Novavax, Inc.

NASDAQ
NVAX
Stock
Yield per half year: -15.23%
Dividend yield: 0%
Sector: Healthcare

Reporting Novavax, Inc.

Capitalization

IFRS
Reporting Annual Quarterly
2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Капитализация, млрд $
0.1209 0.0645 0.0185 0.0337 0.8832 14.5 6.17 0.771 0.9632 0.7205 4.66 1.75
Выручка, млрд $
0.015 0.031 0.0343 0.0187 0.4756 1.15 1.6 0.5564 0.6822 0.6822 0.8928 7.48
Чистая прибыль, млрд $
-0.28 -0.184 -0.1847 -0.1089 -0.3998 -1.74 -0.6579 -0.5451 -0.1875 -0.1875 -0.7061 -14.05
EV, млрд $
0.2661 0.2647 0.9514 0.3501 6.69 10.53 -0.0319 0.1705 0.9071 0.9071 3.65 -32.94
EBIT, млрд $
-0.2691 -0.1717 -0.1726 -0.1206 -0.4031 -1.69 -0.6338 -0.5286 -0.1565 -0.1565 -0.6824 -17.24
EBITDA, млрд $
-0.2715 -0.1599 -0.1644 -0.1386 -0.4167 -1.69 -0.6047 -0.4874 -0.108 -0.108 -0.6614 -23.67
OIBDA, млрд $
-0.401 -1.62 -0.5915 -0.5088 -0.1695 -0.1695 -0.6582 -15.82
Баланс стоимость, млрд $
-0.0055 -1.11 -0.1679 -0.186 0.6272 -0.3517 -0.6341 -0.7169 -0.6238 -0.6238 -0.3399 -199.89
FCF, млрд $
-0.274 -0.143 -0.1862 -0.1385 -0.0972 0.2655 -0.5089 -0.7728 -0.1003 -0.1003 -0.2427 0.63
Операционный денежный поток, млрд $
-0.2555 -0.1387 -0.1848 -0.1366 -0.0425 0.3229 -0.4159 -0.714 -0.0873 -0.0873 -0.1874 15.48
Операционная прибыль, млрд $
-0.269 -0.172 -0.1739 -0.1206 -0.4167 -1.69 -0.6447 -0.5665 -0.2489 -0.2489 -0.7134 -9.79
Операционные расходы, млрд $
0.2845 0.2029 0.2082 0.1483 0.8923 2.83 1.34 0.7791 0.7284 0.7284 1.31 -3.98
CAPEX, млрд $
0.018 0.004 0.0014 0.0019 0.0546 0.0575 0.093 0.0588 0.0131 0.0131 0.0554 -24.83


