Vericel Corp (VCEL) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
64 SIDNEY ST. CAMBRIDGE, MA 02139 |
| State of Incorp. | MI |
| Fiscal Year End | December 31 |
| Industry (SIC) | 2836 - Biological Products, Except Diagnostic Substances (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 116,213 | 109,557 | 119,538 | 103,398 | 75,807 | 69,718 | |||
| Cash and cash equivalent | 74,520 | 69,088 | 51,067 | 68,330 | 33,620 | 26,889 | |||
| Short-term investments | 41,693 | 40,469 | 68,471 | 35,068 | 42,187 | 42,829 | |||
| Restricted cash and investments | 10,529 | 17,778 | |||||||
| Receivables | 55,975 | 52,756 | 40,439 | 30,437 | 29,204 | 28,268 | |||
| Inventory, net of allowances, customer advances and progress billings | 17,373 | 13,087 | 15,986 | 13,381 | 9,356 | 6,816 | |||
| Inventory | 17,373 | 13,087 | 15,986 | 13,381 | 9,356 | 6,816 | |||
| Other current assets | 7,287 | 6,853 | 4,803 | 4,246 | 3,893 | 2,953 | |||
| Other undisclosed current assets | 5,400 | 5,600 | 6,100 | 7,000 | 5,300 | 3,900 | |||
| Total current assets: | 212,777 | 205,631 | 186,866 | 158,462 | 123,560 | 111,655 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 686 | 37 | 73 | 111 | 148 | ||||
| Operating lease, right-of-use asset | 70,098 | 73,462 | 41,535 | 45,720 | 50,105 | 25,103 | |||
| Long-term investments and receivables | 39,880 | 25,283 | 19,962 | 25,687 | 24,099 | 9,247 | |||
| Long-term investments | 39,880 | 25,283 | 19,962 | 25,687 | 24,099 | 9,247 | |||
| Intangible assets, net (including goodwill) | 6,250 | 6,875 | 7,500 | ||||||
| Intangible assets, net (excluding goodwill) | 6,250 | 6,875 | 7,500 | ||||||
| Restricted cash and investments | 10,529 | 17,778 | 211 | 211 | 89 | ||||
| Other noncurrent assets | 556 | 771 | 1,303 | 317 | |||||
| Other undisclosed noncurrent assets | 91,946 | 23,857 | 15,800 | 13,235 | 7,522 | 6,996 | |||
| Total noncurrent assets: | 219,945 | 148,026 | 86,137 | 85,243 | 82,048 | 41,583 | |||
| TOTAL ASSETS: | 432,722 | 353,657 | 273,003 | 243,705 | 205,608 | 153,238 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 40,913 | 39,562 | 33,120 | 23,061 | 18,048 | 14,293 | |||
| Accounts payable | 23,848 | 22,347 | 16,930 | 9,016 | 6,755 | 6,345 | |||
| Accrued liabilities | 17,065 | 17,215 | 16,190 | 14,045 | 11,293 | 7,948 | |||
| Debt | 116 | 41 | 41 | 41 | 5,461 | ||||
| Other liabilities | 116 | 41 | 41 | 41 | 41 | ||||
| Other undisclosed current liabilities | 9,141 | 6,187 | 4,261 | 2,909 | 4,353 | ||||
| Total current liabilities: | 50,286 | 45,749 | 37,463 | 26,052 | 22,483 | 19,795 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation: | 47,147 | 48,789 | 22,242 | ||||||
| Liabilities, other than long-term debt | 90,469 | 81,956 | 43,268 | 44 | 76 | 110 | |||
| Other liabilities | 876 | 100 | 44 | 76 | 110 | ||||
| Operating lease, liability | 89,593 | 81,856 | 43,268 | 47,147 | 48,789 | 22,242 | |||
| Total noncurrent liabilities: | 90,469 | 81,956 | 43,268 | 47,191 | 48,865 | 22,352 | |||
| Total liabilities: | 140,755 | 127,705 | 80,731 | 73,243 | 71,348 | 42,147 | |||
| Equity | |||||||||
| Equity, attributable to parent | 291,967 | 225,952 | 192,272 | 170,462 | 134,260 | 111,091 | |||
| Common stock | 684,778 | 629,229 | 593,245 | 553,902 | 510,061 | 489,749 | |||
| Accumulated other comprehensive income (loss) | 4 | (100) | (978) | (154) | 14 | 21 | |||
| Accumulated deficit | (392,815) | (403,177) | (399,995) | (383,286) | (375,815) | (378,679) | |||
| Total equity: | 291,967 | 225,952 | 192,272 | 170,462 | 134,260 | 111,091 | |||
| TOTAL LIABILITIES AND EQUITY: | 432,722 | 353,657 | 273,003 | 243,705 | 205,608 | 153,238 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 237,224 | 197,516 | 164,365 | 156,184 | 124,179 | 117,850 | ||
| Cost of revenue (Cost of Product and Service Sold) | (65,117) | (61,940) | (54,577) | (50,159) | (39,951) | (37,571) | ||
| Gross profit: | 172,107 | 135,576 | 109,788 | 106,025 | 84,228 | 80,279 | ||
| Operating expenses | (167,588) | (142,040) | (126,846) | (113,879) | (81,856) | (91,530) | ||
| Operating income (loss): | 4,519 | (6,464) | (17,058) | (7,854) | 2,372 | (11,251) | ||
| Nonoperating income | 5,991 | 4,096 | 1,070 | 272 | 672 | 1,586 | ||
| Investment income, nonoperating | 6,410 | 4,632 | 1,341 | 224 | 691 | 1,614 | ||
| Other nonoperating income (expense) | 195 | 64 | 95 | 52 | (6) | (8) | ||
| Interest and debt expense | (614) | (600) | (366) | (4) | (13) | (20) | ||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | (167) | 20 | ||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | 9,896 | (2,968) | (16,354) | (7,586) | 2,864 | (9,665) | ||
| Other undisclosed income from continuing operations before income taxes | 614 | 600 | 366 | 4 | 180 | |||
| Income (loss) from continuing operations before income taxes: | 10,510 | (2,368) | (15,988) | (7,582) | 3,044 | (9,665) | ||
| Income tax expense (benefit) | (148) | (814) | (721) | 111 | (180) | |||
| Other undisclosed loss from continuing operations | ||||||||
| Income (loss) from continuing operations: | 10,362 | (3,182) | (16,709) | (7,471) | 2,864 | (9,665) | ||
| Income (loss) before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (7,471) | 2,864 | (9,665) | |
| Net income (loss): | 10,362 | (3,182) | (16,709) | (7,471) | 2,864 | (9,665) | ||
| Other undisclosed net income attributable to parent | ||||||||
| Net income (loss) available to common stockholders, diluted: | 10,362 | (3,182) | (16,709) | (7,471) | 2,864 | (9,665) | ||
Comprehensive Income ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 10,362 | (3,182) | (16,709) | (7,471) | 2,864 | (9,665) | ||
| Comprehensive income (loss): | 10,362 | (3,182) | (16,709) | (7,471) | 2,864 | (9,665) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | 104 | 878 | (824) | (168) | (7) | 60 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 10,466 | (2,304) | (17,533) | (7,639) | 2,857 | (9,605) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.