Vaxxinity, Inc.

EDGAR

14 filing records in this dataset, filed from 2021-10-08 to 2024-04-29. Reported financial figures are available; chart coverage varies by period.

Watchlist

Latest quarter

Revenue

50 thousand USD

2022 Q2 · USD

Exact inputs and evidence

Operating margin

-34,448%

2022 Q2 · %

Exact inputs and evidence
  • Operating Income: -17224000 USD Source
  • Revenue: 50000 USD Source

Operating cash flow

-10.5 million USD

2022 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -30051000 USD Source
  • Operating Cash Flow: -19514000 USD Source

Free cash flow

-11.1 million USD

2022 Q2 · USD

Exact inputs and evidence
  • Operating Cash Flow: -30051000 USD Source
  • Operating Cash Flow: -19514000 USD Source
  • Capital Expenditure: 1252000 USD Source
  • Capital Expenditure: 713000 USD Source
Cash and cash equivalents
4.9 million USD Source
Exact value

4900000 USD

Long-term debt including current maturities
Not available
Shares outstanding
Not available

Trailing twelve months

The four most recent complete quarters added together. This gives a full-year view that includes the latest quarterly results.

Net income

-56.9 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Net income: -18400000 USD · 2023-01-01 – 2023-03-31 Source
  • Net income: -13977000 USD · 2023-04-01 – 2023-06-30 Source
  • Net income: -13145000 USD · 2023-07-01 – 2023-09-30 Source
  • Net income: -56900000 USD · 2023-01-01 – 2023-12-31 Source
  • Net income: -45500000 USD · 2023-01-01 – 2023-09-30 Source

Operating cash flow

-57.2 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Operating cash flow: -20100000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -32200000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -20100000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -45400000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -32200000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -57200000 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -45400000 USD · 2023-01-01 – 2023-09-30 Source

Capital expenditure

803 thousand USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Capital expenditure: 172000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 262000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 172000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 389000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 262000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 803000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 389000 USD · 2023-01-01 – 2023-09-30 Source

Free cash flow

-58 million USD

2023-01-01 – 2023-12-31

Exact inputs and evidence
  • Operating cash flow: -20100000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -32200000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -20100000 USD · 2023-01-01 – 2023-03-31 Source
  • Operating cash flow: -45400000 USD · 2023-01-01 – 2023-09-30 Source
  • Operating cash flow: -32200000 USD · 2023-01-01 – 2023-06-30 Source
  • Operating cash flow: -57200000 USD · 2023-01-01 – 2023-12-31 Source
  • Operating cash flow: -45400000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 172000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 262000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 172000 USD · 2023-01-01 – 2023-03-31 Source
  • Capital expenditure: 389000 USD · 2023-01-01 – 2023-09-30 Source
  • Capital expenditure: 262000 USD · 2023-01-01 – 2023-06-30 Source
  • Capital expenditure: 803000 USD · 2023-01-01 – 2023-12-31 Source
  • Capital expenditure: 389000 USD · 2023-01-01 – 2023-09-30 Source

Company performance

Up to ten complete financial years · consolidated figures

Includes later revisions to earlier periods. Annual charts exclude incomplete years.

Latest filing recorded: 2024-04-29.

Financial data available through: 2022-12-31.

Financial coverage is incomplete. Newer filings are recorded, but comparable financial figures for those periods are not available here yet.

Coverage by financial measure
  • Revenue: 3 of 11 periods available· newest 2022-12-31
  • Operating income: 3 of 11 periods available· newest 2022-12-31
  • Net income: 3 of 11 periods available· newest 2022-12-31
  • Operating cash flow: 3 of 11 periods available· newest 2022-12-31
  • Capital expenditure: 3 of 11 periods available· newest 2022-12-31
  • Total assets: 3 of 11 periods available· newest 2022-12-31
  • Total liabilities: 3 of 11 periods available· newest 2022-12-31
  • Current assets: 3 of 11 periods available· newest 2022-12-31
  • Current liabilities: 3 of 11 periods available· newest 2022-12-31
  • Cash and cash equivalents: 3 of 11 periods available· newest 2022-12-31
  • long term debt: No compatible figures in this window
  • shares outstanding: No compatible figures in this window

Coverage describes values retained in this snapshot. Missing values are not zero; loading limits are reported separately.

What changed year over year

Latest complete year compared with the corresponding period one year earlier. These are measured changes; they do not establish their business causes.

