Vericel Corp VCEL
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.
Valuation FY2025 figures against the last close
Annual financial statements
Income statement
| Fiscal year | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | 0.33 | 0.21 | -0.07 | -0.35 | -0.16 | 0.06 | -0.22 | -0.20 | — | — |
| EPS, diluted | 0.32 | 0.20 | -0.07 | -0.35 | -0.16 | 0.06 | -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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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 | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 |
|---|---|---|---|---|---|---|---|---|---|---|
| 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
| Ticker | Company | Market cap | P/E | Revenue 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% |