Vericel Corporation Peer Comparison
Metric | Value | Ranking | |||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Market Cap | $2.8 Billion | 5/21 | RVMD $7.4B |
BPMC $6.0B |
CYTK $5.4B |
CRNX $3.3B |
VCEL $2.8B |
MRUS $2.8B |
IDYA $1.8B |
DYN $1.4B |
SNDX $1.3B |
DAWN $1.2B |
XNCR $1.1B |
RLAY $669.5M |
STOK $565.7M |
KROS $418.0M |
CMRX $393.9M |
RGNX $361.7M |
TERN $344.9M |
PLRX $185.0M |
XFOR $87.0M |
IPSC $65.5M |
CLGN $41.2M |
Gross Margin | 72% | 10/21 | XNCR 100% |
SNDX 100% |
CYTK 100% |
CMRX 100% |
MRUS 100% |
KROS 100% |
BPMC 98% |
DAWN 92% |
STOK 77% |
VCEL 72% |
RGNX 49% |
XFOR 18% |
DYN 0% |
CRNX 0% |
IDYA 0% |
RVMD 0% |
PLRX 0% |
RLAY 0% |
TERN 0% |
CLGN -100% |
IPSC -100% |
Profit Margin | -2% | 10/21 | XFOR 100% |
DAWN 100% |
DYN 0% |
CRNX 0% |
IDYA 0% |
RVMD 0% |
PLRX 0% |
RLAY 0% |
TERN 0% |
VCEL -2% |
BPMC -44% |
XNCR -100% |
SNDX -100% |
CYTK -100% |
CMRX -100% |
RGNX -100% |
MRUS -100% |
CLGN -100% |
STOK -100% |
KROS -100% |
IPSC -100% |
EBITDA margin | -4% | 2/21 | DAWN 148% |
VCEL -4% |
BPMC -26% |
DYN -100% |
CRNX -100% |
IDYA -100% |
RVMD -100% |
PLRX -100% |
RLAY -100% |
TERN -100% |
RGNX -257% |
STOK -517% |
XNCR -582% |
SNDX -717% |
MRUS -823% |
IPSC -3532% |
XFOR -5986% |
KROS -15118% |
CYTK -29859% |
CMRX -95358% |
CLGN -107175% |
Quarterly Revenue | $57.9 Million | 2/21 | BPMC $128.2M |
VCEL $57.9M |
RGNX $24.2M |
DAWN $20.1M |
SNDX $12.5M |
MRUS $11.8M |
XNCR $10.7M |
STOK $4.9M |
IPSC $791,000 |
XFOR $563,000 |
CYTK $463,000 |
KROS $388,000 |
CMRX $26,000 |
CLGN $4,000 |
DYN $0 |
CRNX $0 |
IDYA $0 |
RVMD $0 |
PLRX $0 |
RLAY $0 |
TERN $0 |
Quarterly Earnings | -$901,000 | 3/21 | XFOR $90.8M |
DAWN $37.0M |
VCEL -$901,000 |
CLGN -$4.3M |
TERN -$21.9M |
CMRX -$22.9M |
STOK -$26.4M |
IPSC -$31.2M |
XNCR -$45.1M |
IDYA -$51.8M |
KROS -$53.0M |
BPMC -$56.3M |
PLRX -$57.8M |
RGNX -$59.6M |
CRNX -$76.8M |
SNDX -$84.1M |
RLAY -$88.1M |
DYN -$97.1M |
MRUS -$99.9M |
RVMD -$156.3M |
CYTK -$160.5M |
Quarterly Free Cash Flow | $41.0 | 1/21 | VCEL $41.0M |
CLGN -$3.6M |
DAWN -$5.0M |
BPMC -$13.7M |
TERN -$16.5M |
CMRX -$20.3M |
STOK -$21.7M |
XNCR -$25.7M |
IPSC -$27.5M |
XFOR -$30.4M |
KROS -$30.9M |
PLRX -$33.2M |
RGNX -$40.9M |
IDYA -$49.7M |
SNDX -$62.3M |
CRNX -$63.4M |
DYN -$74.9M |
RLAY -$75.3M |
MRUS -$80.7M |
CYTK -$104.0M |
RVMD -$133.9M |
Trailing 4 Quarters Revenue | $226.8 Million | 2/21 | BPMC $434.4M |
VCEL $226.8M |
XNCR $85.2M |
RGNX $84.3M |
MRUS $35.9M |
