Evaxion A/S (EVAX)
NASDAQ: EVAX · Real-Time Price · USD
3.080
-0.140 (-4.35%)
At close: Mar 9, 2026, 4:00 PM EDT
3.340
+0.260 (8.44%)
After-hours: Mar 9, 2026, 7:47 PM EDT
Evaxion Cash Flow Statement
Financials in millions USD. Fiscal year is January - December.
Millions USD. Fiscal year is Jan - Dec.
| FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 |
| Dec '25 Dec 31, 2025 | Dec '24 Dec 31, 2024 | Dec '23 Dec 31, 2023 | Dec '22 Dec 31, 2022 | Dec '21 Dec 31, 2021 |
| Net Income | -7.71 | -10.57 | -22.13 | -23.17 | -24.53 | |
| Depreciation & Amortization | 0.62 | 0.61 | 0.62 | 0.57 | 0.34 | |
| Asset Writedown & Restructuring Costs | - | - | - | 0.09 | - | |
| Stock-Based Compensation | 0.31 | 0.36 | 0.48 | 0.94 | 1.38 | |
| Other Operating Activities | 0.3 | -3.86 | 1.78 | -1.33 | -0.36 | |
| Change in Accounts Receivable | 0.18 | 0.37 | 1.11 | -1.49 | 1.86 | |
| Change in Accounts Payable | -0.54 | 0.45 | 0.5 | -0.6 | -0.65 | |
| Change in Other Net Operating Assets | 0.22 | -0.3 | -0.05 | -0.79 | 0.02 | |
| Operating Cash Flow | -6.63 | -12.94 | -17.69 | -25.77 | -21.93 | |
| Capital Expenditures | -0.01 | - | -0.09 | -0.29 | -1.3 | |
| Sale (Purchase) of Intangibles | - | - | - | - | -0.06 | |
| Other Investing Activities | -0 | -0 | -0.01 | 0.02 | 0.03 | |
| Investing Cash Flow | -0.01 | -0 | -0.09 | -0.27 | -1.33 | |
| Long-Term Debt Issued | - | 0.06 | 0.07 | 7.85 | - | |
| Long-Term Debt Repaid | -0.75 | -1.14 | -0.7 | -0.42 | -0.29 | |
| Net Debt Issued (Repaid) | -0.75 | -1.08 | -0.63 | 7.43 | -0.29 | |
| Issuance of Common Stock | 23.16 | 16.55 | 9.17 | 0.43 | 53.85 | |
| Other Financing Activities | - | -2.34 | 2.16 | - | -3.76 | |
| Financing Cash Flow | 22.41 | 13.13 | 10.69 | 7.85 | 49.81 | |
| Foreign Exchange Rate Adjustments | 1.51 | 0.18 | -0.51 | -0.79 | -0.21 | |
| Net Cash Flow | 17.28 | 0.37 | -7.6 | -18.98 | 26.33 | |
| Free Cash Flow | -6.64 | -12.94 | -17.78 | -26.07 | -23.23 | |
| Free Cash Flow Margin | -88.15% | -386.96% | -24353.42% | - | - | |
| Free Cash Flow Per Share | -0.86 | -12.06 | -32.52 | -55.13 | -59.59 | |
| Cash Interest Paid | - | 0.06 | 0.07 | 0.17 | 0.03 | |
| Cash Income Tax Paid | - | - | -1.6 | -0.75 | -0.85 | |
| Levered Free Cash Flow | -6.71 | -11.59 | -9.12 | -16.89 | -14.33 | |
| Unlevered Free Cash Flow | -4.21 | -10.99 | -8.56 | -16.39 | -14.23 | |
| Change in Working Capital | -0.14 | 0.52 | 1.56 | -2.88 | 1.24 | |
Source: S&P Capital IQ. Standard template.
Financial Sources.