximately
$1,250,000, net of selling expenses. The obligation for the settlement payments
to the lessors and landlord, net of funds received from the sale of equipment,
has been reflected in the restructuring accrual at March 31, 1996.

        In March 1993, the Company entered into an unsecured term loan agreement
with a bank whereby the bank loaned the Company $4,620,000 at such bank's base
rate plus one-half of one percent. The loan matured in March 1995 and was
subsequently paid in full.

        Capital expenditures for fiscal 1996 and 1995 were $643,000 and
$556,000, respectively. The capital expenditures in fiscal 1996 and 1995
primarily reflect the purchase of research, development and manufacturing
equipment.


                                       15


Item 8: FINANCIAL STATEMENTS

                              REPLIGEN CORPORATION

                   INDEX TO CONSOLIDATED FINANCIAL STATEMENTS


                                                                          Page

Report of Independent Public Accountants                                   17

Consolidated Financial Statements:

Consolidated Balance Sheets at March 31, 1996 and 1995                     18

Consolidated Statements of Operations for Years
  Ended March 31, 1996, 1995 and 1994                                      19

Consolidated Statements of Stockholders' Equity for Years
  Ended March 31, 1996, 1995 and 1994                                      20

Consolidated Statements of Cash Flows for Years
  Ended March 31, 1996, 1995 and 1994                                      21

Notes to Consolidated Financial Statements                                 22


                                       16


                    REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS

To Repligen Corporation:

        We have audited the accompanying consolidated balance sheets of Repligen
Corporation (a Delaware corporation) and subsidiaries as of March 31, 1996 and
1995, and the related consolidated statements of operations, stockholders'
equity and cash flows for each of the three years in the period ended March 31,
1996. 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 generally accepted auditing
standards. 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
and subsidiaries as of March 31, 1996 and 1995, and the results of their
operations and their cash flows for each of the three years in the period ended
March 31, 1996, in conformity with generally accepted accounting principles.


                                                   /s/ ARTHUR ANDERSEN LLP
                                                   ARTHUR ANDERSEN LLP

Boston, Massachusetts 
May 8, 1996 (except with respect 
to the matters discussed in Notes 
2 and 10 as to which the date 
is May 30, 1996)

                                       17



                              REPLIGEN CORPORATION
                           CONSOLIDATED BALANCE SHEETS


                                                                       March 31,
                                                         -----------------------------------
                                                             1996                   1995
                                                         -----------             -----------
                                                                            
                                             ASSETS
Current assets:
  Cash and cash equivalents                               $6,944,140            $ 13,821,387
  Marketable securities                                      278,115               1,480,712
  Accounts receivable, less reserves
   of $152,000 and $300,000, respectively                    421,254               1,686,902
  Amounts due from affiliate                                  42,284                 962,361
  Inventories                                                701,224               1,213,379
  Note receivable from affiliate                                  --               4,620,000
  Prepaid expenses and other current assets                  188,554               1,039,197
                                                         -----------            ------------
   Total current assets                                    8,575,571              24,823,938
Property, plant and equipment, at cost:
  Equipment                                                  688,091               7,625,094
  Furniture and fixtures                                      20,422                 869,590
  Leasehold improvements                                       2,000              11,801,854
                                                         -----------            ------------
                                                             710,513              20,296,538

   Less -- accumulated depreciation and amortization         176,946              15,312,326
                                                         -----------            ------------
                                                             533,567               4,984,212
Restricted cash                                                   --               1,000,000
Other assets, net                                            121,389                 521,803
                                                         -----------            ------------
                                                         $ 9,230,527            $ 31,329,953
                                                         ===========            ============

                                LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:
  Accounts payable                                       $   546,129            $  1,221,277
  Accrued expenses and other                               3,720,881               9,709,292
  Unearned income                                            154,998                 203,000
  Term loan payable to a bank                                     --               4,620,000
                                                         -----------            ------------
   Total current liabilities                               4,422,008              15,753,569
Commitments and contingencies (Notes 2, 10 and 12)
Stockholders' equity:
Preferred stock, $.01 par value -- authorized --
   5,000,000 shares -- outstanding -- none                       --                      --
Common stock, $.01 par value -- authorized --
   30,000,000 shares -- outstanding -- 15,602,542
     shares and 15,357,030 shares
     at March 31, 1996 and 1995, respectively               156,025                 153,570
Additional paid-in capital                              127,694,145             126,942,925
Accumulated deficit                                    (123,041,651)           (111,520,111)
                                                       ------------             -----------
   Total stockholders' equity                             4,808,519              15,576,384
                                                       ------------             -----------

                                                       $  9,230,527             $31,329,953
                                                       ============             ===========


The accompanying notes are an integral part of these consolidated 
financial statements.

                                       18


                              REPLIGEN CORPORATION
                      CONSOLIDATED STATEMENTS OF OPERATIONS



                                                             Years Ended March 31,
                                               ----------------------------------------------
                                                    1996            1995             1994
                                               ------------      -----------      -----------
                                                                         
Revenues:
    Research and development                     $5,424,304      $10,988,567      $19,391,977
    Sale of intellectual property rights          2,525,000               --               --
    Product                                       1,873,687        3,884,642        4,946,893
    Investment income                               737,536        1,424,558        1,380,672
    Other                                           298,350          644,548        1,113,152
                                               ------------     ------------     ------------
                                                 10,858,877       16,942,315       26,832,694
                                               ------------     ------------     ------------

Costs and expenses:
    Research and development                     12,314,385       31,011,893       35,918,605
    Selling, general and administrative           4,925,345        4,673,580        6,206,511
    Cost of goods sold                            1,515,637        1,535,026        3,932,732
    Interest                                         58,050          372,133          312,007
    Restructuring charge                          3,567,000       11,300,000               --
                                               ------------     ------------     ------------
                                                 22,380,417       48,892,632       46,369,855
                                               ------------     ------------     ------------

Net loss                                       $(11,521,540)    $(31,950,317)    $(19,537,161)
                                               ============     ============     ============

Net loss per common share                          $  (0.75)        $  (2.08)         $ (1.53)
                                                  =========        =========         ========

Weighted average common
  shares outstanding                             15,370,252       15,356,136       12,788,406
                                               ============     ============     ============



The accompanying notes are an integral part of these consolidated
financial statements.