  • Revenue

    -100%

    Prior period

    USD 66,000

    –

    Current period

    USD 0

    –

    Exact inputs and evidence

    0 − 66000 = -66000 USD

    66000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    0 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Net income

    +USD 61.95 million

    Prior period

    −USD 137.18 million

    –

    Current period

    −USD 75.22 million

    –

    Exact inputs and evidence

    -75222000 − -137175000 = 61953000 USD

    -137175000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -75222000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Operating cash flow

    +USD 25.06 million

    Prior period

    −USD 80.99 million

    –

    Current period

    −USD 55.93 million

    –

    Exact inputs and evidence

    -55928000 − -80990000 = 25062000 USD

    -80990000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    -55928000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

  • Capital expenditure

    +41.6%

    Prior period

    USD 1.32 million

    –

    Current period

    USD 1.87 million

    –

    Exact inputs and evidence

    1866000 − 1318000 = 548000 USD

    1318000 USD · 2021-01-01 – 2021-12-31

    Inspect prior input Prior source

    1866000 USD · 2022-01-01 – 2022-12-31

    Inspect current input Current source
    Share or cite

    The citation records this snapshot. The page link may show a newer release later.

Where revenue goes

How a period’s revenue divides into costs and what remains as profit. Items marked Derived are calculated by subtraction from reported figures.

2022 2022-01-01 – 2022-12-31

  • Revenue USD 0
  • Cost of revenue USD 0
  • Operating expenses USD 75.98 million
  • Other operating costs Derived USD 0
  • Operating income −USD 75.98 million
  • Tax, interest and other Derived −USD 757,000
  • Net income −USD 75.22 million

Cash

  • Operating cash flow −USD 55.93 million
  • Capital expenditure USD 1.87 million
  • Free cash flow Derived −USD 57.79 million

Share of revenue by period

  • Net income
  • Tax, interest and other
  • Operating costs
  • 2020 Operating loss: operating costs were 5,896% of revenue.
  • 2021 Operating loss: operating costs were 189,608% of revenue.
  • 2022 Not shown: operating income or net income is not reported.
Values and sources
Revenue breakdown by annual reporting period
PeriodRevenueOperating costsOperating incomeTax, interest and otherNet incomeFree cash flowSource
2020 2020-01-01 – 2020-12-31557000 32839000 Derived -32282000 7675000 Derived -39957000 -35387000 Derived
Source
2021 2021-01-01 – 2021-12-3166000 125141000 Derived -125075000 12100000 Derived -137175000 -82308000 Derived
Source
2022 2022-01-01 – 2022-12-310 75979000 Derived -75979000 -757000 Derived -75222000 -57794000 Derived
Source

Amounts are exact, in USD.

Growth

Sales over time and how quickly they are changing.

Revenue

Revenue reported for each complete financial period.

USD 0 2022
Revenue historyRevenue reported for each complete financial period. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.601.6K451.2K300.8K150.4K0.0202020212022
Values and sources
Revenue values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Revenue557000
2021Revenue66000
2022Revenue0

Revenue growth

Change in revenue from the same financial period one year earlier.

-100% 2022
Revenue growth historyChange in revenue from the same financial period one year earlier. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.8%-21%-50%-79%-108%202020212022
Values and sources
Revenue growth values and source evidence
PeriodSeriesValueSource evidence
2020Year over yearNo prior comparable period
2021Year over year-88.2%
2022Year over year-100%

Profit and cash

How much revenue becomes profit, and how much cash operations generate.

Profit margins

Operating income, net income and free cash flow as a share of revenue.

Operating margin -189,507.6% 2021
Net margin -207,840.9% 2021
Free cash flow margin -124,709.1% 2021
Profit margins historyOperating income, net income and free cash flow as a share of revenue. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.16,627%-43,647%-103,920%-164,194%-224,468%202020212022
  • Operating margin
  • Net margin
  • Free cash flow margin
Values and sources
Profit margins values and source evidence
PeriodSeriesValueSource evidence
2020Operating margin-5,795.7%
2021Operating margin-189,507.6%
2022Operating marginNot reported
2020Net margin-7,173.6%
2021Net margin-207,840.9%
2022Net marginNot reported
2020Free cash flow margin-6,353.1%
2021Free cash flow margin-124,709.1%
2022Free cash flow marginNot reported

Operating cash flow

Cash generated by the company’s normal business operations.

