Financhill
Sell
24

DVAX Quote, Financials, Valuation and Earnings

Last price:
$9.60
Seasonality move :
9.66%
Day range:
$9.28 - $9.91
52-week range:
$9.28 - $14.63
Dividend yield:
0%
P/E ratio:
54.00x
P/S ratio:
4.66x
P/B ratio:
2.19x
Volume:
3.2M
Avg. volume:
2.7M
1-year change:
-16.82%
Market cap:
$1.2B
Revenue:
$277.2M
EPS (TTM):
-$0.52
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $46.6M $439.4M $722.7M $232.3M $277.2M
Revenue Growth (YoY) 32.18% 844% 64.46% -67.86% 19.36%
 
Cost of Revenues $13.9M $173.6M $262.2M $50.2M $49.4M
Gross Profit $32.6M $265.9M $460.5M $182.1M $227.8M
Gross Profit Margin 70.12% 60.5% 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 $107.9M $132.4M $178M $207.8M $231.9M
Operating Income -$75.2M $133.5M $282.5M -$25.7M -$4.1M
 
Net Interest Expenses $17.8M $11M -- -- --
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 $76.7M $293.2M -$6.4M $27.3M
 
Basic EPS (Cont. Ops) -$0.75 $0.62 $2.32 -$0.05 $0.21
Diluted EPS (Cont. Ops) -$0.78 $0.57 $1.97 -$0.05 $0.20
Weighted Average Basic Share $100.8M $116.3M $126.4M $128.7M $130M
Weighted Average Diluted Share $101.5M $133M $150.8M $128.7M $133.3M
 
EBITDA -$46.8M $95.8M $307.7M $9.7M $45.7M
EBIT -$56.2M $88.7M $301M $2.4M $37.6M
 
Revenue (Reported) $46.6M $439.4M $722.7M $232.3M $277.2M
Operating Income (Reported) -$75.2M $133.5M $282.5M -$25.7M -$4.1M
Operating Income (Adjusted) -$56.2M $88.7M $301M $2.4M $37.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $83.3M $114M $46.9M $50.8M $68.2M
Revenue Growth (YoY) 663.21% 36.79% -58.84% 8.24% 34.21%
 
Cost of Revenues $24.6M $40M $14.7M $11M $13.8M
Gross Profit $58.7M $74M $32.2M $39.8M $54.4M
Gross Profit Margin 70.45% 64.94% 68.65% 78.41% 79.8%
 
R&D Expenses $7.8M $11.1M $13.6M $13.5M $19.4M
Selling, General & Admin $22.4M $32.2M $36.5M $44.1M $47.7M
Other Inc / (Exp) -$23M $3.5M -$10.7M -$1.5M -$91.3M
Operating Expenses $30.2M $43.3M $50.1M $57.6M $67.1M
Operating Income $28.5M $30.8M -$17.9M -$17.8M -$12.7M
 
Net Interest Expenses $4.7M $1.4M -- -- --
EBT. Incl. Unusual Items $891K $32.9M -$23.7M -$11.5M -$97.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $616K -$2.8M -$1.8M
Net Income to Company $891K $32.9M -$24.3M -$8.7M -$96.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $891K $32.9M -$24.3M -$8.7M -$96.1M
 
Basic EPS (Cont. Ops) $0.01 $0.26 -$0.19 -$0.07 -$0.77
Diluted EPS (Cont. Ops) $0.01 $0.22 -$0.19 -$0.07 -$0.77
Weighted Average Basic Share $112M $124.6M $127.9M $130.2M $124.9M
Weighted Average Diluted Share $113.5M $149.4M $127.9M $130.2M $124.9M
 
EBITDA $7.4M $36.3M -$20.7M -$8.1M -$94.4M
EBIT $5.6M $34.5M -$22.3M -$10.1M -$96.5M
 
Revenue (Reported) $83.3M $114M $46.9M $50.8M $68.2M
Operating Income (Reported) $28.5M $30.8M -$17.9M -$17.8M -$12.7M
Operating Income (Adjusted) $5.6M $34.5M -$22.3M -$10.1M -$96.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $119M $470.1M $655.6M $236.1M $294.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $33.9M $188.9M $236.9M $46.4M $52.2M
Gross Profit $85.1M $281.2M $418.7M $189.7M $242.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $31.7M $35.6M $49.1M $54.8M $67.4M
Selling, General & Admin $80.8M $109.9M $135.8M $160.5M $174M
Other Inc / (Exp) -$16M -$18.4M -$3.6M $5.3M -$84.5M
Operating Expenses $112.5M $145.5M $184.9M $215.3M $241.4M
Operating Income -$27.4M $135.7M $233.8M -$25.5M $988K
 
