Celularity Inc. (CELU)

Celularity Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	40.58	54.22	22.77	17.98	21.34	14.28
Revenue Growth (YoY)	-15.81%	138.11%	26.68%	-15.75%	49.43%	-32.48%
Cost of Revenue	20.04	14.99	16.02	19.67	9.65	4.93
Gross Profit	20.54	39.23	6.76	-1.69	11.68	9.35
Selling, General & Admin	52.26	58.64	50.58	66.02	62.21	31.34
Research & Development	15.51	17.39	30.47	78.36	84.97	52.71
Amortization of Goodwill & Intangibles	1.44	1.75	2.19	2.19	2.19	3.39
Operating Expenses	69.21	77.78	83.23	146.58	149.37	87.44
Operating Income	-48.67	-38.55	-76.48	-148.27	-137.69	-78.09
Interest Expense	-7.67	-6.26	-3.02	-	-3.17	-2.35
Interest & Investment Income	0.28	0.33	0.32	0.37	0.33	0.37
Other Non Operating Income (Expenses)	-17.7	-9.2	-0.13	41.96	11.8	-54.59
EBT Excluding Unusual Items	-73.77	-53.69	-79.3	-105.94	-128.72	-134.67
Merger & Restructuring Charges	-	-	-	-	-7.19	-
Impairment of Goodwill	-	-	-112.35	-3.61	-	-
Gain (Loss) on Sale of Assets	-	-	-	-	-	-4.43
Asset Writedown	-	-	-	-	-	-129.4
Legal Settlements	-	-	-	-	-5.33	-
Other Unusual Items	-6.88	-4.21	103.16	123.76	41.15	55.57
Pretax Income	-80.65	-57.89	-196.29	14.21	-100.1	-212.93
Income Tax Expense	-	-	0.01	0.01	0.02	-4.7
Net Income	-80.65	-57.89	-196.3	14.19	-100.12	-208.23
Net Income to Common	-80.65	-57.89	-196.3	14.19	-100.12	-208.23
Shares Outstanding (Basic)	24	22	18	14	7	2
Shares Outstanding (Diluted)	24	22	18	15	7	2
Shares Change (YoY)	13.94%	22.89%	18.89%	123.44%	264.09%	-22.85%
EPS (Basic)	-3.35	-2.64	-11.02	1.01	-14.93	-113.06
EPS (Diluted)	-3.35	-2.64	-11.02	0.95	-14.93	-113.06
Free Cash Flow	-6.65	-6.56	-39.73	-143.11	-116.3	-91.03
Free Cash Flow Per Share	-0.28	-0.30	-2.23	-9.55	-17.34	-49.42
Gross Margin	50.61%	72.36%	29.67%	-9.40%	54.75%	65.46%
Operating Margin	-119.95%	-71.10%	-335.86%	-824.85%	-645.35%	-546.93%
Profit Margin	-198.75%	-106.77%	-862.04%	78.95%	-469.27%	-1458.42%
Free Cash Flow Margin	-16.38%	-12.10%	-174.49%	-796.17%	-545.11%	-637.53%
EBITDA	-41.36	-30.63	-67.16	-138.83	-128.87	-69.92
EBITDA Margin	-101.92%	-56.49%	-294.91%	-	-	-
D&A For EBITDA	7.32	7.92	9.32	9.44	8.82	8.17
EBIT	-48.67	-38.55	-76.48	-148.27	-137.69	-78.09
EBIT Margin	-119.95%	-71.10%	-	-	-	-
Effective Tax Rate	-	-	-	0.09%	-	-
Revenue as Reported	40.58	54.22	22.77	17.98	21.34	14.28

Updated Sep 30, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q