vs
Side-by-side financial comparison of Vericel Corp (VCEL) and WASHINGTON TRUST BANCORP INC (WASH). Click either name above to swap in a different company.
Vericel Corp is the larger business by last-quarter revenue ($92.9M vs $57.8M, roughly 1.6× WASHINGTON TRUST BANCORP INC). Vericel Corp runs the higher net margin — 25.0% vs 21.8%, a 3.2% gap on every dollar of revenue. Over the past eight quarters, Vericel Corp's revenue compounded faster (34.6% CAGR vs 9.5%).
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.
U.S. Bancorp is an American multinational banking institution headquartered in Minneapolis, Minnesota and incorporated in Delaware. It is the 5th-largest bank in the United States as of 2025. As the largest bank in the Midwestern United States, it is considered systemically important by the Financial Stability Board. It is the parent company of its primary operating entity, U.S. Bank National Association, which does business as U.S. Bank. The company provides banking, investment, mortgage, tr...
VCEL vs WASH — Head-to-Head
Income Statement — Q4 FY2025 vs Q1 FY2026
| Metric | | |
|---|---|---|
| Revenue | $92.9M | $57.8M |
| Net Profit | $23.2M | $12.6M |
| Gross Margin | 78.7% | — |
| Operating Margin | 24.1% | — |
| Net Margin | 25.0% | 21.8% |
| Revenue YoY | 23.3% | — |
| Net Profit YoY | 17.3% | 3.5% |
| EPS (diluted) | $0.46 | $0.66 |
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 | — | $57.8M | ||
| Q4 25 | $92.9M | $59.3M | ||
| Q3 25 | $67.5M | $56.5M | ||
| Q2 25 | $63.2M | $54.3M | ||
| Q1 25 | $52.6M | $59.1M | ||
| Q4 24 | $75.4M | $12.4M | ||
| Q3 24 | $57.9M | $48.5M | ||
| Q2 24 | $52.7M | $48.2M |
| Q1 26 | — | $12.6M | ||
| Q4 25 | $23.2M | $16.0M | ||
| Q3 25 | $5.1M | $10.8M | ||
| Q2 25 | $-553.0K | $13.2M | ||
| Q1 25 | $-11.2M | $12.2M | ||
| Q4 24 | $19.8M | $-60.8M | ||
| Q3 24 | $-901.0K | $11.0M | ||
| Q2 24 | $-4.7M | $10.8M |
| 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 | — | — | ||
| Q4 25 | 24.1% | 34.9% | ||
| Q3 25 | 5.1% | 24.7% | ||
| Q2 25 | -3.2% | 31.6% | ||
| Q1 25 | -24.3% | 26.5% | ||
| Q4 24 | 24.5% | -648.7% | ||
| Q3 24 | -4.3% | 28.5% | ||
| Q2 24 | -11.5% | 28.7% |
| Q1 26 | — | 21.8% | ||
| Q4 25 | 25.0% | 27.0% | ||
| Q3 25 | 7.5% | 19.2% | ||
| Q2 25 | -0.9% | 24.4% | ||
| Q1 25 | -21.4% | 20.6% | ||
| Q4 24 | 26.3% | -491.4% | ||
| Q3 24 | -1.6% | 22.6% | ||
| Q2 24 | -8.9% | 22.4% |
| Q1 26 | — | $0.66 | ||
| Q4 25 | $0.46 | $0.84 | ||
| Q3 25 | $0.10 | $0.56 | ||
| Q2 25 | $-0.01 | $0.68 | ||
| Q1 25 | $-0.23 | $0.63 | ||
| Q4 24 | $0.40 | $-3.54 | ||
| Q3 24 | $-0.02 | $0.64 | ||
| Q2 24 | $-0.10 | $0.63 |
Balance Sheet & Financial Strength
Snapshot of each company's liquidity, leverage and book value from the latest quarter.
