Interactive Financial Charts Not Available

Vericel (VCEL) | Financial Analysis & Statements

Vericel Corporation | Small-cap | Healthcare

$36.24

0.25%

Vericel vs Vertex Vericel vs Regeneron Vericel vs Harmony Biosciences Vericel vs Ocular Therapeutix Vericel vs Beam Therapeutics Vericel vs S&P 500 | Market

TL;DR Income Statement Balance Sheet Cash Flow Key Ratios Peer Comparison

TL;DR: Financial Overview - Revenue, Profits & Key Metrics

Latest Quarterly: Mar 2025

Income Metrics

Revenue 52.6M

Gross Profit 36.3M 68.96%

Operating Income -12.8M -24.32%

Net Income -11.2M -21.38%

EPS (Diluted) $-0.23

Balance Sheet Metrics

Total Assets 424.6M

Total Liabilities 129.1M

Shareholders Equity 295.5M

Debt to Equity 0.44

Cash Flow Metrics

Operating Cash Flow 12.4M

Free Cash Flow -7.6M

Revenue & Profitability Trend

Interactive Financial Charts Not Available

This page uses interactive financial charts and dynamic data visualization tools that require JavaScript. For detailed financial analysis:

Available Financial Data:

Income statements (annual and quarterly)
Balance sheets with asset and liability details
Cash flow statements and free cash flow analysis
Key financial ratios and performance metrics
Peer comparison and industry benchmarking

All financial data is displayed in accessible table format below. Use the table headers and structure to analyze trends and compare metrics across different periods.

Vericel Income Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Revenue i	237.2M	197.5M	164.4M	156.2M	124.2M
Cost of Goods Sold i	65.1M	61.9M	54.6M	50.2M	40.0M
Gross Profit i	172.1M	135.6M	109.8M	106.0M	84.2M
Gross Margin % i	72.6%	68.6%	66.8%	67.9%	67.8%
Operating Expenses
Research & Development i	24.8M	21.0M	19.9M	16.3M	13.0M
Selling, General & Administrative i	142.8M	121.0M	106.9M	97.6M	68.8M
Other Operating Expenses i	-	-	-	-	-
Total Operating Expenses i	167.6M	142.0M	126.8M	113.9M	81.9M
Operating Income i	4.5M	-6.5M	-17.1M	-7.9M	2.4M
Operating Margin % i	1.9%	-3.3%	-10.4%	-5.0%	1.9%
Non-Operating Items
Interest Income i	6.4M	4.6M	1.3M	224.0K	691.0K
Interest Expense i	614.0K	600.0K	366.0K	4.0K	6.0K
Other Non-Operating Income	195.0K	64.0K	95.0K	52.0K	-13.0K
Pre-tax Income i	10.5M	-2.4M	-16.0M	-7.6M	3.0M
Income Tax i	148.0K	814.0K	721.0K	-111.0K	180.0K
Effective Tax Rate % i	1.4%	0.0%	0.0%	0.0%	5.9%
Net Income i	10.4M	-3.2M	-16.7M	-7.5M	2.9M
Net Margin % i	4.4%	-1.6%	-10.2%	-4.8%	2.3%
Key Metrics
EBITDA i	16.6M	2.9M	-11.6M	-4.6M	5.4M
EPS (Basic) i	$0.21	$-0.07	$-0.35	$-0.16	$0.06
EPS (Diluted) i	$0.20	$-0.07	$-0.35	$-0.16	$0.06
Basic Shares Outstanding i	48848000	47590000	47130000	46472000	45221000
Diluted Shares Outstanding i	48848000	47590000	47130000	46472000	45221000

