Financhill
Sell
24

DVAX Quote, Financials, Valuation and Earnings

Last price:
$9.69
Seasonality move :
9.66%
Day range:
$9.62 - $10.79
52-week range:
$9.62 - $14.63
Dividend yield:
0%
P/E ratio:
54.00x
P/S ratio:
5.01x
P/B ratio:
2.02x
Volume:
6.2M
Avg. volume:
2.7M
1-year change:
-17.35%
Market cap:
$1.2B
Revenue:
$277.2M
EPS (TTM):
$0.18
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $19.6M $195.1M $184.5M $55.6M $72M
Revenue Growth (YoY) 84.96% 897.8% -5.42% -69.87% 29.56%
 
Cost of Revenues $4.1M $74M $77.5M $8.7M $13.4M
Gross Profit $15.5M $121.1M $107M $46.9M $58.6M
Gross Profit Margin 79.24% 62.06% 58% 84.37% 81.38%
 
R&D Expenses $9.5M $11.1M $12.9M $14.1M $18.7M
Selling, General & Admin $17.8M $29.2M $31M $41.3M $41.6M
Other Inc / (Exp) $1.2M $21.5M $2.2M $1.6M $2.6M
Operating Expenses $27.4M $40.3M $43.9M $55.4M $60.3M
Operating Income -$11.9M $80.7M $63.1M -$8.5M -$1.6M
 
Net Interest Expenses $4.7M $1.7M -- -- --
EBT. Incl. Unusual Items -$15.5M $100.6M $68M $996K $7.6M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $808K $241K $777K $579K
Net Income to Company -$15.5M $99.8M $67.7M $219K $7.1M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.5M $99.8M $67.7M $219K $7.1M
 
Basic EPS (Cont. Ops) -$0.14 $0.80 $0.53 -- $0.06
Diluted EPS (Cont. Ops) -$0.14 $0.55 $0.45 -- $0.05
Weighted Average Basic Share $110.2M $121.4M $127.6M $129.4M $128M
Weighted Average Diluted Share $110.3M $188.4M $151.9M $129.4M $132.4M
 
EBITDA -$8.9M $104M $71.9M $5.5M $12.3M
EBIT -$10.7M $102.3M $70.5M $3.5M $10.2M
 
Revenue (Reported) $19.6M $195.1M $184.5M $55.6M $72M
Operating Income (Reported) -$11.9M $80.7M $63.1M -$8.5M -$1.6M
Operating Income (Adjusted) -$10.7M $102.3M $70.5M $3.5M $10.2M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 -- -- $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) -$0.78 $0.61 $2.31 -$0.05 $0.21
Diluted EPS (Cont. Ops) -$0.88 $0.34 $1.97 -$0.06 $0.18
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$46.8M $95.8M $308M $9.7M $45.7M
EBIT -$56.2M $88.7M $301.3M $2.4M $37.7M
 
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 $301.3M $2.4M $37.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $439.4M $722.7M $232.3M $277.2M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $173.6M $262.2M $50.2M $49.4M --
Gross Profit $265.9M $460.5M $182.1M $227.8M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $32.2M $46.6M $54.9M $61.6M --
Selling, General & Admin $100.2M $131.4M $152.9M $170.4M --
Other Inc / (Exp) -$44.9M $10.6M -$3.9M $5.3M --
Operating Expenses $132.4M $178M $207.8M $231.9M --
Operating Income $133.5M $282.5M -$25.7M -$4.1M --
 
Net Interest Expenses $11M $2.3M -- -- --
EBT. Incl. Unusual Items $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 $76.7M $293.2M -$6.4M $27.3M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $76.7M $293.2M -$6.4M $27.3M --
 
Basic EPS (Cont. Ops) $0.61 $2.31 -$0.05 $0.21 --
Diluted EPS (Cont. Ops) $0.34 $1.97 -$0.06 $0.18 --
Weighted Average Basic Share $465M $505.6M $514.9M $520.2M --
Weighted Average Diluted Share $537.6M $602.8M $563.6M $571.9M --
 
EBITDA $95.8M $308M $9.7M $45.7M --
EBIT $88.7M $301.3M $2.4M $37.7M --
 
Revenue (Reported) $439.4M $722.7M $232.3M $277.2M --
Operating Income (Reported) $133.5M $282.5M -$25.7M -$4.1M --
Operating Income (Adjusted) $88.7M $301.3M $2.4M $37.7M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.5M $99.8M $67.7M $219K $7.1M
Depreciation & Amoritzation $1.8M $1.8M $1.4M $2M $2.1M
Stock-Based Compensation $3.5M $6.2M $8.7M $11.3M $13M
Change in Accounts Receivable $8.4M $68.5M -$16.4M $2.3M $28.4M
Change in Inventories -$4.7M $3.4M $23.4M -$5.5M -$9.5M
Cash From Operations -$15.7M $120.5M $34.9M $13.8M $53M
 
Capital Expenditures $769K $3M $1.6M $1.7M $3.5M
Cash Acquisitions -- -- -- -- --
Cash From Investing $14.3M $54.9M -$33M -$20.2M $23.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$245K -$479K
Cash From Financing $66K $14.8M $153K $1.8M -$98.9M
 
Beginning Cash (CF) $32.9M $246.6M $198.8M $154.8M $119.6M
Foreign Exchange Rate Adjustment $731K -$418K $1.3M $479K -$960K
Additions / Reductions -$1.3M $190.3M $2.1M -$4.7M -$22.5M
Ending Cash (CF) $32.3M $436.4M $202.2M $150.6M $96.2M
 
Levered Free Cash Flow -$16.5M $117.5M $33.4M $12M $49.5M
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 -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -$6.5M -$9.3M
Cash From Financing $109.5M $55.8M $19.5M $1.4M -$102M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$9.3M $405.5M -$233.8M -$52M -$53.5M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$103.3M $326.1M $55.6M $96.5M $60.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders $76.7M $293.2M -$6.4M $27.3M --
Depreciation & Amoritzation $7.1M $6.7M $7.3M $8.1M --
Stock-Based Compensation $21.3M $32.9M $42.6M $52.6M --
Change in Accounts Receivable -$109.2M -$15.7M $43.3M -$2.4M --
Change in Inventories -$234K -$32.4M $3.9M -$19.9M --
Cash From Operations $335.5M $62.7M $100.6M $66.5M --
 
Capital Expenditures $9.5M $7.1M $4.1M $6.4M --
Cash Acquisitions -- -- -- -- --
Cash From Investing $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 -- -- -- -- --
Other Financing Activities -$27.2M -- -$6.5M -$9.3M --
Cash From Financing $55.8M $19.5M $1.4M -$102M --
 
Beginning Cash (CF) $488M $1.1B $758.6M $515.2M --
Foreign Exchange Rate Adjustment -$1.4M -$443K $324K -$862K --
Additions / Reductions $405.5M -$233.8M -$52M -$53.5M --
Ending Cash (CF) $892.1M $829.9M $706.9M $460.8M --
 
Levered Free Cash Flow $326.1M $55.6M $96.5M $60.2M --

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: $3.2T
P/E Ratio: 37x

Sell
40
Is AAPL Stock a Buy?

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

Buy
61
Is NVDA Stock a Buy?

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

Alerts

Buy
60
RGC alert for May 8

Regencell Bioscience Holdings [RGC] is up 10.54% over the past day.

Buy
92
TPB alert for May 8

Turning Point Brands [TPB] is down 6.67% over the past day.

Buy
74
LIVN alert for May 8

LivaNova PLC [LIVN] is up 1.33% over the past day.

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

Show me the best stock