                                       19


                              REPLIGEN CORPORATION
                 CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY



                                                             Common Stock
                                                       ------------------------
                                                       Number of                    Additional       Accumulated
                                                         Shares       Par Value   Paid-in Capital       Deficit
                                                       ----------     ---------   ---------------   --------------
                                                                                         
Balance, March 31, 1993                                12,400,075      $124,001     $108,785,421     $(60,032,633)
 Net loss                                                      --            --               --      (19,537,161)
 Exercise of stock options                                 27,600           276          138,714               --
 Sale of common stock, net of issuance costs
  of $302,034 and underwriters'
  commissions                                           2,875,000        28,750       15,884,216               --
 Issuance of warrants in connection with
  Repligen Clinical Partners, L.P.                             --            --        1,345,136               --
                                                       ----------      --------     ------------    -------------

Balance, March 31, 1994                                15,302,675       153,027      126,153,487      (79,569,794)
 Net loss                                                      --            --               --      (31,950,317)
 Contribution of common stock to ESOP                      54,355           543          373,140               --
 Issuance of warrants in connection with
  Repligen Clinical Partners, L.P., net of
  exchange warrants costs of $733,613                          --            --          416,298               --
                                                       ----------      --------     ------------    -------------
Balance, March 31, 1995                                15,357,030       153,570      126,942,925     (111,520,111)
 Net loss                                                      --            --               --      (11,521,540)
 Issuance of common stock in connection
                 with the acquisition of Glycan
                           Pharmaceutical, Inc.           243,600         2,436          332,514               --
 Exercise of stock options                                  1,912            19            2,978               --
 Issuance of warrants in connection with
  Repligen Clinical Partners, L.P.                             --            --          415,728               --
                                                       ----------      --------     ------------    -------------

Balance, March 31, 1996                                15,602,542      $156,025     $127,694,145    $(123,041,651)
                                                      ===========      ========     ============    =============



The accompanying notes are an integral part of these consolidated
financial statements.


                                       20



                              REPLIGEN CORPORATION
                      CONSOLIDATED STATEMENTS OF CASH FLOWS



                                                                               Years Ended March 31,
                                                                -------------------------------------------------
                                                                    1996             1995              1994
                                                                -------------     ------------      -------------
                                                                                           
Cash flows from operating activities:
  Net loss                                                      $(11,521,540)     $(31,950,317)     $(19,537,161)
  Adjustments to reconcile net loss to net cash
       used in operating activities --
    Depreciation and amortization                                  1,438,356         2,602,182         2,362,587
    Contribution of common stock to ESOP                                  --           373,683                --
    Equity in net loss of an affiliate                                20,504            65,766           138,709
    Research and development charge associated with
       the acquisition of Glycan Pharmaceuticals, Inc.               333,811                --                --
    Restructuring charge associated with the
       write-off of leasehold improvements,
       equipment and other intangibles                             2,321,000         4,754,593                --
  Changes in assets and liabilities, net of
    acquisition of Glycan Pharmaceuticals, Inc.
    Accounts receivable                                            1,279,915           939,146        (1,510,362)
    Amounts due from affiliates                                      920,077         4,955,143        (4,845,753)
    Inventories                                                      512,155            96,956           601,088
    Prepaid expenses and other current assets                        866,212           663,413          (286,918)
    Accounts payable                                                (678,022)         (804,581)       (2,024,345)
    Accrued expenses and other                                    (4,592,680)        4,483,274           745,825
    Unearned income                                                 (203,000)         (799,740)         (453,432)
                                                                ------------      ------------      ------------

      Net cash used in operating activities                       (9,303,212)      (14,620,482)      (24,809,762)
                                                                ------------      ------------      ------------

Cash flows from investing activities:
  Decrease in marketable securities                                1,202,597            79,680         3,382,349
  Decrease in investment securities                                       --                --         4,591,063
  Acquisition of Glycan Pharmaceuticals, Inc.                       (144,836)               --                --
  Purchases of property, plant and equipment, net                   (463,378)         (556,174)       (3,804,404)
  Decrease in restricted cash                                      1,000,000                --                --
  Proceeds from a note receivable from affiliate                   4,620,000                --                --
  Decrease (increase) in other assets                                412,857           484,091          (199,633)
                                                                ------------      ------------      ------------
       Net cash provided by
          investing activities                                     6,627,240             7,597         3,969,375
                                                                ------------      ------------      ------------

Cash flows from financing activities:
  Proceeds from sales of common stock and issuance of
    warrants, net of issuance costs and commissions                  418,725           416,298        16,812,092
  Payment of term loan to a bank                                  (4,620,000)               --                --
  Proceeds from leasing transactions                                      --           362,913         1,126,951
                                                                ------------      ------------      -----------

      Net cash (used in) provided by
         financing activities                                     (4,201,275)          779,211        17,939,043
                                                                ------------      ------------      -----------

Net decrease in cash and cash equivalents                         (6,877,247)      (13,833,674)       (2,901,344)
Cash and cash equivalents, beginning of year                      13,821,387        27,655,061        30,556,405
                                                                -------------     ------------      ------------
Cash and cash equivalents, end of year                          $  6,944,140      $ 13,821,387      $ 27,655,061
                                                                ============      ============      ============
Supplemental disclosure of cash flow information:
  Cash paid for interest                                        $     58,050      $    372,133      $    312,007
                                                                ============      ============      ============


The accompanying notes are an integral part of these consolidated financial 
statements.

