vs
Side-by-side financial comparison of Vericel Corp (VCEL) and W&T OFFSHORE INC (WTI). Click either name above to swap in a different company.
W&T OFFSHORE INC is the larger business by last-quarter revenue ($121.7M vs $92.9M, roughly 1.3× Vericel Corp). Vericel Corp runs the higher net margin — 25.0% vs -22.3%, a 47.3% gap on every dollar of revenue. On growth, Vericel Corp posted the faster year-over-year revenue change (23.3% vs 1.1%). Over the past eight quarters, Vericel Corp's revenue compounded faster (34.6% CAGR vs -7.0%).
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.
Edison Chouest Offshore (ECO), which started as Edison Chouest Boat Rentals in 1960, is a family of companies in the marine transportation business based in Cut Off, Louisiana. ECO owns and operates a fleet of platform supply vessels, Subsea Construction / IMR vessels, a Riserless Light Well Intervention vessel, Anchor handling tug supply vessels, Oil Spill Response Vessels, and Well Stimulation Vessels, as well as an independently owned fleet of Research Vessels and Ice Breakers.
VCEL vs WTI — Head-to-Head
Income Statement — Q4 FY2025 vs Q4 FY2025
| Metric | | |
|---|---|---|
| Revenue | $92.9M | $121.7M |
| Net Profit | $23.2M | $-27.1M |
| Gross Margin | 78.7% | — |
| Operating Margin | 24.1% | -15.7% |
| Net Margin | 25.0% | -22.3% |
| Revenue YoY | 23.3% | 1.1% |
| Net Profit YoY | 17.3% | -16.1% |
| EPS (diluted) | $0.46 | $-0.18 |
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 | $92.9M | $121.7M | ||
| Q3 25 | $67.5M | $127.5M | ||
| Q2 25 | $63.2M | $122.4M | ||
| Q1 25 | $52.6M | $129.9M | ||
| Q4 24 | $75.4M | $120.3M | ||
| Q3 24 | $57.9M | $121.4M | ||
| Q2 24 | $52.7M | $142.8M | ||
| Q1 24 | $51.3M | $140.8M |
| Q4 25 | $23.2M | $-27.1M | ||
| Q3 25 | $5.1M | $-71.5M | ||
| Q2 25 | $-553.0K | $-20.9M | ||
| Q1 25 | $-11.2M | $-30.6M | ||
| Q4 24 | $19.8M | $-23.4M | ||
| Q3 24 | $-901.0K | $-36.9M | ||
| Q2 24 | $-4.7M | $-15.4M | ||
| Q1 24 | $-3.9M | $-11.5M |
| 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 24 | 68.9% | — |
| Q4 25 | 24.1% | -15.7% | ||
| Q3 25 | 5.1% | -9.9% | ||
| Q2 25 | -3.2% | -10.5% | ||
| Q1 25 | -24.3% | -6.3% | ||
| Q4 24 | 24.5% | -14.1% | ||
| Q3 24 | -4.3% | -15.6% | ||
| Q2 24 | -11.5% | -4.4% | ||
| Q1 24 | -10.7% | -0.0% |
| Q4 25 | 25.0% | -22.3% | ||
| Q3 25 | 7.5% | -56.1% | ||
| Q2 25 | -0.9% | -17.1% | ||
| Q1 25 | -21.4% | -23.5% | ||
| Q4 24 | 26.3% | -19.4% | ||
| Q3 24 | -1.6% | -30.4% | ||
| Q2 24 | -8.9% | -10.8% | ||
| Q1 24 | -7.5% | -8.1% |
| Q4 25 | $0.46 | $-0.18 | ||
| Q3 25 | $0.10 | $-0.48 | ||
| Q2 25 | $-0.01 | $-0.14 | ||
| Q1 25 | $-0.23 | $-0.21 | ||
| Q4 24 | $0.40 | $-0.16 | ||
| Q3 24 | $-0.02 | $-0.25 | ||
| Q2 24 | $-0.10 | $-0.10 | ||
| Q1 24 | $-0.08 | $-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 | $137.5M | $140.6M |
| Total DebtLower is stronger | — | $350.8M |
| Stockholders' EquityBook value | $354.6M | $-199.8M |
| Total Assets | $488.0M | $955.8M |
| Debt / EquityLower = less leverage | — | — |
8-quarter trend — quarters aligned by calendar period.
