Vericel
Vericel's revenue rose 16.4% to $276 million in fiscal 2025. Its operating margin was 4.0%, up from 1.9% a year earlier. Free cash flow was $25 million. The diluted share count rose 0.9%.
VERICEL CORPORATION
Latest fiscal year ended December 31, 2025
10-K filed February 26, 2026 · 0001628280-26-012013
Updated
Revenue
$276M
16.4%
Operating margin
4.0%
2.1 pts
Net income
$16M
59.4%
Free cash flow
$25M
Return on equity
5.1%
1.1 pts
Market cap
$2.9B
Nov 6 close
P/E
85.3x
On $0.64 EPS, 4 qtrs
Operating margin is operating income as a share of revenue. Free cash flow is cash from operations minus capital spending. Return on equity is net income as a share of shareholders' equity. Market cap is the last closing share price times the latest diluted share count, so it is approximate. P/E is the last close divided by diluted earnings per share over the last four quarters, or the latest fiscal year where the quarters aren't available; there is none when the company made a loss.
Charts show fiscal years, from the 10-K filings.
Income statement
Revenue and net income
US$ billions, fiscal years; net losses in red. Revenue on the left axis, net income on the right; zero is the same line on both.
Revenue (left axis)Net income (right axis)
Gross profit, R&D and operating income
US$ billions, fiscal years. Gross profit is revenue minus the cost of what was sold; research and development is one of the costs paid from it; what remains after all operating costs is operating income. Losses in red.
Gross profitResearch and developmentOperating income
Margins
Percent of revenue
GrossOperatingNetFree cash flow
From fiscal 2020 to 2025, earnings per share grew 39.8% a year and net income 41.6% a year, as new shares raised the share count by 10% and diluted each share's earnings.
Diluted earnings per share
US$ per share, fiscal years, restated for any stock splits; loss years in red.
Returns on capital
Return on capital and on equity
Percent. Return on capital is after-tax operating income over the money invested in the business (debt plus equity, minus cash); return on equity is net income over shareholders' equity. Both use the average of opening and closing balances.
Return on capitalReturn on equity
Balance sheet
Cash and debt
US$ billions, at each fiscal year end. Debt includes finance leases.
Cash and short-term investmentsDebt
Assets, liabilities and equity
US$ billions, at each fiscal year end. Assets equal liabilities plus equity; negative equity in red.
Total assetsTotal liabilitiesShareholders' equity
Debt and liquidity ratios
Times. Debt to equity, current assets over current liabilities, and net debt over EBITDA (a full year's).
Debt to equityCurrent ratioNet debt to EBITDA
Five years at a glance
| Fiscal year end | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|
| Cash and short-term investments | 103 | 120 | 110 | 116 | 138 |
| Debt incl. finance leases | — | — | — | — | — |
| Net debt (negative means net cash) | — | — | — | — | — |
| Net debt to EBITDA | — | — | — | — | — |
| Debt to equity | — | — | — | — | — |
| Interest coverage | −1,963.5x | −46.6x | −10.8x | 7.4x | 17.5x |
| Current ratio | 6.1x | 5.0x | 4.5x | 4.2x | 5.0x |
| Quick ratio | 5.6x | 4.6x | 4.2x | 3.9x | 4.7x |
US$ millions unless stated, at each fiscal year end. Net debt to EBITDA is debt minus cash, divided by operating income before depreciation and amortization: roughly how many years of those earnings the net debt equals. Debt to equity is debt as a multiple of shareholders' equity. Interest coverage is operating income divided by interest expense. The current ratio is current assets over current liabilities; the quick ratio leaves out inventory.
Cash flow
Cash from operations, capital spending and free cash flow
US$ billions, fiscal years. Free cash flow is cash from operations minus capital spending; negative years in red.
Cash from operationsCapital spendingFree cash flow
Stock-based compensation and buybacks
US$ billions, fiscal years. Shares paid to employees (stock-based compensation, a cost that uses no cash) against cash spent buying shares back. Buybacks that only match it leave the share count roughly where it was.
Stock-based compensationShare buybacks
Dividends and buybacks
US$ billions, cash paid in each fiscal year
DividendsShare buybacks
Diluted share count
Weighted-average diluted shares, millions
Projections
Project Vericel's revenue, net income and earnings per share five years ahead in a bull, a base and a bear case with your own figures, and see the share prices your P/E estimates give them, or value it with a discounted cash flow model. Every projected figure is yours: it is not a forecast of ours.
Insider trades
Over the 12 months between November 7, 2025 and November 6, 2026, no insider bought Vericel shares on the open market, and 9 insiders sold $8.7 million, $8.2 million of it under trading plans set up in advance.
Buys and sells by month
US$ millions, open-market purchases (up) and sales (down) by officers, directors and 10% owners in each month.
