NASDAQ : EVAX

Evaxion Biotech A/S — Financials

$3.175 USD

$0.07 (2.42%)

Volume
22.77K
Average Volume
24.91K
Market Capitalization
$20.06M
P/E Ratio
-2.08
Dividend Yield
0.00%
Price Target
$9.50
Year High
$12.15
Year Low
$2.52
Day High
Day Low
Payout Ratio
$0.00
Current Ratio
$0.00
EVAX Financial Statements
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
revenue 7.53M 3.34M 73000 - - - - -
costOfRevenue - - - - - - 80984 73928
grossProfit 7.53M 3.34M 73000 - - - -80984 -73928
researchAndDevelopmentExpenses 9.98M 10.46M 11.92M 17.06M 19.58M 11.7M 8.65M 3.73M
generalAndAdministrativeExpenses 6.49M 7.32M 10.08M 8.06M 6.18M 5.67M - 1.88M
sellingAndMarketingExpenses - - - - - - - -
sellingGeneralAndAdministrativeExpenses 6.49M 7.32M 10.08M 8.06M 6.18M 5.67M 2.63M 1.88M
otherExpenses 301K 302K 275K 144K 71000 -800K - 15000
operatingExpenses 16.76M 18.08M 22.27M 25.26M 25.83M 16.57M 11.28M 5.63M
costAndExpenses 16.76M 18.08M 22.27M 25.26M 25.83M 16.57M 11.36M 5.63M
netInterestIncome -577K -708K -743K 1.32M 1.12M -7000 -1.21M -696K
interestIncome 299K 254K 154K 2.83M 2.04M 216K 9000 2000
interestExpense 876K 962K 897K 1.51M 915K 223K 1.22M 698K
depreciationAndAmortization 615K 607K 615K 571K 344K 105K 80984 73928
ebitda -7.12M -9.79M -21.4M -22.57M -24.21M -16.46M -11.9M -6.18M
ebit -7.74M -10.39M -22.02M -23.14M -24.55M -16.57M -11.98M -6.25M
nonOperatingIncomeExcludingInterest -1.5M -4.34M -179K -2.12M -1.28M - 617.88K 622.94K
operatingIncome -9.23M -14.73M -22.2M -25.26M -25.83M -16.57M -11.36M -5.63M
totalOtherIncomeExpensesNet 619K 3.38M -718K 1.32M 1.12M -7000 -656.87K -636.93K
incomeBeforeTax -8.62M -11.36M -22.92M -23.94M -24.71M -16.58M -12.02M -6.27M
incomeTaxExpense -908K -788K -790K -772K -178K -1.56M -824.84K -735K
netIncomeFromContinuingOperations -7.71M -10.57M -22.12M -23.17M -24.53M -15.02M -11.19M -5.53M
netIncomeFromDiscontinuedOperations - - - - - - - -
otherAdjustmentsToNetIncome - - - - - - - -5356
netIncome -7.71M -10.57M -22.12M -23.17M -24.53M -15.02M -11.19M -5.54M
netIncomeDeductions - - - - - - - -5356
bottomLineNetIncome -7.71M -10.57M -22.12M -23.17M -24.53M -15.02M -11.19M -5.53M
eps -1.21 -9.8 -32.4 -39.2 -50.4 -37 -27.6 -11.52
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31 2017-12-31
cashAndCashEquivalents 23.23M 5.05M 5.58M 13.18M 32.17M 5.83M 9.56M 7.43M 468K
shortTermInvestments - - - - - - - - -
cashAndShortTermInvestments 23.23M 5.05M 5.58M 13.18M 32.17M 5.83M 9.56M 7.43M 468K
netReceivables 1.05M 1.86M - - - - - 772K 2.14M
accountsReceivables - - - - - - - - -
otherReceivables 1.05M 1.86M - - - - - 772K 1.65M
inventory - - - - - - - -1.36M -
prepaids 615.99K 955K 1.69M 2.49M 638K 1.18M 468K 178K 133K
otherCurrentAssets - 900K 1.08M 1.31M 1.9M 3.94M 931K - -
totalCurrentAssets 24.9M 8.76M 8.35M 16.98M 34.7M 10.95M 10.96M 8.38M 2.74M
propertyPlantEquipmentNet 3.32M 3.51M 4.34M 4.68M 5.17M 221K 101K 130K 213K
goodwill - - - - - - - - -
intangibleAssets - - - - 93000 100000 - - -
goodwillAndIntangibleAssets - - - - 93000 100000 - - -
longTermInvestments - 44000 - - - - - - -
taxAssets - - - - - - - - -
otherNonCurrentAssets 185K 162K 196K 365K 191K 694K 25000 - -2000
totalNonCurrentAssets 3.51M 3.72M 4.54M 5.04M 5.46M 1.02M 126K 130K 211K
