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.
| Metric | TTM | Dec'25 | Dec'24 | Dec'23 | Dec'22 | Dec'21 | Dec'20 | Dec'19 | Dec'18 | Dec'17 | Dec'16 | Dec'15 | Dec'14 | Dec'13 | Dec'12 | Dec'11 | Dec'10 | Dec'09 | Dec'08 | Dec'07 | Dec'06 | Dec'05 | Dec'04 | Dec'03 | Dec'02 | Dec'01 | Dec'00 | Dec'99 | Dec'98 | Dec'97 | Dec'96 |
|---|
| Cash from Operations | -91.56M | -244.63M | -87.26M | -713.97M | -415.94M | 322.95M | -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 | -87.83M | 440.3M | -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 & Amortization | 22.34M | 27.61M | 48.5M | 41.23M | 29.05M | 12.66M | 4.88M | 5.68M | 8.16M | 9.82M | 8.51M | 5.98M | 4.42M | 2.59M | 1.67M | 1.61M | 1.37M | 1.19M | 893K | -1.01M | 2.71M | 3.48M | 3.05M | 1.19M | 1.14M | 3.49M | 594K | 400K | 300K | 300K | 300K |
| Stock-Based Compensation | 25.73M | 36.02M | 48.15M | 85.36M | 130.3M | 183.63M | 128.03M | 17.05M | 18.31M | 19.81M | 19.16M | 13.43M | 6.09M | 2.48M | 2.09M | 2.05M | 1.34M | 1.53M | 2.07M | 1.8M | 2.27M | 406K | 53K | 0 | 108K | 0 | 0 | 0 | 0 | 0 | 0 |
| Deferred Taxes | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -55K | 269K | 374K | 681K | -81K | -299K | -1.01M | 20.04M | 444K | 903K | 5.43M | -2.83M | -2.27M | 2.61M | -9.97M | 0 | 55K | 0 | 0 | 0 | 0 | 0 | 0 |
| Other Non-Cash Items | 121.33M | 139.14M | -44.89M | 81.35M | 443.8M | 136.79M | 230.78M | -2.63M | -5.35M | 6.07M | 3.93M | 3.53M | 375K | 1.91M | 4.99M | -22.18M | -1.95M | -279K | 2.34M | 3.32M | 2.85M | 30K | 262K | 634K | 343K | 207K | 5K | -100K | 100K | 500K | -700K |
| Working Capital Changes | -173.12M | -887.71M | 48.48M | -376.84M | -361.15M | 1.73B | 12.02M | -24.02M | -21.14M | 9.11M | -7.47M | 7.22M | 5.13M | -55K | 2.54M | -5.79M | 1.65M | 2.19M | 1.27M | 559K | 2.69M | -1.16M | 2.42M | -2.09M | -13K | 1.48M | 1.55M | 400K | 800K | -500K | 2.6M |
| Change in Receivables | 73.42M | 61.04M | 354.09M | -274.44M | 249.17M | -192.26M | -422.69M | -4.2M | 1.21M | 0 | 2.07M | 6.25M | -5.71M | -451K | 954K | -1.91M | 204K | 32K | 438K | -298K | 2.19M | -248K | 720K | -261K | 1.92M | 0 | 0 | 0 | 0 | 0 | 0 |
| Change in Inventory | -5.84M | -3.24M | 12.91M | -74.46M | -477.8M | -600.33M | 0 | 0 | 0 | 0 | -1.98M | -8.04M | -4.02M | -3.02M | 306K | -3.69M | -947K | -536K | -17K | 90K | 200K | 2.1M | -2.61M | -222K | -96K | -76K | -211K | 0 | 0 | 0 | 0 |
| Change in Payables | -170.8M | -322.57M | -385.63M | -378.81M | 913.4M | 600.33M | 163.16M | 0 | -6.74M | 5.19M | -4.81M | 9.07M | 13.98M | 4.18M | 2.01M | -2.69M | 2.55M | 2.55M | 141K | 206K | 594K | -3.87M | 5.44M | -1.39M | -520K | 0 | 0 | 0 | 0 | 0 | 0 |
| Cash from Investing | -33.31M | -78.27M | -204.04M | -58.81M | -92.98M | 100.15M | -377.78M | 38.49M | 28.6M | 35.97M | 28.02M | -21.27M | -129.83M | 16.39M | -32.26M | 18.54M | -21.27M | 2.35M | 29.91M | 24.65M | -66.81M | -162K | -1.61M | -1.92M | -9.66M | -5.67M | -13.38M | -800K | -400K | 300K | -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 | -200K | 0 | -100K |
| CapEx % of Revenue | 0.94% | 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% |
| Acquisitions | 0 | 0 | 192.64M | 0 | 0 | 57.49M | -165.52M | 0 | 1.37M | 4.19M | 18.21M | 18.29M | 7.27M | 3.03M | 4.34M | 610K | 745K | 0 | 5.69M | 0 | 0 | 0 | 0 | 0 | 0 | -3.33M | -12.47M | 0 | 0 | 0 | 0 |
| Investments | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - | - |
