Financhill
Sell
44

CVAC Quote, Financials, Valuation and Earnings

Last price:
$3.49
Seasonality move :
-9.32%
Day range:
$3.40 - $3.59
52-week range:
$2.37 - $5.28
Dividend yield:
0%
P/E ratio:
4.29x
P/S ratio:
1.33x
P/B ratio:
1.08x
Volume:
619.1K
Avg. volume:
662.4K
1-year change:
16.44%
Market cap:
$781.3M
Revenue:
$579.3M
EPS (TTM):
$0.55
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $55.8M $121.9M $71.1M $58.2M $579.3M
Revenue Growth (YoY) 186.26% 118.33% -41.65% -18.15% 895.3%
 
Cost of Revenues $16.2M $281.8M $194M $134.6M $114.5M
Gross Profit $39.6M -$160M -$122.9M -$76.4M $464.7M
Gross Profit Margin 71% -131.28% -172.91% -131.34% 80.23%
 
R&D Expenses $130M $965.4M $66M $125.3M $165.6M
Selling, General & Admin $52.1M $105.1M $94.7M $82.8M $65.8M
Other Inc / (Exp) -- -- $916.4K -$1.3M $911.3K
Operating Expenses $165M $327.8M $140.1M $220.4M $272.4M
Operating Income -$125.4M -$487.8M -$263.1M -$296.9M $192.3M
 
Net Interest Expenses $22.9M $278K $598K -- --
EBT. Incl. Unusual Items -$148.3M -$488.1M -$262.8M -$281.4M $206.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$829.1K -$925.3K -$132.9K $214.4K $31.1M
Net Income to Company -$148.3M -$488.1M -$262.8M -$281.4M $206.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$147.5M -$487.1M -$262.6M -$281.7M $175.5M
 
Basic EPS (Cont. Ops) -$1.12 -$2.61 -$1.39 -$1.28 $0.78
Diluted EPS (Cont. Ops) -$1.12 -$2.61 -$1.39 -$1.28 $0.78
Weighted Average Basic Share $132.2M $186M $189.1M $220.9M $224.4M
Weighted Average Diluted Share $132.2M $186M $189.1M $220.9M $225.3M
 
EBITDA -$110.9M -$457.3M -$235.3M -$256.1M $227M
EBIT -$123M -$475.8M -$260.3M -$281.4M $206.6M
 
Revenue (Reported) $55.8M $121.9M $71.1M $58.2M $579.3M
Operating Income (Reported) -$125.4M -$487.8M -$263.1M -$296.9M $192.3M
Operating Income (Adjusted) -$123M -$475.8M -$260.3M -$281.4M $206.6M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.2M $47.1M $12M $24.3M $15.4M
Revenue Growth (YoY) -4.57% 554.6% -74.65% 103.33% -36.54%
 
Cost of Revenues $8.5M $80.1M $81.8M $57.7M $1.6M
Gross Profit -$1.3M -$32.9M -$69.9M -$33.4M $13.8M
Gross Profit Margin -17.93% -69.84% -584.41% -137.5% 89.73%
 
R&D Expenses $44.7M $607.5M $28.2M $35.9M $47M
Selling, General & Admin $21.1M $16.7M $24.6M $23.4M $17.4M
Other Inc / (Exp) -- -- -$52.2K -$2.3M -$2.1M
Operating Expenses $54.3M -$26.6M $53.5M $60.3M $57.5M
Operating Income -$55.6M -$6.3M -$123.3M -$93.7M -$43.7M
 
Net Interest Expenses $12.7M -- $8.3M -- --
EBT. Incl. Unusual Items -$68.3M -$5.2M -$131.6M -$93.1M -$41.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1.1M -$3M $34.8K $177.7K -$6.2M
Net Income to Company -- -$7.1M -$141.5M -$92.6M -$45.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$69.3M -$2.2M -$131.7M -$93.3M -$34.9M
 
Basic EPS (Cont. Ops) -$0.38 -- -$0.70 -$0.42 -$0.16
Diluted EPS (Cont. Ops) -$0.38 -- -$0.70 -$0.42 -$0.16
Weighted Average Basic Share $180.7M $186.9M $192.2M $224.3M $224.6M
Weighted Average Diluted Share $180.7M $186.9M $192.2M $224.3M $224.9M
 