BoughtSold
| Date | Insider | Trade | Shares | Price | Value | Filing |
|---|---|---|---|---|---|---|
| Nov 5, 2026 | Sean C. FlynnChief Legal Officer | Sold plan | 15,000 | $51.92 | $778,800 | Form 4 |
| Nov 5, 2026 | Robert L Md ZerbeDirector | Sold plan | 3,000 | $52.23 | $156,675 | Form 4 |
| Nov 5, 2026 | Jonathan SiegalPrincipal Accounting Officer | Sold plan | 1,500 | $52.90 | $79,350 | Form 4 |
| Nov 4, 2026 | Robert L Md ZerbeDirector | Sold plan | 2,500 | $45.40 | $113,500 | Form 4 |
| Aug 12, 2026 | Kevin F McLaughlinDirector | Sold plan | 7,000 | $44.53 | $311,710 | Form 4 |
| Aug 3, 2026 | Michael HalpinChief Operating Officer | Sold plan | 10,000 | $46.84 | $468,400 | Form 4 |
| Jul 30, 2026 | Jonathan SiegalPrincipal Accounting Officer | Sold plan | 4,500 | $48.90 | $220,050 | Form 4 |
| Jun 26, 2026 | Sean C. FlynnChief Legal Officer | Sold plan | 15,000 | $45.64 | $684,600 | Form 4 |
| Jun 26, 2026 | Jonathan Mark HopperChief Medical Officer | Sold plan | 10,000 | $45.00 | $450,000 | Form 4 |
| Jun 26, 2026 | Joseph Anthony Mara JrChief Financial Officer | Sold plan | 5,000 | $44.75 | $223,750 | Form 4 |
| Jun 26, 2026 | Jonathan SiegalPrincipal Accounting Officer | Sold plan | 2,732 | $44.90 | $122,667 | Form 4 |
| Jun 18, 2026 | Sean C. FlynnChief Legal Officer | Sold plan | 15,000 | $40.21 | $603,150 | Form 4 |
The latest 12 of 30 trades. Open-market purchases and sales by officers, directors and 10% owners, from their Form 4 filings with the SEC: one row per person, day and filing, at the day's average price. Grants, option exercises and shares withheld for tax aren't counted. Insiders buy and sell for many reasons, such as taxes, spreading their savings or a plan set up months earlier, so a trade on its own says little about where a company is heading. For information only, not investment advice. Insider trades at all companies
Indicators
Four widely used measures, worked out from the company's filings. The cutoffs are the ones their authors or users go by, not a verdict of ours.
| Indicator | FY23 | FY24 | FY25 |
|---|---|---|---|
| Piotroski F-score | — | — | — |
| Rule of 40 | 27.9% | 17.6% | 25.4% |
| Altman Z'' | 0.98 | 1.75 | 3.10 |
| Accruals ratio | −12.3% | −12.2% | −7.7% |
Piotroski F-score: how many of nine simple tests of profitability, funding and efficiency the company passed in the year (Piotroski, 2000); 8 or 9 is strong, 0 to 2 weak. Rule of 40: revenue growth plus free cash flow margin; software investors treat 40% or more as the bar. Altman Z'': working capital, retained earnings, operating income and equity weighed against assets and liabilities (Altman, 1995); Altman puts above 2.6 in the safe zone and below 1.1 in the distress zone. Accruals ratio: net income minus cash from operations, over average total assets; lower means profit is backed by cash.
The nine F-score tests
| Test | FY23 | FY24 | FY25 |
|---|---|---|---|
| Net income is positive | Fail | Pass | Pass |
| Cash from operations is positive | Pass | Pass | Pass |
| Return on assets rose | Pass | Pass | Pass |
| Cash from operations exceeds net income | Pass | Pass | Pass |
| Debt fell relative to assets | — | — | — |
| Current ratio rose | Fail | Fail | Pass |
| Share count didn't rise | Fail | Fail | Fail |
| Gross margin rose | Pass | Pass | Pass |
| Revenue rose relative to assets | Pass | Fail | Fail |
| F-score | — | — | — |
Companies that report no gross profit are scored on the other eight.
Compare
Put Vericel side by side with any other company we cover: revenue, growth, margins, cash flow and returns, with ten years of charts.
Similar companies
| Company | Year | Revenue growth | Operating margin | Free cash flow margin | Return on capital | Net debt to EBITDA | F-score | Compare |
|---|---|---|---|---|---|---|---|---|
| Vericel | FY25 | 16.4% | 4.0% | 9.0% | — | — | — | |
| Ligand Pharmaceuticals | FY25 | 60.4% | 15.3% | 18.2% | 4.9% | −3.8x | 5 | Compare |
| Arcus Biosciences | FY25 | −4.3% | −156.3% | −195.9% | — | — | 0 | Compare |
| Krystal Biotech | FY25 | 33.9% | 41.5% | 48.5% | 43.6% | −5.0x | 5 | Compare |
| ADMA Biologics | FY25 | 19.6% | 37.5% | 5.5% | 39.5% | −0.1x | 5 | Compare |
Each company's latest fiscal year. Fiscal years end in different months, so the periods don't line up exactly. Free cash flow margin is free cash flow as a share of revenue. Net debt to EBITDA is explained under the balance sheet, and the F-score under Indicators.