otherAssets - - - - - - - - -
totalAssets 28.41M 12.48M 12.89M 22.02M 40.16M 11.96M 11.08M 8.51M 2.95M
totalPayables 2.19M 2.97M 2.69M 2.08M 2.85M 3.67M 646K 336K 59000
accountPayables 2.19M 2.97M 2.69M 2.08M 2.85M 3.67M 646K 139K 59000
otherPayables - - - - - - - 197K -
accruedExpenses 1.1M - 894K 353K 989K 1.05M 863K - -
shortTermDebt 190K 159K 159K 136K 126K - - 8.57M -
capitalLeaseObligationsCurrent 360K 314K 326K 303K 314K 20000 36000 75000 66000
taxPayables - - - - - - - - -
deferredRevenue - - - - - - - - -
otherCurrentLiabilities 415.98K 927K 3.02M 885K 46000 180K 177K 440K 178K
totalCurrentLiabilities 4.26M 4.37M 7.08M 3.76M 4.32M 4.93M 1.72M 9.42M 303K
longTermDebt 5.35M 8.01M 8.49M 7.86M 1.04M - - - -
capitalLeaseObligationsNonCurrent 1.61M 1.62M 1.9M 1.95M 2.21M - - 24000 96000
deferredRevenueNonCurrent - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - -
otherNonCurrentLiabilities 158K 141K 149K 144K 153K - - - -
totalNonCurrentLiabilities 7.11M 9.77M 10.53M 9.96M 3.4M - - 24000 96000
otherLiabilities - - - - - - - - -
capitalLeaseObligations 1.97M 1.93M 2.22M 2.26M 2.52M 20000 36000 99000 162K
totalLiabilities 11.37M 14.14M 17.62M 13.72M 7.73M 4.93M 1.72M 9.44M 399K
treasuryStock - - - - - - - - -
preferredStock - - - - - - - - -
commonStock 15.79M 10.52M 5.9M 3.89M 3.76M 2.65M 2.48M 2.11M 2.11M
retainedEarnings -126.24M -118.54M -107.97M -85.84M -50.43M -27.28M -15.81M -6.98M -3.51M
additionalPaidInCapital 120.73M 95.94M 87.45M 80.73M 80.43M 31.44M 22.86M 4.11M -
date 2025-12-31 2024-12-31 2023-12-31 2022-12-31 2021-12-31 2020-12-31 2019-12-31 2018-12-31
netIncome -7.73M -10.57M -22.12M -23.17M -24.53M -15.02M -11.2M -5.54M
depreciationAndAmortization 616.88K 607K 615K 571K 344K 105K 81000 74000
deferredIncomeTax - -813K -984K -998K -190K -2.07M -825K -735K
stockBasedCompensation - 357K 479K 942K 1.38M 3.41M 2.36M 2.07M
changeInWorkingCapital -137.42K 520K 1.56M -2.88M 1.24M 215K 573K 981K
accountsReceivables 178.54K 374K 1.11M -1.49M 1.86M -2.5M -337K 443K
inventory - - - 1.49M - - - 446K
accountsPayables -537.64K 449K 502K -599K -647K 1.8M 507K 79000
otherWorkingCapital 221.68K -303K -48703 -2.28M 21000 918K 403K 13000
otherNonCashItems 605.85K -3.04M 2.76M -243K -171K 919K 1.98M 1.16M
netCashProvidedByOperatingActivities -6.65M -12.94M -17.69M -25.77M -21.93M -12.44M -7.02M -1.99M
investmentsInPropertyPlantAndEquipment -11033 - -87133 -292K -1.3M -358K -68000 -7000
acquisitionsNet - - - - - - - -
purchasesOfInvestments -3009 -3000 -6000 - - - - -
salesMaturitiesOfInvestments - - - 24013 30000 - - -
otherInvestingActivities - - 133 -13 -60000 -35000 - 13000
netCashProvidedByInvestingActivities -14042 -3000 -93000 -268K -1.33M -393K -68000 6000
netDebtIssuance -400.22K -1.14M -632K 7.42M -289K -74000 79000 7.94M
longTermNetDebtIssuance -400.22K -1.14M -632K 7.42M -289K -74000 79000 7.94M
shortTermNetDebtIssuance - - - - - - 152K 8M
netStockIssuance 23.23M 16.55M 9.17M 428K 53.85M 9.02M 9.44M 1.09M
netCommonStockIssuance 23.23M 16.55M 9.17M 428K 53.85M 9.02M 9.44M 1.09M
commonStockIssuance 23.23M 16.55M 9.17M 428K 53.85M 9.02M 9.44M 1.09M
commonStockRepurchased - - - - - - -13000 -
netPreferredStockIssuance - - - - - - - -
netDividendsPaid - - - - - - - -
