Vericel Corp

Annual Trend FY 2016 FY 2017 FY 2018 FY 2019 FY 2020 FY 2021 FY 2022 FY 2023 FY 2024 FY 2025
ASSETS
Current assets:
Cash and Cash Equivalents, at Carrying Value $26.9m $33.6m $68.3m $51.1m $69.1m $74.5m $100.1m
Short-term Investments $0 $64.6m $42.8m $42.2m $35.1m $68.5m $40.5m $41.7m $37.4m
Inventory, Net $3.5m $3.8m $3.6m $6.8m $9.4m $13.4m $16.0m $13.1m $17.4m $17.6m
Assets, Current $44.7m $50.5m $112.8m $111.7m $123.6m $158.5m $186.9m $205.6m $212.8m $247.4m
Property, Plant and Equipment, Net $3.9m $4.1m $5.9m $7.1m $7.6m $13.3m $15.8m $41.6m $103.2m $108.4m
Intangible Assets, Net (Excluding Goodwill) $0
Operating Lease, Right-of-Use Asset $25.1m $50.1m $45.7m $41.5m $73.5m $70.1m $64.8m
Other Assets, Noncurrent $317k $1.3m $771k $556k $341k
Additional Financial Items
Accounts Receivable, after Allowance for Credit Loss, Current $17.1m $18.3m $23.5m $32.2m $34.5m $37.4m $46.5m $58.4m $61.4m $84.6m
Accrued Liabilities, Current $4.5m $5.6m $6.9m $7.9m $11.3m $14.0m $16.2m $17.2m $17.1m $19.2m
Assets $48.6m $54.6m $118.7m $153.2m $205.6m $243.7m $273.0m $353.7m $432.7m $488.0m
LIABILITIES AND EQUITY
Current liabilities:
Operating Lease, Liability, Current $5.5m $4.4m $3.0m $4.3m $6.2m $9.3m $14.0m
Accounts Payable, Current $6.5m $5.6m $7.1m $6.3m $6.8m $9.0m $16.9m $22.3m $23.8m $15.8m
Operating Lease, Liability, Noncurrent $22.2m $48.8m $47.1m $43.3m $81.9m $89.6m $82.3m
Liabilities, Current $12.9m $13.1m $14.8m $19.8m $22.5m $26.1m $37.5m $45.7m $50.3m $49.1m
Other Liabilities, Noncurrent $110k $76k $44k $0 $100k $876k $1.9m
Deferred Tax Liabilities, Net $0 $0 $0 $0 $0 $0 $0
Liabilities $23.9m $32.0m $16.5m $42.1m $71.3m $73.2m $80.7m $127.7m $140.8m $133.3m
Stockholders’ equity:
Common Stock, Value, Issued $329.7m $383.0m $471.2m $489.7m $510.1m $553.9m $593.2m $629.2m $684.8m $730.7m
Retained Earnings (Accumulated Deficit) ($343.6m) ($360.9m) ($369.0m) ($378.7m) ($375.8m) ($383.3m) ($400.0m) ($403.2m) ($392.8m) ($376.3m)
Accumulated Other Comprehensive Income (Loss), Net of Tax $190k $397k ($39k) $21k $14k ($154k) ($978k) ($100k) $4k $275k
Stockholders' Equity Attributable to Parent $24.7m $22.5m $102.2m $111.1m $134.3m $170.5m $192.3m $226.0m $292.0m $354.6m
Liabilities and Equity $48.6m $54.6m $118.7m $153.2m $205.6m $243.7m $273.0m $353.7m $432.7m $488.0m