2017 | 2018 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Revenue | $1.2M | $1.3M | $21M | $14M | $51M |
Cost of Revenue | $506K | $738K | $4.3M | $3M | $8.9M |
Gross Profit | $675K | $517K | $16M | $11M | $42M |
Gross Profit % | 57% | 41% | 79% | 79% | 82% |
R&D Expenses | $6.3M | $8.5M | $13M | $8.5M | $20M |
2017 | 2018 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Net Income | -$12M | -$17M | -$61M | -$42M | -$39M |
Dep. & Amort. | $140K | $149K | $674K | $465K | $834K |
Def. Tax | $0 | $0 | $0 | $393K | $0 |
Stock Comp. | $1.6M | $2M | $24M | $17M | $10M |
Chg. in WC | $101K | -$1.5M | -$1.6M | $1.3M | -$1.8M |
2017 | 2018 | 2020 | 2021 | 2022 | |
---|---|---|---|---|---|
Cash | $3.8M | $15M | $107M | $74M | $27M |
ST Investments | $0 | $0 | $0 | $0 | $90M |
Cash & ST Inv. | $3.8M | $15M | $107M | $74M | $117M |
Receivables | $170K | $240K | $3.5M | $2.4M | $5.2M |
Inventory | $1M | $1.2M | $1.6M | $1.1M | $3.1M |
RCEL has expanded its product portfolio significantly, transitioning from a single-product company to a multi-product leader in therapeutic acute wound care, with products like ReCell Go Mini, CoHelix, and Permian Derm.
The company projects commercial revenue growth of 55%-65% in 2025, reaching $100M-$106M, driven by new product launches and increased adoption of existing products.
RCEL anticipates achieving free cash flow in the second half of 2025 and GAAP profitability by Q4 2025, with no plans to increase operating expenses or headcount in the near term.
The total addressable market (TAM) for RCEL's products has grown to $3.5 billion in the U.S., with significant contributions expected from CoHelix and other new products.
Gross margins for ReCell products are expected to remain strong at 85%-87%, though overall gross margins may decrease slightly due to distribution arrangements for new products like CoHelix and Permian Derm.