10 years of figures
| Fiscal year | FY16 | FY17 | FY18 | FY19 | FY20 | FY21 | FY22 | FY23 | FY24 | FY25 |
|---|---|---|---|---|---|---|---|---|---|---|
| Income statement | ||||||||||
| Revenue | 54 | 64 | 91 | 118 | 124 | 156 | 164 | 198 | 237 | 276 |
| Revenue growth | 6.3% | 17.5% | 42.1% | 29.7% | 5.4% | 25.8% | 5.2% | 20.2% | 20.1% | 16.4% |
| Gross profit | 26 | 34 | 59 | 80 | 84 | 106 | 110 | 136 | 172 | 206 |
| Research and development | 15 | 13 | 14 | 30 | 13 | 16 | 20 | 21 | 25 | 28 |
| Operating income | −19 | −15 | −4 | −11 | 2 | −8 | −17 | −6 | 4 | 11 |
| Net income | −20 | −17 | −8 | −10 | 3 | −8 | −17 | −3 | 10 | 16 |
| Diluted EPS (US$) | −1.18 | −0.52 | −0.20 | −0.22 | 0.06 | −0.16 | −0.35 | −0.07 | 0.20 | 0.32 |
| Diluted shares (millions) | 23 | 33 | 40 | 44 | 47 | 46 | 47 | 48 | 52 | 52 |
| Cash flow | ||||||||||
| Cash from operations | −20 | −13 | −0 | −7 | 18 | 29 | 18 | 35 | 58 | 52 |
| Capital expenditure | 1 | 2 | 3 | 3 | 3 | 8 | 8 | 20 | 64 | 27 |
| Free cash flow | −21 | −15 | −3 | −10 | 15 | 21 | 10 | 15 | −6 | 25 |
| Dividends paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Share buybacks | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock-based compensation | 2 | 3 | 7 | 13 | 14 | 34 | 37 | 32 | 36 | 39 |
| Balance sheet at fiscal year end | ||||||||||
| Cash and short-term investments | 23 | 27 | 83 | 70 | 76 | 103 | 120 | 110 | 116 | 138 |
| Debt incl. finance leases | — | — | — | — | — | — | — | — | — | — |
| Total assets | 49 | 55 | 119 | 153 | 206 | 244 | 273 | 354 | 433 | 488 |
| Total liabilities | 24 | 32 | 16 | 42 | 71 | 73 | 81 | 128 | 141 | 133 |
| Shareholders' equity | 25 | 22 | 102 | 111 | 134 | 170 | 192 | 226 | 292 | 355 |
| Margins and ratios | ||||||||||
| Gross margin | 48.0% | 52.5% | 64.6% | 68.1% | 67.8% | 67.9% | 66.8% | 68.6% | 72.5% | 74.4% |
| Operating margin | −35.4% | −23.4% | −4.3% | −9.6% | 1.9% | −5.0% | −10.4% | −3.3% | 1.9% | 4.0% |
| Net margin | −36.0% | −27.0% | −9.0% | −8.2% | 2.3% | −4.8% | −10.2% | −1.6% | 4.4% | 6.0% |
| Free cash flow margin | −39.2% | −23.0% | −3.4% | −8.3% | 12.0% | 13.5% | 6.1% | 7.8% | −2.5% | 9.0% |
| Rule of 40 (growth + FCF margin) | −32.9% | −5.4% | 38.7% | 21.4% | 17.4% | 39.3% | 11.4% | 27.9% | 17.6% | 25.4% |
| Return on capital | — | — | — | — | — | — | — | — | — | — |
| Return on equity | −83.5% | −73.2% | −13.0% | −9.1% | 2.3% | −4.9% | −9.2% | −1.5% | 4.0% | 5.1% |
| Return on assets | −47.2% | −33.5% | −9.4% | −7.1% | 1.6% | −3.3% | −6.5% | −1.0% | 2.6% | 3.6% |
| Net debt to EBITDA | — | — | — | — | — | — | — | — | — | — |
US$ millions unless stated. Where a later 10-K restated a year, the latest filed figure is shown. Download all figures (CSV, US$ millions)
Source: Vericel's Form 10-K filings, from SEC EDGAR. For information only, not investment advice. The Filing Desk is not affiliated with Vericel.