VCP ScannerFree US Stock Screener & Financial AnalysisFree US Stock Screener
ScreenerThemes
DCF ValuationCalculate intrinsic value of US stocks
Market ValuationBuffett indicator, CAPE & macro gauges
Total ReturnSee dividends + price return history
DCA CalculatorSimulate recurring buys & compounding
Earnings
FAANG & Tech
AAPL vs MSFTNVDA vs AMDGOOGL vs META
Cloud & Cyber
CRM vs NOWCRWD vs PANWSNOW vs DDOG
Consumer & Auto
TSLA vs FAMZN vs WMTNFLX vs DIS
Finance & Crypto
JPM vs BACV vs MACOIN vs MSTR
Pharma & Energy
LLY vs NVOJNJ vs PFEXOM vs CVX
Compare Any Stocks...
WatchlistInsider
ScreenerThemes
Earnings
WatchlistInsider
NVAXNovavax, Inc.
$8.88$1.5B
Overview & Verdict
Overview
Valuation & Forecasts
Valuation ModelsEstimatesDCF Model
Price & Analyst Data
Analyst TargetsPrice HistoryTechnical Analysis
Financial Statements
Income StatementBalance SheetCash FlowRatios & Margins
Performance
P/E HistoryRevenue HistoryEarnings HistoryDividend HistoryTotal Return
Ownership
Holders
← Back to Screener
VCP ScannerFree US Stock Screener & Financial Analysis

Find stocks. Verify deeply. Act with conviction.

Data updated daily

Product

  • Screener
  • Themes
  • Valuation
  • Total Return
  • DCA Calculator
  • News
  • Earnings

Resources

  • Market Valuation
  • Compare
  • Insider Activity
  • Methodology
  • How It Works
  • Glossary
  • Learn

Get Ideas

Get weekly stock ideas — free

© 2026 VCP Scanner
AboutPrivacyTerms
Not financial advice. Do your own research.
ScreenerNewsCompareWatchlist
HomeStocksNVAXCash Flow

Novavax, Inc. (NVAX) Cash Flow Statement

30Y historyFree accessUpdated daily

Free cash flow remains highly erratic, swinging from a positive $311.1M in 2024Q2 to a negative $187.1M in 2025Q1, reflecting a fundamental inability to generate consistent operational cash conversion.