Balance sheet

IFRS
Reporting Annual Quarterly
2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 LTM 5 year average CAGR 5
Наличность, млрд $
0.1444 0.1573 0.0702 0.0788 0.5534 1.52 1.34 0.5685 0.5302 0.5302 0.9024 -0.85
Short Term Investments $
0.0136 0.1357 0.1375 0.0911 0.051 0.022 0.1576 0.0104 0.3929 0.3929 0.1268 50.43
Total Receivables $
0.000233 0.0379 -0.0703 0.0075 0.262 0.455 0.0824 0.2972 0.1083 0.1083 0.2410 -16.20
Total Current Assets $
0.2878 0.2033 0.1193 0.0972 1.25 2.16 1.7 1.14 1.13 1.13 1.48 -2.00
Чистые активы, млрд $
0.0323 0.0402 -0.1017 0.1193 0.0972 1.25 2.16 0.4005 0.971 1.7 0.9757 58.46
Активы, млрд $
0.3943 0.3025 0.208 0.173 1.58 2.58 2.26 1.8 1.56 1.56 1.96 -0.25
Short Term Debt $
0.0296 0.0347 0.0246 0.0013 0.322 0.1305 0.3521 0.0051 0.007 0.007 0.1633 -53.50
Long Term Debt $
0.3163 0.3178 0.3192 0.3206 0.322 0.3235 0.1665 0.168 0.1697 0.1697 0.2299 -12.02
Задолженность, млрд $
0.3998 0.4042 0.3759 0.359 0.9553 2.93 2.89 2.51 2.18 2.18 2.29 17.94
Чистый долг, млрд $
0.172 0.2625 0.271 0.2431 -0.2314 -1.06 -0.7871 -0.3394 -0.2998 -0.2998 -0.5435 5.32
Долг, млрд $
0.3459 0.3178 0.3412 0.3219 0.322 0.454 0.5498 0.2291 0.2304 0.2304 0.3571 -6.48
Interest income $
0.000419 0.0108 0.0019 0.0109 0.0121 0.0072 95.94
Расходы на обслуживание долга $
0.013 0.0141 0.0122 0.0122 0.0151 0.0211 0.0199 0.0144 0.0201 0.0201 0.0181 5.89
Чист. проц. доходы, млрд $
-0.013 0.0019 0.0109 0.0121 -0.0151 -0.0211 -0.0199 -0.0149 -0.0118 -204.25
Goodwill, млрд $
0.0546 0.0531 0.0517 0.0536 0.052 0.0512 0.1354 0.1315 0.1263 0.1275 0.1144 20.02
Амортизация, млрд $
0.0085 0.0098 0.0082 -0.018 0.0049 0.0127 0.0291 0.0412 0.0485 0.0485 0.0273 58.16
Себестоимость, млрд $
0.2379 0.1684 0.1738 0.1138 0.747 0.0127 0.9026 0.3438 0.2027 0.2027 0.4418 -22.96
Товарно материальные запасы $
0.0157 0.0131 0.012 0.083 0.1667 1.96 0.0367 0.0417 0.0087 0.0087 0.4428 -44.60


Share

IFRS
Reporting Annual Quarterly
2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM 5 year average CAGR 5
EPS -20.6 -12.56 -9.99 -4.52 -6.95 -23.44 -8.42 -5.41 -1.23 -1.23 -9.0900 -29.27
Цена акции ао 25.2 24.8 36.8 254.41 111.51 8.82 4.8 8.04 7.15 7.15 28.06 -42.27
Число акций ао, млн 13.56 14 18 24 57 74 78.18 100.77 152.19 152.19 92.43 21.70
FCF/акцию -20.18 -9.76 -10.07 -5.75 -1.69 3.57 -6.51 -7.67 -0.6592 -0.6592 -2.5918 -17.16


Efficiency

IFRS
Reporting Annual Quarterly
2012 2013 2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
ROE, % -195.01 342.6 137.02 61.54 -181.22 -1265.72 133.49 80.69 27.97 27.97 17.60 -240.9580 -168.82
ROA, % -71.76 -52.75 -72.38 -57.18 -45.55 -83.85 -27.21 -26.88 -11.17 -11.17 5.71 -38.9320 -24.51
ROIC, % -36.26 -37.97 -59.89 -58.06 -79.48 -114.99 -66.99 -65.29 -286.87 -156.65 17.65 -122.7240 29.27
ROS, % -550.78 -507.23 -694.44 -87.62 -147.73 -41.15 -97.97 -27.49 -27.49 -27.49 13.36 -68.3660 -28.56
ROCE, % 168.79 -106.23 -81.94 -31.98 -904.65 314.89 -325.6 -38.56 25.09 25.09 29.73 -185.7660 -148.82
Ebit margin, % -646.13 -87.62 -147.13 -39.64 -95.01 -22.95 -22.95 -22.95 18.53 -65.5360 -31.04
Рентаб EBITDA, % -512.83 -479.47 -742.76 -87.62 -147.13 -37.82 -87.6 -15.84 -15.84 -15.84 26.10 -60.8460 -35.97
Чистая рентаб, % -1823.53 -550.8 -538.81 -583.6 -84.06 -152.12 -41.15 -97.97 -27.49 -27.49 13.36 -80.5580 -20.03
Operation Margin, % -550.78 -507.23 -694.44 -87.62 -147.13 -40.32 -101.82 -36.49 -36.49 -36.49 16.64 -72.4500 -24.34
Чистая процентная маржа, % -129.13 -248.54 -270.55 -432.93 -589.46 -538.81 -711.04 -87.94 -152.12 -75.27 24.17 -415.8740 -23.73
Доходность FCF, % -126.46 -119.37 -424.22 -770.68 -552.57 -132.03 -2.13 1.81 -12.68 -80.6 -45.1260 -9.40


