2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Revenue | $14M | $15M | $19M | $19M | $17M |
Cost of Revenue | $7M | $8.5M | $11M | $11M | $13M |
Gross Profit | $6.7M | $6.9M | $8.7M | $7.6M | $4.4M |
Gross Profit % | 49% | 45% | 45% | 41% | 25% |
R&D Expenses | $3.7M | $4.4M | $4.2M | $4.5M | $4.4M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Net Income | -$1.3M | -$1M | -$78K | -$2.5M | -$5.8M |
Dep. & Amort. | $2.3M | $2.3M | $2.5M | $2.5M | $0 |
Def. Tax | $25K | -$15K | $31K | $0 | $0 |
Stock Comp. | $313K | $253K | $144K | $266K | $0 |
Chg. in WC | -$1.1M | $532K | -$1.6M | -$1.8M | -$2.3M |
2019 | 2020 | 2021 | 2022 | 2023 | |
---|---|---|---|---|---|
Cash | $8.8M | $7.9M | $10M | $5.8M | $979K |
ST Investments | $2.5M | $996K | -$468 | $0 | $0 |
Cash & ST Inv. | $8.8M | $7.9M | $10M | $5.8M | $979K |
Receivables | $1.7M | $1.9M | $2.7M | $1.8M | $2.2M |
Inventory | $2.5M | $2.1M | $3.1M | $6M | $7.8M |
ImmuCell reported a 52% sales growth for both Q4 2024 and the full year 2024 compared to the prior year, achieving $7.8 million in sales for Q4 2024, indicating an annual production capacity of $30 million or more.
Gross margin improved significantly, increasing by 125% to $2.8 million in Q4 2024 and by 105% to $7.9 million for the full year, though the gross margin percentage of 36.5% is still below the target of over 40%.
EBITDA turned positive, reaching $1.3 million in Q4 2024 and $1.1 million for the full year, a significant improvement from negative EBITDA in 2023.
The company raised $4.4 million through an at-the-market offering in 2024, improving its cash position to $3.8 million as of year-end 2024, up from $979,000 at the end of 2023.
ImmuCell is awaiting FDA approval for its RETAIN product, with a controlled launch pending regulatory clearance, while also exploring strategic options to offset development expenses and enhance a mass market launch.