EBITDA -$55.1M $109.8K -$130.5M -$87.4M -$37.2M
EBIT -$59.2M -$4.8M -$132.4M -$93.9M -$41.8M
 
Revenue (Reported) $7.2M $47.1M $12M $24.3M $15.4M
Operating Income (Reported) -$55.6M -$6.3M -$123.3M -$93.7M -$43.7M
Operating Income (Adjusted) -$59.2M -$4.8M -$132.4M -$93.9M -$41.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $54.7M $120.8M $72.1M $58.2M $587.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $16.4M $279.8M $193.3M $134.5M $114.8M
Gross Profit $38.3M -$158.9M -$121.2M -$76.3M $472.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $131.1M $949.4M $65.3M $125.3M $165.7M
Selling, General & Admin $59.1M $105.5M $94.5M $82.8M $65.8M
Other Inc / (Exp) -- -- $945.5K -$1.3M $957.5K
Operating Expenses $166.1M $333.8M $137.2M $220.4M $273.2M
Operating Income -$127.7M -$492.8M -$258.4M -$296.7M $199.5M
 
Net Interest Expenses $23M $331.4K $527.3K -- --
EBT. Incl. Unusual Items -$150.8M -$493.1M -$258M -$281.3M $213.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$710.1K -$794.8K -$136.6K $213.6K $31.7M
Net Income to Company -- -$488.1M -$262.8M -$281.4M $206.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$150.1M -$492.3M -$257.9M -$281.5M $182.1M
 
Basic EPS (Cont. Ops) -$0.83 -$2.64 -$1.37 -$1.28 $0.82
Diluted EPS (Cont. Ops) -$0.83 -$2.64 -$1.37 -$1.28 $0.81
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$119.4M -$462.2M -$228.5M -$253.1M $234.2M
EBIT -$125.5M -$480.7M -$255.5M -$278.4M $213.8M
 
Revenue (Reported) $54.7M $120.8M $72.1M $58.2M $587.6M
Operating Income (Reported) -$127.7M -$492.8M -$258.4M -$296.7M $199.5M
Operating Income (Adjusted) -$125.5M -$480.7M -$255.5M -$278.4M $213.8M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $120.8M $72.1M $58.2M $587.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $279.8M $193.3M $134.5M $114.8M --
Gross Profit -$158.9M -$121.2M -$76.3M $472.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $949.4M $65.3M $125.3M $165.7M --
Selling, General & Admin $105.5M $94.5M $82.8M $65.8M --
Other Inc / (Exp) -- $945.5K -$1.3M $957.5K --
Operating Expenses $333.8M $137.2M $220.4M $273.2M --
Operating Income -$492.8M -$258.4M -$296.7M $199.5M --
 
Net Interest Expenses $5.8M $8.3M -- -- --
EBT. Incl. Unusual Items -$493.1M -$258M -$281.3M $213.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$794.8K -$136.6K $213.6K $31.7M --
Net Income to Company -$488.1M -$262.8M -$281.4M $206.6M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$492.3M -$257.9M -$281.5M $182.1M --
 
Basic EPS (Cont. Ops) -$2.64 -$1.37 -$1.28 $0.82 --
Diluted EPS (Cont. Ops) -$2.64 -$1.37 -$1.28 $0.81 --
Weighted Average Basic Share $744.1M $756.3M $883.5M $897.5M --
Weighted Average Diluted Share $744.1M $756.3M $883.5M $898.8M --
 
EBITDA -$462.2M -$228.5M -$253.1M $234.2M --
EBIT -$480.7M -$255.5M -$278.4M $213.8M --
 
Revenue (Reported) $120.8M $72.1M $58.2M $587.6M --
Operating Income (Reported) -$492.8M -$258.4M -$296.7M $199.5M --
Operating Income (Adjusted) -$480.7M -$255.5M -$278.4M $213.8M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $918.8M $531.7M $444.9M $501.3M
Short Term Investments $3.2M $5.3M $4.8M $2.9M $3.8M
Accounts Receivable, Net $1.2M $21M $6.8M $15.8M $14.6M
Inventory $17.9M $63.6M $25.7M $27.4M $563K
Prepaid Expenses -- $6.5M $4.8M $1.2M $824.1K
Other Current Assets $59.4M $9.4M $5.7M $6M $5.4M
Total Current Assets $1.7B $1.1B $626.3M $528.8M $547.8M
 
