Financhill
Sell
20

EVAX Quote, Financials, Valuation and Earnings

Last price:
$4.95
Seasonality move :
-49.19%
Day range:
$4.60 - $5.28
52-week range:
$1.20 - $12.15
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.17x
P/B ratio:
1.74x
Volume:
106.6K
Avg. volume:
110.7K
1-year change:
11.52%
Market cap:
$29.9M
Revenue:
$3.3M
EPS (TTM):
-$6.99
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- $73.1K $3.3M
Revenue Growth (YoY) -- -- -- -- 4466.47%
 
Cost of Revenues $105.7K $343.5K $571.3K -- --
Gross Profit -$105.7K -$343.5K -$571.3K -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.9M $19.5M $16.6M $11.6M $10.1M
Selling, General & Admin $5.7M $6.2M $8.2M $10.4M $7.6M
Other Inc / (Exp) $22K $1.3M $2.1M $25K $4.1M
Operating Expenses $16.6M $25.4M $24.6M $22.2M $14.7M
Operating Income -$16.7M -$25.8M -$25.2M -$22.2M -$14.7M
 
Net Interest Expenses $29.2K $158.7K $798.4K $1.3M $960.5K
EBT. Incl. Unusual Items -$16.7M -$24.7M -$24M -$23M -$11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.6M -$177.7K -$772.4K -$791.2K -$786.7K
Net Income to Company -$15.1M -$24.5M -$23.2M -$22.2M -$10.6M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.1M -$24.5M -$23.2M -$22.2M -$10.6M
 
Basic EPS (Cont. Ops) -$9.33 -$12.56 -$9.81 -$8.11 -$9.83
Diluted EPS (Cont. Ops) -$9.33 -$12.56 -$9.81 -$8.11 -$9.83
Weighted Average Basic Share $324K $389.9K $472.8K $546.7K $1.1M
Weighted Average Diluted Share $324K $389.9K $472.8K $546.7K $1.1M
 
EBITDA -$16.6M -$25.4M -$24.6M -$21.6M -$14.1M
EBIT -$16.7M -$25.8M -$25.2M -$22.2M -$14.7M
 
Revenue (Reported) -- -- -- $73.1K $3.3M
Operating Income (Reported) -$16.7M -$25.8M -$25.2M -$22.2M -$14.7M
Operating Income (Adjusted) -$16.7M -$25.8M -$25.2M -$22.2M -$14.7M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- -- $153.9K $37.5K
Revenue Growth (YoY) -- -- -- -- -75.65%
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $5.1M $4.1M $2.9M $2.8M $2.2M
Selling, General & Admin $1.9M $2.1M $2.7M $2M --
Other Inc / (Exp) -- -- -$57K -$1.6M --
Operating Expenses $7M $6.2M $5.7M $4.6M $4.4M
Operating Income -$7M -$6.2M -$5.7M -$4.6M -$4.4M
 
Net Interest Expenses $494.3K $223.5K $277.7K $2M --
EBT. Incl. Unusual Items -$7.5M -$4.9M -$5.9M -$6.4M -$5.1M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$668.1K -$175.9K -$224.8K -$198.9K -$197.5K
Net Income to Company -$6.8M -$4.8M -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.8M -$4.7M -$5.7M -$6.2M -$4.9M
 
Basic EPS (Cont. Ops) -$3.60 -$2.04 -$2.10 -$1.14 -$0.77
Diluted EPS (Cont. Ops) -$3.60 -$2.04 -$2.10 -$1.14 -$1.01
Weighted Average Basic Share $378.8K $464.1K $541.2K $1.1M $6.3M
Weighted Average Diluted Share $378.8K $464.1K $541.2K $1.1M $6.3M
 
EBITDA -$7M -$4.7M -$5.7M -$6.2M --
EBIT -$7M -$6.2M -$5.7M -$4.6M -$4.4M
 
Revenue (Reported) -- -- -- $153.9K $37.5K
Operating Income (Reported) -$7M -$6.2M -$5.7M -$4.6M -$4.4M
Operating Income (Adjusted) -$7M -$6.2M -$5.7M -$4.6M -$4.4M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- -- $278.4K $3.2M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $29.1K -- -- -- --
Gross Profit -$29.1K -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $14.9M $19.4M $15M $10.7M $9.2M
Selling, General & Admin $6.7M $6.8M $9.8M $8.7M $2.1M
Other Inc / (Exp) -- -- -$57K -$1.6M --
Operating Expenses $21.6M $26.2M $24.7M $19.1M $14M
Operating Income -$21.6M -$26.2M -$24.7M -$19.1M -$14M
 