Coefficients

IFRS
Reporting Annual Quarterly
2014 2015 2016 2017 2018 2019 2020 2021 2022 2023 2024 2025 LTM Industry average 5 year average CAGR 5
P/E
-106.87 -79.92 -6.73 -10.09 -14.89 -2.24 -19.93 -6.21 -6.1 -1.77 69.12 -7.2500 -4.60
P/BV
6.9 -5.4 -4.05 -0.5752 11.04 -32.97 -1.19 -0.7112 -1.93 -1.93 8.87 -5.1522 -170.55
P/S
21.6 13.3 19.84 5.73 14.55 10.11 0.4723 0.9164 1.77 1.77 8.05 5.56 -34.38
P/FCF
-12.97 -14.77 -2.15 -85.78 40.78 -7.89 -1.42 -0.928 -7.18 -7.18 8.97 4.67 -170.65
E/P
-9.91 -5.48 -1.24 -0.0939 -0.119 -0.1639 -0.5659 -0.7565 -0.2602 -0.2602 0.03 -0.3731 16.94
EV/EBIT
-2.9 -14.85 -5.68 0.0503 -0.3225 -5.79 -5.79 -5.79 88.11 -3.5064 0.38
EV/EBITDA
-7.57 -3.91 -5.79 -2.53 -16.06 -6.25 0.0527 -0.3497 -8.4 -8.4 53.63 -6.2014 -12.16
EV/S
8.49 8.96 18.64 9.77 11.86 -0.0199 0.3064 1.33 1.33 1.33 8.36 2.96 -35.44
EV/FCF
-1.85 -1.65 -2.51 -47.81 51.2 0.0626 -0.2206 -9.04 -9.04 -9.04 21.77 6.59 -170.69
Debt/EBITDA
-2.31 -2.08 -2.8 -9.2 -0.2701 -0.9092 -0.47 -2.13 -2.13 -2.13 2.61 -1.1819 51.14
Netdebt/Ebitda
-3.04 -1.41 -1.9 -0.22 0.62 1.3 0.6964 2.77 2.77 2.77 0.49 1.63 34.90
Debt/Ratio
1.34 1.81 2.08 0.6 1.14 0.2434 0.1274 0.1477 0.1477 0.1477 0.24 0.3612 -33.55
Debt/Equity
-3.97 -2.24 -1.93 1.52 -8.33 -0.8671 -0.3195 -0.3694 -3.5 -3.5 2.82 -2.6772 -15.92
Debt/Net Income
-1.92 -1.86 -2.47 -1.51 -0.2604 -0.8356 -0.4203 -1.23 -1.23 -1.23 10.75 -0.7953 36.41
PEG
0 0 -67.37
Бета
1.58 1.35 1.72 -2.51 -2.31 -0.4933 -0.4933 0.01 -0.4487 -181.76
Индекс Альтмана
-3.66 -6.52 -12.96 3.52 7.2 -1.87 -0.8673 -3.08 -3.45 -3.45 12.59 -0.4135 -186.32


Dividends

IFRS
Reporting Annual Quarterly
1998 2015 2016 2017 2018 2019 2020 2021 2022 2023 LTM Industry average 5 year average CAGR 5
Див.выплата, млрд
0.0002 0.0391 0.0391 0.0261 480.38
Дивиденд
0
Див доход, ао, %
0 0 0 0 0 0 0 0 0 0 1.71
Дивиденды / прибыль, %
-4.17 -30.04 0 0 0 0 155.02 -17.1050 168.40


Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS
Reporting Annual Quarterly
2018 2019 2020 2021 2022 2023 2024 LTM CAGR 5
Всего задолженность
0.0455 0.0258 0.5797 133.56
CAPEX/Выручка, %
11.48 5.01 5.82 10.57 1.91 1.91 -30.14
Персонал, чел
792 1 541 1 992 1 543 18.14