                                       21



                              REPLIGEN CORPORATION

                   NOTES TO CONSOLIDATED FINANCIAL STATEMENTS

1. Summary of Operations

        Repligen Corporation (the "Company") is a biopharmaceutical company
engaged in the research and development of therapeutic products for human health
care. The Company's research and development programs are primarily focused on
the development of new therapies for chronic and acute inflammation and
immunosuppression and the development of enabling technologies for discovery of
new drugs by rapid screening of combinatorial chemical libraries.

        The Company has incurred significant operating losses since inception
and has undergone significant restructuring of its operations in fiscal 1996 and
1995 (see Note 2). During fiscal 1996, the Company completed a major downsizing
and consolidation of its activities, including the termination of certain
research programs, in an effort to stabilize its financial condition and to
preserve its cash resources. The Company has completed the restructurings and
has consolidated its 15 employees into a new facility.

        On March 14, 1996, the Company issued 243,600 shares of its common stock
for all of the common stock of Glycan Pharmaceuticals, Inc. ("Glycan"). The
acquisition was accounted for as a purchase, with the excess of the purchase
price and acquisition costs over the fair value of the assets acquired charged
to operations of approximately $334,000 as the cost of acquired research and
development. The Company acquired assets having a fair value of approximately
$296,000, consisting primarily of cash and equipment, and assumed liabilities of
approximately $295,000. Results of operations for Glycan are included in the
consolidated financial statements of the Company subsequent to March 14, 1996.
Unaudited pro forma information with respect to Glycan's pre-acquisition
operating results has not been presented as it is not material.

2. Restructuring of Operations

        During fiscal 1996, the Company completed a major downsizing and
consolidation of its operations in an effort to stabilize its financial
condition and preserve its cash resources. The restructuring included a
substantial reduction in the Company's work force, the termination of several
research programs and the closing of its Cambridge research and manufacturing
facility. During the fourth quarter of fiscal 1996, the Company recorded a
charge of $3,567,000 to cover severance costs and related benefits, the
settlement of operating equipment lease and facility lease obligations, the
write-off of certain leasehold improvements and equipment no longer being
utilized, reduced in part by cash received from the sale of assets and the
reversal of certain accruals no longer required.

        From October 1992 through March 1995, the Company entered into three
operating equipment lease arrangements involving the sale and leaseback of
certain equipment at its Cambridge and Needham facilities. At March 31, 1996,
the Company was in default under a facility lease and these operating equipment
leases. Subsequent to year end, under the terms of negotiated settlement
arrangements, the Company paid approximately $300,000 and $3,000,000 in
settlement fees to the facility landlord and equipment lessors, respectively.
The settlement fees with respect to the operating equipment lease agreements
represent discounted remaining lease obligations and the purchase price of
certain leased equipment from the equipment lessors. In May 1996, a substantial
amount of this equipment originally on lease as well as certain surplus Company
owned equipment was sold at public auction for approximately $1,250,000, net of
selling expenses. The obligation for the settlement payments to the lessors and
the landlord, net of funds received from the sale of equipment, has been
reflected in the restructuring accrual at March 31, 1996.

        During fiscal 1995, the Company also substantially restructured its
operations in an effort to reduce its rate of expenditures and preserve its
available cash and investment balances. In the second quarter of fiscal 1995,
the Company recorded a charge of $975,000 to cover severance costs and related
benefits, as well as certain rental losses associated with the sublease of
certain facilities. During the fourth quarter of fiscal 1995, 


                                       22



the Company recorded a charge of $10,325,000 to cover severance costs and
related benefits, certain rental losses associated with the sublease of certain
facilities, the write-off of certain leasehold improvements, equipment and other
intangible assets that were no longer utilized and to reserve for future
operating lease payments for equipment that was longer utilized. The
restructurings in fiscal 1995 were done in order to reorganize certain business
operations and the senior management team to focus on the clinical development
of certain lead product candidates. The details of the total restructuring
charges for both fiscal years are as follows:



Amounts (in 000s)                                                  1996          1995
- -----------------                                                 -----         -------
                                                                          
Severance and related benefits for terminated employees           $ 333         $ 2,035

Reserve for future operating lease payments
  for assets no longer being utilized                             1,991           3,250
 
Reserve for rental losses associated with
  the sublease of surplus lab and office space                       --             940

Contract termination fees                                            --             320

Legal fees                                                          172              --

Less -- cash received from the sale of surplus
  equipment                                                      (1,250)             --
                                                                 ------         -------

Cash related expenditures                                         1,246           6,545

Write-off of leasehold improvements, equipment
  and other intangibles no longer being utilized                  3,854           4,755

Less -- reversal of accruals no longer required due to
  changes in operations                                          (1,533)             --
                                                                 ------         -------
Non-cash related expenditures                                     2,321           4,755
                                                                 ------         -------
                                                                 $3,567         $11,300
                                                                 ======         =======


The accrued restructuring activity for fiscal 1996 is as follows:


                                                                      
Balance, beginning of year                                 $5,490,000       $        --

  Payments                                                 (4,321,000)       (1,076,000)
  Provision                                                 2,496,000         6,545,000
  Write-off of leasehold improvements, equipment 
  and other intangibles no longer being utilized, 
  net of auction proceeds                                  (2,604,000)               --
  Less -- reversal of accruals no longer required 
  due to changes in operations                              1,533,000                --
                                                           ----------       -----------
  Balance, end of year                                     $2,594,000       $ 5,467,000
                                                           ==========       ===========


3. Significant Accounting Policies

        The accompanying consolidated financial statements reflect the
application of certain accounting policies described in this note and elsewhere
in the accompanying notes to consolidated financial statements.
0
Use of Estimates in the Preparation of Financial Statements

        The preparation of financial statements in conformity with 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 


                                       23



reported amounts of revenues and expenses during the reporting period.
Actual results could differ from those estimates.

