Valuation, from the filing
| Public float | $2.10B | Market value of stock held by non-affiliates, as stated on the cover page for 2025-06-30 |
|---|---|---|
| Float per share | $41.37 | Float divided by shares outstanding in the same filing. A floor under the share price on that date, not the price itself. |
| Float / net income | 127.1× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / revenue | 7.6× | A lower bound on the multiple, because affiliate holdings are excluded. |
| Float / equity | 5.9× | A lower bound on the multiple, because affiliate holdings are excluded. |
Every figure here is drawn from the 10-K cover page and the statements behind it, so each one traces to a filing. Public float counts only stock held by non-affiliates, which makes these floors rather than estimates: a high multiple is conclusive, a low one may mean cheap or may mean closely held. The float was measured on 2025-06-30, not today, and each multiple below it uses the figures for the fiscal year ending 2025-12-31 — the year that filing covered.
Valuation over time
127.1× earnings today, against a median of 212.3× across 3 years on record. Below its own history.
| Float measured | Public float | Float / net income | |
|---|---|---|---|
| 2025-06-30 | $2.10B | 127.1× | |
| 2024-06-30 | $2.20B | 212.3× | |
| 2020-06-30 | $617.74M | 215.7× |
Each float is paired with the fiscal year the filing that stated it covers. Only years where the company reported positive net income appear, because a multiple against a loss is not a multiple.
How this compares in its industry
Percentile among the Biological Products, (No Diagnostic Substances) filers on this site, highest value first. A high percentile means a large figure, which is good for a margin and not for leverage — the ranking says where the company sits, not whether that is where it should be.
| Measure | Reported | Percentile | |
|---|---|---|---|
| R&D / revenue | 10.0% | 6th | |
| FCF margin | 9.0% | 85th | |
| Operating margin | 4.0% | 84th | |
| Net margin | 6.0% | 80th | |
| SBC / revenue | 14.0% | 27th | |
| CapEx / revenue | 9.8% | 71th | |
| Effective tax rate | 4.9% | 41th | |
| Revenue YoY growth | 16.5% | 58th | |
| Gross margin | 74.4% | 56th | |
| Current ratio | 5.03x | 53th |
Vericel Corp (VCEL) reported revenue of $77.46M and net income of $2.21M for the fiscal year ended 2026-06-30. This page shows 10 annual periods of income statement, balance sheet and cash flow figures normalized from Vericel Corp’s SEC filings, each linked to the filing it came from. It is classified by the SEC under Biological Products, (No Diagnostic Substances).
Income
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | $77.46M | $68.42M | $92.92M | $67.50M | $63.24M | $52.60M | $75.38M | $57.90M | $52.66M | $51.28M |
| Cost of revenue | $21.06M | $19.16M | $19.79M | $17.92M | $16.63M | $16.32M | $16.88M | $16.25M | $16.06M | $15.93M |
| Gross profit | $56.40M | $49.27M | $73.13M | $49.58M | $46.61M | $36.27M | $58.50M | $41.65M | $36.60M | $35.35M |
| Operating income | $434.00K | -$8.06M | $22.42M | $3.45M | -$2.03M | -$12.79M | $18.48M | -$2.46M | -$6.03M | -$5.46M |
| Net income | $2.21M | -$6.30M | $23.24M | $5.07M | -$553.00K | -$11.25M | $19.81M | -$901.00K | -$4.68M | -$3.86M |
| Research & development | $7.49M | $8.10M | $7.25M | $6.32M | $6.73M | $7.26M | $4.92M | $6.09M | $7.36M | $6.42M |
| Weighted-average diluted shares | shares 52.31M | shares 50.77M | Unavailable | shares 51.91M | shares 50.37M | shares 49.90M | Unavailable | shares 49.08M | shares 48.69M | shares 48.14M |
| Pretax income | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $19.96M | -$901.00K | Unavailable | Unavailable |
| Income tax expense | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | $148.00K | $0 | Unavailable | Unavailable |
| Diluted EPS | $0.04 | $-0.12 | Unavailable | $0.10 | $-0.01 | $-0.23 | Unavailable | $-0.02 | $-0.10 | $-0.08 |
| Selling, general & administrative | $48.48M | $49.23M | $43.46M | $39.82M | $41.91M | $41.80M | $35.10M | $38.02M | $35.27M | $34.40M |
| General & administrative | Unavailable | $22.68M | $19.56M | $18.62M | $19.62M | $19.00M | $14.03M | $16.24M | $15.41M | $14.97M |