| Other Investing | 58.95M | 18.82M | 0 | 0 | 0 | -57.49M | 0 | 18.33M | -1.37M | -4.19M | -18.2M | -18.27M | -7.23M | 116K | -4.02M | -610K | -745K | 0 | -4.21M | -3K | 0 | 68K | 0 | 100K | 0 | 0 | -86K | -200K | -200K | -200K | -200K |
| Cash from Financing | 72.47M | 27.74M | 260.58M | 4.47M | 324.99M | 461.71M | 984.76M | 98.38M | 102.81M | 64.54M | 279.03M | 208.28M | 109.72M | 131.03M | 53.79M | 11.13M | 23.43M | 42.29M | 16.99M | -720K | 56.89M | 19.99M | 21.95M | 44.09M | 13.69M | 15.41M | 37.56M | 4.2M | 1.2M | 5.4M | 2M |
| Debt Issued (Net) | 80.57M | 32.53M | -3.99M | -352.35M | 81.66M | -127.91M | -96.06M | 0 | 0 | -37K | 324.53M | -667K | -795K | 890K | 486K | -80K | -86K | -15.04M | -840K | -809K | -715K | -1.07M | 31.88M | 7K | 10.76M | 10M | 19.89M | -100K | 0 | 0 | 0 |
| Equity Issued (Net) | -8.1M | -4.8M | 263.27M | 360.4M | 249.23M | 564.86M | 1.08B | 97.39M | 100.06M | 63.42M | 3.8M | 204.28M | 107.9M | 128.65M | 54M | 10.98M | 23.09M | 56.38M | 17.5M | 89K | 57.61M | 21.06M | 5.08M | 44.09M | 2.92M | 5.41M | 17.67M | 4.2M | 1.9M | 5.4M | 2M |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -200K | 0 | 0 |
| Share Repurchases | -8.1M | -4.8M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -94K | 0 | 0 | 0 | 0 | 0 | 0 | -200K | -5M | 0 | 0 |
| Other Financing | 0 | 0 | 1.3M | -3.59M | -5.9M | 24.76M | 5.38M | 992K | 2.75M | 1.15M | -49.31M | 4.67M | 2.62M | 1.5M | -702K | 229K | 426K | 952K | 329K | 0 | 0 | 0 | -15.01M | 0 | 0 | 0 | 0 | 100K | -500K | 0 | 0 |
| Net Change in Cash | -45.6M | -289.24M | -38.52M | -765.03M | -179.41M | 879.52M | 566.56M | 221K | -53.47M | -38.05M | 51.24M | 60.77M | -87.14M | 102.07M | 3.29M | 6.04M | -30.7M | 11.82M | 22.59M | -2.81M | -24.73M | 14.02M | -9.76M | 24.63M | -17.04M | 5.18M | 14.13M | -300K | -2.8M | 1.5M | -2.1M |
| Free Cash Flow | -97.17M | -250.19M | -100.32M | -772.77M | -508.92M | 265.46M | -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 | -6.51 | 3.57 | -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 | -0.56x | 0.47x | 1.31x | 0.63x | -0.19x | 0.10x | 1.05x | 1.00x | 0.75x | 0.91x | 0.80x | 0.81x | 0.87x | 0.64x | 1.22x | 0.92x | 0.86x | 0.67x | 0.77x | 0.64x | 0.52x | 1.16x | 1.02x | 0.93x | 0.47x | 0.82x | 0.82x | 0.75x | 0.93x | 0.60x |
| Interest Paid | 7.01M | 0 | 17.57M | 17.35M | 18.04M | 19.43M | 13.71M | 12.19M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Taxes Paid | 3.42M | 0 | 949K | 190K | 17.98M | 12.61M | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
Lumpy licensing cash dependency
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.
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.
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.
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.
Quick answers to the most common questions about buying NVAX stock.
Novavax, Inc. (NVAX) generated $-244.6M in net cash from operating activities in 2025. This reflects the cash generated directly from core business operations.
Novavax, Inc. (NVAX) reported negative free cash flow of $250.2M in 2025, indicating capital requirements exceeded cash from operations.
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.
In 2025, Novavax, Inc. (NVAX) spent $4.8M on share repurchases. This shows the company's commitment to returning capital to its equity investors.