DAWN $28.8M |
STOK $16.7M |
SNDX $16.5M |
RLAY $10.0M |
PLRX $4.8M |
IDYA $3.9M |
DYN $3.8M |
CYTK $3.2M |
IPSC $2.7M |
CRNX $1.0M |
KROS $651,000 |
CLGN $650,000 |
XFOR $563,000 |
CMRX $159,000 |
RVMD $0 |
TERN $0 |
Trailing 4 Quarters Earnings | $3.5 Million | 2/21 | BPMC $128.2M |
VCEL $57.9M |
RGNX $24.2M |
DAWN $20.1M |
SNDX $12.5M |
MRUS $11.8M |
XNCR $10.7M |
STOK $4.9M |
IPSC $791,000 |
XFOR $563,000 |
CYTK $463,000 |
KROS $388,000 |
CMRX $26,000 |
CLGN $4,000 |
DYN -$0 |
CRNX -$0 |
IDYA -$0 |
RVMD -$0 |
PLRX -$0 |
RLAY -$0 |
TERN -$0 |
Quarterly Earnings Growth | 75% | 3/21 | XFOR 263% |
DAWN 180% |
VCEL 75% |
BPMC 58% |
TERN 26% |
RVMD 9% |
CMRX 5% |
IPSC 5% |
RGNX 4% |
CLGN 1% |
STOK -8% |
CYTK -24% |
CRNX -34% |
KROS -34% |
RLAY -34% |
PLRX -39% |
DYN -61% |
SNDX -64% |
XNCR -86% |
IDYA -89% |
MRUS -334% |
Annual Earnings Growth | 119% | 1/21 | VCEL 119% |
XFOR 108% |
BPMC 76% |
DAWN 50% |
RGNX 14% |
STOK 9% |
RLAY 4% |
IPSC 2% |
CMRX -5% |
TERN -6% |
CYTK -12% |
DYN -16% |
RVMD -16% |
KROS -19% |
PLRX -28% |
CRNX -32% |
IDYA -60% |
SNDX -63% |
MRUS -105% |
XNCR -121% |
CLGN -235% |
Quarterly Revenue Growth | 27% | 6/21 | KROS 4750% |
IPSC 434% |
CMRX 136% |
BPMC 127% |
STOK 48% |
VCEL 27% |
CYTK 22% |
MRUS 7% |
DYN 0% |
SNDX 0% |
XFOR 0% |
PLRX 0% |
TERN 0% |
DAWN 0% |
RGNX -16% |
XNCR -82% |
CLGN -91% |
CRNX -100% |
IDYA -100% |
RVMD -100% |
RLAY -100% |
Annual Revenue Growth | 24% | 7/21 | KROS 8038% |
PLRX 551% |
STOK 505% |
IPSC 503% |
BPMC 89% |
CMRX 79% |
VCEL 24% |
CYTK 8% |
DYN 0% |
SNDX 0% |
XFOR 0% |
TERN 0% |
DAWN 0% |
RGNX -5% |
MRUS -15% |
XNCR -56% |
RLAY -61% |
CRNX -69% |
IDYA -79% |
CLGN -98% |
RVMD -100% |
Cash On Hand | $53.7 Million | 16/21 | DYN $532.2M |
KROS $530.7M |
MRUS $433.0M |
DAWN $422.8M |
IDYA $400.3M |
CRNX $317.3M |
TERN $270.1M |
RVMD $201.3M |
RLAY $152.4M |
STOK $150.0M |
XFOR $147.2M |
SNDX $133.0M |
BPMC $89.4M |
PLRX $79.6M |
RGNX $56.6M |
VCEL $53.7M |
IPSC $52.6M |
CYTK $46.9M |
XNCR $29.0M |
CMRX $23.6M |
CLGN $15.4M |
Short Term Debt | $6.1 Million | 6/21 | BPMC $45.0M |
CYTK $30.4M |
RVMD $8.4M |
RGNX $7.7M |
CRNX $7.4M |
VCEL $6.1M |
RLAY $5.5M |
DYN $4.8M |
IPSC $3.8M |
STOK $2.3M |
XNCR $2.2M |
KROS $1.9M |
MRUS $1.8M |
XFOR $1.2M |
SNDX $852,000 |
CLGN $798,000 |
PLRX $322,000 |
TERN $272,000 |
DAWN $77,000 |
CMRX -$0 |
IDYA -$0 |
Long Term Debt | $91.3 Million | 4/21 | CYTK $759.3M |
BPMC $341.5M |
IPSC $101.7M |
VCEL $91.3M |