Net Interest Expenses $18.3M $7.8M -- -- --
EBT. Incl. Unusual Items -$61.8M $109.5M $237.7M $7.9M -$55.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $808K $1.8M -$1.4M $4.5M
Net Income to Company -$61.8M $108.7M $236M $9.2M -$60.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$61.8M $108.7M $236M $9.2M -$60.1M
 
Basic EPS (Cont. Ops) -$0.62 $0.86 $1.86 $0.07 -$0.49
Diluted EPS (Cont. Ops) -$0.62 $0.55 $1.56 $0.06 -$0.52
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$35.6M $124.7M $251M $22.2M -$40.6M
EBIT -$42.7M $117.6M $244.5M $14.6M -$48.7M
 
Revenue (Reported) $119M $470.1M $655.6M $236.1M $294.6M
Operating Income (Reported) -$27.4M $135.7M $233.8M -$25.5M $988K
Operating Income (Adjusted) -$42.7M $117.6M $244.5M $14.6M -$48.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $83.3M $114M $46.9M $50.8M $68.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $24.6M $40M $14.7M $11M $13.8M
Gross Profit $58.7M $74M $32.2M $39.8M $54.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $7.8M $11.1M $13.6M $13.5M $19.4M
Selling, General & Admin $22.4M $32.2M $36.5M $44.1M $47.7M
Other Inc / (Exp) -$23M $3.5M -$10.7M -$1.5M -$91.3M
Operating Expenses $30.2M $43.3M $50.1M $57.6M $67.1M
Operating Income $28.5M $30.8M -$17.9M -$17.8M -$12.7M
 
Net Interest Expenses $4.7M $1.4M -- -- --
EBT. Incl. Unusual Items $891K $32.9M -$23.7M -$11.5M -$97.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- $616K -$2.8M -$1.8M
Net Income to Company $891K $32.9M -$24.3M -$8.7M -$96.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $891K $32.9M -$24.3M -$8.7M -$96.1M
 
Basic EPS (Cont. Ops) $0.01 $0.26 -$0.19 -$0.07 -$0.77
Diluted EPS (Cont. Ops) $0.01 $0.22 -$0.19 -$0.07 -$0.77
Weighted Average Basic Share $112M $124.6M $127.9M $130.2M $124.9M
Weighted Average Diluted Share $113.5M $149.4M $127.9M $130.2M $124.9M
 
EBITDA $7.4M $36.3M -$20.7M -$8.1M -$94.4M
EBIT $5.6M $34.5M -$22.3M -$10.1M -$96.5M
 
Revenue (Reported) $83.3M $114M $46.9M $50.8M $68.2M
Operating Income (Reported) $28.5M $30.8M -$17.9M -$17.8M -$12.7M
Operating Income (Adjusted) $5.6M $34.5M -$22.3M -$10.1M -$96.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $32.1M $436.2M $202M $150.3M $95.9M
Short Term Investments $133M $109.8M $422.4M $592M $618M
Accounts Receivable, Net $22.3M $116.2M $145.1M $40.6M $45.3M
Inventory $63.7M $61.3M $59.4M $53.3M $70.1M
Prepaid Expenses $38.6M $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 -- -- -- -- --
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 $179.8M $220.5M $221.6M $222.7M $223.9M
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 $179.8M $220.5M $221.6M $222.7M $223.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $79.1M $179.4M $174.4M $132M $51.7M
Short Term Investments $153.6M $323.8M $477.6M $591.5M $609.6M
Accounts Receivable, Net $84M $134M $101.7M $44.2M $54.9M
Inventory $68.8M $79M $57.7M $61.8M $74.4M
Prepaid Expenses $42M $221.3M -- -- --
Other Current Assets -- -- $15.6M $19.8M $23.7M
Total Current Assets $427.5M $940.5M $830.1M $851.3M $816M
 
Property Plant And Equipment $56.5M $62.7M $63.6M $59.8M $64.1M
Long-Term Investments -- -- -- -- --
Goodwill $2.2M $2.1M $2M $2M $2M
Other Intangibles -- -- -- -- --
Other Long-Term Assets $3.9M $3.7M $74.2M $73.5M $63.8M
Total Assets $490.1M $1B $969.9M $986.6M $945.9M
 
Accounts Payable $3.2M $20.2M $7.3M $2.4M $4.3M
Accrued Expenses $19M $129.8M $80.4M $49M $59.9M
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $3.4M $3M $3.8M -- --
Other Current Liabilities $31.7M -- -- $4.6M $4.1M
Total Current Liabilities $109.4M $466.2M $91.5M $56M $68.4M
 
Long-Term Debt $179.9M $220.8M $221.9M $223M $260.5M
Capital Leases -- -- -- -- --
Total Liabilities $390.4M $721.5M $406.2M $368.1M $415M
 
Common Stock $114K $126K $128K $131K $124K
Other Common Equity Adj -- -- -$4.2M -$4.4M -$2.6M
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $99.8M $287.5M $563.7M $618.5M $530.9M
 