commonDividendsPaid - - - - - - - -
preferredDividendsPaid - - - - - - - -
otherFinancingActivities -353.08K -2.28M 2.16M - -3.76M -128K -13000 -
netCashProvidedByFinancingActivities 22.48M 13.13M 10.69M 7.85M 49.8M 8.82M 9.51M 9.03M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
revenue - - 7.49M 37000 - 122K 3.02M 154K 51000 73000
costOfRevenue - - - - - - - - - -
grossProfit - - 7.49M 37000 - 122K 3.02M 154K 51000 73000
researchAndDevelopmentExpenses 2.3M 2.56M 3.09M 2.16M 2.16M 2.26M 2.61M 2.75M 2.84M 2.3M
generalAndAdministrativeExpenses 1.52M 1.19M 1.38M 2.21M 1.71M 1.59M 2.13M 1.98M 1.61M 1.86M
sellingAndMarketingExpenses - - - - - - - - - -
sellingGeneralAndAdministrativeExpenses 1.52M 1.19M 1.38M 2.21M 1.71M 1.59M 2.13M 1.98M 1.61M 1.86M
otherExpenses - 301K 1000 - - 302K - - - 275K
operatingExpenses 3.82M 4.05M 4.47M 4.38M 3.87M 4.15M 4.75M 4.74M 4.45M 4.44M
costAndExpenses 3.82M 4.05M 4.47M 4.38M 3.87M 4.15M 4.75M 4.74M 4.45M 4.44M
netInterestIncome -27000 -3.79M 1.33M -211K 2.1M 119.16K -300.95K -184K 5.37M -418K
interestIncome 305K -4.91M 2.69M 30000 2.49M 573.95K 84264 41000 5.62M -250K
interestExpense 332K -1.12M 1.36M 241K 397K 454.79K 385.21K 225K 246K 168K
depreciationAndAmortization - - - - - 90750 - - - 115K
ebitda -3.51M -8.28M 5.71M -4.78M -1.38M -5.52M -1.65M -6.17M 1.22M -4.47M
ebit -3.51M -8.28M 5.71M -4.78M -1.38M -5.61M -1.65M -6.17M 1.22M -4.59M
nonOperatingIncomeExcludingInterest -306K 4.23M -2.69M 445K -2.49M 1.58M -84000 1.59M -5.62M 225K
operatingIncome -3.82M -4.05M 3.02M -4.34M -3.87M -4.02M -1.73M -4.58M -4.4M -4.36M
totalOtherIncomeExpensesNet -26000 -2.12M 1.33M -686K 2.1M 120K -300K -1.82M 5.37M -336K
incomeBeforeTax -3.84M -6.17M 4.35M -5.03M -1.77M -3.9M -2.03M -6.4M 976K -4.7M
incomeTaxExpense -216K -256K -265K -195K -192K -275K -96000 -199K -218K -177K
netIncomeFromContinuingOperations -3.63M -5.92M 4.62M -4.83M -1.58M -3.63M -1.94M -6.2M 1.19M -4.52M
netIncomeFromDiscontinuedOperations - - - - - - - - - -
otherAdjustmentsToNetIncome - -1000 1000 - - - - - - -
netIncome -3.63M -5.92M 4.62M -4.83M -1.58M -3.63M -1.94M -6.2M 1.19M -4.52M
netIncomeDeductions - - - - - - - - - -
bottomLineNetIncome -3.63M -5.92M 4.62M -4.83M -1.58M -3.63M -1.94M -6.2M 1.19M -4.52M
eps -0.44 -0.89 4.2 -4.4 -1.43 -3.4 -1.4 -4.6 1.04 -6.6
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
cashAndCashEquivalents 18.44M 23.23M 10.57M 14.75M 17.84M 5.05M 4.58M 7.99M 11.73M 5.58M
shortTermInvestments - - - - - - - - - -
cashAndShortTermInvestments 18.44M 23.23M 10.57M 14.75M 17.84M 5.05M 4.58M 7.99M 11.73M 5.58M
netReceivables - 1.05M - 864.02K - 1.86M - - - -
accountsReceivables - - - - - - - - - -
otherReceivables - 1.05M - 864.02K - 1.86M - - - -
inventory - - - - - - - - - -
prepaids - 615.99K - 2.57M - 955K - 1.92M - 1.69M
otherCurrentAssets - - -10.57M -18 -17.84M 900K -4.58M 790K -11.73M 1.08M
totalCurrentAssets 18.44M 24.9M 10.57M 18.18M 17.84M 8.76M 4.58M 10.7M 11.73M 8.35M
propertyPlantEquipmentNet - 3.32M - 3.62M - 3.51M - 3.9M - 4.34M
goodwill - - - - - - - - - -
intangibleAssets - - - - - - - - - -
goodwillAndIntangibleAssets - - - - - - - - - -
longTermInvestments - - - 464.01K - 44000 - - - -
taxAssets - - - - - - - - - -