| Metric | | |
|---|---|---|
| Cash + ST InvestmentsLiquidity on hand | $137.5M | $12.3M |
| Total DebtLower is stronger | — | — |
| Stockholders' EquityBook value | $354.6M | $546.8M |
| Total Assets | $488.0M | $6.5B |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | $12.3M | ||
| Q4 25 | $137.5M | — | ||
| Q3 25 | $135.4M | — | ||
| Q2 25 | $116.9M | — | ||
| Q1 25 | $112.9M | — | ||
| Q4 24 | $116.2M | — | ||
| Q3 24 | $101.7M | — | ||
| Q2 24 | $102.5M | — |
| Q1 26 | — | $546.8M | ||
| Q4 25 | $354.6M | $543.6M | ||
| Q3 25 | $321.9M | $533.0M | ||
| Q2 25 | $306.8M | $527.5M | ||
| Q1 25 | $295.5M | $521.7M | ||
| Q4 24 | $292.0M | $499.7M | ||
| Q3 24 | $257.5M | $502.2M | ||
| Q2 24 | $243.0M | $471.0M |
| Q1 26 | — | $6.5B | ||
| Q4 25 | $488.0M | $6.6B | ||
| Q3 25 | $453.3M | $6.7B | ||
| Q2 25 | $435.6M | $6.7B | ||
| Q1 25 | $424.6M | $6.6B | ||
| Q4 24 | $432.7M | $6.9B | ||
| Q3 24 | $390.4M | $7.1B | ||
| Q2 24 | $376.8M | $7.2B |
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 | $15.0M | — |
| Free Cash FlowOCF − Capex | $12.8M | — |
| FCF MarginFCF / Revenue | 13.8% | — |
| Capex IntensityCapex / Revenue | 2.4% | — |
| Cash ConversionOCF / Net Profit | 0.65× | — |
| TTM Free Cash FlowTrailing 4 quarters | $24.7M | — |
8-quarter trend — quarters aligned by calendar period.
| Q1 26 | — | — | ||
| Q4 25 | $15.0M | $80.3M | ||
| Q3 25 | $22.1M | $39.6M | ||
| Q2 25 | $8.2M | $11.3M | ||
| Q1 25 | $6.6M | $8.4M | ||
| Q4 24 | $22.2M | $57.7M | ||
| Q3 24 | $10.2M | $25.7M | ||
| Q2 24 | $18.5M | $11.2M |
| Q1 26 | — | — | ||
| Q4 25 | $12.8M | $78.3M | ||
| Q3 25 | $19.5M | $39.3M | ||
| Q2 25 | $81.0K | $10.9M | ||
| Q1 25 | $-7.6M | $8.4M | ||
| Q4 24 | $8.5M | $53.7M | ||
| Q3 24 | $-9.2M | $24.4M | ||
| Q2 24 | $1.8M | $9.6M |
| Q1 26 | — | — | ||
| Q4 25 | 13.8% | 132.2% | ||
| Q3 25 | 28.8% | 69.6% | ||
| Q2 25 | 0.1% | 20.2% | ||
| Q1 25 | -14.5% | 14.2% | ||
| Q4 24 | 11.2% | 433.8% | ||
| Q3 24 | -15.9% | 50.4% | ||
| Q2 24 | 3.4% | 19.8% |
| Q1 26 | — | — | ||
| Q4 25 | 2.4% | 3.4% | ||
| Q3 25 | 3.9% | 0.6% | ||
| Q2 25 | 12.9% | 0.7% | ||
| Q1 25 | 27.0% | 0.1% | ||
| Q4 24 | 18.3% | 32.3% | ||
| Q3 24 | 33.5% | 2.6% | ||
| Q2 24 | 31.8% | 3.4% |
| Q1 26 | — | — | ||
| Q4 25 | 0.65× | 5.03× | ||
| Q3 25 | 4.35× | 3.65× | ||
| Q2 25 | — | 0.86× | ||
| Q1 25 | — | 0.69× | ||
| Q4 24 | 1.12× | — | ||
| Q3 24 | — | 2.34× | ||
| Q2 24 | — | 1.03× |
Financial Flow Comparison
Revenue → gross profit → operating profit → net profit for each company.
Revenue Breakdown by Segment
VCEL
| MACI Implants And Kits | $84.1M | 90% |
| Other | $8.8M | 10% |
WASH
| Net Interest Income | $40.5M | 70% |
| Noninterest Income | $17.3M | 30% |