NVAX Cash Flow Statement

Income StatementBalance SheetCash FlowRatios
AnnualQuarterly
MetricTTMDec'25Dec'24Dec'23Dec'22Dec'21Dec'20Dec'19Dec'18Dec'17Dec'16Dec'15Dec'14Dec'13Dec'12Dec'11Dec'10Dec'09Dec'08Dec'07Dec'06Dec'05Dec'04Dec'03Dec'02Dec'01Dec'00Dec'99Dec'98Dec'97Dec'96
Cash from Operations-91.56M-244.63M-87.26M-713.97M-415.94M322.95M-42.54M-136.62M-184.82M-138.7M-255.47M-126.09M-67.01M-45.36M-18.23M-23.63M-32.85M-32.83M-24.31M-26.74M-14.81M-5.81M-30.1M-17.55M-21.07M-4.57M-10.04M-3.7M-3.6M-4.2M-3.3M
Operating CF Margin %--21.77%-12.79%-128.32%-26.01%163.45%-190.02%-732.09%-539.04%-444.88%-1663.95%-347.83%-218.58%-216.87%-82.57%-160.87%-9577.84%-10101.54%-2284.77%-1767.48%-316.25%-78.63%-364.39%-148.89%-140.39%-18.97%-405.82%-308.33%-514.29%-840%-3300%
Operating CF Growth %193.61%-180.34%87.78%-71.65%-228.79%859.14%68.86%26.08%-33.26%45.71%-102.61%-88.15%-47.74%-148.83%22.85%28.07%-0.07%-35.05%9.09%-80.57%-154.95%80.7%-71.53%16.7%-361.37%54.54%-171.46%-2.78%14.29%-27.27%-
Net Income-87.83M440.3M-187.5M-545.06M-657.94M-1.74B-418.26M-132.69M-184.75M-183.77M-279.97M-156.94M-82.95M-51.98M-28.51M-19.36M-35.71M-38.37M-36.32M-28.59M-23.07M-11.17M-25.92M-17.27M-22.7M-9.74M-12.19M-4.5M-4.8M-4.5M-5.5M
Depreciation & Amortization22.34M27.61M48.5M41.23M29.05M12.66M4.88M5.68M8.16M9.82M8.51M5.98M4.42M2.59M1.67M1.61M1.37M1.19M893K-1.01M2.71M3.48M3.05M1.19M1.14M3.49M594K400K300K300K300K
Stock-Based Compensation25.73M36.02M48.15M85.36M130.3M183.63M128.03M17.05M18.31M19.81M19.16M13.43M6.09M2.48M2.09M2.05M1.34M1.53M2.07M1.8M2.27M406K53K0108K000000
Deferred Taxes00000000-55K269K374K681K-81K-299K-1.01M20.04M444K903K5.43M-2.83M-2.27M2.61M-9.97M055K000000
Other Non-Cash Items121.33M139.14M-44.89M81.35M443.8M136.79M230.78M-2.63M-5.35M6.07M3.93M3.53M375K1.91M4.99M-22.18M-1.95M-279K2.34M3.32M2.85M30K262K634K343K207K5K-100K100K500K-700K
Working Capital Changes-173.12M-887.71M48.48M-376.84M-361.15M1.73B12.02M-24.02M-21.14M9.11M-7.47M7.22M5.13M-55K2.54M-5.79M1.65M2.19M1.27M559K2.69M-1.16M2.42M-2.09M-13K1.48M1.55M400K800K-500K2.6M
Change in Receivables73.42M61.04M354.09M-274.44M249.17M-192.26M-422.69M-4.2M1.21M02.07M6.25M-5.71M-451K954K-1.91M204K32K438K-298K2.19M-248K720K-261K1.92M000000
Change in Inventory-5.84M-3.24M12.91M-74.46M-477.8M-600.33M0000-1.98M-8.04M-4.02M-3.02M306K-3.69M-947K-536K-17K90K200K2.1M-2.61M-222K-96K-76K-211K0000
Change in Payables-170.8M-322.57M-385.63M-378.81M913.4M600.33M163.16M0-6.74M5.19M-4.81M9.07M13.98M4.18M2.01M-2.69M2.55M2.55M141K206K594K-3.87M5.44M-1.39M-520K000000
Cash from Investing-33.31M-78.27M-204.04M-58.81M-92.98M100.15M-377.78M38.49M28.6M35.97M28.02M-21.27M-129.83M16.39M-32.26M18.54M-21.27M2.35M29.91M24.65M-66.81M-162K-1.61M-1.92M-9.66M-5.67M-13.38M-800K-400K300K-800K
Capital Expenditures-5.61M-5.56M-14.64M-58.81M-92.98M-57.49M-54.62M-1.86M-1.37M-4.19M-18.21M-18.29M-7.27M-5.79M-4.34M-610K-1.56M-745K-5.69M-1.96M-1.52M-230K-1.61M-2.02M-9.66M-2.33M-831K-600K-200K0-100K
CapEx % of Revenue0.94%0.49%2.15%10.57%5.82%29.09%243.98%9.95%4%13.44%118.63%50.44%23.71%27.66%19.66%4.15%453.64%229.23%534.68%129.61%32.37%3.11%19.47%17.12%64.39%9.7%33.58%50%28.57%-100%
Acquisitions00192.64M0057.49M-165.52M01.37M4.19M18.21M18.29M7.27M3.03M4.34M610K745K05.69M000000-3.33M-12.47M0000
Investments-------------------------------
Other Investing58.95M18.82M000-57.49M018.33M-1.37M-4.19M-18.2M-18.27M-7.23M116K-4.02M-610K-745K0-4.21M-3K068K0100K00-86K-200K-200K-200K-200K
Cash from Financing72.47M27.74M260.58M4.47M324.99M461.71M984.76M98.38M102.81M64.54M279.03M208.28M109.72M131.03M53.79M11.13M23.43M42.29M16.99M-720K56.89M19.99M21.95M44.09M13.69M15.41M37.56M4.2M1.2M5.4M2M
Debt Issued (Net)80.57M32.53M-3.99M-352.35M81.66M-127.91M-96.06M00-37K324.53M-667K-795K890K486K-80K-86K-15.04M-840K-809K-715K-1.07M31.88M7K10.76M10M19.89M-100K000
Equity Issued (Net)-8.1M-4.8M263.27M360.4M249.23M564.86M1.08B97.39M100.06M63.42M3.8M204.28M107.9M128.65M54M10.98M23.09M56.38M17.5M89K57.61M21.06M5.08M44.09M2.92M5.41M17.67M4.2M1.9M5.4M2M
Dividends Paid0000000000000000000000000000-200K00
Share Repurchases-8.1M-4.8M000000000000000000-94K000000-200K-5M00
Other Financing001.3M-3.59M-5.9M24.76M5.38M992K2.75M1.15M-49.31M4.67M2.62M1.5M-702K229K426K952K329K000-15.01M0000100K-500K00
Net Change in Cash-45.6M-289.24M-38.52M-765.03M-179.41M879.52M566.56M221K-53.47M-38.05M51.24M60.77M-87.14M102.07M3.29M6.04M-30.7M11.82M22.59M-2.81M-24.73M14.02M-9.76M24.63M-17.04M5.18M14.13M-300K-2.8M1.5M-2.1M
Free Cash Flow-97.17M-250.19M-100.32M-772.77M-508.92M265.46M-97.16M-138.48M-186.2M-142.88M-273.68M-144.38M-74.28M-51.14M-22.57M-24.24M-34.41M-33.58M-30M-28.7M-16.33M-6.04M-31.71M-19.57M-30.73M-6.9M-10.88M-4.3M-3.8M-4.2M-3.4M
FCF Margin %-16.29%-22.27%-14.71%-138.89%-31.83%134.35%-434%-742.04%-543.04%-458.32%-1782.58%-398.28%-242.28%-244.53%-102.24%-165.03%-10031.49%-10330.77%-2819.45%-1897.09%-348.62%-81.74%-383.86%-166.02%-204.78%-28.68%-439.39%-358.33%-542.86%-840%-3400%
FCF Growth %50.97%-149.4%87.02%-51.85%-291.71%373.21%29.84%25.63%-30.31%47.79%-89.56%-94.36%-45.24%-126.6%6.89%29.55%-2.48%-11.92%-4.52%-75.81%-170.34%80.95%-62.06%36.33%-345.25%36.54%-152.91%-13.16%9.52%-23.53%-
FCF per Share-0.60-1.45-0.66-7.67-6.513.57-1.69-5.75-10.07-9.76-20.21-11.01-6.58-6.03-3.43-4.27-6.57-7.85-8.80-9.40-5.57-2.82-17.17-13.11-25.15-6.09-11.44-5.93-6.12-7.20-6.71
FCF Conversion (FCF/Net Income)1.11x-0.56x0.47x1.31x0.63x-0.19x0.10x1.05x1.00x0.75x0.91x0.80x0.81x0.87x0.64x1.22x0.92x0.86x0.67x0.77x0.64x0.52x1.16x1.02x0.93x0.47x0.82x0.82x0.75x0.93x0.60x
Interest Paid7.01M017.57M17.35M18.04M19.43M13.71M12.19M00000000000000000000000
Taxes Paid3.42M0949K190K17.98M12.61M0000000000000000000000000

