NVAX
Novavax Inc.
$10.46
+$1.25(+13.57%)
50
Overall
60
Value
54
Tech
36
Quality
Market Cap
$1.21B
Volume
8.25M
52W Range
$6.13 - $11.97
Target Price
$14.11
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $15.4M | $31.2M | $34.3M | $7.5M | $475.6M | $1.1B | $2.0B | $983.7M | $682.2M | $1.1B | ||
| Total Revenue | $15.4M | $31.2M | $34.3M | $11.2M | $22.4M | $197.6M | $1.6B | $983.7M | $682.2M | $1.1B | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | -- | -- | -- | -- | -- | -- | $902.6M | $343.8M | $202.7M | $73.0M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $15.4M | $31.2M | $34.3M | $11.2M | $22.4M | $197.6M | $696.3M | $639.9M | $479.4M | $1.1B | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $284.5M | $202.9M | $208.2M | $148.3M | $892.3M | $2.8B | $1.3B | $1.2B | $728.4M | $499.8M | ||
| Research & Development | $237.9M | $168.4M | $173.8M | $113.8M | $747.0M | $2.5B | $1.2B | $737.5M | $391.2M | $342.3M | ||
| Research Expense | $237.9M | $168.4M | $173.8M | $113.8M | $747.0M | $2.5B | $1.2B | $737.5M | $391.2M | $342.3M | ||
| Selling, General & Administrative | $46.5M | $34.5M | $34.4M | $34.4M | $145.3M | $298.4M | $488.7M | $468.9M | $337.2M | $157.5M | ||
| Selling & Marketing Expenses | -- | -- | -- | -- | -- | $8.9M | $84.0M | $91.5M | $33.7M | -- | ||
| General & Administrative Expenses | $46.5M | $34.5M | $34.4M | $34.4M | $145.3M | $298.4M | $488.7M | $468.9M | $337.2M | $157.5M | ||
| Promotion & Advertising | -- | -- | -- | -- | -- | $8.9M | $84.0M | -- | -- | -- | ||
| Salaries & Wages | $-19.2M | $-19.8M | $-18.3M | -- | -- | $-183.6M | $1.7M | -- | -- | -- | ||
| Depreciation & Amortization | $-7.7M | $-7.6M | $-7.4M | $5.1M | $4.3M | $12.5M | $29.0M | $41.0M | $48.0M | -- | ||
| Depreciation & Amortization | $-7.7M | $-7.6M | $-7.4M | $5.1M | $4.3M | $12.5M | $29.1M | -- | -- | -- | ||
| Amortization | $-2.1M | $-3.6M | $-2.1M | $52.6M | $377.4M | $244.0M | $134.1M | $12.9M | $-663.0K | -- | ||
| Other Operating Expenses | $-400.0K | $-100.0K | -- | $4.4M | $-1.4M | $-4.2M | $-1.3M | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-269.1M | $-171.7M | $-173.9M | $-120.6M | $-416.7M | $-1.7B | $-644.7M | $-566.5M | $-248.9M | $452.8M | ||
| EBITDA | $-268.4M | $-170.6M | $-173.7M | $-111.0M | $-398.2M | $-1.7B | $-604.7M | $-487.4M | $-108.0M | $492.3M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $13.0M | $14.1M | $13.6M | $13.6M | $15.1M | $21.1M | $19.9M | $14.4M | $20.1M | $22.5M | ||
| Net Non-Operating Interest Income/Expense | $-10.8M | $-12.1M | $-10.9M | $-13.6M | $-15.1M | $-21.1M | $-19.9M | $-11.5M | $-20.1M | $-22.5M | ||
| Gain on Sale of Securities | -- | -- | -- | $1.5M | $1.0M | -- | -- | -- | -- | -- | ||
| Other Income/Expense | $31.0K | $-67.0K | $-108.0K | $-10.5M | $-13.6M | $6.8M | $11.0M | $-37.9M | $-92.4M | $85.9M | ||
| Other Special Charges | $-31.0K | $67.0K | $108.0K | $-13.0K | $12.6M | $-6.8M | $11.0M | $37.9M | $40.4M | $11.9M | ||
| 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 | -- | -- | $97.8M | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-278.2M | $-181.9M | $-183.3M | $-118.1M | $-403.1M | $-1.7B | $-633.8M | $-528.6M | $-156.5M | $464.7M | ||
| Pre-Tax Income | $-280.0M | $-183.8M | $-184.7M | $-143.9M | $-418.3M | $-1.7B | $-653.6M | $-543.0M | $-176.6M | $442.2M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | -- | -- | -- | -- | $29.2M | $4.3M | $2.0M | $10.9M | $1.9M | ||
| NET INCOME | ||||||||||||
| Net Income | $-280.0M | $-183.8M | $-184.7M | $-132.7M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | $440.3M | ||
| Net Income (Continuing Operations) | $-280.0M | $-183.8M | $-184.7M | $-132.7M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | $440.3M | ||
| Net Income (Discontinued Operations) | $-280.0M | $-183.8M | $-184.7M | $-132.7M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | $440.3M | ||
| Net Income (Common Stockholders) | $-280.0M | $-183.8M | $-184.7M | $-143.9M | $-418.3M | $-1.7B | $-657.9M | $-545.1M | $-187.5M | $440.3M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $535.6M | ||
| TOTALS | ||||||||||||
| Total Expenses | $284.5M | $202.9M | $208.2M | $148.3M | $892.3M | $2.8B | $2.2B | $1.6B | $931.1M | $572.8M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $13.5K | $14.6K | $18.5M | $24.1M | $57.6M | $74.4M | $78.2M | $100.8M | $152.2M | $162.0M | ||
| Average Shares Outstanding (Diluted) | $13.6M | $14.6M | $18.5M | $24.1M | $57.6M | $74.4M | $78.2M | $100.8M | $152.2M | $173.1M | ||
| Shares Outstanding | $271.9M | $343.7M | $441.3M | $51.5M | $73.9M | $76.3M | $86.2M | $140.0M | $160.8M | $162.9M | ||
| Basic EPS | -- | -- | -- | $-5.51 | $-7.27 | $-23.44 | $-8.42 | $-5.41 | $-1.23 | $2.72 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-5.51 | $-7.27 | -- | $-8.42 | $-5.41 | $-1.23 | $2.72 | ||
| Diluted EPS | $-20.6 | $-12.6 | $-10 | $-5.51 | $-7.04 | $-23.44 | $-8.42 | $-5.41 | $-1.23 | $2.58 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | $-7.04 | -- | $-8.42 | $-5.41 | $-1.23 | $2.58 | ||
| 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 | $46.5M | $34.5M | $34.4M | $34.4M | $145.3M | $298.4M | $488.7M | $468.9M | $337.2M | $157.5M | ||
| Rent And Landing Fees | $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 | $10.46 | +13.6% | 8.25M |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |