NVAX
Novavax Inc.
$7.47
-$0.11(-1.45%)
44
Overall
60
Value
27
Tech
47
Quality
Market Cap
$1.22B
Volume
6.40M
52W Range
$5.01 - $15.22
Target Price
$12.50
Order:
Income Statement
| Metric | Trend | Chart | 2015 Dec | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $36.3M | $15.4M | $31.2M | $34.3M | $7.5M | $475.6M | $1.1B | $2.0B | $983.7M | $682.2M | ||
| Total Revenue | $36.3M | $15.4M | $31.2M | $34.3M | $11.2M | $22.4M | $197.6M | $1.6B | $983.7M | $682.2M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | -- | -- | $902.6M | $343.8M | $202.7M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $36.3M | $15.4M | $31.2M | $34.3M | $11.2M | $22.4M | $197.6M | $696.3M | $639.9M | $479.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $193.5M | $284.5M | $202.9M | $208.2M | $148.3M | $892.3M | $2.8B | $1.3B | $1.2B | $728.4M | ||
| Research & Development | $162.6M | $237.9M | $168.4M | $173.8M | $113.8M | $747.0M | $2.5B | $1.2B | $737.5M | $391.2M | ||
| Research Expense | $162.6M | $237.9M | $168.4M | $173.8M | $113.8M | $747.0M | $2.5B | $1.2B | $737.5M | $391.2M | ||
| Selling, General & Administrative | $30.8M | $46.5M | $34.5M | $34.4M | $34.4M | $145.3M | $298.4M | $488.7M | $468.9M | $337.2M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | -- | $8.9M | $84.0M | $91.5M | $33.7M | ||
| General & Administrative Expenses | $30.8M | $46.5M | $34.5M | $34.4M | $34.4M | $145.3M | $298.4M | $488.7M | $468.9M | $337.2M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | -- | $8.9M | $84.0M | -- | -- | ||
| Salaries & Wages | $-13.4M | $-19.2M | $-19.8M | $-18.3M | -- | -- | $-183.6M | $1.7M | -- | -- | ||
| Depreciation & Amortization | $-6.0M | $-7.7M | $-7.6M | $-7.4M | $5.1M | $4.3M | $12.5M | $29.0M | $41.0M | $48.0M | ||
| Depreciation & Amortization | $-6.0M | $-7.7M | $-7.6M | $-7.4M | $5.1M | $4.3M | $12.5M | $29.1M | -- | -- | ||
| Amortization | $-900.0K | $-2.1M | $-3.6M | $-2.1M | $52.6M | $377.4M | $244.0M | $134.1M | $12.9M | $-663.0K | ||
| Other Operating Expenses | $-2.2M | $-400.0K | $-100.0K | -- | $4.4M | $-1.4M | $-4.2M | $-1.3M | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-157.2M | $-269.1M | $-171.7M | $-173.9M | $-120.6M | $-416.7M | $-1.7B | $-644.7M | $-566.5M | $-248.9M | ||
| EBITDA | $-149.5M | $-268.4M | $-170.6M | $-173.7M | $-111.0M | $-398.2M | $-1.7B | $-604.7M | $-487.4M | $-108.0M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $241.0K | $13.0M | $14.1M | $13.6M | $13.6M | $15.1M | $21.1M | $19.9M | $14.4M | $20.1M | ||
| Net Non-Operating Interest Income/Expense | $419.0K | $-10.8M | $-12.1M | $-10.9M | $-13.6M | $-15.1M | $-21.1M | $-19.9M | $-11.5M | $-10.4M | ||
| Gain on Sale of Securities | $50.0K | -- | -- | -- | $1.5M | $1.0M | -- | -- | -- | -- | ||
| Other Income/Expense | $120.0K | $31.0K | $-67.0K | $-108.0K | $-10.5M | $-13.6M | $6.8M | $11.0M | $-37.9M | $-92.4M | ||
| Other Special Charges | $-120.0K | $-31.0K | $67.0K | $108.0K | $-13.0K | $12.6M | $-6.8M | $11.0M | $37.9M | $40.4M | ||
| SPECIAL ITEMS | ||||||||||||
| Restructring And Mn A Income | -- | $-3.6M | -- | -- | $142.2M | $419.9M | -- | -- | -- | -- | ||
| Special Income Charges | -- | $3.6M | -- | -- | $-142.2M | $-419.9M | -- | -- | $-14.6M | $12.4M | ||
| Other Impairment Of Capital Assets | -- | -- | -- | -- | -- | -- | -- | $902.6M | -- | -- | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-156.7M | $-278.2M | $-181.9M | $-183.3M | $-118.1M | $-403.1M | $-1.7B | $-633.8M | $-528.6M | $-156.5M | ||
| Pre-Tax Income | $-156.9M | $-280.0M | $-183.8M | $-184.7M | $-143.9M | $-418.3M | $-1.7B | $-653.6M | $-543.0M | $-176.6M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | -- | -- | -- | -- | -- | $29.2M | $4.3M | $2.0M | $10.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $-156.9M | $-280.0M | $-183.8M | $-184.7M | $-132.7M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | ||
| Net Income (Continuing Operations) | $-156.9M | $-280.0M | $-183.8M | $-184.7M | $-132.7M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | ||
| Net Income (Discontinued Operations) | $-156.9M | $-280.0M | $-183.8M | $-184.7M | $-132.7M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | ||
| Net Income (Common Stockholders) | $-156.9M | $-280.0M | $-183.8M | $-184.7M | $-143.9M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $193.5M | $284.5M | $202.9M | $208.2M | $148.3M | $892.3M | $2.8B | $2.2B | $1.6B | $931.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $13.1M | $13.5K | $14.6K | $18.5M | $24.1M | $57.6M | $74.4M | $78.2M | $100.8M | $152.2M | ||
| Average Shares Outstanding (Diluted) | $13.1M | $13.6M | $14.6M | $18.5M | $24.1M | $57.6M | $74.4M | $78.2M | $100.8M | $152.2M | ||
| Shares Outstanding | $270.3M | $271.9M | $343.7M | $441.3M | $51.5M | $73.9M | $76.3M | $86.2M | $140.0M | $160.8M | ||
| Basic EPS | -- | -- | -- | -- | $-5.51 | $-7.27 | $-23.44 | $-8.42 | $-5.41 | $-1.23 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | -- | $-5.51 | $-7.27 | -- | $-8.42 | $-5.41 | $-1.23 | ||
| Diluted EPS | $-12 | $-20.6 | $-12.6 | $-10 | $-5.51 | $-7.04 | $-23.44 | $-8.42 | $-5.41 | $-1.23 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-7.04 | -- | $-8.42 | $-5.41 | $-1.23 | ||
| OTHER METRICS | ||||||||||||
| Gain On Sale Of P P E | -- | -- | -- | -- | $9.0M | -- | -- | -- | -- | $51.9M | ||
| Interest Expense Operating | -- | $-11.2M | $-12.2M | $-12.2M | $12.2M | $12.2M | $12.2M | $12.5M | -- | -- | ||
| Other Gand A | $30.8M | $46.5M | $34.5M | $34.4M | $34.4M | $145.3M | $298.4M | $488.7M | $468.9M | $337.2M | ||
| Rent And Landing Fees | $30.8M | $46.5M | $34.5M | $34.4M | -- | -- | $298.4M | -- | -- | -- | ||
| Restruct | -- | $-3.6M | -- | -- | $142.2M | $419.9M | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | NVAX | $7.47 | -1.5% | 6.40M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |