Immucell Corp balance sheet
At the end of fiscal 2025, Immucell Corp had total assets of $42.5m, total liabilities of $15.5m and shareholders' equity of $27.1m. It held $3.8m in cash against $9.1m of debt: net debt of $5.3m.
Balance sheet
| Fiscal year | 2009Dec 2009 | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 1 | 1 | 1 | 3 | 2 | 1 | 2 | 5 | 4 | 3 | 6 | 7 | 10 | 6 | 1 | 4 | 4 | 9 |
| Receivables | — | 0 | 0 | 1 | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 4 | 3 | 3 |
| Inventory | — | 2 | 2 | 2 | 1 | 1 | 1 | 2 | 2 | 2 | 3 | 2 | 3 | 6 | 8 | 7 | 9 | 9 |
| Total current assets | — | 7 | 7 | 7 | 7 | 5 | 8 | 14 | 8 | 6 | 13 | 12 | 16 | 14 | 11 | 15 | 17 | 21 |
| Goodwill | — | — | — | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | — | 11 | 11 | 11 | 11 | 11 | 15 | 25 | 34 | 33 | 39 | 40 | 44 | 45 | 44 | 45 | 43 | 47 |
| Accounts payable | — | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Deferred revenue (current) | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — | — | — | — | — |
| Total current liabilities | — | 1 | 1 | 1 | 1 | 1 | 1 | 2 | 2 | 3 | 2 | 2 | 3 | 3 | 4 | 4 | 4 | 4 |
| Short-term debt | — | — | — | — | — | — | — | — | 9 | 9 | 9 | — | — | 9 | 10 | 1 | 2 | 2 |
| Long-term debt | — | — | 1 | 1 | 1 | — | — | — | 9 | 9 | 8 | 9 | 1 | 10 | 11 | 9 | 7 | 7 |
| Total debt | 0 | — | 1 | 1 | 1 | 1 | 0 | 0 | 9 | 10 | 9 | 9 | 1 | 19 | 12 | 11 | 9 | 8 |
| Total liabilities | — | 1 | 2 | 2 | 2 | 2 | 4 | 5 | 11 | 11 | 10 | 12 | 12 | 14 | 19 | 18 | 15 | 15 |
| Shareholders' equity | 10 | 9 | 9 | 9 | 9 | 9 | 11 | 20 | 24 | 22 | 29 | 28 | 33 | 30 | 25 | 28 | 27 | 31 |
| Net debt (negative = net cash) | −1 | −1 | 1 | −2 | −1 | −0 | −2 | −5 | 5 | 7 | 2 | 3 | −9 | 13 | 11 | 7 | 5 | −1 |
| Shares outstanding | — | — | — | — | — | — | 3m | 5m | 5m | 6m | 7m | 7m | 8m | 8m | 8m | 9m | 9m | 9m |
| 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 | 2 | 4 | 3 | 2 | 3 | 3 | 3 | 3 |
| Inventory | 7 | 7 | 7 | 8 | 10 | 9 | 9 | 9 |
| Total current assets | 14 | 15 | 16 | 17 | 17 | 17 | 19 | 21 |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total assets | 44 | 45 | 46 | 43 | 46 | 43 | 44 | 47 |
| Total current liabilities | 4 | 4 | 4 | 4 | 4 | 4 | 4 | 4 |
| Short-term debt | — | 1 | — | 2 | 2 | 2 | 2 | 2 |
| Long-term debt | 9 | 9 | 10 | 8 | 8 | 7 | 7 | 7 |
| Total debt | 9 | 11 | 10 | 10 | 9 | 9 | 9 | 8 |
| Total liabilities | 18 | 18 | 17 | 17 | 16 | 15 | 15 | 15 |
| Shareholders' equity | 26 | 28 | 29 | 30 | 30 | 27 | 29 | 31 |
| Non-controlling interests and other (assets − liabilities − equity) | — | — | — | −4 | — | — | — | — |
| Shares outstanding | 9m | 9m | 9m | 9m | 9m | 9m | 9m | 9m |
Compare with peers
- Farmmi, Inc. balance sheet
- Where Food Comes From, Inc. balance sheet
- Rythm, Inc. balance sheet
- Local Bounti Corporation balance sheet
- Hydrofarm Holdings Group, Inc. balance sheet
Head to head: FAMI vs ICCCICCC vs WFCFICCC vs RYMICCC vs LOCL
More: Agricultural Products & Services stocks compared, Consumer Staples sector, rankings of US companies