Principles of Consolidation

        The consolidated financial statements include the accounts of the
Company and its wholly owned subsidiaries. All material intercompany accounts
and transactions have been eliminated in consolidation.

Revenue Recognition

        Substantially all of the Company's research and development revenues are
derived from collaborative arrangements. Research and development revenue is
recognized as earned under cost plus fixed-fee contracts, or on a straight-line
basis over the development contract, which approximates when work is performed
and costs are incurred. In addition, under certain contracts, the Company
recognizes research and development revenues as milestones are achieved.
Unearned income represents amounts received prior to recognition of revenue.
Research and development expenses in the accompanying consolidated statements of
operations include funded and unfunded expenses. See Note 12 for a discussion of
research and development agreements.

        During 1996, the Company recognized $2 million of revenue related to the
sale of patent rights of its immune modulation technology and $525,000 for the
sale of certain sublicenses related to CD18 and CD11a rights as part of the
restructuring of operations.

        The Company recognizes revenue related to product sales upon shipment of
the product.

        Other revenue includes the management fee received from Repligen
Clinical Partners, L.P. The management fee revenue is recognized as earned (see
Note 12).

Depreciation and Amortization

        The Company provides for depreciation and amortization by charges to
operations in amounts estimated to allocate the cost of fixed assets over their
estimated useful lives, on a straight-line basis, as follows:

Description                         Life
- -----------                         ----
Equipment                           5 years
Furniture and fixtures              5-7 years
Leasehold improvements              Shorter of term of the lease or 
                                    estimated useful life

Marketable Securities

        The Company adopted Statement of Financial Accounting Standards No. 115,
"Accounting for Certain Investments in Debt and Equity Securities" ("SFAS No.
115"), effective March 31, 1994. Under SFAS No. 115, securities that the Company
has the positive intent and ability to hold to maturity are classified as
"held-to-maturity." These securities include cash, cash equivalents and
corporate bonds with maturities of less than one year. The held-to-maturity
securities are reported at amortized cost, which approximates fair market value
at March 31, 1996 and 1995. Securities purchased to be held for indefinite
periods of time, and not intended at the time of purchase to be held until
maturity, are classified as "available-for-sale" securities. These securities
consist of collateralized mortgage obligations with average maturities in excess
of 10 years. The Company also carries these investments at amortized cost, which
approximates fair market value at March 31, 1996 and 1995. The estimated fair
market value of marketable securities is based primarily on market quotations.

Net Loss Per Common Share

        Primary net loss per common share has been computed by dividing net loss
by the weighted average number of shares outstanding during the period. Common
stock equivalents have not been included for any 


                                       24



period, as the amounts would be antidilutive. Fully diluted net loss per
common share has not been presented for any period, as the amounts would not
differ from primary net loss per common share.

Post-retirement Benefits

        The Company has no obligation for post-retirement benefits.

Financial Instruments

        SFAS No. 107, "Disclosure About Fair Value of Financial Instruments",
requires disclosure about fair value of financial instruments. Financial
instruments consist of cash equivalents, marketable securities and accounts
receivable. The estimated fair value of these financial instruments approximates
their carrying value.


4. Cash Equivalents and Marketable Securities

        The Company considers all highly liquid investments with original
maturities of three months or less at the time of acquisition to be cash
equivalents. Included in cash equivalents at March 31, 1996 are approximately
$5,498,000 of money market funds and $1,300,000 of commercial paper. Cash
equivalents at March 31, 1995 include $10,821,000 of money market funds and
$3,000,000 of bank time deposits. Investments with a maturity period of greater
than three months are classified as marketable securities and consist of
approximately $278,000 of collateralized mortgage obligations at March 31, 1996
and $984,000 of corporate bonds and $497,000 of collateralized mortgage
obligations at March 31, 1995.


5. Inventories

        Inventories are stated at the lower of cost (first-in, first-out) or
market and consist of the following:

                                                            March 31,
                                                     -----------------------
                                                       1996           1995
                                                     --------     ----------
Raw materials and work-in-process                    $  1,955     $  240,044
Finished goods                                        699,269        973,335
                                                     --------     ----------
   Total                                             $701,224     $1,213,379
                                                     ========     ==========


        Work-in-process and finished goods inventories consist of material,
labor and manufacturing overhead.


6. Accrued Expenses and Other

        Accrued expenses and other consisted of the following:

                                                            March 31,
                                                     -----------------------
                                                       1996           1995
                                                     --------     ----------
Restructuring charges                             $ 2,594,478   $  5,468,656
Payroll and payroll-related costs                      78,958      1,709,831
Professional and consulting fees                      677,818      1,607,047
Other accrued expenses                                369,627        923,758
                                                  -----------   ------------
   Total                                          $ 3,720,881   $  9,709,292
                                                  ===========   ============


                                       25


7. Income Taxes

        The Company accounts for income taxes under SFAS No. 109, "Accounting
for Income Taxes." At March 31, 1996, the Company had net operating loss
carryforwards for income tax purposes of approximately $83,700,000. The Company
also had available tax credit carryforwards of approximately $4,846,000 at March
31, 1996 to reduce future federal income taxes, if any. 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.

        The net operating loss carryforwards and tax credit carryforwards expire
approximately as follows:

                                              Net Operating      Tax Credit
Expiration Date                             Loss Carryforwards   Carryforwards
- ---------------                             ------------------   -------------
1997                                            $   200,000      $   17,000
1998                                                300,000          11,000
1999                                                400,000          32,000
2000                                              1,000,000         104,000
2001                                              1,300,000         109,000
2002-2011                                        80,500,000       4,573,000
                                                -----------      ----------
   Total                                        $83,700,000      $4,846,000
                                                ===========      ==========

        The components of the deferred tax amounts, carryforwards and the
valuation allowance are approximately as follows:

                                                            March 31,
                                                     -----------------------
                                                       1996           1995
                                                     --------     ----------
Temporary differences                             $ 6,000,000    $10,100,000
Operating loss carryforwards                       33,500,000     28,800,000
Tax credit carryforwards                            4,900,000      4,900,000
                                                  -----------   ------------
                                                   44,400,000     43,800,000
   Valuation allowance                            (44,400,000)   (43,800,000)
                                                  -----------   ------------

                                                  $        --   $         --
                                                  ===========   ============

        A valuation allowance has been provided, as it is uncertain if the
Company will realize the deferred tax asset. The increase in the valuation
allowance during the year ended March 31, 1996 was primarily the result of the
current year operations.