RVMD $78.3M |
RGNX $76.3M |
XFOR $75.0M |
XNCR $66.5M |
PLRX $59.9M |
CRNX $45.1M |
RLAY $44.3M |
IDYA $37.6M |
DYN $20.0M |
KROS $17.4M |
STOK $3.0M |
DAWN $2.5M |
CLGN $2.5M |
TERN $1.0M |
CMRX $644,000 |
SNDX $0 |
MRUS $0 |
PE | 794.21 | 1/21 | VCEL 794.21 |
XFOR 4.93 |
DYN -1.00 |
XNCR -1.00 |
BPMC -1.00 |
SNDX -1.00 |
CYTK -1.00 |
CMRX -1.00 |
RGNX -1.00 |
MRUS -1.00 |
CLGN -1.00 |
CRNX -1.00 |
IDYA -1.00 |
STOK -1.00 |
RVMD -1.00 |
KROS -1.00 |
PLRX -1.00 |
RLAY -1.00 |
TERN -1.00 |
DAWN -1.00 |
IPSC -1.00 |
PS | 12.42 | 18/21 | CRNX 3142.72 |
CMRX 2477.49 |
CYTK 1692.30 |
KROS 642.14 |
IDYA 462.67 |
DYN 373.70 |
XFOR 154.49 |
SNDX 77.02 |
MRUS 76.60 |
RLAY 66.91 |
CLGN 63.44 |
DAWN 42.90 |
PLRX 38.22 |
STOK 33.79 |
IPSC 24.38 |
BPMC 13.82 |
XNCR 13.40 |
VCEL 12.42 |
RGNX 4.29 |
RVMD -1.00 |
TERN -1.00 |
PB | 10.94 | 2/21 | BPMC 19.17 |
VCEL 10.94 |
RVMD 4.73 |
CRNX 3.92 |
MRUS 3.91 |
SNDX 3.48 |
CMRX 2.90 |
CLGN 2.44 |
STOK 2.44 |
DAWN 2.23 |
DYN 2.01 |
XNCR 1.58 |
IDYA 1.54 |
RGNX 1.20 |
TERN 0.95 |
XFOR 0.92 |
RLAY 0.80 |
KROS 0.78 |
PLRX 0.53 |
IPSC 0.33 |
CYTK 0.00 |
PC | 52.49 | 3/21 | CYTK 116.18 |
BPMC 67.18 |
VCEL 52.49 |
XNCR 39.32 |
RVMD 36.85 |
CMRX 16.66 |
CRNX 10.29 |
SNDX 9.57 |
RGNX 6.39 |
MRUS 6.36 |
IDYA 4.53 |
RLAY 4.39 |
STOK 3.77 |
DAWN 2.92 |
CLGN 2.68 |
DYN 2.66 |
PLRX 2.32 |
TERN 1.28 |
IPSC 1.24 |
KROS 0.79 |
XFOR 0.59 |
Liabilities to Equity | 0.52 | 5/21 | BPMC 2.83 |
XFOR 1.23 |
IPSC 0.99 |
RGNX 0.72 |
VCEL 0.52 |
XNCR 0.36 |
CLGN 0.33 |
PLRX 0.29 |
STOK 0.26 |
MRUS 0.20 |
CMRX 0.17 |
SNDX 0.16 |
CRNX 0.13 |
RVMD 0.13 |
RLAY 0.11 |
DYN 0.09 |
KROS 0.09 |
DAWN 0.08 |
IDYA 0.05 |
TERN 0.04 |
CYTK 0.00 |
ROA | 0.01 | 2/21 | XFOR 8% | VCEL 1% | BPMC -11% | IDYA -14% | DAWN -15% | XNCR -20% | TERN -23% | MRUS -29% | CRNX -30% | RVMD -31% | KROS -31% | IPSC -33% | STOK -36% | RLAY -37% | DYN -39% | CYTK -40% | RGNX -46% | PLRX -47% | CMRX -53% | SNDX -71% | CLGN -78% |
ROE | 0.01 | 3/21 | CYTK 4143% |
XFOR 19% |
VCEL 1% |
IDYA -15% |
DAWN -16% |
TERN -24% |
XNCR -27% |
CRNX -33% |
RVMD -34% |
KROS -34% |
MRUS -35% |
BPMC -41% |
RLAY -41% |
DYN -42% |
STOK -45% |
PLRX -61% |
CMRX -62% |
IPSC -66% |
RGNX -79% |
SNDX -82% |
CLGN -103% |
Current Ratio | 2.94 | 16/21 | TERN 27.48 |
IDYA 20.85 |
DAWN 13.25 |
KROS 12.47 |
DYN 12.15 |
RLAY 10.19 |
CRNX 8.98 |
RVMD 8.96 |
SNDX 7.17 |
CMRX 6.93 |
MRUS 5.97 |
STOK 4.79 |
PLRX 4.46 |
CLGN 4.06 |
XNCR 3.74 |
VCEL 2.94 |
RGNX 2.38 |