Property Plant And Equipment $128.9M $226.9M $259.2M $308M $254.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $13.4M $13.8M $13M
Other Intangibles $17.4M $15M $20.7M $17.6M $13.2M
Other Long-Term Assets -- $1.1K $1.8M $1.9M $1.6M
Total Assets $1.9B $1.3B $922.8M $871.3M $835.4M
 
Accounts Payable $21.7M $138.4M $73.2M $53.1M $18M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4M $3.9M $5.3M $5.5M $5.5M
Other Current Liabilities $61.1M $47.7M $37.5M $44.4M $19.2M
Total Current Liabilities $304.6M $405M $167.5M $206M $75.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $984M $531.9M $350.9M $299.9M $110.5M
 
Common Stock $26.6M $25.4M $25.1M $29.7M $28M
Other Common Equity Adj $1.6B $2B $1.9B $2.3B $2.2B
Common Equity $874.9M $779.5M $571.9M $571.4M $724.9M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $874.9M $779.5M $571.9M $571.4M $724.9M
 
Total Liabilities and Equity $1.9B $1.3B $922.8M $871.3M $835.4M
Cash and Short Terms $1.6B $924M $536.5M $447.8M $505.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $1.6B $918.8M $531.7M $444.9M $501.3M
Short Term Investments $3.2M $5.3M $4.8M $2.9M $3.8M
Accounts Receivable, Net $1.2M $21M $6.8M $15.8M $14.6M
Inventory $17.9M $63.6M $25.7M $27.4M $563K
Prepaid Expenses -- $6.5M $4.8M $1.2M $824.1K
Other Current Assets $59.4M $9.4M $5.7M $6M $5.4M
Total Current Assets $1.7B $1.1B $626.3M $528.8M $547.8M
 
Property Plant And Equipment $128.9M $226.9M $259.2M $308M $254.6M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $13.4M $13.8M $13M
Other Intangibles $17.4M $15M $20.7M $17.6M $13.2M
Other Long-Term Assets -- $1.1K $1.8M $1.9M $1.6M
Total Assets $1.9B $1.3B $922.8M $871.3M $835.4M
 
Accounts Payable $21.7M $138.4M $73.2M $53.1M $18M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $4M $3.9M $5.3M $5.5M $5.5M
Other Current Liabilities $61.1M $47.7M $37.5M $44.4M $19.2M
Total Current Liabilities $304.6M $405M $167.5M $206M $75.3M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $984M $531.9M $350.9M $299.9M $110.5M
 
Common Stock $26.6M $25.4M $25.1M $29.7M $28M
Other Common Equity Adj $1.6B $2B $1.9B $2.3B $2.2B
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $874.9M $779.5M $571.9M $571.4M $724.9M
 
Total Liabilities and Equity $1.9B $1.3B $922.8M $871.3M $835.4M
Cash and Short Terms $1.6B $924M $536.5M $447.8M $505.1M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$148.3M -$488.1M -$262.8M -$281.4M $206.6M
Depreciation & Amoritzation $12.2M $18.5M $25M $25.3M $20.4M
Stock-Based Compensation $16.3M $17.7M $9.7M $8.3M $4.5M
Change in Accounts Receivable $17.5M -$19.7M $19.5M $10.6M $12.4M
Change in Inventories -$9.5M -$269.1M -$50.5M -$51.9M $638.6K
Cash From Operations $596.6M -$867.4M -$301.8M -$290M $110.2M
 
Capital Expenditures $54.1M $151.3M $98.3M $59.8M $20M
Cash Acquisitions -- -- -$292.1K -- --
Cash From Investing -$51.7M -$151.3M -$98.6M -$59.8M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $56.9M -- -- -- --
Long-Term Debt Repaid -$111.6M -$33.3M -$4.5M -$5.6M -$5.5M
Repurchase of Common Stock -- -$36.6M -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $936.3M $408.2M $66.6M $250M -$5.5M
 
Beginning Cash (CF) $35M $1.6B $855.8M $536.8M $435.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.5B -$610.6M -$333.8M -$99.8M $84.7M
Ending Cash (CF) $1.5B $960.1M $522.9M $435.7M $521.4M
 