8. Term Loan

        In March 1993, the Company entered into an unsecured term loan agreement
with a bank whereby the bank loaned the Company $4,620,000. The loan was paid in
full in May 1995.


9. Common Stock

        At March 31, 1996, common stock reserved for issuance was as follows:

            Reserved for                                          Shares
            ------------                                         ---------
Incentive and nonqualified stock option plans                    3,356,351
Warrants granted in connection with the Repligen
 Clinical Partners, L.P. offering (see Note 12)                  2,158,950
Warrants assumed in connection with the Glycan acquisition          21,000
                                                                 ---------
                                                                 5,536,301
                                                                 =========

                                       26



10. Commitments

        In May 1996, the Company terminated its leases at its former corporate
headquarters in Cambridge, Massachusetts and moved its primary operations to a
13,000 square foot facility in Needham, Massachusetts, which it leases under a
four year sublease agreement with T Cell Sciences, Inc. In connection with the
acquisition of Glycan, the Company assumed a lease for approximately 2,000
square feet of laboratory space at 100 Inman Street, Cambridge, Massachusetts,
which terminates September 30, 1996.

        Obligations under these noncancellable operating leases as of March 31,
1996, exclusive of those accrued as part of the restructuring charge discussed
in Note 2, are approximately as follows:

Year ending March 31,
1997                                         $532,000
1998                                          110,000
1999                                          110,000
2000                                          110,000
2001                                            9,000
                                             --------
   Total minimum lease payments              $871,000
                                             ========

        Rent expense charged to operations under operating leases was
approximately $2,932,000, $5,926,000 and $6,091,000 for the years ended March
31, 1996, 1995 and 1994, respectively.


11. Employee Stock Ownership and Stock Option Plans

        The Company maintains a qualified employee stock ownership plan ("ESOP")
with a plan year ending on December 31. Under the plan, contributions by the
Company may be in the form of cash, capital stock or other property and are
allocated to eligible employees based on each participant's relative
compensation. Individual benefits vest at a rate of 20% each year after one year
of service. For the plan year ended December 31, 1993, the Company contributed,
in April 1994, approximately $374,000 in shares of its common stock, as valued
on the date of contribution. The Company elected not to make contributions for
the December 31, 1994 and 1995 plan years. At March 31, 1996, no amount has been
accrued for the December 31, 1996 plan year contribution.

        During fiscal 1993, the Company adopted the 1992 Repligen Corporation
Stock Option Plan (the "1992 Plan"). The 1992 Plan authorizes the grant of
either incentive stock options or nonqualified stock options to employees for
the purchase of the Company's common stock at a price not less than the fair
market value at the date of grant and also allows for the grant of nonqualified
stock options to other participants. The 1992 Plan allows for the grant of up to
2,000,000 shares of the Company's common stock plus any shares previously
authorized but unused under the Company's previous plans. The options generally
vest over five years and expire no more than 10 years from the date of grant. At
March 31, 1996, the Company had 2,403,305 options available for grant under the
1992 Plan. Options previously issued and outstanding under the 1982 Incentive
Stock Option and 1987 Non-Statutory Stock Option plans generally vest over a
five-year period.


                                       27



        A summary of stock option activity under all plans is as follows:



                                                  Years Ended March 31,
                    ------------------------------------------------------------------------------------
                              1996                      1995                      1994
                              ----                      ----                      ----
                                   Option                        Option                        Option
                      No. of        Price           No. of        Price          No. of         Price
                      Shares      Per Share         Shares      Per Share        Shares        Per Share
                    ----------   -----------    -----------    -----------     ---------    -------------
                                                                           
Outstanding at
  beginning of
  period            1,291,730    $0.05-19.25      2,045,905    $0.05-19.25     1,971,191     $0.05-19.25
    Granted           454,550      1.25-2.44      1,524,056      2.06-5.25       382,775       6.43-8.47
    Exercised          (1,912)          1.57             --             --       (27,600)      0.79-8.00
    Forfeited        (791,322)    1.50-19.25     (2,278,231)    2.59-19.25      (280,461)     1.90-19.25
                    ---------     ----------    -----------     ----------     ---------      ----------
Outstanding at
  end of period       953,046    $0.05-19.25      1,291,730    $0.05-19.25     2,045,905     $0.05-19.25
                      =======    ===========      =========    ===========     =========     ===========
Exercisable at
  end of period       343,129    $0.05-19.25        137,395    $0.05-19.25       891,383     $0.05-19.25
                      =======    ===========      =========    ===========     =========     ===========



        In August 1994, the Board of Directors authorized the issuance of new
stock options to employees who voluntarily terminated their existing outstanding
stock options. New options were issued which covered either 72.5% or 85% of the
original amount of those previously outstanding options priced above market
value for an aggregate 872,721 new options granted. Such new options were
granted at an exercise price of $2.75 per share and vest over a three year
period.

        In connection with the acquisition of Glycan, the Company granted to the
three officers of Glycan options to purchase an aggregate 220,000 shares of the
Company's common stock at $1.25 (the fair market value at that date).


