NVAX

Value 202020212022202320242025 TTM Total revenue 475.6 M1.15 B1.98 B983.71 M682.16 M1.12 B 1.12 B Gross profit 475.6 M1.15 B1.08 B639.94 M479.42 M1.05 B 1.05 B Operating expenses 150.18 M311.02 M601.75 M626.36 M729 M630.14 M 205 M Selling/general/admin expenses 145.29 M298.36 M572.69 M560.45 M337.19 M157.48 M 131.32 M Research & development 747.03 M2.53 B1.24 B737.5 M391.17 M342.32 M 342.32 M Operating income 416.72 M1.69 B644.74 M566.51 M248.93 M452.8 M 452.8 M Non-Operating Income, Total 13.61 M9.56 M10.97 M37.9 M40.44 M70.13 M 54.83 M Interest expense, net of interest capitalized 15.14 M21.13 M19.88 M14.42 M20.07 M22.55 M 22.55 M Non-Operating Income, excl. Interest Expenses -14.13 M-19.76 M-19.88 M-14.42 M-20.07 M6.95 M -8.35 M Unusual income/expense 12.59 M8.2 M10.97 M37.9 M40.44 M40.63 M 40.63 M Pretax income 325.42 M1.71 B653.65 M543.03 M176.62 M442.17 M 442.17 M Equity in earnings —————— — Taxes -139 M29.21 M4.3 M2.03 M10.88 M1.86 M 1.86 M Non-controlling/minority interest —————— — After tax other income/expense 16.5 M7.64 M21.9 M7.04 M21.81 M5.76 M 5.76 M Net income before discontinued operations 418.26 M1.74 B657.9 M545.1 M187.5 M440.3 M 440.3 M Discontinued operations —————— — Net income 418.26 M1.74 B657.9 M545.1 M187.5 M440.3 M 440.3 M Dilution adjustment —————— — Preferred dividends —————— — Diluted net income available to common stockholders 418.26 M1.74 B657.9 M545.1 M187.5 M445.74 M 445.74 M Basic earnings per share (Basic EPS) —-23.44-8.42-5.41-1.232.72 2.72 Diluted earnings per share (Diluted EPS) —-23.44-8.42-5.41-1.232.58 2.58 Average basic shares outstanding —74.4 M78.18 M100.77 M152.19 M161.99 M 647.41 M Diluted shares outstanding —74.4 M78.18 M100.77 M152.19 M173.1 M 690.3 M EBITDA ——506.59 M54.58 M-201.58 M448.3 M 847.1 M EBIT ——477.49 M13.58 M-249.58 M420.3 M 845.43 M Cost of revenue ——902.64 M343.77 M202.74 M73.04 M 73.04 M Other cost of goods sold ——235.11 M145.9 M28.4 M2.2 M 2.2 M Depreciation & amortization (cash flow) 4.3 M12.5 M29.1 M41 M48 M28 M 1.66 M