Vericel Ratios and Metrics

Market cap in millions USD. Fiscal year is January - December.

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	Current	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jul '26 Jul 2, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Market Cap	2,399	1,823	2,725	1,703	1,245	1,842
Market Cap Growth	14.84%	-33.11%	60.00%	36.84%	-32.44%	30.26%
Enterprise Value	2,349	1,782	2,708	1,682	1,173	1,789
Last Close Price	46.98	36.01	54.91	35.61	26.34	39.30
PE Ratio	111.46	112.53	274.55	-	-	-
Forward PE	90.52	69.12	130.21	-	-	149.71
PS Ratio	8.21	6.60	11.49	8.62	7.57	11.80
PB Ratio	6.73	5.14	9.33	7.54	6.47	10.81
P/TBV Ratio	6.87	5.38	9.93	7.74	6.72	10.71
P/FCF Ratio	50.52	73.66	-	111.33	123.34	87.21
P/OCF Ratio	38.89	35.12	46.85	48.23	70.37	63.44
EV/Sales Ratio	8.04	6.45	11.41	8.51	7.13	11.46
EV/EBITDA Ratio	84.20	78.87	270.15	-	-	-
EV/EBIT Ratio	148.93	161.32	599.18	-	-	-
EV/FCF Ratio	49.46	71.99	-	109.93	116.21	84.69
Debt / Equity Ratio	0.23	0.23	0.31	0.36	0.23	0.28
Debt / EBITDA Ratio	3.39	4.26	9.86	-	-	-
Debt / FCF Ratio	1.99	3.89	-	5.76	4.71	2.37
Net Debt / Equity Ratio	-0.14	-0.12	-0.06	-0.09	-0.37	-0.31
Net Debt / EBITDA Ratio	-1.82	-1.83	-1.73	11.74	5.50	10.90
Net Debt / FCF Ratio	-1.07	-1.67	2.99	-1.41	-7.13	-2.52
Asset Turnover	0.60	0.60	0.60	0.63	0.64	0.70
Inventory Turnover	4.09	4.05	4.28	4.26	3.72	4.41
Quick Ratio	4.62	4.52	3.53	3.67	4.43	5.41
Current Ratio	5.18	5.03	4.23	4.49	4.99	6.08
Return on Equity (ROE)	6.28%	5.11%	4.00%	-1.52%	-9.21%	-4.90%
Return on Assets (ROA)	3.24%	2.28%	1.13%	-2.77%	-6.90%	-3.44%
Return on Invested Capital (ROIC)	5.10%	3.57%	1.86%	-5.35%	-15.02%	-6.77%
Return on Capital Employed (ROCE)	3.60%	2.69%	1.31%	-2.38%	-7.53%	-3.92%
Earnings Yield	0.89%	0.89%	0.36%	-	-	-
FCF Yield	1.98%	1.36%	-	0.90%	0.81%	1.15%
Buyback Yield / Dilution	-0.48%	-0.91%	-8.59%	-0.98%	-1.42%	1.71%
Total Shareholder Return	-0.48%	-0.91%	-8.59%	-0.98%	-1.42%	1.71%

SEC Filings: 10-K · 10-Q