12. Research and Development Agreements and Significant Customers

        Revenues received from related parties and other significant customers
are approximately as follows:

                                                Years Ended March 31,
                                      ----------------------------------------
                                          1996          1995           1994
                                      ----------     ----------    -----------
Eli Lilly and Company                 $2,613,000     $6,262,000    $ 7,790,000
Repligen Clinical Partners, L.P.       2,693,000      4,902,000     11,973,000
Hoffmann-LaRoche, Inc.                        --      1,300,000      3,034,000
Genetics Institute, Inc.               2,000,000             --             --

Eli Lilly and Company

        In May 1992, the Company entered into a Research, Collaboration and
License Agreement with Eli Lilly and Company ("Lilly"), whereby the Company
granted Lilly an exclusive license to make, use and sell products utilizing
antibodies, antibody fragments and engineered polypeptides that bind to CD11b
(the "Products"). Under the terms of the agreement, Lilly paid the Company
$3,250,000 for past research and development and $500,000 for the grant of the
license, both of which are included in research and development revenues for the
year ended March 31, 1993. In addition, the Company recognized revenues of
approximately $2,613,000, $6,262,000 and $7,790,000 for research and development
performed in fiscal 1996, 1995 and 1994, respectively. In September 1995, Lilly
terminated its collaboration and licensing agreement with the Company with
respect to the joint development of the CD11b Program and the rights to the
Program were returned to Repligen.


                                       28



Repligen Clinical Partners, L.P.

        In February 1992, Repligen Clinical Partners, L.P. (the "Partnership")
completed a private placement of 900 limited partnership units, with net
proceeds of approximately $40,300,000 in cash and notes receivable, to be
received by the Partnership over a three-year period. In connection with the
formation of the Partnership, the Company granted to the Partnership an
exclusive license to all technology and know-how related to the manufacture, use
and sale of recombinant platelet factor-4 ("rPF4") in the United States, Canada
and Europe. A wholly owned subsidiary of the Company is the General Partner of
the Partnership.

        In April 1996, the Company terminated its arrangements with the
Partnership regarding the development and marketing of the rPF4 program. Under
the terms of the various agreements between the parties, the rights to the rPF4
technologies remain with the Partnership. The Company will assist the
Partnership in exploring alternatives to maximize the value of the rPF4 program
for the benefit of the Partnership.

        The Partnership's primary source of funding and capital resources has
been the capital contributions made by the Limited Partners and General Partner,
which totaled approximately $40,582,000 through March 31, 1996. During fiscal
1996 and 1995, the Partnership wrote off approximately $1,637,000 and
$3,325,000, respectively, of notes receivable relating to limited partnership
units which were foreclosed on for failure to pay their installments.

        As of March 31, 1996 and 1995, the Partnership owed the Company
approximately $42,000 and $962,000, respectively, for amounts due under the
Product Development Agreement and interest relating to the note payable. In
addition, at March 31, 1995, the Partnership owed Repligen a note payable of
$4,620,000 which was the result of a loan from the Company to the Partnership to
fund certain organization and syndication costs. In May 1995, the note payable
and related interest due was paid in full by the Partnership.

        The Company has received research and development funding from the
Partnership pursuant to the Product Development Agreement. The Company
recognized $2,693,000, $4,352,000 and $10,762,000 of such funding as revenue in
fiscal 1996, 1995 and 1994, respectively. During fiscal 1995, the Company
incurred an additional $1,641,000 of research and development costs which could
have been charged to the Partnership, but which was absorbed by the Company in
an effort to preserve the funds of the Partnership. Included in other revenues
for the years ended March 31, 1996, 1995 and 1994 are approximately $311,000,
$550,000 and $1,211,000, respectively, representing the 10% management fee under
the Product Development Agreement. Profits and losses are allocated 1% to the
General Partner and 99% to the Limited Partners. The Company accounts for its
investment on the equity method and has recorded losses of approximately
$21,000, $66,000 and $139,000 as its share of the losses from the Partnership in
the accompanying consolidated statements of operations for the years ended March
31, 1996, 1995 and 1994, respectively.

        In connection with the initial capitalization of the Partnership, the
Company issued warrants to purchase common stock of Repligen to the limited
partners of the Partnership (the "Original Warrants"). In June 1994, the Company
completed an exchange pursuant to which a majority of the holders of the
Original Warrants exchanged their Original Warrants for new warrants (the
"Exchange Warrants"). Subsequently, in March 1995, the Company offered to modify
a majority of the remaining Original Warrants and the Exchange Warrants. Each
warrant holder of an outstanding warrant who was not then in default of its
obligations to the Partnership was free to accept or reject such modifications.
As of March 31, 1996, 623 1/2 of the 712 nondefaulted limited partnership units
had accepted the modifications. Accordingly, as of that date, there were issued
and outstanding Original Warrants to purchase 75,400 shares of the Company's
common stock, modified Original Warrants to purchase 163,850 shares of the
Company's common stock, Exchange Warrants to purchase 197,200 shares of the
Company's common stock and modified Exchange Warrants to purchase 1,722,500
shares of the Company's common stock.


                                       29




Item 9: CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING 
        AND FINANCIAL DISCLOSURE

        Not applicable.

                                    PART III


Item 10-13: INFORMATION WITH RESPECT TO DIRECTORS AND EXECUTIVE OFFICERS

        The information required for Part III of this Annual Report on Form 10-K
is hereby incorporated by reference from the Company's definitive proxy
statement relating to the annual meeting of stockholders of the Company
scheduled to be held on September 10, 1996, which statement is to be filed with
the Securities and Exchange Commission. Such information will be contained in
the sections of such proxy statement captioned "Election of Directors",
"Information with Respect to the Board of Directors and Committees", "Stock
Ownership of Principal Stockholders and Management", "Summary of Executive
Compensation" and "Compensation Committee Report to Stockholders." Information
regarding executive officers of the Company is also furnished in Part I of this
Annual Report on Form 10-K, "Executive Officers of the Registrant." See Cross
Reference Sheet for Part III.


                                       30




                                     PART IV


Item 14:       EXHIBITS, FINANCIAL STATEMENT SCHEDULES, AND REPORTS ON
               FORM 8-K

Item 14(a)     The following documents are filed as part of this Annual Report 
               on Form 10-K:

Item 14(a)(1)  Financial Statements:  See "Index to Consolidated Financial 
               Statement" in Item 8.

