Celularity Inc balance sheet
At the end of fiscal 2025, Celularity Inc had total assets of $107m, total liabilities of $145m and shareholders' equity of −$38.1m. It held $6.2m in cash against $33.8m of debt: net debt of $27.6m.
Balance sheet
| Fiscal year | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|
| Cash and equivalents | 54 | 37 | 14 | 0 | 1 | 6 | 1 |
| Receivables | 1 | 3 | 4 | 10 | 14 | 5 | 5 |
| Inventory | 10 | 10 | 5 | 6 | 5 | 1 | 1 |
| Total current assets | 72 | 59 | 34 | 20 | 21 | 12 | 6 |
| Goodwill | 123 | 123 | 120 | 7 | 7 | 7 | 7 |
| Total assets | 431 | 414 | 401 | 144 | 133 | 107 | 96 |
| Accounts payable | 5 | 9 | 6 | 14 | 23 | 26 | 15 |
| Deferred revenue (current) | 5 | 2 | 2 | 3 | 4 | 5 | 5 |
| Total current liabilities | 27 | 26 | 62 | 67 | 54 | 81 | 60 |
| Short-term debt | — | — | 38 | 39 | — | — | — |
| Long-term debt | — | — | — | — | — | 34 | — |
| Total debt | 0 | 0 | 38 | 56 | 0 | 34 | 34 |
| Total liabilities | 412 | 315 | 202 | 103 | 124 | 145 | 132 |
| Shareholders' equity | −531 | 99 | 199 | 41 | 9 | −38 | −36 |
| Non-controlling interests and other (assets − liabilities − equity) | 550 | — | — | — | — | — | — |
| Net debt (negative = net cash) | −54 | −37 | 24 | 56 | −1 | 28 | 33 |
| Shares outstanding | — | — | 15m | 19m | 23m | 29m | 29m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 9 | 14 | 15 | 11 | 7 | 5 | 5 | 5 |
| Inventory | 4 | 5 | 6 | 4 | 3 | 1 | 0 | 1 |
| Total current assets | 15 | 21 | 22 | 17 | 11 | 12 | 6 | 6 |
| Goodwill | 7 | 7 | 7 | 7 | 7 | 7 | 7 | 7 |
| Total assets | 129 | 133 | 129 | 120 | 114 | 107 | 99 | 96 |
| Accounts payable | 15 | 23 | 23 | 24 | 25 | 26 | 25 | 15 |
| Deferred revenue (current) | 4 | 4 | 3 | 4 | 6 | 5 | 4 | 5 |
| Total current liabilities | 76 | 54 | 59 | 69 | 65 | 81 | 71 | 60 |
| Short-term debt | 43 | — | 6 | 6 | — | — | — | — |
| Long-term debt | — | — | — | — | 36 | 34 | — | — |
| Total debt | 43 | — | 6 | 6 | 36 | 34 | — | — |
| Total liabilities | 112 | 124 | 134 | 146 | 134 | 145 | 135 | 132 |
| Shareholders' equity | 17 | 9 | −6 | −25 | −20 | −38 | −35 | −36 |
| Shares outstanding | 22m | 23m | 24m | 25m | 28m | 29m | 29m | 29m |
Compare with peers
- Cytomx Therapeutics, Inc. balance sheet
- Scynexis Inc balance sheet
- Proqr Therapeutics N.V. balance sheet
- Keros Therapeutics, Inc. balance sheet
- Janux Therapeutics, Inc. balance sheet
Head to head: CELU vs CTMXCELU vs SCYXCELU vs PRQR
More: Biotechnology stocks compared, Health Care sector, rankings of US companies