Financhill
Buy
58

DVAX Quote, Financials, Valuation and Earnings

Last price:
$10.89
Seasonality move :
10.12%
Day range:
$10.87 - $11.03
52-week range:
$9.20 - $14.63
Dividend yield:
0%
P/E ratio:
54.00x
P/S ratio:
4.55x
P/B ratio:
2.39x
Volume:
1.1M
Avg. volume:
1.7M
1-year change:
-15.12%
Market cap:
$1.3B
Revenue:
$277.2M
EPS (TTM):
-$0.38
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.6M $437M $722.7M $232.3M $277.2M
Revenue Growth (YoY) 32.18% 838.85% 65.36% -67.86% 19.36%
 
Cost of Revenues $17.3M $173.6M $262.2M $50.2M $49.4M
Gross Profit $29.2M $263.5M $460.5M $182.1M $227.8M
Gross Profit Margin 62.78% 60.29% 63.73% 78.4% 82.17%
 
R&D Expenses $28.6M $32.2M $46.6M $54.9M $61.6M
Selling, General & Admin $79.3M $100.2M $131.4M $152.9M $170.4M
Other Inc / (Exp) $17.8M -$44.9M $10.6M -$3.9M $5.3M
Operating Expenses $104.4M $130.5M $175.8M $216.2M $231.9M
Operating Income -$75.2M $133M $284.7M -$34M -$4.1M
 
Net Interest Expenses $19.1M $11.2M $6.7M $6.8M $6.8M
EBT. Incl. Unusual Items -$75.2M $77.5M $294.3M -$4.4M $30.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $808K $1.1M $2M $3.5M
Net Income to Company -$75.2M $76.7M $293.2M -$6.4M $27.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$75.2M $72.1M $292.9M -$6.4M $27.3M
 
Basic EPS (Cont. Ops) -$0.75 $0.62 $2.32 -$0.05 $0.21
Diluted EPS (Cont. Ops) -$0.75 $0.54 $1.97 -$0.05 $0.20
Weighted Average Basic Share $100.8M $116.3M $126.4M $128.7M $130M
Weighted Average Diluted Share $100.8M $133M $150.8M $128.7M $133.3M
 
EBITDA -$65.9M $140M $291.4M -$26.8M $3.9M
EBIT -$75.2M $133M $284.7M -$34M -$4.1M
 
Revenue (Reported) $46.6M $437M $722.7M $232.3M $277.2M
Operating Income (Reported) -$75.2M $133M $284.7M -$34M -$4.1M
Operating Income (Adjusted) -$75.2M $133M $284.7M -$34M -$4.1M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $105.9M $167.7M $69.5M $80.6M $94.9M
Revenue Growth (YoY) 689.25% 58.44% -58.56% 15.99% 17.67%
 
Cost of Revenues $60.1M $61.3M $13.2M $13.1M $14.4M
Gross Profit $45.8M $106.4M $56.3M $67.5M $80.5M
Gross Profit Margin 43.24% 63.43% 80.97% 83.77% 84.82%
 
R&D Expenses $6.2M $13M $14.1M $14.4M $19.1M
Selling, General & Admin $26.9M $32M $38.1M $43.1M $40.1M
Other Inc / (Exp) -$41.9M $1.8M $3.3M $2.1M --
Operating Expenses $33.1M $44.6M $51.3M $57.5M $59.2M
Operating Income $12.7M $61.8M $5M $10.1M $21.3M
 
Net Interest Expenses $1.7M $1.7M $1.7M $1.7M $1.6M
EBT. Incl. Unusual Items -$28.4M $64.1M $14.1M $19.8M $28.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $283K -$147K $2.2M $1.5M
Net Income to Company -$28.4M $63.8M $14.3M $17.6M $26.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$28.4M $63.8M $14.3M $17.6M $26.9M
 
Basic EPS (Cont. Ops) -$0.24 $0.50 $0.11 $0.13 $0.23
Diluted EPS (Cont. Ops) -$0.24 $0.43 $0.09 $0.11 $0.21
Weighted Average Basic Share $116.9M $127.1M $129M $131.1M $117.3M
Weighted Average Diluted Share $116.9M $151.5M $154.2M $154.8M $136.5M
 