Levered Free Cash Flow $542.5M -$1B -$400.1M -$349.8M $90.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$7.1M -$141.5M -$92.6M -$45.7M
Depreciation & Amoritzation -- $5.2M $1.5M $6.4M $4.4M
Stock-Based Compensation -- $4.2M $3.2M $1.5M $1.4M
Change in Accounts Receivable -- -$10.5M $7.1M $12.3M -$31K
Change in Inventories -- -$99.8M -$57.5M -$44.3M -$88.4K
Cash From Operations -- -$218.9M -$63M -$45.8M -$75M
 
Capital Expenditures -- $41.3M $25.2M $15.3M $2.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$41.3M -$25.5M -$15.3M -$2.5M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$30.6M -$1.3M -$1.3M -$1.4M
Repurchase of Common Stock -- -$9.1M -- -- $66K
Other Financing Activities -- -- -- $1.1K --
Cash From Financing -- -$38.1M $36.5M -$3M -$1.3M
 
Beginning Cash (CF) -- $1.3B $544.9M $505.4M $605.8M
Foreign Exchange Rate Adjustment -- $2M -$8.4M -$2.5M $1.4M
Additions / Reductions -- -$298.3M -$51.9M -$64.1M -$78.8M
Ending Cash (CF) -- $960.1M $522.9M $435.7M $521.4M
 
Levered Free Cash Flow -- -$260.2M -$88.2M -$61.2M -$77.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -- -$488.1M -$262.8M -$281.4M $206.6M
Depreciation & Amoritzation -- $18.5M $25M $25.3M $20.4M
Stock-Based Compensation $3.3M $17.7M $9.7M $8.3M $4.5M
Change in Accounts Receivable -- -$19.7M $19.5M $10.6M $12.4M
Change in Inventories -- -$269.1M -$50.5M -$51.9M $638.6K
Cash From Operations -- -$867.4M -$301.8M -$290M $110.2M
 
Capital Expenditures $5.8M $151.3M $98.3M $59.8M $20M
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$151.3M -$98.6M -$59.8M -$20M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -$33.3M -$4.5M -$5.6M -$5.5M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- $408.2M $66.6M $250M -$5.5M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$610.6M -$333.8M -$99.8M $84.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$1B -$400.1M -$349.8M $90.3M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$488.1M -$262.8M -$281.4M $206.6M --
Depreciation & Amoritzation $18.5M $25M $25.3M $20.4M --
Stock-Based Compensation $17.7M $9.7M $8.3M $4.5M --
Change in Accounts Receivable -$19.7M $19.5M $10.6M $12.4M --
Change in Inventories -$269.1M -$50.5M -$51.9M $638.6K --
Cash From Operations -$867.4M -$301.8M -$290M $110.2M --
 
Capital Expenditures $151.3M $98.3M $59.8M $20M --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$151.3M -$98.6M -$59.8M -$20M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$33.3M -$4.5M -$5.6M -$5.5M --
Repurchase of Common Stock -$36.6M -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $408.2M $66.6M $250M -$5.5M --
 
Beginning Cash (CF) $6.3B $2.8B $2.3B $1.6B --
Foreign Exchange Rate Adjustment $5.8M $881.6K -$1.2M $1.1M --
Additions / Reductions -$610.6M -$333.8M -$99.8M $84.7M --
Ending Cash (CF) $5.6B $2.4B $2.2B $1.7B --
 
Levered Free Cash Flow -$1B -$400.1M -$349.8M $90.3M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Are We Heading Toward a Recession?
Are We Heading Toward a Recession?

Fears of a recession in 2025 grew at the end…

3 Recession-Proof ETFs to Invest in Now
3 Recession-Proof ETFs to Invest in Now

The U.S. gross domestic product (GDP) contracted 0.3% during the…

Is Butterfly Network the Best Small-Cap Stock?
Is Butterfly Network the Best Small-Cap Stock?

Brought to public trading by an SPAC merger in early…

Stock Ideas

Buy
68
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

Market Cap: $3T
P/E Ratio: 33x

Buy
61
Is NVDA Stock a Buy?

Market Cap: $2.8T
P/E Ratio: 40x

Alerts

Buy
60
RGC alert for May 10

Regencell Bioscience Holdings [RGC] is up 79.25% over the past day.

Buy
97
NGVC alert for May 10

Natural Grocers by Vitamin Cottage [NGVC] is up 30.26% over the past day.

Sell
38
ONTO alert for May 10

Onto Innovation [ONTO] is down 30.17% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock