vs
Side-by-side financial comparison of DMC Global Inc. (BOOM) and Vericel Corp (VCEL). Click either name above to swap in a different company.
DMC Global Inc. is the larger business by last-quarter revenue ($143.5M vs $92.9M, roughly 1.5× Vericel Corp). Vericel Corp runs the higher net margin — 25.0% vs -7.8%, a 32.8% gap on every dollar of revenue. On growth, Vericel Corp posted the faster year-over-year revenue change (23.3% vs -5.8%). Vericel Corp produced more free cash flow last quarter ($12.8M vs $9.6M). Over the past eight quarters, Vericel Corp's revenue compounded faster (34.6% CAGR vs -7.3%).
DMC Mining Services is a mining services contractor founded in 1980 operating in Canada, the United States, Chile, and Mongolia
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.
BOOM vs VCEL — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $143.5M | $92.9M |
| Net Profit | $-11.2M | $23.2M |
| Gross Margin | 17.1% | 78.7% |
| Operating Margin | -7.8% | 24.1% |
| Net Margin | -7.8% | 25.0% |
| Revenue YoY | -5.8% | 23.3% |
| Net Profit YoY | -3871.6% | 17.3% |
| EPS (diluted) | $-0.60 | $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.
| Q4 25 | $143.5M | $92.9M | ||
| Q3 25 | $151.5M | $67.5M | ||
| Q2 25 | $155.5M | $63.2M | ||
| Q1 25 | $159.3M | $52.6M | ||
| Q4 24 | $152.4M | $75.4M | ||
| Q3 24 | $152.4M | $57.9M | ||
| Q2 24 | $171.2M | $52.7M | ||
| Q1 24 | $166.9M | $51.3M |
| Q4 25 | $-11.2M | $23.2M | ||
| Q3 25 | $-3.1M | $5.1M | ||
| Q2 25 | $116.0K | $-553.0K | ||
| Q1 25 | $677.0K | $-11.2M | ||
| Q4 24 | $296.0K | $19.8M | ||
| Q3 24 | $-101.3M | $-901.0K | ||
| Q2 24 | $4.0M | $-4.7M | ||
| Q1 24 | $2.6M | $-3.9M |
| Q4 25 | 17.1% | 78.7% | ||
| Q3 25 | 21.7% | 73.5% | ||
| Q2 25 | 23.6% | 73.7% | ||
| Q1 25 | 25.9% | 69.0% | ||
| Q4 24 | 20.8% | 77.6% | ||
| Q3 24 | 19.8% | 71.9% | ||
| Q2 24 | 27.1% | 69.5% | ||
| Q1 24 | 25.4% | 68.9% |
| Q4 25 | -7.8% | 24.1% | ||
| Q3 25 | 0.4% | 5.1% | ||
| Q2 25 | 2.5% | -3.2% | ||
| Q1 25 | 4.1% | -24.3% | ||
| Q4 24 | -0.5% | 24.5% | ||
| Q3 24 | -97.7% | -4.3% | ||
| Q2 24 | 6.8% | -11.5% | ||
| Q1 24 | 4.0% | -10.7% |
| Q4 25 | -7.8% | 25.0% | ||
| Q3 25 | -2.0% | 7.5% | ||
| Q2 25 | 0.1% | -0.9% | ||
| Q1 25 | 0.4% | -21.4% | ||
| Q4 24 | 0.2% | 26.3% | ||
| Q3 24 | -66.5% | -1.6% | ||
| Q2 24 | 2.3% | -8.9% | ||
| Q1 24 | 1.5% | -7.5% |
| Q4 25 | $-0.60 | $0.46 | ||
| Q3 25 | $-0.10 | $0.10 | ||
| Q2 25 | $-0.24 | $-0.01 | ||
| Q1 25 | $0.04 | $-0.23 | ||
| Q4 24 | $-0.18 | $0.40 | ||
| Q3 24 | $-8.27 | $-0.02 | ||
| Q2 24 | $0.24 | $-0.10 | ||
| Q1 24 | $0.01 | $-0.08 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $31.9M | $137.5M |
| Total DebtLower is stronger | $50.6M | — |
| Stockholders' EquityBook value | $242.1M | $354.6M |
| Total Assets | $635.8M | $488.0M |
| Debt / EquityLower = less leverage | 0.21× | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $31.9M | $137.5M | ||
