NOVAVAX INC

NVAX NASDAQ Healthcare
$8.43
Jul 15, 2026
Mkt Cap: $1.4B
ROC: N/A EY: N/A

Business Description

10-K filed: Feb 27, 2025

Item 1. BUSINESS Overview Novavax, Inc., together with our wholly owned subsidiaries, is tackling global health challenges through scientific innovation that seeks to maximize our deep scientific expertise in vaccines and our cutting-edge technology platform. The differentiated platform features...

Price History

Avg P/E: 3.0 Avg P/FCF: 2.8
1997200220072012201720212026$0.00$61.98$123.96$185.94$247.92$309.90

Income Statement

Metric2016201720182019202020212022202320242025
Revenue15.4M31.2M34.3M18.7M475.6M1.1B2.0B983.7M682.2M1.1B
Cost of Revenue000000902.6M343.8M202.7M73.0M
Gross Profit15.4M31.2M34.3M18.7M475.6M1.1B1.1B639.9M479.4M1.1B
Operating Expenses284.5M202.9M208.2M139.2M892.3M2.8B1.7B1.2B728.4M597.6M
Operating Income-269.1M-171.7M-173.9M-120.6M-416.7M-1.7B-644.7M-566.5M-248.9M452.8M
Interest Expense13.0M14.1M13.6M13.6M15.1M21.1M19.9M14.4M20.1M22.5M
Pre-Tax Income-280.0M-183.8M-184.7M-132.7M-418.3M-1.7B-653.6M-543.0M-176.6M442.2M
Income Tax0000029.2M4.3M2.0M10.9M1.9M
Net Income-280.0M-183.8M-184.7M-132.7M-418.3M-1.7B-657.9M-545.1M-187.5M440.3M
EPS (Basic)-20.60-12.56-9.99-5.51-7.27-23.44-8.42-5.41-1.232.72
EPS (Diluted)-20.60-12.56-9.99-5.51-7.27-23.44-8.42-5.41-1.232.72
Shares Outstanding13.5M14.6M18.5M24.1M57.6M74.4M78.2M100.8M152.2M162.0M
Years 23 - 32 of 32

Balance Sheet

Metric2016201720182019202020212022202320242025
Cash & Equivalents179.3M135.4M82.0M82.2M647.3M1.5B1.3B578.9M540.9M251.5M
Short-term Investments91.1M51.0M22.0M0157.6M000392.9M494.4M
Accounts Receivable0007.5M262.0M455.0M82.4M297.2M108.3M106.4M
Inventory000008.9M36.7M41.7M8.7M11.5M
Total Current Assets287.8M203.3M119.3M97.2M1.2B2.2B1.7B1.1B1.1B978.3M
Property & Equipment40.2M36.0M28.4M11.4M180.0M265.9M400.5M491.0M300.0M67.7M
Goodwill & Intangibles60.9M61.4M58.5M56.7M141.1M131.5M126.3M127.5M107.5M113.5M
Total Assets394.3M302.5M208.0M173.0M1.6B2.6B2.3B1.8B1.6B1.2B
Accounts Payable5.7M5.6M9.3M2.9M54.3M127.0M216.5M132.6M41.6M24.6M
Short-term Debt0000105.9M130.5M352.1M5.1M7.0M2.5M
Total Current Liabilities66.4M73.7M45.5M25.8M579.7M2.4B2.5B1.6B1.2B459.9M
Long-term Debt316.3M317.8M319.2M320.6M362.1M323.5M197.7M223.9M223.4M246.3M
Total Liabilities399.8M404.2M375.9M359.0M955.3M2.9B2.9B2.5B2.2B1.3B
Total Equity-5.5M-101.7M-167.9M-186.0M627.2M-351.7M-634.1M-716.9M-623.8M-127.8M
Total Liab. & Equity----------
Years 23 - 32 of 32

Cash Flow Statement

Metric2016201720182019202020212022202320242025
Net Income-280.0M-183.8M-184.7M-132.7M-418.3M-1.7B-657.9M-545.1M-187.5M440.3M
Depreciation & Amort.8.5M9.8M8.2M5.7M4.9M12.7M29.1M41.2M48.5M27.6M
Operating Cash Flow-258.8M-144.5M-184.8M-136.6M-42.5M322.9M-415.9M-714.0M-87.3M-244.6M
Capital Expenditures-18.2M-4.2M-1.4M16.5M-54.6M-57.5M-93.0M-58.8M-14.6M-6.4M
Acquisitions0000-165.5M000192.6M0
Investing Cash Flow28.0M36.0M28.6M38.5M-377.8M100.2M-93.0M-58.8M-204.0M-78.3M
Dividends Paid0000000000
Share Repurchases3.8M64.6M102.8M98.4M881.0M589.6M248.6M360.4M264.6M-4.8M
Debt Issued/Repaid324.5M-37.0K00-96.1M-127.9M81.7M-352.3M-4.0M32.5M
Financing Cash Flow279.8M64.5M102.8M98.4M984.8M461.7M325.0M4.5M260.6M27.7M
Free Cash Flow-277.0M-148.7M-186.2M-120.1M-97.2M265.5M-508.9M-772.8M-101.9M-251.0M
Net Change in Cash48.8M-43.8M-53.5M221.0K566.6M879.5M-179.4M-765.0M-38.5M-289.2M
Years 23 - 32 of 32