Vericel Cash Flow Statement (2010-2025) | VCEL

1Y3Y5Y7Y10YAll
Download Data
Cash Flow Statement Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Operating Activities
Net Income -5.12M-5.83M-10.58M-6.24M-7.49M-7.43M-7.83M-8.55M-9.28M-8.28M2.71M-7.16M-5.23M-3.64M-309.10M-4.64M-8.52M-8.02M-2.35M-4.56M-2.26M-4.87M-4.95M-1.99M-4.99M-6.47M1.27M-9.88M-2.82M-4.35M1.99M-4.75M-4.61M-1.49M7.81M-2.88M-19.77M3.48M9.53M-4.71M-8.27M3.62M12.22M-3.29M-3.79M-4.93M4.54M-7.09M-8.96M-6.58M5.92M-7.48M-5.01M-3.66M12.99M-3.85M-4.67M-0.90M19.81M-11.29M-0.53M5.10M
Depreciation and Depletion 0.10M0.20M0.40M0.30M0.40M0.30M0.30M0.40M0.40M0.54M0.50M0.50M0.60M0.78M0.80M0.70M0.70M0.80M0.90M1.10M1.00M1.10M1.00M1.00M1.00M1.00M1.20M1.20M1.20M1.40M2.50M2.70M2.80M
Share-based Compensation 0.36M0.84M0.62M11.99M12.91M0.98M0.81M15.92M17.05M17.50M-0.04M17.88M18.02M18.42M0.27M0.18M0.20M0.92M0.69M0.57M0.56M0.49M0.83M0.65M0.53M0.50M0.80M0.76M0.63M1.34M2.46M1.93M1.48M2.63M4.18M3.29M3.08M3.77M4.38M2.67M3.02M7.02M10.87M8.60M7.84M9.53M10.81M9.10M7.74M8.73M8.76M7.92M6.91M9.83M9.52M9.22M7.92M11.51M10.14M8.70M
Gains from Investment Securities 3.28M0.18M-0.11M-0.11M-9.29M-0.11M-0.11M-2.24M1.29M-1.62M-0.34M-1.37M-21.87M1.35M-0.25M-0.95M0.32M-0.11M-0.46M-0.07M1.64M-1.94M0.20M0.10M-0.11M-0.44M1.06M-0.26M2.91M0.04M-0.42M2.60M0.10M0.07M29.41M1.50M0.06M0.06M0.05M0.94M0.50M0.04M0.01M2.10M33.88M0.05M1.94M4.90M0.14M0.27M0.15M6.21M0.14M0.30M
Asset Writedowns and Impairment 2.24M2.24M2.24M2.24M2.24M2.24M2.24M2.24M2.24M2.24M2.24M2.24M0.01M0.02M0.07M0.01M2.54M0.09M0.07M0.07M-0.23M-0.09M-0.14M0.54M-0.30M
Non-cash Items 0.00M3.16M0.67M3.24M6.60M5.14M3.71M3.05M2.98M1.62M1.33M0.19M1.10M0.80M
Cash from Operations -7.88M-12.41M-6.42M-214.79M-220.93M-6.14M-6.60M-241.62M-249.28M-256.62M-6.76M-268.08M-272.22M-276.56M-4.67M-6.07M-8.42M-4.11M-4.48M-0.72M-4.04M-1.27M-5.13M-4.18M-9.31M-3.12M-5.65M-5.24M0.83M0.41M-5.44M2.01M2.61M0.15M-18.38M7.89M3.15M4.69M-3.02M4.57M11.34M10.09M4.77M3.63M10.55M3.47M3.14M4.10M6.97M7.86M10.20M7.17M10.09M7.20M18.54M10.18M22.24M6.60M8.21M22.08M
Depreciation, Depletion & Amortization
Amortizatization of Intangibles 0.33M0.39M0.75M0.87M0.78M0.79M0.81M1.71M1.13M1.17M1.15M1.09M1.00M1.08M1.08M0.96M1.10M1.11M1.35M1.82M1.78M1.77M1.71M1.66M1.51M1.38M1.32M1.31M
Amortization of Deferred Charges -1.70M-1.70M-1.70M-1.70M-1.70M-1.70M-1.70M-1.70M-1.70M-1.70M-1.70M-1.70M0.39M0.75M0.87M0.79M0.81M1.71M-3.31M1.17M1.15M-2.33M0.04M0.05M0.05M0.05M0.05M0.05M0.05M0.05M0.05M0.05M0.05M0.05M0.05M
Depreciation & Amortization (CF) 0.29M0.42M0.13M7.15M7.32M0.18M0.18M7.84M7.99M8.15M0.15M8.42M8.53M8.64M0.10M0.15M0.25M0.40M0.33M0.34M0.51M0.41M0.45M0.48M0.47M0.49M0.41M0.38M0.40M0.43M0.43M0.39M0.32M0.29M0.32M0.37M0.48M0.57M0.53M0.55M0.57M0.75M0.81M0.70M0.70M0.77M0.87M1.10M1.00M1.04M1.16M1.17M1.15M1.15M1.38M1.32M1.33M1.48M2.69M2.83M2.94M
Change in Working Capital
Change in Receivables -0.01M-0.01M-0.01M0.25M0.26M0.00M0.26M0.26M0.28M4.26M-0.33M4.21M0.97M-0.19M-1.34M3.28M-1.25M-0.64M-1.16M9.22M-4.97M2.60M0.70M2.84M-5.11M4.34M-1.97M7.93M-4.68M2.31M-1.13M12.21M-8.00M-0.52M2.52M8.33M-5.38M2.61M-2.82M8.53M-5.58M1.81M0.63M12.24M-8.18M-0.04M1.41M18.63M-8.42M-1.94M0.48M12.90M-8.48M11.39M-3.86M
Change in Inventory -2.33M2.33M2.33M2.33M2.33M2.33M2.33M2.33M2.33M2.33M2.33M-0.28M-0.16M0.09M0.07M0.18M-0.25M0.58M0.52M1.23M-0.22M0.56M-0.74M0.97M-0.49M0.11M-0.18M-0.09M-0.08M0.51M0.72M2.04M-0.01M0.47M1.14M1.66M-0.72M0.97M2.64M0.10M0.32M1.00M1.54M0.80M-0.74M-0.62M-1.49M-1.26M0.47M0.47M1.33M0.87M1.62M-0.27M-0.28M1.32M
Change in Account Payables -1.37M-0.87M0.34M0.87M-0.06M-1.63M1.64M0.09M2.17M-0.82M-2.03M2.16M-0.22M1.37M-1.19M1.47M-0.27M1.23M-0.60M2.69M-4.88M4.67M-1.43M1.35M-0.55M0.01M2.80M
Change in Accured Expenses 0.38M1.37M-0.59M2.23M2.22M0.70M0.42M3.55M3.01M3.02M0.47M3.10M2.69M2.44M-0.21M3.15M0.22M0.46M-1.92M0.35M0.34M-1.98M-0.33M0.13M3.09M1.51M-1.91M-0.66M2.12M-1.57M0.52M-0.16M2.71M-2.75M0.52M2.15M1.09M-1.86M1.89M0.72M2.60M-1.33M1.11M-0.14M3.11M-3.73M1.82M1.81M2.24M-3.08M0.86M-0.34M3.59M-6.20M1.80M1.51M3.09M-5.72M3.02M3.52M
Other Working Capital Changes -0.10M0.02M0.01M0.50M0.60M-0.00M-0.18M0.43M0.34M0.30M-0.05M0.47M0.65M0.65M-0.02M0.03M0.84M-0.19M1.43M-1.76M-0.05M0.23M0.16M-0.11M0.42M-0.15M0.31M0.04M0.06M-0.22M-0.03M1.01M0.51M-0.17M-0.51M1.10M-0.32M0.55M-0.60M0.69M0.31M0.32M-1.36M1.83M-0.44M0.85M-0.28M-0.40M0.39M-0.26M0.50M0.39M1.11M0.92M-1.34M1.45M-0.59M1.23M-1.94M1.43M
Investing Activities
Capital Expenditures 0.06M0.13M0.15M6.60M6.99M0.23M0.08M7.30M7.39M7.49M0.02M7.53M7.53M7.53M7.53M-7.52M0.07M0.78M0.10M0.72M0.18M0.80M1.12M0.58M0.23M0.99M1.03M0.36M0.72M0.47M0.37M1.07M2.34M2.12M2.46M0.99M3.08M1.98M1.41M1.35M2.28M3.33M6.57M7.83M14.02M16.76M19.41M13.79M14.21M8.13M2.63M
Sales of Property, Plant and Equipment 0.40M0.40M0.40M0.40M0.40M0.40M0.40M0.40M0.40M0.40M0.40M0.40M
Change in Intangibles 7.50M
Acquisitions -1.05M2.50M0.35M1.20M0.78M-2.33M0.01M1.06M0.24M-1.31M0.07M0.20M-0.27M44.48M10.69M21.72M13.90M
Change in Acquisitions & Divestments 5.00M218.75M218.75M218.75M218.75M218.75M218.75M218.75M218.75M218.75M218.75M218.75M218.75M2.20M26.58M18.90M28.30M11.80M20.14M12.66M6.33M9.40M24.95M7.70M18.26M13.52M5.04M21.30M9.60M5.00M21.50M20.54M18.85M18.72M11.12M12.19M15.11M14.73M12.50M14.65M13.80M
