NVAX

Value 202020212022202320242025 TTM Total revenue 475.6 M1.15 B1.98 B983.71 M682.16 M1.12 B 596.34 M Gross profit 475.6 M1.15 B1.08 B639.94 M479.42 M1.05 B 506.72 M Operating expenses 892.32 M2.83 B1.72 B1.21 B728.35 M597.64 M 584.87 M Selling/general/admin expenses 145.29 M298.36 M572.69 M560.45 M337.19 M157.48 M 138.17 M Research & development 747.03 M2.53 B1.24 B737.5 M391.17 M342.32 M 348.86 M Operating income -416.72 M-1.69 B-644.74 M-566.51 M-248.93 M452.8 M -78.15 M Non-Operating Income, Total 13.61 M-6.83 M10.97 M37.9 M40.44 M70.13 M 70.9 M Interest expense, net of interest capitalized 15.14 M21.13 M19.88 M14.42 M20.07 M22.55 M 21.73 M Non-Operating Income, excl. Interest Expenses -14.13 M-19.76 M-19.88 M-14.42 M-20.07 M6.95 M 6.78 M Unusual income/expense 12.59 M-8.2 M10.97 M37.9 M40.44 M40.63 M 42.4 M Pretax income 325.42 M-1.71 B-653.65 M-543.03 M-176.62 M442.17 M -86.19 M Equity in earnings —————— — Taxes -139 M29.21 M4.29 M2.03 M10.88 M1.86 M 1.65 M Non-controlling/minority interest —————— — After tax other income/expense 16.5 M7.64 M21.9 M7.04 M21.81 M-5.76 M 19.77 M Net income before discontinued operations -418.26 M-1.74 B-657.94 M-545.06 M-187.5 M440.3 M -87.83 M Discontinued operations —————— — Net income -418.26 M-1.74 B-657.94 M-545.06 M-187.5 M440.3 M -87.83 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders -418.26 M-1.74 B-657.94 M-545.06 M-187.5 M445.74 M -85.03 M Basic earnings per share (Basic EPS) —-23.44-8.42-5.41-1.232.72 -0.56 Diluted earnings per share (Diluted EPS) —-23.44-8.42-5.41-1.232.58 -0.41 Average basic shares outstanding —74.4 M78.18 M100.77 M152.19 M161.99 M — Diluted shares outstanding —74.4 M78.18 M100.77 M152.19 M173.1 M — EBITDA -412.42 M-1.67 B-615.64 M-525.51 M-200.93 M480.8 M — EBIT -416.72 M-1.69 B-644.74 M-566.51 M-248.93 M452.8 M -78.15 M Cost of revenue ——902.64 M343.77 M202.74 M73.04 M 89.62 M Other cost of goods sold ——76.69 M-1.1 M28.4 M2.2 M 6.1 M Depreciation & amortization (cash flow) 4.3 M12.5 M29.1 M41 M48 M28 M —