EBITDA $14.4M $63.3M $6.9M $12.1M $23.4M
EBIT $12.7M $61.8M $5M $10.1M $21.3M
 
Revenue (Reported) $105.9M $167.7M $69.5M $80.6M $94.9M
Operating Income (Reported) $12.7M $61.8M $5M $10.1M $21.3M
Operating Income (Adjusted) $12.7M $61.8M $5M $10.1M $21.3M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $261.5M $733.3M $361.2M $260.8M $330.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $103.6M $258.7M $119M $44.7M $55.6M
Gross Profit $157.9M $474.6M $242.2M $216.1M $274.9M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $30.7M $44.9M $53.6M $57M $73.8M
Selling, General & Admin $88.8M $129.6M $142.7M $170.1M $179.7M
Other Inc / (Exp) -$65.3M $29.9M -$3.3M $6M --
Operating Expenses $118.4M $172.9M $205.5M $223.5M $264.5M
Operating Income $39.5M $301.7M $36.7M -$7.4M $10.4M
 
Net Interest Expenses $14.3M $6.7M $6.7M $6.8M $6.7M
EBT. Incl. Unusual Items -$38.5M $326.9M $62.6M $24.2M -$40.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1.7M $1.5M $3.7M $2.8M
Net Income to Company -$38.5M $325.2M $61.1M $20.5M -$43.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$38.9M $320.5M $61.1M $20.5M -$43.4M
 
Basic EPS (Cont. Ops) -$0.34 $2.56 $0.48 $0.16 -$0.33
Diluted EPS (Cont. Ops) -$0.36 $2.29 $0.38 $0.13 -$0.38
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA $46.5M $308.6M $43.5M $496K $18.7M
EBIT $39.5M $301.7M $36.7M -$7.4M $10.4M
 
Revenue (Reported) $261.5M $733.3M $361.2M $260.8M $330.5M
Operating Income (Reported) $39.5M $301.7M $36.7M -$7.4M $10.4M
Operating Income (Adjusted) $39.5M $301.7M $36.7M -$7.4M $10.4M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue $242M $538.2M $176.7M $205.2M $258.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $99.6M $184.7M $41.5M $36M $42.2M
Gross Profit $142.4M $353.5M $135.2M $169.2M $216.3M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $21.1M $33.7M $40.8M $42.9M $55.1M
Selling, General & Admin $70.9M $100.4M $111.7M $128.8M $138.1M
Other Inc / (Exp) -$66.5M $8.4M -$5.5M $4.4M -$89.6M
Operating Expenses $91M $132.5M $162.3M $169.6M $204.2M
Operating Income $51.4M $221M -$27M -$438K $12.1M
 
Net Interest Expenses $9.5M $5M $5.1M $5.1M $5M
EBT. Incl. Unusual Items -$23.1M $226.3M -$5.4M $23.2M -$48.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $902K $1.2M $3M $2.2M
Net Income to Company -$23.1M $225.4M -$6.6M $20.3M -$50.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$23.5M $225.3M -$6.6M $20.3M -$50.5M
 
Basic EPS (Cont. Ops) -$0.20 $1.78 -$0.05 $0.15 -$0.38
Diluted EPS (Cont. Ops) -$0.22 $1.51 -$0.07 $0.13 -$0.43
Weighted Average Basic Share $343.6M $378M $385.5M $392.2M $361.5M
Weighted Average Diluted Share $349.2M $450.9M $410.7M $439.5M $399.7M
 
EBITDA $56.7M $226.2M -$21.7M $5.5M $18.2M
EBIT $51.4M $221M -$27M -$438K $12.1M
 
Revenue (Reported) $242M $538.2M $176.7M $205.2M $258.5M
Operating Income (Reported) $51.4M $221M -$27M -$438K $12.1M
Operating Income (Adjusted) $51.4M $221M -$27M -$438K $12.1M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $165M $546M $624.4M $742.3M $713.8M
Short Term Investments $133M $109.8M $422.4M $592M $618M
Accounts Receivable, Net $22.7M $116.2M $145.1M $40.6M $45.3M
Inventory $63.7M $61.3M $59.4M $53.3M $70.1M
Prepaid Expenses $29.4M $159.7M -- -- --
Other Current Assets -- $73.8M $85.6M $19M $18.1M
Total Current Assets $290M $972.5M $917M $859.1M $848.9M
 
Property Plant And Equipment $57.2M $61M $63.3M $61.6M $60.6M
Long-Term Investments $237K $219K $207K $277K $71.6M
Goodwill $2.3M $2.1M $2M $2.1M $1.9M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.8M $3.6M $3.5M $74.3M $74.8M
Total Assets $353.3M $1B $985.9M $997.1M $986.3M
 
Accounts Payable $3.3M $2.6M $3.2M $5.2M $9.1M
Accrued Expenses $21.9M $183.3M $143.2M $52.4M $65.4M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.2M $2.6M $3.6M $4.5M $4.2M
Other Current Liabilities $10.7M $18M -- $24K $22K
Total Current Liabilities $77.4M $556.4M $150.1M $62.2M $78.6M
 
