vs
Side-by-side financial comparison of Adeia Inc. (ADEA) and Vericel Corp (VCEL). Click either name above to swap in a different company.
Adeia Inc. is the larger business by last-quarter revenue ($104.8M vs $92.9M, roughly 1.1× Vericel Corp). Vericel Corp runs the higher net margin — 25.0% vs 21.7%, a 3.3% gap on every dollar of revenue. On growth, Vericel Corp posted the faster year-over-year revenue change (23.3% vs 19.5%). Over the past eight quarters, Vericel Corp's revenue compounded faster (34.6% CAGR vs 9.5%).
Adeia Inc. is a global intellectual property licensing and innovation firm focused on developing, protecting and commercializing patented technologies across semiconductor manufacturing, connected consumer electronics, media distribution and smart device segments. It partners with leading global technology enterprises to deploy its innovations, supporting continuous industry technological progress.
Vericel Corporation is a publicly traded American biopharmaceutical company which was known prior to October 2014 as Aastrom Bio. Aastrom Bio was formed in 1989 in Ann Arbor, Michigan.
ADEA vs VCEL — Head-to-Head
Income Statement — Q1 FY2026 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $104.8M | $92.9M |
| Net Profit | $22.8M | $23.2M |
| Gross Margin | — | 78.7% |
| Operating Margin | 33.2% | 24.1% |
| Net Margin | 21.7% | 25.0% |
| Revenue YoY | 19.5% | 23.3% |
| Net Profit YoY | 92.8% | 17.3% |
| EPS (diluted) | $0.20 | $0.46 |
Green = leading value per metric. Periods may differ when fiscal calendars don't align.
8-Quarter Revenue & Profit Trend
Side-by-side quarterly history. Quarters aligned by calendar period so offset fiscal years line up.
| Q1 26 | $104.8M | — | ||
| Q4 25 | $182.6M | $92.9M | ||
| Q3 25 | $87.3M | $67.5M | ||
| Q2 25 | $85.7M | $63.2M | ||
| Q1 25 | $87.7M | $52.6M | ||
| Q4 24 | $119.2M | $75.4M | ||
| Q3 24 | $86.1M | $57.9M | ||
| Q2 24 | $87.3M | $52.7M |
| Q1 26 | $22.8M | — | ||
| Q4 25 | $73.7M | $23.2M | ||
| Q3 25 | $8.8M | $5.1M | ||
| Q2 25 | $16.7M | $-553.0K | ||
| Q1 25 | $11.8M | $-11.2M | ||
| Q4 24 | $36.0M | $19.8M | ||
| Q3 24 | $19.3M | $-901.0K | ||
| Q2 24 | $8.4M | $-4.7M |
| Q1 26 | — | — | ||
| Q4 25 | — | 78.7% | ||
| Q3 25 | — | 73.5% | ||
| Q2 25 | — | 73.7% | ||
| Q1 25 | — | 69.0% | ||
| Q4 24 | — | 77.6% | ||
| Q3 24 | — | 71.9% | ||
| Q2 24 | — | 69.5% |
| Q1 26 | 33.2% | — | ||
| Q4 25 | 59.5% | 24.1% | ||
| Q3 25 | 30.9% | 5.1% | ||
| Q2 25 | 19.1% | -3.2% | ||
| Q1 25 | 26.0% | -24.3% | ||
| Q4 24 | 48.2% | 24.5% | ||
| Q3 24 | 32.7% | -4.3% | ||
| Q2 24 | 27.1% | -11.5% |
| Q1 26 | 21.7% | — | ||
| Q4 25 | 40.4% | 25.0% | ||
| Q3 25 | 10.1% | 7.5% | ||
| Q2 25 | 19.5% | -0.9% | ||
| Q1 25 | 13.5% | -21.4% | ||
| Q4 24 | 30.2% | 26.3% | ||
| Q3 24 | 22.4% | -1.6% | ||
| Q2 24 | 9.6% | -8.9% |
| Q1 26 | $0.20 | — | ||
| Q4 25 | $0.66 | $0.46 | ||
| Q3 25 | $0.08 | $0.10 | ||
| Q2 25 | $0.15 | $-0.01 | ||
| Q1 25 | $0.10 | $-0.23 | ||
| Q4 24 | $0.32 | $0.40 | ||
| Q3 24 | $0.17 | $-0.02 | ||
| Q2 24 | $0.07 | $-0.10 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $53.3M | $137.5M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | — | $354.6M |
| Total Assets | $1.0B | $488.0M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $53.3M | — | ||
| Q4 25 | $136.7M | $137.5M | ||
| Q3 25 | $115.1M | $135.4M | ||
| Q2 25 | $116.5M | $116.9M | ||
| Q1 25 | $116.5M | $112.9M | ||
| Q4 24 | $110.4M | $116.2M | ||
| Q3 24 | $89.2M | $101.7M | ||
| Q2 24 | $94.5M | $102.5M |
| Q1 26 | — | — | ||
| Q4 25 | $418.5M | — | ||
| Q3 25 | $438.7M | — | ||
| Q2 25 | $448.9M | — | ||
| Q1 25 | $459.2M | — | ||
| Q4 24 | $475.5M | — | ||
| Q3 24 | $524.4M | — | ||
| Q2 24 | $535.6M | — |
| Q1 26 | — | — | ||
| Q4 25 | $480.5M | $354.6M | ||
| Q3 25 | $413.7M | $321.9M | ||
| Q2 25 | $402.9M | $306.8M | ||
| Q1 25 | $389.5M | $295.5M | ||
| Q4 24 | $396.6M | $292.0M | ||
| Q3 24 | $378.2M | $257.5M | ||
| Q2 24 | $359.1M | $243.0M |
| Q1 26 | $1.0B | — | ||
| Q4 25 | $1.0B | $488.0M | ||
| Q3 25 | $1.1B | $453.3M | ||
| Q2 25 | $1.1B | $435.6M | ||
| Q1 25 | $1.1B | $424.6M | ||
| Q4 24 | $1.1B | $432.7M | ||
| Q3 24 | $1.1B | $390.4M | ||
| Q2 24 | $1.1B | $376.8M |
| Q1 26 | — | — | ||
| Q4 25 | 0.87× | — | ||
| Q3 25 | 1.06× | — | ||
| Q2 25 | 1.11× | — | ||
| Q1 25 | 1.18× | — | ||
| Q4 24 | 1.20× | — | ||
| Q3 24 | 1.39× | — | ||
| Q2 24 | 1.49× | — |
Cash Flow & Capital Efficiency
How much cash each business actually produces after reinvestment. Cash flow is harder to manipulate than net income.
| Metric | | |
|---|---|---|
| Operating Cash FlowLast quarter | $58.5M | $15.0M |
| Free Cash FlowOCF − Capex | — | $12.8M |
| FCF MarginFCF / Revenue | — | 13.8% |
| Capex IntensityCapex / Revenue | — | 2.4% |
| Cash ConversionOCF / Net Profit | 2.57× | 0.65× |
| TTM Free Cash FlowTrailing 4 quarters | — | $24.7M |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | $58.5M | — | ||
| Q4 25 | $60.0M | $15.0M | ||
| Q3 25 | $17.8M | $22.1M | ||
| Q2 25 | $23.1M | $8.2M | ||
| Q1 25 | $57.1M | $6.6M | ||
| Q4 24 | $107.5M | $22.2M | ||
| Q3 24 | $14.3M | $10.2M | ||
| Q2 24 | $23.5M | $18.5M |
| Q1 26 | — | — | ||
| Q4 25 | $59.4M | $12.8M | ||
| Q3 25 | $17.0M | $19.5M | ||
| Q2 25 | $22.9M | $81.0K | ||
| Q1 25 | $56.9M | $-7.6M | ||
| Q4 24 | $106.9M | $8.5M | ||
| Q3 24 | $14.3M | $-9.2M | ||
| Q2 24 | $23.0M | $1.8M |
| Q1 26 | — | — | ||
| Q4 25 | 32.5% | 13.8% | ||
| Q3 25 | 19.5% | 28.8% | ||
| Q2 25 | 26.7% | 0.1% | ||
| Q1 25 | 64.9% | -14.5% | ||
| Q4 24 | 89.7% | 11.2% | ||
| Q3 24 | 16.6% | -15.9% | ||
| Q2 24 | 26.4% | 3.4% |
| Q1 26 | — | — | ||
| Q4 25 | 0.3% | 2.4% | ||
| Q3 25 | 0.9% | 3.9% | ||
| Q2 25 | 0.2% | 12.9% | ||
| Q1 25 | 0.3% | 27.0% | ||
| Q4 24 | 0.5% | 18.3% | ||
| Q3 24 | 0.1% | 33.5% | ||
| Q2 24 | 0.5% | 31.8% |
| Q1 26 | 2.57× | — | ||
| Q4 25 | 0.81× | 0.65× | ||
| Q3 25 | 2.02× | 4.35× | ||
| Q2 25 | 1.38× | — | ||
| Q1 25 | 4.84× | — | ||
| Q4 24 | 2.98× | 1.12× | ||
| Q3 24 | 0.74× | — | ||
| Q2 24 | 2.80× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
ADEA
Segment breakdown not available.
VCEL
| MACI Implants And Kits | $84.1M | 90% |
| Other | $8.8M | 10% |