Net Interest Expenses $1M $503.7K $1.7M $3.4M --
EBT. Incl. Unusual Items -$21.4M -$23.6M -$25.4M -$16M -$12.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.2M $473.6K -$768.1K -$787.8K -$759K
Net Income to Company -$19.2M -$24.2M -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$19.2M -$24.1M -$24.6M -$15.2M -$12M
 
Basic EPS (Cont. Ops) -$10.76 -$11.11 -$9.79 -$4.60 -$5.96
Diluted EPS (Cont. Ops) -$10.76 -$11.11 -$9.79 -$4.60 -$6.99
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$20.5M -$24M -$24.3M -$15.2M --
EBIT -$21.6M -$26.2M -$24.7M -$19.1M -$14M
 
Revenue (Reported) -- -- -- $278.4K $3.2M
Operating Income (Reported) -$21.6M -$26.2M -$24.7M -$19.1M -$14M
Operating Income (Adjusted) -$21.6M -$26.2M -$24.7M -$19.1M -$14M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Revenue -- -- -- $204.8K $37.5K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $9M $8.9M $6.8M $5.6M $4.4M
Selling, General & Admin $3.2M $3.7M $5.3M $3.6M --
Other Inc / (Exp) -- -- -$57K -$1.6M --
Operating Expenses $12.2M $12.6M $12.1M $9M $8.3M
Operating Income -$12.2M -$12.6M -$12.1M -$9M -$8.3M
 
Net Interest Expenses $790.5K $381.1K $605.1K $2.3M $397.3K
EBT. Incl. Unusual Items -$12M -$10.9M -$12.4M -$5.4M -$6.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$1.1M -$422.3K -$419.6K -$416.4K -$389.6K
Net Income to Company -$10.9M -$10.5M -- -- --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.9M -$10.5M -$11.9M -$5M -$6.5M
 
Basic EPS (Cont. Ops) -$5.89 -$4.53 -$4.53 -$0.89 -$1.06
Diluted EPS (Cont. Ops) -$5.89 -$4.53 -$4.53 -$0.89 -$1.30
Weighted Average Basic Share $734.7K $928.2K $1.1M $2M $11.8M
Weighted Average Diluted Share $734.7K $928.2K $1.1M $2M $11.8M
 
EBITDA -$11.2M -$10.6M -$11.8M -$5M -$1.4M
EBIT -$12.2M -$12.6M -$12.1M -$9M -$8.3M
 
Revenue (Reported) -- -- -- $204.8K $37.5K
Operating Income (Reported) -$12.2M -$12.6M -$12.1M -$9M -$8.3M
Operating Income (Adjusted) -$12.2M -$12.6M -$12.1M -$9M -$8.3M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $5.8M $32.2M $13.2M $5.6M $6M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses $1.6M $638K $2.5M $1.7M $955K
Other Current Assets -- -- -- -- --
Total Current Assets $11M $34.7M $17M $8.3M $8.8M
 
Property Plant And Equipment $459K $5.2M $4.7M $4.3M $3.5M
Long-Term Investments -- -- $209K $29K $44K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $12M $40.2M $22M $12.9M $12.5M
 
Accounts Payable $3.7M $2.8M $2.1M $2.7M $3M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $126K $136K $159K $159K
Current Portion Of Capital Lease Obligations $20K $314K $303K $326K $314K
Other Current Liabilities $180K $46K $885K $3M $67K
Total Current Liabilities $4.9M $4.3M $3.8M $7.1M $4.4M
 
Long-Term Debt -- $3.3M $9.8M $10.4M $9.6M
Capital Leases -- -- -- -- --
Total Liabilities $4.9M $7.7M $13.7M $17.6M $14.1M
 
Common Stock $2.6M $3.8M $3.9M $5.9M $10.5M
Other Common Equity Adj $31.7M -- -- -- --
Common Equity $1.4M $6.5M $1.7M -$945.8K -$1.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $7M $32.4M $8.3M -$4.7M -$1.7M
 
Total Liabilities and Equity $12M $40.2M $22M $12.9M $12.5M
Cash and Short Terms $5.8M $32.2M $13.2M $5.6M $6M
Total Debt $20K $3.6M $10.1M $10.7M $10.1M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Cash and Equivalents $18.8M $25.3M $7.1M $8M $14.7M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- --
Inventory -- -- -- -- --
Prepaid Expenses -- -- -- -- --
Other Current Assets -- -- -- -- --
Total Current Assets $23.2M $25.3M $11.4M $10.7M $18.2M
 
Property Plant And Equipment $2.3M -- $4.6M $3.9M $3.6M
Long-Term Investments -- -- $639K $463K $464K
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- -- -- --
Total Assets $27.7M $34M $16.8M $15.2M $22.4M
 