Total Liabilities and Equity $490.1M $1B $969.9M $986.6M $945.9M
Cash and Short Terms $232.7M $503.2M $652M $723.5M $661.3M
Total Debt $179.9M $220.8M $221.9M $223M $260.5M
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 $7.1M $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) $40.1M $32.3M $436.4M $202.2M $150.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.3M $405.5M -$233.8M -$52M -$53.5M
Ending Cash (CF) $32.3M $436.4M $202.2M $150.6M $96.2M
 
Levered Free Cash Flow -$103.3M $326.1M $55.6M $96.5M $60.2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $891K $32.9M -$24.3M -$8.7M -$96.1M
Depreciation & Amoritzation $1.8M $1.7M $1.7M $1.9M $2M
Stock-Based Compensation $4.7M $7.6M $10M $13M $14.5M
Change in Accounts Receivable -$61.3M -$5.1M $30.3M -$1.6M -$9.7M
Change in Inventories -$5.2M -$17.7M $1.8M -$9.8M -$8.3M
Cash From Operations $38M -$50.4M $27.6M -$16.7M -$19.6M
 
Capital Expenditures $1.7M $1.4M $1.3M $749K $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.6M -$216.5M -$52.3M $2.8M $6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $39.7M
Long-Term Debt Repaid -- -- -- -- -$80.9M
Repurchase of Common Stock -- -- -- -- -$29.5M
Other Financing Activities -- -- -$4.1M -$6.7M -$15.1M
Cash From Financing $32.3M $10.3M -$3.1M -$4.2M -$31.9M
 
Beginning Cash (CF) $32.3M $436.4M $202.2M $150.6M $96.2M
Foreign Exchange Rate Adjustment -$731K -$134K $151K -$201K $458K
Additions / Reductions $47.7M -$256.6M -$27.8M -$18.1M -$44.6M
Ending Cash (CF) $79.3M $179.6M $174.6M $132.3M $52M
 
Levered Free Cash Flow $36.3M -$51.8M $26.3M -$17.4M -$23.6M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$61.8M $108.7M $236M $9.2M -$60.1M
Depreciation & Amoritzation $7.1M $7M $6.6M $7.6M $8.1M
Stock-Based Compensation $16.4M $24.2M $35.3M $45.6M $54.1M
Change in Accounts Receivable -$75.9M -$52.9M $19.8M $11.3M -$10.4M
Change in Inventories -$20.7M -$12.8M -$12.9M -$7.6M -$18.5M
Cash From Operations -$27.4M $247.1M $140.8M $56.3M $63.6M
 
Capital Expenditures $3.5M $9.1M $7.1M $3.6M $9.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$59.7M -$179.6M -$151.8M -$98.8M -$14M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$9.1M -$17.6M
Cash From Financing $127.3M $33.8M $6.1M $273K -$129.7M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $40.2M $101.2M -$4.9M -$42.2M -$80.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$30.8M $238M $133.7M $52.7M $54M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders $891K $32.9M -$24.3M -$8.7M -$96.1M
Depreciation & Amoritzation $1.8M $1.7M $1.7M $1.9M $2M
Stock-Based Compensation $4.7M $7.6M $10M $13M $14.5M
Change in Accounts Receivable -$61.3M -$5.1M $30.3M -$1.6M -$9.7M
Change in Inventories -$5.2M -$17.7M $1.8M -$9.8M -$8.3M
Cash From Operations $38M -$50.4M $27.6M -$16.7M -$19.6M
 
Capital Expenditures $1.7M $1.4M $1.3M $749K $3.9M
Cash Acquisitions -- -- -- -- --
Cash From Investing -$22.6M -$216.5M -$52.3M $2.8M $6.9M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- $39.7M
Long-Term Debt Repaid -- -- -- -- -$80.9M
Repurchase of Common Stock -- -- -- -- -$29.5M
Other Financing Activities -- -- -$4.1M -$6.7M -$15.1M
Cash From Financing $32.3M $10.3M -$3.1M -$4.2M -$31.9M
 
Beginning Cash (CF) $32.3M $436.4M $202.2M $150.6M $96.2M
Foreign Exchange Rate Adjustment -$731K -$134K $151K -$201K $458K
Additions / Reductions $47.7M -$256.6M -$27.8M -$18.1M -$44.6M
Ending Cash (CF) $79.3M $179.6M $174.6M $132.3M $52M
 
Levered Free Cash Flow $36.3M -$51.8M $26.3M -$17.4M -$23.6M

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

GET BETTER TRADE IDEAS

Popular

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

CVX Vs XOM Stock, Which Energy Play Is Best?
CVX Vs XOM Stock, Which Energy Play Is Best?

Chevron (NYSE:CVX) and Exxon Mobil (NYSE:XOM) are two of the…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

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

Sell
39
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 4.58% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.85% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 4.18% over the past day.

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

Show me the best stock