Long-Term Debt $214.6M $254.8M $254.4M $252.4M $250.2M
Capital Leases -- -- -- -- --
Total Liabilities $294.6M $816.9M $404.8M $375M $389.5M
 
Common Stock $110K $123K $128K $130K $125K
Other Common Equity Adj -- -- -$5.4M -$2.1M -$4.7M
Common Equity $58.7M $222.4M $581M $622.1M $596.8M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $58.7M $222.4M $581M $622.1M $596.8M
 
Total Liabilities and Equity $353.3M $1B $985.9M $997.1M $986.3M
Cash and Short Terms $165M $546M $624.4M $742.3M $713.8M
Total Debt $214.6M $254.8M $254.4M $252.4M $250.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $414.2M $586.5M $720.4M $764M $647.8M
Short Term Investments $167.8M $387.9M $565.9M $644.7M --
Accounts Receivable, Net $252.8M $129.8M $46.3M $73.3M $72.4M
Inventory $67.3M $102.6M $49.4M $62.4M $73.3M
Prepaid Expenses $109.8M $12.7M -- -- --
Other Current Assets -- -- $19M $24.6M --
Total Current Assets $852.7M $932.9M $835.7M $926.2M $814.3M
 
Property Plant And Equipment $61M $61M $61.1M $59.2M $65.8M
Long-Term Investments $224K $189K $266K $280K $305K
Goodwill $2.2M $1.8M $2M $2.1M --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.8M $3.5M $74.2M $74.5M --
Total Assets $919.7M $999.3M $972.9M $1.1B $946.5M
 
Accounts Payable $3.6M $3.1M $3.1M $7.1M $3.9M
Accrued Expenses $91.8M $150.2M $46.8M $58.5M --
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $2.9M $3.4M $4.4M -- --
Other Current Liabilities $72M $6K -- $4.4M --
Total Current Liabilities $528.9M $244.1M $54.3M $70M $106.8M
 
Long-Term Debt $255.2M $254.4M $253.1M $250.2M $245M
Capital Leases -- -- -- -- --
Total Liabilities $852.1M $498.8M $368M $380.6M $412.4M
 
Common Stock $120K $127K $129K $131K $117K
Other Common Equity Adj -- -- -$6M $514K --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $67.6M $500.6M $604.9M $681.4M $534.1M
 
Total Liabilities and Equity $919.7M $999.3M $972.9M $1.1B $946.5M
Cash and Short Terms $414.2M $586.5M $720.4M $764M $647.8M
Total Debt $255.2M $254.4M $253.1M $250.2M $285M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$75.2M $76.7M $293.2M -$6.4M $27.3M
Depreciation & Amoritzation $9.3M $7M $6.7M $7.3M $8.1M
Stock-Based Compensation $13.5M $21.3M $32.9M $42.6M $52.6M
Change in Accounts Receivable -$13.8M -$109.2M -$15.7M $43.3M -$2.4M
Change in Inventories -$22.4M -$234K -$32.4M $3.9M -$19.9M
Cash From Operations -$92.3M $335.5M $62.7M $100.6M $66.5M
 
Capital Expenditures $11.1M $9.5M $7.1M $4.1M $6.4M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.5M $14.2M -$316M -$153.9M -$18M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $219.8M -- -- --
Long-Term Debt Repaid -- -$190.2M -- -- --
Repurchase of Common Stock -- -- -- -- $100M
Other Financing Activities -- -$27.2M -- -$6.5M -$9.3M
Cash From Financing $109.5M $55.8M $19.5M $1.4M -$102M
 
Beginning Cash (CF) $32.1M $436.2M $202M $150.3M $95.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$7.8M $404.1M -$234.2M -$51.7M -$54.4M
Ending Cash (CF) $25.8M $838.9M -$32.6M $98.9M $40.6M
 
Levered Free Cash Flow -$103.3M $326.1M $55.6M $96.5M $60.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$28.4M $63.8M $14.3M $17.6M $26.9M
Depreciation & Amoritzation $1.8M $1.5M $1.9M $2.1M $2.1M
Stock-Based Compensation $5.4M $8.6M $10.7M $13.1M $12.4M
Change in Accounts Receivable -$94.5M $43.1M -$1.5M -$12.6M $24K
Change in Inventories $19.2M -$43.1M $3.1M $60K $2.7M
Cash From Operations $66.2M $61.6M $31.1M $19.5M $33.8M
 