USD -55.9M 2022
Operating cash flow historyCash generated by the company’s normal business operations. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.5M-17.0M-40.5M-64.0M-87.5M202020212022
Values and sources
Operating cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Operating cash flow-33910000
2021Operating cash flow-80990000
2022Operating cash flow-55928000

Free cash flow

Operating cash flow minus capital expenditure for the same period and unit.

USD -57.8M 2022
Free cash flow historyOperating cash flow minus capital expenditure for the same period and unit. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.6M-17.3M-41.2M-65.0M-88.9M202020212022
Values and sources
Free cash flow values and source evidence
PeriodSeriesValue(USD)Source evidence
2020Free cash flow-35387000
2021Free cash flow-82308000
2022Free cash flow-57794000

Balance sheet

Liabilities and short-term ability to meet obligations at each period end.

Liabilities to assets

Total liabilities as a share of total assets.

41.6% 2022
Liabilities to assets historyTotal liabilities as a share of total assets. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.162%121%81%40%0%202020212022
Values and sources
Liabilities to assets values and source evidence
PeriodSeriesValueSource evidence
2020Liabilities / assets149.7%
2021Liabilities / assets22.8%
2022Liabilities / assets41.6%

Current assets to current liabilities

Current assets divided by current liabilities.

3.03× 2022
Current assets to current liabilities historyCurrent assets divided by current liabilities. Values are shown by financial reporting period. Open Values and sources below for the exact observations and evidence.6.06×4.55×3.03×1.52×0.00×202020212022
Values and sources
Current assets to current liabilities values and source evidence
PeriodSeriesValueSource evidence
2020Current assets / current liabilities0.91×
2021Current assets / current liabilities5.61×
2022Current assets / current liabilities3.03×

Cash generation

Compare reported profit with operating cash and capital spending. Free cash flow is calculated as operating cash flow minus capital expenditure when both exact, consolidated amounts match the same period and unit.

Cash generation by annual reporting period
PeriodNet incomeOperating cash flowCapital expenditureFree cash flow
2020 2020-01-01 – 2020-12-31
−USD 39.96 million
Exact value

Exact value: -39957000 USD

2020-01-01 – 2020-12-31: -39957000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 33.91 million
Exact value

Exact value: -33910000 USD

2020-01-01 – 2020-12-31: -33910000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.48 million
Exact value

Exact value: 1477000 USD

2020-01-01 – 2020-12-31: 1477000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 35.39 million
Calculation and evidence

-33910000 − 1477000 USD

Exact free cash flow: -35387000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2021 2021-01-01 – 2021-12-31
−USD 137.18 million
Exact value

Exact value: -137175000 USD

2021-01-01 – 2021-12-31: -137175000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 80.99 million
Exact value

Exact value: -80990000 USD

2021-01-01 – 2021-12-31: -80990000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.32 million
Exact value

Exact value: 1318000 USD

2021-01-01 – 2021-12-31: 1318000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 82.31 million
Calculation and evidence

-80990000 − 1318000 USD

Exact free cash flow: -82308000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

2022 2022-01-01 – 2022-12-31
−USD 75.22 million
Exact value

Exact value: -75222000 USD

2022-01-01 – 2022-12-31: -75222000 USD Inspect Net Income Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 55.93 million
Exact value

Exact value: -55928000 USD

2022-01-01 – 2022-12-31: -55928000 USD Inspect Operating Cash Flow Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

USD 1.87 million
Exact value

Exact value: 1866000 USD

2022-01-01 – 2022-12-31: 1866000 USD Inspect Capital Expenditure Open source
Share or cite

The citation records this snapshot. The page link may show a newer release later.

−USD 57.79 million
Calculation and evidence

-55928000 − 1866000 USD

Exact free cash flow: -57794000 USD

Share or cite

The citation records this snapshot. The page link may show a newer release later.

Capital expenditure uses the canonical mapped positive-spending convention. A missing, ambiguous, incompatible, or negative-sign input is left blank. Values use the latest reported version.

Dataset coverage and company identifiers

Coverage reflects filings processed into this Fundies dataset; it does not imply every source filing is loaded.

14 filings · 713 latest values · 713 originally reported values

Dataset published . Source filing dates and reporting periods are shown separately.

Identifiers: 0001851657, 1851657, VAXX, edgar:1851657

Also known as VAXXINITY, INC., Vaxxinity, Inc.