ISCOOTCPharmaceutical PreparationsUS GAAP · USD

International Stem Cell CORP

International Stem Cell Corp. is a clinical-stage biotechnology company that develops human parthenogenetic stem cell-based therapies and also operates two commercial businesses: Lifeline Cell Technology for human cell research products and Lifeline Skin Care for cosmetic products. The company combines early-stage regenerative medicine development with revenue-generating biomedical and consumer product lines.

Revenue9.1m USD
+0.2 %y/y
Operating profit (EBIT)-0.3m USD
−292.6 %y/y
EBIT margin-2.9%
−2.2 ppy/y
Net income-0.4m USD
−100.0 %y/y
Free cash flow-0.0m USD
+77.1 %y/y

Fiscal year 2025 · change from previous year

Development 2020–2025

-5.0-2.50.02.55.07.510.0m USD2020: 7.1 m USD2020: EBIT -2.8 m USD20202021: 7.2 m USD2021: EBIT -1.9 m USD20212022: 8.2 m USD2022: EBIT -0.18 m USD20222023: 7.8 m USD2023: EBIT -0.66 m USD20232024: 9.1 m USD2024: EBIT -0.07 m USD20242025: 9.1 m USD2025: EBIT -0.27 m USD20259.1-0.27
RevenueOperating profit (EBIT)

Business

Share of revenue
Biomedical research products55 %

Human primary cells, media, and related research tools sold through LCT.

Cosmetic products25 %

Lifeline Skin Care branded cosmetic products sold online and through ecommerce partners.

Therapeutic development0 %

Preclinical and clinical-stage stem cell programs targeting neurological diseases.

Stem cell platform and cell lines20 %

UniStemCell™ hpSC lines and related proprietary cell differentiation know-how.

Customers

The company sells to biomedical researchers, laboratories, and commercial partners that need human cell culture products for research and assay development. Its cosmetic products are sold directly to consumers through a branded website, Amazon, and ecommerce partners, while research products are distributed through internal sales, OEM partners, and brand distributors in Europe and Asia. The therapeutic programs do not yet generate revenue and are aimed at future clinical and partnering opportunities.

Biomedical research laboratories

Buy primary human cells and media for cell culture, assay development, and translational research.

Ecommerce skincare consumers

Buy branded cosmetic products directly online for personal care use.

OEM and distributor partners

Purchase or distribute LCT products to extend market reach in Europe and Asia.

Therapeutic collaborators

Potential partners for licensing, clinical development, manufacturing, and commercialization of hpSC programs.

Strategy

Management is focused on funding and advancing stem cell therapeutic programs while using the commercial businesses to support operations. The near-term strategy emphasizes partnerships, regulatory progress, and capital raising, because the principal therapeutic operations currently generate no revenue. At the same time, the company is trying to improve product mix, manufacturing efficiency, and ecommerce/distributor execution in the biomedical and skincare businesses.

Develop hpSC therapeutic candidatesLong term

Clinical programs are the long-term value driver but require substantial time and capital.

Secure external funding and partnershipsShort term

The company states it needs additional capital to sustain operations and advance development.

Expand commercial revenue streamsMedium term

Biomedical and skincare sales help offset R&D burn and support liquidity.

Improve manufacturing and gross marginMedium term

Better production efficiency can raise gross profit in the existing commercial businesses.

Geography

2025

The company is headquartered in the United States and sells its cosmetic products domestically through its own website, Amazon, and ecommerce partners. Its biomedical research products are marketed through internal sales, OEM partners, and distributors in Europe and Asia, making international channel access important even though the therapeutic pipeline remains U.S.-based and pre-revenue. Geography matters because the commercial businesses depend on online and distributor reach, while the development business is exposed to U.S. regulatory and funding conditions.

United States87 %
Asia8.0 %
Europe5.0 %

Share of the revenue the company reports by geography.

Risks

The company faces substantial financing risk because its therapeutic programs are pre-revenue and management says existing cash is insufficient without additional funding. Commercial execution risk is also meaningful, since revenue depends on ecommerce demand, distributor performance, and maintaining product quality in regulated cell-culture and cosmetic categories. Broader biotech risks include clinical failure, regulatory delays, patent costs, and the possibility that partnerships require giving up economics or control.

Sorted by severity
Liquidity shortfallCritical

Management says it needs significant additional capital to sustain operations and fund R&D.

Exposure: Corporate operations and clinical development

Regulatory and compliance burdenHigh

Cell-based therapies and cosmetics require ongoing regulatory oversight and quality control.

Exposure: FDA/GMP compliance and cosmetic product regulation

Clinical development failureHigh

hpSC therapeutic candidates are early-stage and may not prove safe or effective.

ExposureParkinson's diseaseTBIStroke programs
Channel concentration and partner dependenceMedium

Commercial products rely on a limited set of ecommerce, OEM, and distributor channels.

Exposure: LCT and LSC sales channels

IP and patent expenseMedium

Protecting stem cell technologies requires ongoing filing, prosecution, and defense costs.

Exposure: Proprietary cell lines and differentiation methods

Accounting

Judgemental items
Revenue mix and gross margin

Biomedical sales and skincare sales have different margin profiles, so mix changes affect reported profitability.

Impact: Quarterly gross margin volatility

R&D expense recognition

Development costs are expensed as incurred, making results sensitive to project timing and staffing.

Impact: Reported operating loss and comparability

Lease and facility allocations

Rent and facility costs are a meaningful part of overhead and can shift with occupancy and usage.

Impact: Operating expense trend

Related-party debt

Interest expense on the note payable affects other expense and reflects financing dependence.

Impact: Net loss and liquidity

Going-concern assumptions

Management's ability to raise capital is a key estimate affecting financial statement interpretation.

Impact: Disclosure risk and valuation context

Publicly listed companies with a comparable business focus.

Last updated: 24/09/2026