| Selling & marketing | Unavailable | $26.55M | $23.90M | $21.20M | $22.30M | $22.80M | $21.07M | $21.78M | $19.86M | $19.43M |
Balance
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & equivalents | $125.36M | $109.30M | $100.09M | $100.40M | $80.53M | $73.49M | $74.52M | $53.68M | $50.29M | $62.94M |
| Total assets | $502.87M | $485.63M | $487.97M | $453.27M | $435.61M | $424.59M | $432.72M | $390.40M | $376.84M | $356.66M |
| Current assets | $264.73M | $244.06M | $247.44M | $221.97M | $204.58M | $197.64M | $212.78M | $190.52M | $197.39M | $189.72M |
| Total liabilities | $132.82M | $129.40M | $133.33M | $131.42M | $128.80M | $129.10M | $140.76M | $132.93M | $133.86M | $122.76M |
| Current liabilities | $52.53M | $47.16M | $49.15M | $45.58M | $41.13M | $39.45M | $50.29M | $41.35M | $43.86M | $36.47M |
| Total equity incl. NCI | $370.04M | $356.23M | $354.64M | $321.86M | $306.81M | $295.49M | $291.97M | $257.47M | $242.98M | $233.90M |
| Temporary (mezzanine) equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Inventory | $18.38M | $18.35M | $17.56M | $18.16M | $16.83M | $17.11M | $17.37M | $15.76M | $14.89M | $13.56M |
| Accounts receivable | $75.71M | $72.38M | $84.63M | $60.43M | $64.29M | $52.90M | $61.38M | $48.48M | $48.00M | $49.93M |
| Goodwill | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Long-term debt | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Accounts payable | $20.61M | $19.01M | $15.83M | $15.34M | $12.86M | $16.75M | $23.85M | $20.88M | $25.22M | $19.43M |
Cash flow
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Operating cash flow | $16.19M | $16.38M | $15.01M | $22.08M | $8.21M | $6.60M | $22.24M | $10.18M | $18.54M | $7.20M |
| Capital expenditures | $1.93M | $1.26M | $2.19M | $2.63M | $8.13M | $14.21M | $13.79M | $19.41M | $16.76M | $14.02M |
| Investing cash flow | -$2.82M | -$4.20M | -$16.39M | -$3.38M | -$9.03M | -$15.14M | -$14.65M | -$21.21M | -$17.72M | -$25.45M |
| Financing cash flow | $2.69M | -$2.98M | $1.06M | $1.17M | $1.64M | $3.20M | $7.11M | $5.52M | $4.30M | $2.13M |
| Net change in cash | $16.06M | $9.20M | -$311.00K | $19.87M | $827.00K | -$5.34M | $14.70M | -$5.50M | $5.11M | -$16.12M |
| Stock-based compensation | $9.08M | $11.29M | $8.42M | $8.70M | $10.14M | $11.50M | $7.92M | $9.22M | $9.52M | $9.83M |
| Common dividends paid | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Common share repurchases | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Depreciation & amortization | $3.62M | $3.27M | $3.09M | $2.94M | $2.83M | $2.69M | $1.48M | $1.33M | $1.32M | $1.38M |
Derived
| Metric | 2026-06-30 | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|
| Free cash flow | $14.26M | $15.13M | $12.83M | $19.45M | $81.00K | -$7.61M | $8.46M | -$9.22M | $1.77M | -$6.82M |
| Gross margin | 72.8% | 72.0% | 78.7% | 73.5% | 73.7% | 69.0% | 77.6% | 71.9% | 69.5% | 68.9% |
| Operating margin | 0.6% | -11.8% | 24.1% | 5.1% | -3.2% | -24.3% | 24.5% | -4.3% | -11.5% | -10.7% |
| FCF margin | 18.4% | 22.1% | 13.8% | 28.8% | 0.1% | -14.5% | 11.2% | -15.9% | 3.4% | -13.3% |
| SBC / revenue | 11.7% | 16.5% | 9.1% | 12.9% | 16.0% | 21.9% | 10.5% | 15.9% | 18.1% | 19.2% |
| Current ratio | 5.04x | 5.18x | 5.03x | 4.87x | 4.97x | 5.01x | 4.23x | 4.61x | 4.50x | 5.20x |
| Revenue YoY growth | 22.5% | 30.1% | 23.3% | 16.6% | 20.1% | 2.6% | 16.0% | 27.0% | 14.7% | 25.0% |
| Net margin | 2.8% | Unavailable | 25.0% | 7.5% | -0.9% | Unavailable | 26.3% | -1.6% | Unavailable | Unavailable |
| R&D / revenue | 9.7% | 11.8% | 7.8% | 9.4% | 10.6% | 13.8% | 6.5% | 10.5% | 14.0% | 12.5% |
| CapEx / revenue | 2.5% | 1.8% | 2.4% | 3.9% | 12.9% | 27.0% | 18.3% | 33.5% | 31.8% | 27.3% |
| Long-term debt / equity | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable |
| Effective tax rate | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | Unavailable | 0.7% | Unavailable | Unavailable | Unavailable |
Amounts are abbreviated; the exact reported value is carried in each cell. — means unavailable, not zero. Open VCEL in the interactive workspace to inspect any figure back to its filing.
Source filings
Every accounting identity this site checks — the balance sheet, the gross profit bridge and the cash flow statement — reconciles in every period shown.