otherNonCurrentAssets 5.2M 185K 19.16M 184.99K 7.4M 162K 10.61M 628K 10.92M 196K
totalNonCurrentAssets 5.2M 3.51M 19.16M 4.27M 7.4M 3.72M 10.61M 4.53M 10.92M 4.54M
otherAssets - - - - - - - - - -
totalAssets 23.64M 28.41M 29.74M 22.45M 25.24M 12.48M 15.18M 15.23M 22.65M 12.89M
totalPayables - 2.19M - 3.65M - 2.97M - 2.56M - 2.69M
accountPayables - 2.19M - 2.5M - 2.97M - 2.56M - 2.69M
otherPayables - - - 1.16M - - - - - -
accruedExpenses - 1.1M - - - 860K - - - 894K
shortTermDebt - 190K - 184K - 159K - 158K - 159K
capitalLeaseObligationsCurrent - 360K - 356K - 314K - 319K - 326K
taxPayables - - - - - - - - - -
deferredRevenue - - - - - - - - - -
otherCurrentLiabilities - 415.98K - 1.13M - 67000 - 786K - 3.02M
totalCurrentLiabilities - 4.26M - 5.32M - 4.37M - 3.82M - 7.08M
longTermDebt - 5.35M - 9.03M - 8.01M - 8.26M - 8.49M
capitalLeaseObligationsNonCurrent - 1.61M - 1.71M - 1.62M - 1.75M - 1.9M
deferredRevenueNonCurrent - - - - - - - - - -
deferredTaxLiabilitiesNonCurrent - - - - - - - - - -
otherNonCurrentLiabilities 10.44M 158K 13.14M 158K 14.92M 141K 15.11M 145K 20.05M 149K
totalNonCurrentLiabilities 10.44M 7.11M 13.14M 10.9M 14.92M 9.77M 15.11M 10.16M 20.05M 10.53M
otherLiabilities - - - - - - - - - -
capitalLeaseObligations - 1.97M - 2.07M - 1.93M - 2.07M - 2.22M
totalLiabilities 10.44M 11.37M 13.14M 16.22M 14.92M 14.14M 15.11M 13.98M 20.05M 17.62M
treasuryStock - - - - - - - - - -
preferredStock - - - - - - - - - -
commonStock 16.04M 15.79M 13.81M 11.82M 11.82M 10.52M 8.73M 8.24M 7.96M 5.9M
retainedEarnings -133.72M -126.24M -127.32M -124.95M -120.11M -118.54M -114.9M -112.97M -112.03M -107.97M
additionalPaidInCapital - 120.73M - 112.63M - 95.94M - 95.88M - 87.45M
date 2026-03-31 2025-12-31 2025-09-30 2025-06-30 2025-03-31 2024-12-31 2024-09-30 2024-06-30 2024-03-31 2023-12-31
netIncome -3.63M -5.91M 4.62M -4.83M -1.58M -3.6M -1.94M -6.2M 1.19M -4.52M
depreciationAndAmortization - - - - - - - - - 115K
deferredIncomeTax - - - - - - - - - -
stockBasedCompensation - - - - - - - - - -21000
changeInWorkingCapital - - - - - - - - - 904K
accountsReceivables - - - - - - - - - 707K
inventory - - - - - - - - - -
accountsPayables - - - - - - - - - -
otherWorkingCapital - - - - - - - - - 197K
otherNonCashItems 3.63M 5.91M -4.62M 4.83M 1.58M 3.6M 1.94M 6.2M -1.19M 1.52M
netCashProvidedByOperatingActivities - - - - - - - - - -2.01M
investmentsInPropertyPlantAndEquipment - - - - - - - - - 1000
acquisitionsNet - - - - - - - - - -
purchasesOfInvestments - - - - - - - - - -
salesMaturitiesOfInvestments - - - - - - - - - -
otherInvestingActivities - - - - - - - - - -
netCashProvidedByInvestingActivities - - - - - - - - - 1000
netDebtIssuance - - - - - - - - - -118K
longTermNetDebtIssuance - - - - - - - - - -118K
shortTermNetDebtIssuance - - - - - - - - - -
netStockIssuance - - - - - - - - - -
netCommonStockIssuance - - - - - - - - - -
commonStockIssuance - - - - - - - - - -
commonStockRepurchased - - - - - - - - - -
netPreferredStockIssuance - - - - - - - - - -
netDividendsPaid - - - - - - - - - -
commonDividendsPaid - - - - - - - - - -
preferredDividendsPaid - - - - - - - - - -
otherFinancingActivities - - - - - - - - - 5.38M
netCashProvidedByFinancingActivities - - - - - - - - - 5.26M