Key Metrics

Growth RegimeContracting
ProfitabilityStrained
Balance SheetVulnerable
Cash FlowMixed
Top Statement Risk

Lumpy licensing cash dependency

Verified Source

Metrics are mathematically derived from official filings.

SEC 10-K (2026Q1)

Earnings Quality Obscured by Accruals

Based on reported financial data, NVAX exhibits extreme volatility in cash conversion, with the OCF/NI ratio fluctuating wildly from -2.25 in 2025Q4 to 3.42 in 2026Q1, suggesting that reported net income is a poor proxy for the company's actual ability to generate recurring operational cash.

The significant divergence between net income and operating cash flow indicates that non-cash items and working capital swings are the primary drivers of bottom-line results. Investors should monitor this disconnect, as it implies that accounting profits are frequently decoupled from the actual liquidity available to fund ongoing R&D and operational requirements.

FCF Volatility Reflects Business Instability

As reported in recent filings, NVAX's free cash flow trajectory remains highly erratic, swinging from a positive $311.1M in 2024Q2 to a negative $187.1M in 2025Q1, which underscores the company's reliance on lumpy, non-recurring licensing milestones rather than a stable, volume-driven commercial product sales model.

The inability to maintain consistent positive free cash flow suggests that the company's current business model is not yet self-sustaining. The sharp swings in FCF margins appear to be a direct consequence of the timing of collaboration payments, which masks the underlying cash burn inherent in the company's high-cost manufacturing and R&D structure.

Working Capital Swings Drive Liquidity

According to quarterly statements, NVAX experienced a massive $739.6M working capital outflow in 2025Q1, followed by a $165.9M inflow in 2025Q3, highlighting how aggressive shifts in inventory and payables management create significant, unpredictable impacts on the company's short-term liquidity position and overall cash flow health.

These dramatic fluctuations in working capital suggest that the company's cash position is highly sensitive to the timing of settlement obligations and inventory management. Such volatility warrants further investigation into whether these movements represent genuine operational efficiency or merely the accounting impact of managing large, lumpy government and partner contracts.

Hidden Cash Outflows and Obligations

Based on the provided financial figures, the cash flow statement obscures significant financial commitments, including the Gavi settlement obligations, which appear to be a persistent drag on liquidity that is not fully captured by standard operating cash flow metrics alone, potentially pressuring cash reserves through 2028.

The recurring nature of these cash outflows suggests that the company's reported cash flow may overstate its true discretionary liquidity. Analysts should be cautious, as these off-balance-sheet-like settlement commitments represent a structural hurdle that will likely continue to constrain the company's ability to reinvest in its pipeline.

NVAX — Frequently Asked Questions

Quick answers to the most common questions about buying NVAX stock.

How much cash does Novavax, Inc. (NVAX) generate from operations?

Novavax, Inc. (NVAX) generated $-244.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.

What is Novavax, Inc.'s free cash flow?

Novavax, Inc. (NVAX) reported negative free cash flow of $250.2M in 2025, indicating capital requirements exceeded cash from operations.

What is Novavax, Inc.'s capital expenditure (CapEx)?

Novavax, Inc. (NVAX) spent $5.6M on capital expenditures in 2025. CapEx represents the cash invested in physical assets like property, plant, and equipment to maintain or grow the business.

How does Novavax, Inc. distribute cash to shareholders?

In 2025, Novavax, Inc. (NVAX) spent $4.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.