Income Statement Trend

Vericel Balance Sheet From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Assets
Current Assets
Cash & Equivalents i	74.5M	69.1M	51.1M	68.3M	33.6M
Short-term Investments i	41.7M	40.5M	68.5M	35.1M	42.2M
Accounts Receivable i	61.4M	58.4M	46.5M	37.4M	34.5M
Inventory i	17.4M	13.1M	16.0M	13.4M	9.4M
Other Current Assets	7.3M	6.9M	4.8M	4.2M	3.9M
Total Current Assets i	212.8M	205.6M	186.9M	158.5M	123.6M
Non-Current Assets
Property, Plant & Equipment i	70.1M	73.5M	41.6M	45.8M	50.2M
Goodwill i	6.2M	6.9M	7.5M	0	-
Intangible Assets i	6.2M	-	-	-	-
Long-term Investments	-	-	-	-	-
Other Non-Current Assets	556.0K	771.0K	1.3M	528.0K	211.0K
Total Non-Current Assets i	219.9M	148.0M	86.1M	85.2M	82.0M
Total Assets i	432.7M	353.7M	273.0M	243.7M	205.6M
Liabilities
Current Liabilities
Accounts Payable i	23.8M	22.3M	16.9M	9.0M	6.8M
Short-term Debt i	9.3M	6.2M	4.3M	3.0M	4.4M
Current Portion of Long-term Debt	-	-	-	-	-
Other Current Liabilities	116.0K	-	41.0K	-	-
Total Current Liabilities i	50.3M	45.7M	37.5M	26.1M	22.5M
Non-Current Liabilities
Long-term Debt i	89.6M	81.9M	43.3M	47.2M	48.9M
Deferred Tax Liabilities i	-	-	-	-	-
Other Non-Current Liabilities	876.0K	100.0K	-	-	-
Total Non-Current Liabilities i	90.5M	82.0M	43.3M	47.2M	48.9M
Total Liabilities i	140.8M	127.7M	80.7M	73.2M	71.3M
Equity
Common Stock i	684.8M	629.2M	593.2M	553.9M	510.1M
Retained Earnings i	-392.8M	-403.2M	-400.0M	-383.3M	-375.8M
Treasury Stock i	-	-	-	-	-
Other Equity	-	-	-	-	-
Total Shareholders Equity i	292.0M	226.0M	192.3M	170.5M	134.3M
Key Metrics
Total Debt i	98.8M	88.0M	47.6M	50.2M	53.3M
Working Capital i	162.5M	159.9M	149.4M	132.4M	101.1M

Balance Sheet Composition

Vericel Cash Flow Statement From 2020 to 2024

Metric	2024	2023	2022	2021	2020
Operating Activities
Net Income i	10.4M	-3.2M	-16.7M	-7.5M	2.9M
Depreciation & Amortization i	5.5M	4.6M	4.0M	3.0M	2.4M
Stock-Based Compensation i	36.5M	32.3M	37.2M	34.3M	13.8M
Working Capital Changes i	-301.0K	-5.0M	-13.4M	-8.9M	-9.7M
Operating Cash Flow i	59.0M	35.1M	15.4M	25.3M	13.9M
Investing Activities
Capital Expenditures i	-	-	-	-7.9M	-2.6M
Acquisitions i	-	-	-	-	-
Investment Purchases i	-68.2M	-55.2M	-69.6M	-60.0M	-63.1M
Investment Sales i	53.2M	79.6M	40.9M	64.4M	48.5M
Investing Cash Flow i	-15.1M	24.4M	-28.6M	-3.5M	-17.2M
Financing Activities
Share Repurchases i	-	-	-	-	-
Dividends Paid i	-	-	-	-	-
Debt Issuance i	-	-	-	-	-
Debt Repayment i	-	-	-	-	-
Financing Cash Flow i	19.1M	3.6M	1.0M	9.2M	6.4M
Free Cash Flow i	-5.8M	7.8M	10.1M	21.1M	14.9M
Net Change in Cash i	63.0M	63.1M	-12.1M	31.0M	3.2M

Cash Flow Trend

Vericel Key Financial Ratios

Valuation Ratios

P/E Ratio (TTM) 262.32

Forward P/E 76.51

Price to Book 6.04

Price to Sales 7.44

PEG Ratio 76.51

Profitability Ratios

Profit Margin 2.85%

Operating Margin -3.21%

Return on Equity 2.59%

Return on Assets 0.18%

Financial Health

Current Ratio 4.97

Debt to Equity 32.74

Beta 1.27

Per Share Data

EPS (TTM) $0.14

Book Value per Share $6.08

Revenue per Share $5.01

Peer Financial Comparison

Company	Market Cap	P/E Ratio	P/B Ratio	ROE	Profit Margin	Debt/Equity
vcel	1.9B	262.32	6.04	2.59%	2.85%	32.74
Vertex	121.3B	32.82	7.05	22.77%	31.86%	8.89
Regeneron	60.4B	14.37	1.98	15.34%	31.37%	9.04
Harmony Biosciences	2.0B	13.13	2.74	24.71%	20.50%	24.63
Ocular Therapeutix	2.0B	-	7.40	-57.19%	91.17%	28.66
Beam Therapeutics	1.9B	-3.85	1.59	-51.36%	0.00%	14.08

Financial data is updated regularly. All figures are in the company's reporting currency.