Accounts Payable $1.6M -- $1.7M $2.6M $2.5M
Accrued Expenses -- -- -- -- --
Current Portion Of Long-Term Debt -- $119K $152K $158K --
Current Portion Of Capital Lease Obligations $136K $292K $318K $319K --
Other Current Liabilities -- $625K $402K $48K --
Total Current Liabilities $4.8M -- $4M $3.8M $5.3M
 
Long-Term Debt $974K -- $10M $10M $10.7M
Capital Leases -- -- -- -- --
Total Liabilities $5.8M -- $14.2M $14M $16.2M
 
Common Stock $3.1M $3.8M $4.4M $8.2M $11.8M
Other Common Equity Adj $56.2M $76.6M $82.4M $106M --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $21.8M $20.1M $2.5M $1.3M $6.2M
 
Total Liabilities and Equity $27.7M $20.1M $16.8M $15.2M $22.4M
Cash and Short Terms $18.8M $25.3M $7.1M $8M $14.7M
Total Debt $1.1M -- $10.5M $10.5M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.1M -$24.5M -$23.2M -$22.2M -$10.6M
Depreciation & Amoritzation $105.7K $343.5K $571.3K $615.9K $606K
Stock-Based Compensation $3.4M $1.4M $942.5K $479.7K $356.4K
Change in Accounts Receivable -$2.5M $1.9M -$1.5M $1.1M $373.4K
Change in Inventories -- -- -- -- --
Cash From Operations -$12.5M -$21.9M -$25.8M -$17.7M -$12.9M
 
Capital Expenditures $395.7K $1.4M $292.2K $87.1K --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$395.7K -$1.3M -$268.2K -$93.1K -$3K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- $7.8M $65K --
Long-Term Debt Repaid -$74K -$289K -$424K -$697K -$1.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$128K -$3.8M -- -$432K -$2.3M
Cash From Financing $8.9M $49.7M $7.9M $10.7M $13.1M
 
Beginning Cash (CF) $5.8M $32.2M $13.2M $5.6M $6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M $26.3M -$19M -$7.6M $368.4K
Ending Cash (CF) $2.4M $58.2M -$6.6M -$2.5M $6.5M
 
Levered Free Cash Flow -$12.9M -$23.3M -$26.1M -$17.8M -$12.9M
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$6.8M -$4.8M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$7.5M -$5.2M -- -- --
 
Capital Expenditures $509.2K -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$494.2K -$77K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$35K -$107K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -$221K -- -- --
Cash From Financing -$20K -$300K -- -- --
 
Beginning Cash (CF) $18.8M $25.3M $7.1M $8M $14.7M
Foreign Exchange Rate Adjustment -$137.6K -- -- -- --
Additions / Reductions -$8.1M -$5.6M -- -- --
Ending Cash (CF) $10.5M $25.3M -- -- --
 
Levered Free Cash Flow -$8M -$5.3M -- -- --
Period Ending 2018-12-31 2019-12-31 2020-12-31 2021-12-31 2022-12-31
Net Income to Stockholders -- -- -$15.1M -$24.5M --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -- -- -$12.5M -$21.9M --
 
Capital Expenditures -- -- $395.7K $1.4M $180.6K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$395.7K -$1.3M --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -$74K -$289K --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$3.8M --
Cash From Financing -- -- $8.9M $49.7M --
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -- -$3.8M $26.3M --
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -- -$12.9M -$23.3M --
Period Ending 2021-06-30 2022-06-30 2023-06-30 2024-06-30 2025-06-30
Net Income to Stockholders -$10.9M -$10.5M -- -- --
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- -- -- -- --
Change in Accounts Receivable -- -- -- -- --
Change in Inventories -- -- -- -- --
Cash From Operations -$11.5M -$13.4M -- -- --
 
Capital Expenditures $850.3K $180.6K -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$820.4K -$235.6K -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $7.8M -- -- --
Long-Term Debt Repaid -$78K -$218K -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -$2.6M -$221K -- -- --
Cash From Financing $25.2M $7.4M -- -- --
 
Beginning Cash (CF) $45.8M $56.7M $17.4M $19.7M $32.6M
Foreign Exchange Rate Adjustment $92.8K -$149.6K -- -- --
Additions / Reductions $12.9M -$6.3M -- -- --
Ending Cash (CF) $58.8M $55.8M -- -- --
 
Levered Free Cash Flow -$12.4M -$13.6M -- -- --

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 64x

Buy
53
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 36x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
60
AAOI alert for Dec 24

Applied Optoelectronics, Inc. [AAOI] is up 5.1% over the past day.

Buy
85
HUT alert for Dec 24

Hut 8 Corp. [HUT] is up 0.65% over the past day.

Buy
63
GPCR alert for Dec 24

Structure Therapeutics, Inc. [GPCR] is down 2.36% over the past day.

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

Show me the best stock