Item 14(a)(2)  Financial Statement Schedules:

           1.  Schedule II - Valuation and Qualifying Accounts

        Other financial statement schedules have not been included because they
are not applicable or the information is included in financial statements or
notes thereto.

Item 14(a)(3)  Exhibits.

        The following is a list of exhibits filed as part of this Annual Report
on Form 10-K:


3.  Articles of Incorporation and By-laws

                 3.1  --  Restated Certificate of Incorporation, dated June
                          30, 1992 and filed July 13, 1992 (filed as Exhibit
                          4.12 to Repligen Corporation's Annual Report on Form
                          10-K for the year ended March 31, 1993 and
                          incorporated herein by reference).

                 3.2  --  By-laws (filed as Exhibit 3.4 to Repligen 
                          Corporation's Form S-1 Registration Statement 
                          No. 33-3959 and incorporated herein by reference).

4.  Instruments Defining the Rights of Security Holders

                 4.2  --  Specimen Stock Certificate (filed as Exhibit 4.2 to 
                          Repligen Corporation's Form S-1 Registration 
                          Statement No. 33-3959 and incorporated herein by 
                          reference).

                 4.8  --  Form of Limited Partner Warrant, dated as of
                          February 28, 1992 (filed as Exhibit 4.9 to Repligen
                          Corporation's Annual Report on Form 10-K for the year
                          ended March 31, 1992 and incorporated herein by
                          reference).

                 4.9  --  Form of Class B Limited Partner Warrant, dated as
                          of February 28, 1992 (filed as Exhibit 4.10 to
                          Repligen Corporation's Annual Report on Form 10-K for
                          the year ended March 31, 1992 and incorporated herein
                          by reference).

                 4.10 --  Form of Incentive Warrant, dated as of February 28,
                          1992 (filed as Exhibit 4.11 to Repligen Corporation's
                          Annual Report on Form 10-K for the year ended March
                          31, 1992 and incorporated herein by reference).

                 4.11 --  Form of Fund Warrant, dated as of February 28, 1992
                          (filed as Exhibit 4.12 to Repligen Corporation's
                          Annual Report on Form 10-K for the year ended March
                          31, 1992 and incorporated herein by reference).

                 4.12 --  The 1992 Repligen Corporation Stock Option Plan
                          (filed as Exhibit 4.12 to Repligen Corporation's
                          Annual Report on Form 10-K for the year ended March
                          31, 1993 and incorporated herein by reference).


                                       31




10.  Material Contracts

                10.1  --  License Agreement, dated December 2, 1980, between
                          the Trustees of Leland Stanford Junior University and
                          Repligen Corporation (filed as Exhibit 10.1 to
                          Repligen Corporation's Form S-1 Registration Statement
                          No. 33-3959 and incorporated herein by reference).

                10.5  --  Consulting Agreement, dated October 1, 1981, between 
                          Dr. Paul Schimmel and Repligen Corporation (filed as 
                          Exhibit 10.14 to Repligen Corporation's Form S-1 
                          Registration Statement No. 33-3959 and incorporated 
                          herein by reference).

                10.6  --  Consulting Agreement, dated November 1, 1981, between 
                          Dr. Alexander Rich and Repligen Corporation (filed as
                          Exhibit 10.15 to Repligen Corporation's Form S-1 
                          Registration Statement No. 33-3959 and incorporated 
                          herein by reference).

                10.17 --  Employment Agreement, dated August 28, 1986,
                          between Sandford D. Smith and Repligen Corporation
                          (filed as Exhibit 10.26 to Repligen Corporation's
                          Annual Report on Form 10-K for the year ended March
                          31, 1990 and incorporated herein by reference).

                10.18 --  License Agreement, dated November 14, 1990, between
                          the Regents of the University of Michigan and Repligen
                          Corporation (filed as Exhibit 10.27 to Repligen
                          Corporation's Annual Report on Form 10-K for the year
                          ended March 31, 1991 and incorporated herein by
                          reference).

                10.19 --  Agreement and Plan of Merger, dated as of September 
                          30, 1991, by and among Repligen Corporation, AI 
                          Acquisition Corp. and Amira, Inc. (filed as Exhibit 
                          2.1 to Repligen Corporation's Form 8-K filed December
                          3, 1991 and incorporated herein by reference).

                10.20 --  Amendment No. 1 to Agreement and Plan of Merger, 
                          dated as of October 29, 1991, by and among Repligen 
                          Corporation, AI Acquisition Corp. and Amira, Inc. 
                          (filed as Exhibit 2.2 to Repligen Corporation's Form 
                          8-K filed December 3, 1991 and incorporated herein 
                          by reference).

                10.22 --  Product Development Agreement, dated as of February
                          2, 1992, between Repligen Corporation and Repligen
                          Clinical Partners, L.P. (filed as Exhibit 10.29 to
                          Repligen Corporation's Annual Report on Form 10-K for
                          the year ended March 31, 1992 and incorporated herein
                          by reference).

                10.23 --  Purchase Agreement, dated February 2, 1992, between 
                          Repligen Corporation and each of the Limited Partners
                          from time to time of Repligen Clinical Partners, L.P.
                          (filed as Exhibit 10.30 to Repligen Corporation's 
                          Annual Report on Form 10-K for the year ended March 
                          31, 1992 and incorporated herein by reference).

                10.30 --  License Agreement, dated as of September 1, 1991,
                          by and between Repligen Corporation and Kabi Pharmacia
                          AB (filed as Exhibit 10.37 to Repligen Corporation's
                          Annual Report on Form 10-K for the year ended March
                          31, 1992 and incorporated herein by reference).