| Q3 25 | $26.4M | $135.4M | ||
| Q2 25 | $12.4M | $116.9M | ||
| Q1 25 | $14.7M | $112.9M | ||
| Q4 24 | $14.3M | $116.2M | ||
| Q3 24 | $14.5M | $101.7M | ||
| Q2 24 | $14.6M | $102.5M | ||
| Q1 24 | $20.4M | $110.6M |
| Q4 25 | $50.6M | — | ||
| Q3 25 | $56.5M | — | ||
| Q2 25 | $58.7M | — | ||
| Q1 25 | $72.4M | — | ||
| Q4 24 | $70.8M | — | ||
| Q3 24 | $74.2M | — | ||
| Q2 24 | $84.1M | — | ||
| Q1 24 | $88.0M | — |
| Q4 25 | $242.1M | $354.6M | ||
| Q3 25 | $253.0M | $321.9M | ||
| Q2 25 | $253.9M | $306.8M | ||
| Q1 25 | $253.9M | $295.5M | ||
| Q4 24 | $251.0M | $292.0M | ||
| Q3 24 | $256.5M | $257.5M | ||
| Q2 24 | $416.0M | $243.0M | ||
| Q1 24 | $409.9M | $233.9M |
| Q4 25 | $635.8M | $488.0M | ||
| Q3 25 | $644.1M | $453.3M | ||
| Q2 25 | $645.0M | $435.6M | ||
| Q1 25 | $670.6M | $424.6M | ||
| Q4 24 | $671.3M | $432.7M | ||
| Q3 24 | $702.0M | $390.4M | ||
| Q2 24 | $869.5M | $376.8M | ||
| Q1 24 | $860.0M | $356.7M |
| Q4 25 | 0.21× | — | ||
| Q3 25 | 0.22× | — | ||
| Q2 25 | 0.23× | — | ||
| Q1 25 | 0.29× | — | ||
| Q4 24 | 0.28× | — | ||
| Q3 24 | 0.29× | — | ||
| Q2 24 | 0.20× | — | ||
| Q1 24 | 0.21× | — |
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 | $15.2M | $15.0M |
| Free Cash FlowOCF − Capex | $9.6M | $12.8M |
| FCF MarginFCF / Revenue | 6.7% | 13.8% |
| Capex IntensityCapex / Revenue | 3.9% | 2.4% |
| Cash ConversionOCF / Net Profit | — | 0.65× |
| TTM Free Cash FlowTrailing 4 quarters | $37.0M | $24.7M |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $15.2M | $15.0M | ||
| Q3 25 | $18.6M | $22.1M | ||
| Q2 25 | $15.2M | $8.2M | ||
| Q1 25 | $4.5M | $6.6M | ||
| Q4 24 | $11.8M | $22.2M | ||
| Q3 24 | $19.0M | $10.2M | ||
| Q2 24 | $2.3M | $18.5M | ||
| Q1 24 | $13.4M | $7.2M |
| Q4 25 | $9.6M | $12.8M | ||
| Q3 25 | $14.4M | $19.5M | ||
| Q2 25 | $12.3M | $81.0K | ||
| Q1 25 | $709.0K | $-7.6M | ||
| Q4 24 | $6.1M | $8.5M | ||
| Q3 24 | $12.9M | $-9.2M | ||
| Q2 24 | $-204.0K | $1.8M | ||
| Q1 24 | $10.5M | $-6.8M |
| Q4 25 | 6.7% | 13.8% | ||
| Q3 25 | 9.5% | 28.8% | ||
| Q2 25 | 7.9% | 0.1% | ||
| Q1 25 | 0.4% | -14.5% | ||
| Q4 24 | 4.0% | 11.2% | ||
| Q3 24 | 8.5% | -15.9% | ||
| Q2 24 | -0.1% | 3.4% | ||
| Q1 24 | 6.3% | -13.3% |
| Q4 25 | 3.9% | 2.4% | ||
| Q3 25 | 2.8% | 3.9% | ||
| Q2 25 | 1.9% | 12.9% | ||
| Q1 25 | 2.4% | 27.0% | ||
| Q4 24 | 3.7% | 18.3% | ||
| Q3 24 | 4.0% | 33.5% | ||
| Q2 24 | 1.5% | 31.8% | ||
| Q1 24 | 1.8% | 27.3% |
| Q4 25 | — | 0.65× | ||
| Q3 25 | — | 4.35× | ||
| Q2 25 | 131.43× | — | ||
| Q1 25 | 6.63× | — | ||
| Q4 24 | 39.90× | 1.12× | ||
| Q3 24 | — | — | ||
| Q2 24 | 0.58× | — | ||
| Q1 24 | 5.24× | — |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
BOOM
| Dyna Energetics Segment | $68.9M | 48% |
| Other | $57.0M | 40% |
| Nobel Clad Segment | $17.7M | 12% |
VCEL
| MACI Implants And Kits | $84.1M | 90% |
| Other | $8.8M | 10% |
