ICCC · Immucell Corp /De/
$11.01
-0.23 (-2.05%)
At close · Jul 29
Market Cap
$99.61M
Shares
9.05M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$27.64M
+4.3%
FY2025
Net Income
-$1.04M
+51.8%
FY2025
Gross Margin
41.4%
+11.4pp
FY2025
Operating Margin
5.97%
+12.2pp
FY2025
Diluted EPS
-$0.12
+53.8%
FY2025
Operating Cash Flow
$2.48M
+591.6%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 | FY2011 | FY2010 | FY2009 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $29.93M | $27.64M | $26.49M | $17.47M | $18.57M | $19.24M | $15.34M | $13.72M | $10.99M | $10.43M | — | — | — | — | — | — | — | — | |
| $17.19M | $16.2M | $18.55M | $13.6M | $10.92M | $10.59M | $8.48M | $6.98M | $5.79M | $5.21M | $4.12M | $3.98M | $3.15M | $2.95M | $2.34M | $2.3M | $2.08M | $2.11M | |
| $12.75M | $11.45M | $7.94M | $3.87M | $7.65M | $8.66M | $6.86M | $6.74M | $5.19M | $5.22M | $5.42M | $6.25M | $4.45M | $3.06M | $3.05M | $2.81M | $2.3M | $2.4M | |
| — | 41.4% | 29.97% | 22.15% | 41.19% | 44.98% | 44.73% | 49.11% | 47.28% | 50.06% | — | — | — | — | — | — | — | — | |
| $2.6M | $3.04M | $3.9M | $4.39M | $4.49M | $4.17M | $4.35M | $3.69M | $3.52M | $2.05M | $1.24M | $1.24M | $2.18M | $1.15M | $917.6K | $1.72M | $1.49M | $1.64M | |
| $3.93M | $3.55M | $3.47M | $3.09M | $3.19M | $2.5M | $2.17M | $2.32M | $2.08M | $1.89M | $1.83M | $1.61M | $1.32M | $986.77K | $973.22K | $869.87K | $650.89K | $410.74K | |
| $3.72M | $3.2M | $2.22M | $2.13M | $2.26M | $1.73M | $1.72M | $1.69M | $1.74M | $1.52M | $1.45M | $1.29M | $1.16M | $939.19K | $918.44K | $856.61K | $849.06K | $872.53K | |
| $14.33K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | $19.1K | — | — | — | — | — | — | — | |
| — | $2.78M | $2.73M | $2.74M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| $10.25M | $9.8M | $9.58M | $9.62M | $9.95M | $8.4M | $8.24M | $7.69M | $6.64M | $5.46M | $4.53M | $4.13M | $4.66M | $3.08M | $2.81M | $3.45M | $2.99M | $2.93M | |
| $2.5M | $1.65M | -$1.64M | -$5.75M | -$2.3M | $257.39K | -$1.38M | -$953.91K | -$1.45M | -$242.85K | $890.2K | $2.12M | -$206.4K | -$19.55K | $245K | -$632.73K | -$690.28K | -$529.91K | |
| — | 5.97% | -6.19% | -32.9% | -12.38% | 1.34% | -9% | -6.95% | -13.17% | -2.33% | — | — | — | — | — | — | — | — | |
| — | $4.43M | $1.09M | -$3.01M | — | — | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | $493.38K | $568.73K | $475.6K | $348.54K | $314.36K | — | — | — | — | — | — | — | — | — | — | — | — | |
| — | $158.71K | $77.7K | — | — | — | — | — | — | — | — | $9221 | — | — | — | — | — | — | |
| -$3.02M | -$2.68M | -$506.41K | -$21.89K | -$187.19K | -$326.51K | $348.1K | -$313.51K | — | — | — | $58.77K | $49.05K | -$224.81K | -$52.85K | -$63.96K | -$6869 | $101.41K | |
| -$523.22K | -$1.03M | -$2.15M | -$5.77M | -$2.49M | -$69.13K | -$1.03M | -$1.27M | -$1.86M | -$438.48K | $758.32K | $2.06M | -$255.45K | $205.26K | $192.15K | -$696.68K | -$683.41K | -$428.5K | |
| $22.19K | $11.57K | $10.06K | $4627 | $7672 | $9165 | -$10.14K | $28.17K | $461.62K | -$270.33K | $249.87K | $850.31K | -$88.29K | $87.87K | $102.64K | -$287.17K | -$298.73K | -$212.01K | |
| -$545.4K | -$1.04M | -$2.16M | -$5.77M | -$2.49M | -$78.29K | -$1.02M | -$1.3M | -$2.32M | -$168.15K | $508.45K | $1.21M | -$167.16K | $117.4K | $89.51K | -$409.51K | -$384.68K | -$216.49K | |
| — | -3.76% | -8.14% | -33.05% | -13.43% | -0.41% | -6.66% | -9.44% | -21.13% | -1.61% | — | — | — | — | — | — | — | — | |