                10.37 --  Building Lease, dated July 10, 1992, between Trustees
                          of the Cambridge East Trust and Amira, Inc., relating
                          to 79 and 83 Rogers Street, Cambridge, Massachusetts 
                          (filed as Exhibit 10.37 to Repligen Corporation's 
                          Annual Report on Form 10-K for the year ended March 
                          31, 1993 and incorporated herein by reference).

                10.41 --  Employment Agreement, dated May 8, 1992, between
                          Repligen Corporation and Avery W. Catlin (filed as
                          Exhibit 10.41 to Repligen Corporation's Annual Report


                                       32


                          on Form 10-K for the year ended March 31, 1995 and
                          incorporated herein by reference).

                10.42 --  Plan of Reorganization and Agreement of Merger,
                          dated March 14, 1996, between Repligen Corporation 
                          and Glycan Pharmaceuticals, Inc. (omitting
                          schedules and exhibits).

                10.43 --  Employment Agreement, dated March 14, 1996, between 
                          Repligen Corporation and Walter C. Herlihy.

                10.44 --  Employment Agreement, dated March 14, 1996, between 
                          Repligen Corporation and James R. Rusche.

                10.45 --  Employment Agreement, dated March 14, 1996, between 
                          Repligen Corporation and Daniel P. Witt.

                10.46 --  Sublease Agreement dated as of May 1, 1996 between 
                          T Cell Sciences, Inc. and Repligen Corporation.

                22    -- Subsidiaries of Repligen Corporation.


Item 14(b)     Reports on Form 8-K.

        No Current Reports on Form 8-K were filed by the Company during the last
quarter of the period covered by this report.


                                       33





                          FINANCIAL STATEMENT SCHEDULE


                 Schedule II - Valuation and Qualifying Accounts



                                       34




                              CROSS REFERENCE SHEET



Form 10-K Items
Incorporated By                                                                      Page of 1996
Reference                                                                          Proxy Statement
- ----------------                                                                ----------------------
                                                                                  
PART III

Item 10        Directors and Executive Officers of Registrant

Item 11        Executive Compensation

Item 12        Security Ownership of Certain Beneficial Owners and Managers

Item 13        Certain Relationships and Transactions




                                       35




              REPORT OF INDEPENDENT PUBLIC ACCOUNTANTS ON SCHEDULE

To Repligen Corporation:

We have audited in accordance with generally accepted auditing standards, the
consolidated financial statements included in this Form 10-K, and have issued
our report thereon dated May 8, 1996. Our audit was made for the purpose of
forming an opinion on those statements taken as a whole. The schedule listed in
Item 14(a)(2) is the responsibility of the Company's management and is presented
for purposes of complying with the Securities and Exchange Commission's rules
and is not part of the basic financial statements. This schedule has been
subjected to the auditing procedures applied in the audit of the basic financial
statements and, in our opinion, fairly states in all material respects the
financial data required to be set forth therein in relation to the basic
financial statements taken as a whole.


                                             /s/ARTHUR ANDERSEN LLP
                                                ARTHUR ANDERSEN LLP


Boston, Massachusetts
May 8, 1996


                                       36



                                                                 SCHEDULE  II

                      REPLIGEN CORPORATION AND SUBSIDIARIES

                        VALUATION AND QUALIFYING ACCOUNTS



     Item                  Balance at               Addition         Deduction         Balance at End
                        Beginning of Period                                              of Period
- -----------------------------------------------------------------------------------------------------
                                                                             
Allowance for
Doubtful Accounts

     1996                   $300,000                $102,000          $250,000           $152,000

     1995                    205,000                  95,000                --            300,000

     1994                     10,000                 195,000                --            205,000




                                       37


                                   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 CORPORATION


                              By: /S/ Walter C. Herlihy
                                  ----------------------------
                                  Walter C. Herlihy, President
                                  and Chief Executive Officer
Date:  June 24, 1996

                                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 P.
Witt, and each of them, 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 attorneys-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 attorneys-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 by the following persons on behalf of the Registrant and
in the capacities and on the dates indicated.




      Signature                              Title                                    Date
      ---------                              -----                                    ----
                                                                             
/s/ Alexander Rich
- --------------------------       Co-Chairman of the Board of Directors             June 25, 1996
Alexander Rich, M.D.

                                 
/s/ Paul Schimmel
- --------------------------       Co-Chairman of the Board of Directors             June 25, 1996
Paul Schimmel, Ph.D.

                                 
/s/ Walter C. Herlihy            
- --------------------------       President, Chief Executive Officer and Director   June 24, 1996
Walter C. Herlihy                (Principal Financial and Accounting Officer)

                                 
/s/ Boruch B. Frusztajer
- --------------------------       Director                                          June 25, 1996
Boruch B. Frusztajer

                                
/s/ G. William Miller
- --------------------------        Director                                         June 25, 1996
G. William Miller




- --------------------------        Director                                         June ___, 1996
Alfred M. Zeien


- --------------------------        Director                                         June ___, 1996
Elizabeth Greetham


- --------------------------        Director                                         June ___, 1996
Sandford D. Smith






                                  EXHIBIT INDEX


       ITEM                 DESCRIPTION
       ----                 -----------
       10.42          Plan of Reorganization and
                      Agreement of Merger dated March
                      14, 1996 between Repligen
                      Corporation and Glycan
                      Pharmaceuticals, Inc. (omitting
                      schedules and exhibits).
       10.43          Employment Agreement, dated March
                      14, 1996, between Repligen
                      Corporation and Walter C. Herlihy.
       10.44          Employment Agreement, dated March
                      14, 1996, between Repligen
                      Corporation and James R. Rusche.
       10.45          Employment Agreement, dated March
                      14, 1996, between Repligen
                      Corporation and Daniel P. Witt.
       10.46          Sublease Agreement dated as of May
                      1, 1996 between T Cell Sciences,
                      Inc. and Repligen Corporation.
          22          Subsidiaries of Repligen
                      Corporation.
          23          Consent of Independent Public
                      Accountants