Vericel Corp VCEL

Healthcare SIC 2836 - Biological Products, (No Diagnostic Substances) Nasdaq

Vericel Corporation is a leading provider of advanced therapies for the sports medicine and severe burn care markets. We have a highly differentiated portfolio of cell therapy and specialty biologic products that combines innovations in biology with medical technologies. We were among the first companies to achieve commercial success in the complex field of cell therapies with treatments that use tissue engineering to regenerate skin and healthy knee cartilage. We currently market two U.S. Food and Drug Administration ("FDA") approved autologous cell therapy products and one FDA-approved specialty biologic product in the U.S. MACI® is an autologous cellularized scaffold product indicated for the repair of symptomatic, single or multiple full-thickness cartilage defects of the knee with or without bone involvement in adults. Since MACI's commercial launch, the product's FDA-approved labeling has provided for a treating surgeon to use MACI to treat a patient through an open surgical procedure. In August 2024, the FDA approved a supplemental Biologics License Application ("sBLA") expanding the MACI indication to add instructions for the arthroscopic delivery of MACI to the product's approved labeling. MACI Arthro® allows surgeons to evaluate and prepare the cartilage defect site as well as deliver the MACI implant through small incisions using custom-designed arthroscopic instruments developed by the Company ("MACI Arthro instruments"). MACI Arthro became commercially available in the U.S. during the third quarter of 2024, and the Company began selling MACI Arthro instruments at that time.

Last close 40.19 2026-09-04
Market cap $2.06B 2026-06-30 share count
52-week range 28.95 - 49.32

Valuation FY2025 figures against the last close

P/S7.4x
P/E125.6x
P/FCF83.2x
EV/EBITDA91.1x
Dividend yield
Diluted EPS0.32

Annual financial statements

Income statement

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Revenue $276.3M$237.2M$197.5M$163.7M$153.1M$122.0M$117.8M$90.9M$62.8M$54.4M
Cost of revenue $70.7M$65.1M$61.9M$54.6M$50.2M$40.0M$37.6M$32.2M$30.4M$28.3M
Gross profit $205.6M$172.1M$135.6M$109.8M$106.0M$84.2M$80.3M$58.7M$33.6M$26.1M
R&D $27.6M$24.8M$21.0M$19.9M$16.3M$13.0M$30.4M$13.6M$12.9M$15.3M
SG&A $167.0M$142.8M$121.0M$106.9M$97.6M$68.8M$61.1M$49.0M$35.6M$27.4M
Total operating expenses $194.6M$167.6M$142.0M$126.8M$113.9M$81.9M$91.5M$62.6M$48.6M$45.3M
Operating income $11.0M$4.5M-$6.5M-$17.1M-$7.9M$2.4M-$11.3M-$3.9M-$15.0M-$19.2M
Interest expense $630.0K$614.0K$600.0K$366.0K$4.0K$6.0K$8.0K$31.0K$92.0K$15.0K
Pre-tax income $17.4M$10.5M-$2.4M-$16.0M-$7.6M$3.0M-$9.7M-$8.1M-$17.3M-$19.6M
Income tax $859.0K$148.0K$814.0K$721.0K$111.0K$180.0K$0$0$0$0
Net income $16.5M$10.4M-$3.2M-$16.7M-$7.5M$2.9M-$9.7M-$8.1M-$17.3M-$19.6M
EPS, basic 0.330.21-0.07-0.35-0.160.06-0.22-0.20
EPS, diluted 0.320.20-0.07-0.35-0.160.06-0.22-0.20-0.52-1.18
Shares, diluted (wtd. avg.) $52.2M$51.7M$47.6M$47.1M$46.5M$47.3M$44.2M$40.2M

Balance sheet

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Cash and equivalents $100.1M$74.5M$69.1M$51.1M$68.5M$33.8M$27.0M$18.3M$26.9M$23.0M
Short-term investments $37.4M$41.7M$40.5M$68.5M$35.1M$42.2M$42.8M$64.6M$0
Receivables $84.6M$61.4M$58.4M$46.5M$37.4M$34.5M$32.2M$23.5M$18.3M$17.1M
Inventory $17.6M$17.4M$13.1M$16.0M$13.4M$9.4M$6.8M$3.6M$3.8M$3.5M
Total current assets $247.4M$212.8M$205.6M$186.9M$158.5M$123.6M$111.7M$112.8M$50.5M$44.7M
Property, plant and equipment $5.9M$4.1M$3.9M
Other intangibles $5.6M$6.2M$6.9M$7.5M$0$0
Total assets $488.0M$432.7M$353.7M$273.0M$243.7M$205.6M$153.2M$118.7M$54.6M$48.6M
Accounts payable $15.8M$23.8M$22.3M$16.9M$9.0M$6.8M$6.3M$7.1M$5.6M$6.5M
Total current liabilities $49.1M$50.3M$45.7M$37.5M$26.1M$22.5M$19.8M$14.8M$13.1M$12.9M
Total liabilities $133.3M$140.8M$127.7M$80.7M$73.2M$71.3M$42.1M$16.5M$32.0M$23.9M
Retained earnings -$376.3M-$392.8M-$403.2M-$400.0M-$383.3M-$375.8M-$378.7M-$369.0M-$360.9M-$343.6M
Total equity $354.6M$292.0M$226.0M$192.3M$170.5M$134.3M$111.1M$102.2M$22.5M$24.7M

Cash flow

Fiscal year FY2025FY2024FY2023FY2022FY2021FY2020FY2019FY2018FY2017FY2016
Operating cash flow $51.9M$58.2M$35.3M$17.7M$29.0M$17.6M-$7.2M-$412.0K-$13.2M-$19.9M
Depreciation and amortisation $11.5M$5.5M$4.6M$4.0M$3.0M$2.4M$1.7M$1.4M$1.6M$1.9M
Stock-based compensation $38.8M$36.5M$32.3M$37.2M$34.3M$13.8M$13.2M$7.2M$2.7M$2.5M
Capital expenditure $27.2M$64.0M$20.0M$7.6M$7.9M$2.6M$2.6M$2.7M$1.5M$1.4M
Investing cash flow -$43.9M-$79.0M-$3.1M-$36.2M-$3.5M-$17.2M$10.6M-$67.0M-$1.5M-$1.4M
Financing cash flow $7.1M$19.1M$3.6M$1.0M$9.2M$6.4M$5.3M$58.9M$18.6M$29.7M

Figures as tagged in each year's own filing, in US dollars. A year restated by a later filing shows the restated figure. Capital expenditure, dividends and buybacks are cash out, shown positive. A line the filer does not report is not listed. Latest from accession 0001628280-26-012013.

Others in SIC 2836

TickerCompanyMarket capP/ERevenue growth
AMGN AMGEN INC $236.38B 30.7x 10.0%
GILD GILEAD SCIENCES, INC. $187.23B 22.3x 2.4%
MRNA Moderna, Inc. $58.11B -39.9%
RVMD Revolution Medicines, Inc. $45.01B
BIIB BIOGEN INC. $32.60B 25.1x 2.2%
SCNI Scinai Immunotherapeutics Ltd. $25.80B 99.2%
NBIX NEUROCRINE BIOSCIENCES INC $15.82B 33.3x 21.4%
EXEL EXELIXIS, INC. $14.62B 21.2x 7.0%