Vericel Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020	2016 - 2020
Period Ending	Jun '25 Jun 30, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021	Dec '20 Dec 31, 2020	2016 - 2020
Operating Revenue	249.12	237.22	197.52	163.7	153.08	121.97	Upgrade
Other Revenue	-	-	-	0.67	3.11	2.21	Upgrade
Revenue	249.12	237.22	197.52	164.37	156.18	124.18	Upgrade
Revenue Growth (YoY)	16.13%	20.10%	20.17%	5.24%	25.77%	5.37%	Upgrade
Cost of Revenue	66.08	65.12	61.94	54.58	50.16	39.95	Upgrade
Gross Profit	183.04	172.11	135.58	109.79	106.03	84.23	Upgrade
Selling, General & Admin	156.84	142.79	121	106.9	97.59	68.84	Upgrade
Research & Development	25.01	24.8	21.04	19.94	16.29	13.02	Upgrade
Operating Expenses	181.85	167.59	142.04	126.85	113.88	81.86	Upgrade
Operating Income	1.19	4.52	-6.46	-17.06	-7.85	2.37	Upgrade
Interest Expense	-0.62	-0.61	-0.6	-0.37	-0	-0.01	Upgrade
Interest & Investment Income	6.45	6.41	4.63	1.34	0.22	0.69	Upgrade
Other Non Operating Income (Expenses)	0.23	0.2	0.06	0.1	0.05	-0.01	Upgrade
EBT Excluding Unusual Items	7.26	10.51	-2.37	-15.99	-7.58	3.04	Upgrade
Pretax Income	7.26	10.51	-2.37	-15.99	-7.58	3.04	Upgrade
Income Tax Expense	0.15	0.15	0.81	0.72	-0.11	0.18	Upgrade
Net Income	7.11	10.36	-3.18	-16.71	-7.47	2.86	Upgrade
Net Income to Common	7.11	10.36	-3.18	-16.71	-7.47	2.86	Upgrade
Shares Outstanding (Basic)	50	49	48	47	46	45	Upgrade
Shares Outstanding (Diluted)	53	52	48	47	46	47	Upgrade
Shares Change (YoY)	9.33%	8.59%	0.98%	1.42%	-1.71%	7.02%	Upgrade
EPS (Basic)	0.14	0.21	-0.07	-0.35	-0.16	0.06	Upgrade
EPS (Diluted)	0.13	0.20	-0.07	-0.35	-0.16	0.06	Upgrade
Free Cash Flow	-8.3	-5.81	15.3	10.09	21.13	14.95	Upgrade
Free Cash Flow Per Share	-0.16	-0.11	0.32	0.21	0.46	0.32	Upgrade
Gross Margin	73.47%	72.55%	68.64%	66.80%	67.88%	67.83%	Upgrade
Operating Margin	0.48%	1.91%	-3.27%	-10.38%	-5.03%	1.91%	Upgrade
Profit Margin	2.85%	4.37%	-1.61%	-10.17%	-4.78%	2.31%	Upgrade
Free Cash Flow Margin	-3.33%	-2.45%	7.75%	6.14%	13.53%	12.04%	Upgrade
EBITDA	9.51	10.02	-1.83	-13.08	-4.89	4.76	Upgrade
EBITDA Margin	3.82%	4.23%	-0.93%	-7.96%	-3.13%	3.83%	Upgrade
D&A For EBITDA	8.32	5.5	4.63	3.98	2.97	2.38	Upgrade
EBIT	1.19	4.52	-6.46	-17.06	-7.85	2.37	Upgrade
EBIT Margin	0.48%	1.91%	-3.27%	-10.38%	-5.03%	1.91%	Upgrade
Effective Tax Rate	2.04%	1.41%	-	-	-	5.91%	Upgrade
Revenue as Reported	249.12	237.22	197.52	164.37	156.18	124.18	Upgrade

Updated Jul 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q