Vaxxinity, Inc.

VAXX

VAXXVaxxinity, Inc. US flag

Other OTC

0.01

USD

- -

1.27MMarket Cap

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	-78.85	-150.65
Return on Assets (%)	- -	-154.46	-126.54	-55.09	-75.55
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	90.66	-2,834.85	- -	- -
EBITDA Margin (%)	- -	-5,666.97	-187,837.88	- -	- -
Operating Margin (%)	- -	-5,795.69	-189,507.58	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	-74,387.88	- -
Pretax Margin (%)	- -	-7,173.61	-207,840.91	- -	- -
Profit Margin (%)	- -	-7,173.61	-207,840.91	- -	- -
Net Income to Common Margin (%)	- -	-7,173.61	-207,840.91	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-78.85	-150.65

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	14	38	11	15	15
ST Debt	13	28	- -	2	2
LT Debt	1	11	10	13	13
Total Debt/EBITDA	-1.06	-1.21	-0.09	-0.2	-0.27
Net Debt/EBITDA	-1.02	-0.23	1.08	0.25	-0.18
Total Debt/EBIT	-1.05	-1.19	-0.09	-0.19	-0.26
Net Debt/EBIT	-1.01	-0.22	1.07	0.25	-0.18
EBITDA to Interest Expense	-31.16	-26.7	-147.59	-144.54	-80.53
EBITDA-CapEx/Interest Expense	-31.16	-27.95	-149.16	-148.17	-81.69
EBIT to Interest Expense	-31.4	-27.31	-148.9	-147.82	-83.74
Interest Expense	- -	1	1	1	1
Common Equity/Total Assets	-3,041.5	-174.26	77.17	58.44	30.26
Long-Term Debt/Equity (%)	- -	- -	8.03	20.98	98.9
Long-Term Debt/Capital (%)	-3.36	-21.8	7.41	17	46.41
Long-Term Debt/Total Assets (%)	72.04	21.34	6.19	12.26	29.93
Total Debt/Equity (%)	-29.55	-43.82	8.32	23.4	113.12
Total Debt/Capital (%)	-41.94	-78.01	7.68	18.96	53.08
Total Debt/Total Assets (%)	898.68	76.37	6.42	13.67	34.23
Net Debt to Equity	-28.51	-8.18	-104.33	-30.44	76.34
Net Debt/Capital (%)	-39.92	-8.91	2,410.38	-43.76	43.29
EBITDA	-14	-32	-124	-74	-56
EBITDA-CapEx	-14	-33	-125	-76	-57
Operating Income (Loss)	-14	-32	-125	-76	-58

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.02	0.79	5.27	2.81	1.73
Current Ratio	0.07	0.91	5.61	3.03	1.89
Quick Ratio	0.04	0.8	5.28	2.82	1.75
CFO/Avg Current Liab	- -	-1.14	-2.42	-1.91	-2.36
Common Equity/Total Assets	-3,041.5	-174.26	77.17	58.44	30.26
Long-Term Debt/Equity (%)	- -	- -	8.03	20.98	98.9
Long-Term Debt/Capital (%)	-3.36	-21.8	7.41	17	46.41
Long-Term Debt/Total Assets (%)	72.04	21.34	6.19	12.26	29.93
Total Debt/Equity (%)	-29.55	-43.82	8.32	23.4	113.12
Total Debt/Capital (%)	-41.94	-78.01	7.68	18.96	53.08
Total Debt/Total Assets (%)	898.68	76.37	6.42	13.67	34.23
CFO/Total Liabilities	-24.48	-24.66	-212.83	-126.47	-185.22
CFO/CapEx	- -	-22.96	-61.45	-29.97	-71.28
Altman's Z-Score	-88.09	-4.78	7.6	-3.26	-13.25

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	42.85	5.08	- -	- -
Days Sales Outstanding	- -	8.52	71.89	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.05	0.92	- -	- -
Accounts Payable Turnover Days	- -	8,075.62	396.56	- -	- -
Cash Conversion Cycle	- -	-8,067.11	-324.67	- -	- -
Inventory to Cash Days	- -	8.52	71.89	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	703	176	108
- Cash & Cash Equivalents	- -	31	145	33	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	14	38	11	15	15
Enterprise Value	14	7	569	104	93
Total Capital	-34	-49	139	77	29
Total Debt/Capital (%)	-41.94	-78.01	7.68	18.96	53.08
Total Debt / EV	1.03	5.36	0.02	0.14	0.16
EV/Sales	- -	12.83	8,625.22	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	430	176	- -
Diluted Enterprise Value	14	7	295	157	10
EV per Share	0.11	0.06	4.54	0.83	0.73
TTM Sales	- -	1	- -	- -	- -
TTM EBITDA	-14	-32	-124	-74	-56
TTM Operating Income	-14	-32	-125	-76	-58
TTM Cash Flow to Firm	-12	-33	-80	-55	-57
TTM Free Cash Flow to Firm	-12	-31	-79	-54	-56

