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	Apr '26 Apr 16, 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	1,775	1,823	2,725	1,703	1,245	1,842
Market Cap Growth	-20.15%	-33.11%	60.00%	36.84%	-32.44%	30.26%
Enterprise Value	1,761	1,768	2,698	1,675	1,168	1,786
Last Close Price	34.86	36.01	54.91	35.61	26.34	39.30
PE Ratio	108.84	112.53	274.55	-508.71	-75.26	-245.62
Forward PE	80.69	69.12	130.21	-	-	149.71
PS Ratio	6.52	6.60	11.49	8.62	7.57	11.80
PB Ratio	5.05	5.14	9.33	7.54	6.47	10.81
P/TBV Ratio	5.02	5.30	9.72	7.50	6.46	10.71
P/FCF Ratio	72.79	73.66	-468.95	111.33	123.34	87.21
P/OCF Ratio	34.70	35.12	46.85	48.23	70.37	63.44
EV/Sales Ratio	6.37	6.40	11.38	8.48	7.11	11.44
EV/EBITDA Ratio	77.95	78.25	269.23	-914.57	-89.35	-365.34
EV/EBIT Ratio	159.44	160.05	597.14	-259.20	-68.49	-227.42
EV/FCF Ratio	71.15	71.42	-464.37	109.52	115.78	84.55
Debt / Equity Ratio	0.23	0.23	0.31	0.36	0.23	0.28
Debt / EBITDA Ratio	4.26	4.26	9.86	-48.06	-3.64	-10.25
Debt / FCF Ratio	3.89	3.89	-17.01	5.76	4.71	2.37
Net Debt / Equity Ratio	-0.12	-0.12	-0.06	-0.09	-0.37	-0.31
Net Debt / EBITDA Ratio	-1.83	-1.83	-1.73	11.74	5.50	10.90
Net Debt / FCF Ratio	-1.67	-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	4.05	4.05	4.28	4.26	3.72	4.41
Quick Ratio	4.52	4.52	3.53	3.67	4.43	5.41
Current Ratio	5.03	5.03	4.23	4.49	4.99	6.08
Return on Equity (ROE)	5.11%	5.11%	4.00%	-1.52%	-9.21%	-4.90%
Return on Assets (ROA)	2.28%	2.28%	1.13%	-2.77%	-6.90%	-3.44%
Return on Invested Capital (ROIC)	3.55%	3.55%	1.86%	-5.35%	-15.01%	-6.76%
Return on Capital Employed (ROCE)	2.69%	2.69%	1.31%	-2.38%	-7.53%	-3.92%
Earnings Yield	0.92%	0.89%	0.36%	-0.20%	-1.33%	-0.41%
FCF Yield	1.37%	1.36%	-0.21%	0.90%	0.81%	1.15%
Buyback Yield / Dilution	-0.91%	-0.91%	-8.59%	-0.98%	-1.42%	1.71%
Total Shareholder Return	-0.91%	-0.91%	-8.59%	-0.98%	-1.42%	1.71%

Updated Feb 26, 2026. Data Source: Fiscal.ai. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q