Cash from Investing Activities -5.06M-0.13M-0.15M-4.57M-4.96M-0.23M-0.08M-5.27M-5.36M-5.46M-0.02M-5.50M-5.50M-5.50M1.04M-2.57M-0.32M-1.20M-0.78M-0.10M0.08M-1.06M-0.33M-0.10M-0.07M-0.20M-0.52M-0.72M-0.18M-0.80M-45.60M-20.45M15.66M-3.81M13.37M-14.60M13.74M12.21M-17.44M-25.68M12.19M-14.94M-2.63M1.89M-10.67M-3.00M-0.81M-21.73M2.80M-2.41M4.57M-8.09M-25.45M-17.72M-21.21M-14.65M-15.14M-9.03M-3.38M
Financing Activities
Other financing activities 0.14M0.14M-0.02M-0.02M-0.07M-0.02M-0.02M-0.02M-0.02M-0.02M-0.02M-0.02M-0.02M-0.02M0.10M-0.00M0.15M-0.03M-0.01M-0.01M-0.23M0.83M-0.02M-0.01M0.01M0.73M-0.02M0.01M-0.02M0.00M-0.02M0.00M-0.02M0.00M-0.02M0.00M-0.24M-0.10M-0.02M0.00M1.09M-0.02M0.00M-0.02M-0.00M-0.01M-0.01M
Cash from Financing Activities 12.32M12.27M-0.06M237.88M237.83M-0.04M37.89M275.56M275.72M275.71M2.37M278.07M288.53M290.12M5.45M3.46M41.32M-0.01M-0.01M-0.00M-0.01M0.15M2.48M3.56M23.51M0.06M0.05M7.18M11.28M2.69M71.43M1.91M-17.17M0.98M1.07M1.68M1.53M0.31M0.89M0.79M4.45M2.26M3.78M1.79M1.34M0.50M0.25M-0.31M0.60M0.11M1.20M1.01M1.31M2.13M4.30M5.52M7.11M3.20M1.64M1.17M
Additional items
Exchange Rate Effect -0.04M
Change in Cash -0.62M-0.27M-6.63M18.52M11.95M-6.42M31.20M28.67M21.09M13.64M-4.41M4.49M10.82M8.06M0.78M-1.57M30.32M-4.44M-5.68M-1.49M-4.14M-1.04M-3.71M-0.95M14.10M-3.13M-5.81M1.43M11.40M2.92M65.19M-41.68M-35.00M16.80M-21.12M22.94M-9.93M18.73M10.08M-12.07M-9.89M24.53M-6.39M2.79M13.78M-6.70M0.40M2.98M-14.15M10.77M8.98M12.74M3.31M-16.12M5.11M-5.50M14.70M-5.34M0.83M19.87M
Beginning Cash Balance 14.74M14.74M31.25M31.25M11.95M5.53M13.64M-0.78M8.87M7.26M30.34M4.44M5.68M1.49M4.14M1.04M3.71M0.95M-14.10M3.13M5.81M-1.43M15.47M-2.92M29.78M94.97M53.29M18.29M35.12M13.96M36.82M26.89M45.62M55.58M43.51M33.62M58.15M51.76M54.55M62.36M55.66M62.24M65.22M51.07M34.04M47.73M65.78M79.06M45.18M59.19M59.82M78.84M79.70M80.53M
Free Cash Flow -7.94M-12.54M-6.57M-221.39M-227.92M-6.37M-6.68M-248.93M-256.67M-264.11M-6.78M-275.61M-279.75M-284.09M-12.20M1.45M-8.49M-4.11M-4.48M-1.49M-4.13M-1.27M-5.13M-4.18M-9.31M-3.12M-5.65M-5.24M0.12M0.22M-6.24M0.89M2.03M-0.08M-19.37M6.86M2.79M3.97M-3.49M4.20M10.27M7.74M2.65M1.17M9.56M0.39M1.16M2.69M5.62M5.58M6.87M0.60M2.25M-6.82M1.77M-9.22M8.46M-7.61M0.08M19.45M
Net Cash Flow -0.62M-0.27M-6.63M18.52M11.95M-6.42M31.20M28.67M21.09M13.64M-4.41M4.49M10.82M8.06M0.78M-1.57M30.33M-4.44M-5.68M-1.49M-4.14M-1.04M-3.71M-0.95M14.10M-3.13M-5.81M1.43M11.40M2.92M65.19M-41.68M-35.00M16.80M-21.12M22.94M-9.93M18.73M10.08M-12.07M-9.89M24.53M-6.39M2.79M13.78M-6.70M0.40M2.98M-14.15M10.77M8.98M12.74M3.31M-16.12M5.11M-5.50M14.70M-5.34M0.83M19.87M