IPSC 2.01 |
XFOR 1.81 |
BPMC 1.35 |
CYTK 0.99 |
Quick Ratio | 0.77 | 20/21 | VCEL 794.21 |
XFOR 4.93 |
DYN -1.00 |
XNCR -1.00 |
BPMC -1.00 |
SNDX -1.00 |
CYTK -1.00 |
CMRX -1.00 |
RGNX -1.00 |
MRUS -1.00 |
CLGN -1.00 |
CRNX -1.00 |
IDYA -1.00 |
STOK -1.00 |
RVMD -1.00 |
KROS -1.00 |
PLRX -1.00 |
RLAY -1.00 |
TERN -1.00 |
DAWN -1.00 |
IPSC -1.00 |
Long Term Debt to Equity | 0.35 | 4/21 | BPMC} 1.09 |
XFOR} 0.79 |
IPSC} 0.52 |
VCEL} 0.35 |
RGNX} 0.25 |
PLRX} 0.17 |
CLGN} 0.15 |
XNCR} 0.09 |
CRNX} 0.05 |
RVMD} 0.05 |
RLAY} 0.05 |
DYN} 0.03 |
IDYA} 0.03 |
KROS} 0.03 |
STOK} 0.01 |
SNDX} 0.00 |
CMRX} 0.00 |
MRUS} 0.00 |
TERN} 0.00 |
DAWN} 0.00 |
CYTK} -54.58 |
Debt to Equity | 0.38 | 3/21 | BPMC 1.23 |
XFOR 0.83 |
VCEL 0.38 |
RGNX 0.28 |
IPSC 0.26 |
CLGN 0.19 |
PLRX 0.17 |
XNCR 0.09 |
CRNX 0.06 |
RVMD 0.06 |
RLAY 0.06 |
DYN 0.04 |
KROS 0.04 |
IDYA 0.02 |
STOK 0.01 |
SNDX 0.00 |
CMRX 0.00 |
MRUS 0.00 |
TERN 0.00 |
DAWN 0.00 |
CYTK -48.51 |
Burn Rate | 8.82 | 3/21 | TERN 12.25 |
KROS 9.81 |
VCEL 8.82 |
IDYA 7.51 |
STOK 5.53 |
DYN 5.37 |
MRUS 4.32 |
CRNX 3.94 |
CLGN 3.32 |
RLAY 1.67 |
SNDX 1.58 |
IPSC 1.45 |
PLRX 1.32 |
RVMD 1.25 |
BPMC 1.10 |
CMRX 1.03 |
RGNX 0.88 |
XNCR 0.60 |
CYTK 0.24 |
XFOR -1.68 |
DAWN -11.45 |
Cash to Cap | 0.02 | 19/21 | XFOR 1.69 |
KROS 1.27 |
IPSC 0.80 |
TERN 0.78 |
PLRX 0.43 |
DYN 0.38 |
CLGN 0.37 |
DAWN 0.34 |
STOK 0.27 |
RLAY 0.23 |
IDYA 0.22 |
RGNX 0.16 |
MRUS 0.16 |
SNDX 0.10 |
CRNX 0.10 |
CMRX 0.06 |
XNCR 0.03 |
RVMD 0.03 |
VCEL 0.02 |
BPMC 0.01 |
CYTK 0.01 |
CCR | -45.46 | 21/21 | IDYA 0.96 |
CMRX 0.89 |
IPSC 0.88 |
RVMD 0.86 |
RLAY 0.85 |
CLGN 0.83 |
CRNX 0.82 |
STOK 0.82 |
MRUS 0.81 |
DYN 0.77 |
TERN 0.75 |
SNDX 0.74 |
RGNX 0.69 |
CYTK 0.65 |
KROS 0.58 |
XNCR 0.57 |
PLRX 0.57 |
BPMC 0.24 |
DAWN -0.13 |
XFOR -0.33 |
VCEL -45.46 |
EV to EBITDA | -1160.91 | 21/21 | DAWN} 27.54 |
KROS} 1.59 |
XFOR} -0.53 |
RVMD} -1.00 |
TERN} -1.00 |
IPSC} -2.28 |
PLRX} -2.67 |
RLAY} -5.88 |
RGNX} -6.27 |
CLGN} -6.79 |
DYN} -8.63 |
SNDX} -12.74 |
CMRX} -14.96 |
STOK} -16.51 |
XNCR} -18.96 |
IDYA} -21.43 |
MRUS} -23.95 |
CRNX} -34.18 |
CYTK} -43.95 |
BPMC} -188.79 |
VCEL} -1160.91 |
EV to Revenue | 12.62 | 17/21 | CRNX 2887.93 |
CMRX 2332.82 |
CYTK 1887.39 |
IDYA 365.43 |
DYN 239.77 |
SNDX 69.02 |
MRUS 64.59 |
RLAY 56.67 |
CLGN 44.80 |
PLRX 34.21 |
XFOR 31.95 |
DAWN 28.32 |
STOK 24.96 |
IPSC 23.73 |
BPMC 14.50 |
XNCR 13.87 |
VCEL 12.62 |
RGNX 4.61 |
RVMD -1.00 |
TERN -1.00 |
KROS -143.41 |