| Q4 25 | $137.5M | $140.6M | ||
| Q3 25 | $135.4M | $124.8M | ||
| Q2 25 | $116.9M | $120.7M | ||
| Q1 25 | $112.9M | $105.9M | ||
| Q4 24 | $116.2M | $109.0M | ||
| Q3 24 | $101.7M | $126.5M | ||
| Q2 24 | $102.5M | $123.4M | ||
| Q1 24 | $110.6M | $94.8M |
| Q4 25 | — | $350.8M | ||
| Q3 25 | — | $350.4M | ||
| Q2 25 | — | $350.1M | ||
| Q1 25 | — | $350.0M | ||
| Q4 24 | — | $393.2M | ||
| Q3 24 | — | $392.6M | ||
| Q2 24 | — | $391.9M | ||
| Q1 24 | — | $391.2M |
| Q4 25 | $354.6M | $-199.8M | ||
| Q3 25 | $321.9M | $-172.5M | ||
| Q2 25 | $306.8M | $-102.7M | ||
| Q1 25 | $295.5M | $-82.8M | ||
| Q4 24 | $292.0M | $-52.6M | ||
| Q3 24 | $257.5M | $-31.5M | ||
| Q2 24 | $243.0M | $5.0M | ||
| Q1 24 | $233.9M | $20.8M |
| Q4 25 | $488.0M | $955.8M | ||
| Q3 25 | $453.3M | $960.6M | ||
| Q2 25 | $435.6M | $1.0B | ||
| Q1 25 | $424.6M | $1.0B | ||
| Q4 24 | $432.7M | $1.1B | ||
| Q3 24 | $390.4M | $1.1B | ||
| Q2 24 | $376.8M | $1.1B | ||
| Q1 24 | $356.7M | $1.1B |
| Q4 25 | — | — | ||
| Q3 25 | — | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | — | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | 78.30× | ||
| Q1 24 | — | 18.85× |
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 | $25.9M |
| 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.
| Q4 25 | $15.0M | $25.9M | ||
| Q3 25 | $22.1M | $26.5M | ||
| Q2 25 | $8.2M | $28.0M | ||
| Q1 25 | $6.6M | $-3.2M | ||
| Q4 24 | $22.2M | $-4.3M | ||
| Q3 24 | $10.2M | $14.8M | ||
| Q2 24 | $18.5M | $37.4M | ||
| Q1 24 | $7.2M | $11.6M |
| Q4 25 | $12.8M | — | ||
| Q3 25 | $19.5M | — | ||
| Q2 25 | $81.0K | — | ||
| Q1 25 | $-7.6M | — | ||
| Q4 24 | $8.5M | — | ||
| Q3 24 | $-9.2M | — | ||
| Q2 24 | $1.8M | — | ||
| Q1 24 | $-6.8M | — |
| Q4 25 | 13.8% | — | ||
| Q3 25 | 28.8% | — | ||
| Q2 25 | 0.1% | — | ||
| Q1 25 | -14.5% | — | ||
| Q4 24 | 11.2% | — | ||
| Q3 24 | -15.9% | — | ||
| Q2 24 | 3.4% | — | ||
| Q1 24 | -13.3% | — |
| Q4 25 | 2.4% | — | ||
| Q3 25 | 3.9% | — | ||
| Q2 25 | 12.9% | — | ||
| Q1 25 | 27.0% | — | ||
| Q4 24 | 18.3% | — | ||
| Q3 24 | 33.5% | — | ||
| Q2 24 | 31.8% | — | ||
| Q1 24 | 27.3% | — |
| Q4 25 | 0.65× | — | ||
| Q3 25 | 4.35× | — | ||
| Q2 25 | — | — | ||
| Q1 25 | — | — | ||
| Q4 24 | 1.12× | — | ||
| Q3 24 | — | — | ||
| Q2 24 | — | — | ||
| Q1 24 | — | — |
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% |
WTI
| Oil And Condensate | $76.0M | 62% |
| Natural Gas Production | $36.6M | 30% |
| Natural Gas Liquids Reserves | $6.9M | 6% |
| Other | $2.2M | 2% |