| -$6.02M | — | — | — | -$2.49M | -$78.29K | -$1.02M | — | — | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | -$78.29K | -$978.22K | -$1.37M | -$2.29M | -$144.88K | $534.8K | $1.19M | -$170.65K | $147.68K | $80.2K | -$459.95K | -$375.05K | — | |
| USD/shares | — | -$0.12 | -$0.26 | -$0.75 | -$0.32 | -$0.01 | -$0.14 | -$0.19 | -$0.42 | -$0.03 | $0.12 | $0.40 | -$0.06 | $0.04 | $0.03 | -$0.14 | -$0.13 | -$0.07 |
| USD/shares | — | -$0.12 | -$0.26 | -$0.75 | -$0.32 | -$0.01 | -$0.14 | -$0.19 | -$0.42 | -$0.03 | $0.12 | $0.38 | -$0.06 | $0.04 | $0.03 | -$0.14 | -$0.13 | -$0.07 |
| shares | — | 9.03M | 8.17M | 7.75M | 7.75M | 7.59M | 7.21M | 6.82M | 5.49M | 4.95M | 4.23M | 3.04M | 3.03M | 3.02M | 3.02M | 2.98M | 2.97M | 2.96M |
| shares | — | 9.03M | 8.17M | 7.75M | 7.75M | 7.59M | 7.21M | 6.82M | 5.49M | 4.95M | 4.34M | 3.17M | 3.03M | 3.09M | 3.11M | 2.98M | 2.97M | 2.96M |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against peers, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
3.39×
Peer median 4.45×
EV/EBIT
40.58×
Peer median 26.45×
P/E (TTM)
—
Peer median 3.31×
Peer medians compare against the 301 similar-size Biotechnology companies (of 522 listed).
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Corporate Segment Scours | $27,447,786 | $26,314,251 | — | — | — | — |
| Corporate Segment Mastitis | $196,388 | $178,918 | — | — | — | — |
| First Defense | — | — | — | — | — | $15,072,446 |
| Mastitis | — | — | $177,736 | $154,558 | $143,280 | — |
| Scours | — | — | $17,293,933 | $18,411,949 | $18,933,092 | — |
| Unallocated | — | — | — | — | — | $269,758 |
| All Other Segments | — | — | — | $1,455 | $166,597 | — |
By Geography (USD)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| United States | $22,893,721 | $15,949,382 | $17,020,797 | $16,620,363 | $13,644,768 |
| Other States | $3,599,448 | $1,522,287 | $1,547,165 | $2,622,606 | $1,697,436 |
By Product & Service (USD)
| Component | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|
| First Defense Product Line | $26,314,250 | $17,293,933 | $18,411,949 | $18,933,092 | $15,072,446 |
| Other Animal Health | $178,919 | $177,736 | $156,013 | $309,877 | $269,758 |
Segment Operating Income
Annual operating income by business segment, as tagged in the company's own XBRL filings. Segments need not sum to the consolidated figure — corporate costs and eliminations are typically unallocated.
By Segment (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Corporate Segment Scours | $7,890,443 | $4,777,925 | — | — | — | — |
| Corporate Segment Mastitis | -$2,921,012 | -$4,039,829 | — | — | — | — |
| First Defense | — | — | — | — | — | $4,561,691 |
| Mastitis | — | -$4,039,829 | -$4,854,542 | -$5,617,817 | -$4,405,993 | -$4,054,441 |
| ReTain | — | — | — | — | — | -$4,071,312 |
| Scours | — | $4,777,925 | $1,382,179 | $5,719,488 | $6,553,391 | $4,561,691 |
| Unallocated | — | — | — | — | — | -$1,870,732 |
| All Other Segments | — | -$2,378,255 | -$2,275,715 | -$2,400,614 | -$1,890,013 | -$1,887,603 |
Operating Margin by Segment (%)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| Corporate Segment Scours | 28.7% | 18.2% | — | — | — | — |
| Corporate Segment Mastitis | -1487.4% | -2257.9% | — | — | — | — |
| First Defense | — | — | — | — | — | 30.3% |
| Mastitis | — | — | -2731.3% | -3634.8% | -3075.1% | — |
| Scours | — | — | 8% | 31.1% | 34.6% | — |
| Unallocated | — | — | — | — | — | -693.5% |
| All Other Segments | — | — | — | -164990.7% | -1134.5% | — |