Capital Expenditures $3.6M $1.3M $347K $1.3M $1.2M
Cash Acquisitions -- -- -- -- --
Cash From Investing $45.7M -$119M -$106.1M -$15.5M $27.3M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $572K
Other Financing Activities -- -- -$486K -$251K --
Cash From Financing $5.3M $8.1M $3M $2.5M -$61K
 
Beginning Cash (CF) $246.4M $198.6M $154.5M $119.3M $160.2M
Foreign Exchange Rate Adjustment -$467K -$1.1M -$305K $363K $55K
Additions / Reductions $116.7M -$50.5M -$72.3M $6.8M $61.1M
Ending Cash (CF) $362.6M $147M $82M $126.5M $221.4M
 
Levered Free Cash Flow $62.6M $60.3M $30.8M $18.1M $32.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$38.5M $325.2M $61.1M $20.5M -$43.4M
Depreciation & Amoritzation $7.1M $6.9M $6.8M $7.9M $8.2M
Stock-Based Compensation $18.6M $30.4M $40M $50.9M $52.8M
Change in Accounts Receivable -$169.3M $69.2M $24.5M -$28.4M $2M
Change in Inventories -$8.3M -$52.4M $32.8M -$15.9M -$16.4M
Cash From Operations $199.3M $148.3M $121.7M $27.3M $90.6M
 
Capital Expenditures $7.2M $8.6M $4M $4.6M $10.1M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$26.4M -$228.1M -$166.7M -$61.6M $152.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- $201.2M
Other Financing Activities -- -- -- -$9.1M --
Cash From Financing $41M $34.2M -$237K -$1.4M -$202.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $213.7M -$47.8M -$44M -$35.2M $40.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow $192.1M $139.7M $117.8M $22.7M $80.5M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$23.1M $225.4M -$6.6M $20.3M -$50.5M
Depreciation & Amoritzation $5.3M $5.2M $5.3M $6M $6.2M
Stock-Based Compensation $15.1M $24.2M $31.3M $39.6M $39.8M
Change in Accounts Receivable -$177.7M $698K $40.9M -$30.7M -$26.4M
Change in Inventories -$3.6M -$55.8M $9.4M -$10.4M -$6.9M
Cash From Operations $215M $27.8M $86.8M $13.5M $37.6M
 
Capital Expenditures $6.4M $5.6M $2.4M $2.9M $6.6M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$40.7M -$283M -$133.7M -$41.4M $129M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $219.8M -- -- -- $39.7M
Long-Term Debt Repaid -$190.2M -- -- -- -$80.9M
Repurchase of Common Stock -- -- -- -- $101.2M
Other Financing Activities -$27.2M -- -$6.3M -$8.8M -$16.1M
Cash From Financing $41M $19.4M -$390K -$3.1M -$103.9M
 
Beginning Cash (CF) $455M $627.1M $555.7M $363.9M $311.1M
Foreign Exchange Rate Adjustment -$1M -$1.8M -$155K $98K $1.6M
Additions / Reductions $214.3M -$237.6M -$47.4M -$30.9M $64.4M
Ending Cash (CF) $668.3M $387.7M $508.1M $333M $377.1M
 
Levered Free Cash Flow $208.6M $22.2M $84.4M $10.6M $31M

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

GET BETTER TRADE IDEAS

Popular

Why Did SoFi Stock Drop?
Why Did SoFi Stock Drop?

Fintech platform SoFi (NASDAQ:SOFI) has stumbled in recent days, selling…

Will Robinhood Win AI Investing?
Will Robinhood Win AI Investing?

Recently, online brokerage Robinhood (NASDAQ:HOOD) has been focused on introducing…

Is Amazon an AI Stock?
Is Amazon an AI Stock?

With the market starting to look skittish on pure-play AI…

Stock Ideas

Buy
52
Is NVDA Stock a Buy?

Market Cap: $4.4T
P/E Ratio: 62x

Buy
56
Is AAPL Stock a Buy?

Market Cap: $4.1T
P/E Ratio: 37x

Buy
81
Is GOOG Stock a Buy?

Market Cap: $3.9T
P/E Ratio: 40x

Alerts

Buy
56
SMX alert for Dec 6

SMX (Security Matters) Plc [SMX] is up 134.09% over the past day.

Buy
62
PRAX alert for Dec 6

Praxis Precision Medicines, Inc. [PRAX] is up 30.47% over the past day.

Sell
13
PSN alert for Dec 6

Parsons Corp. [PSN] is down 21.1% over the past day.

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

Show me the best stock