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	-5.39	-3.26	- -
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	14	7	569	104	93
Low Price	- -	- -	5.26	1.24	0.69
EV/Sales	- -	12.83	8,625.22	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-5.77	-5.44	- -
Price/Earnings High	- -	- -	-12.71	-17.7	- -
Price/Earnings Low	- -	- -	-2.94	-2.08	- -
Price/Book Value	- -	- -	5.47	2.84	8.03
Price/Book Value Average	- -	- -	10.08	6.59	18.37
Price/Book Value High	- -	- -	22.2	21.43	42.25
Price/Book Value Low	- -	- -	5.13	2.51	6.52
Price/Tangible Book Value	- -	- -	5.47	2.84	8.03
Price/Tangible Book Value Average	- -	- -	10.08	6.59	18.37
Price/Tangible Book Value High	- -	- -	22.2	21.43	42.25
Price/Tangible Book Value Low	- -	- -	5.13	2.51	6.52
Price/Sales	- -	- -	6,509.88	- -	- -
Price/Sales Average	- -	- -	11,996.62	- -	- -
Price/Sales High	- -	- -	26,422.46	- -	- -
Price/Sales Low	- -	- -	6,103.74	- -	- -
Price/Cash Flow	- -	- -	-5.31	-3.15	- -
Price/Cash Flow Average	- -	- -	-9.78	-7.32	- -
Price/Cash Flow High	- -	- -	-21.53	-23.8	- -
Price/Cash Flow Low	- -	- -	-4.97	-2.79	- -
Price/Free Cash Flow Average	- -	- -	-9.94	-7.57	- -
Price/Free Cash Flow High	- -	- -	-21.89	-24.62	- -
Price/Free Cash Flow Low	- -	- -	-5.06	-2.89	- -
EV/Sales Average	- -	12.83	17,608.4	- -	- -
EV/Sales High	- -	12.83	41,227.2	- -	- -
EV/Sales Low	- -	12.83	7,960.26	- -	- -
EV/EBITDA Average	-1.02	-0.23	-9.37	-5.26	-4.58
EV/EBITDA High	-1.02	-0.23	-21.95	-17.68	-10.29
EV/EBITDA Low	-1.02	-0.23	-4.24	-1.85	-1.74
EV/EBIT Average	-1.01	-0.22	-9.29	-5.14	-4.4
EV/EBIT High	-1.01	-0.22	-21.75	-17.29	-9.9
EV/EBIT Low	-1.01	-0.22	-4.2	-1.81	-1.68
Last Price	- -	- -	5.61	1.4	0.85
High Price	- -	- -	22.77	10.57	4.47
Enterprise Value Average	14	7	1,162	391	257
Enterprise Value High	14	7	2,721	1,313	577
Enterprise Value Low	14	7	525	137	98

Profitability (USD)

Profitability Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Return on Common Equity (%)	- -	- -	- -	-78.85	-150.65
Return on Assets (%)	- -	-154.46	-126.54	-55.09	-75.55
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	90.66	-2,834.85	- -	- -
EBITDA Margin (%)	- -	-5,666.97	-187,837.88	- -	- -
Operating Margin (%)	- -	-5,795.69	-189,507.58	- -	- -
Incremental Operating Margin (%)	- -	- -	- -	-74,387.88	- -
Pretax Margin (%)	- -	-7,173.61	-207,840.91	- -	- -
Profit Margin (%)	- -	-7,173.61	-207,840.91	- -	- -
Net Income to Common Margin (%)	- -	-7,173.61	-207,840.91	- -	- -
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	- -	- -	-78.85	-150.65

Credit (USD)

Credit Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Total Debt	14	38	11	15	15
ST Debt	13	28	- -	2	2
LT Debt	1	11	10	13	13
Total Debt/EBITDA	-1.06	-1.21	-0.09	-0.2	-0.27
Net Debt/EBITDA	-1.02	-0.23	1.08	0.25	-0.18
Total Debt/EBIT	-1.05	-1.19	-0.09	-0.19	-0.26
Net Debt/EBIT	-1.01	-0.22	1.07	0.25	-0.18
EBITDA to Interest Expense	-31.16	-26.7	-147.59	-144.54	-80.53
EBITDA-CapEx/Interest Expense	-31.16	-27.95	-149.16	-148.17	-81.69
EBIT to Interest Expense	-31.4	-27.31	-148.9	-147.82	-83.74
Interest Expense	- -	1	1	1	1
Common Equity/Total Assets	-3,041.5	-174.26	77.17	58.44	30.26
Long-Term Debt/Equity (%)	- -	- -	8.03	20.98	98.9
Long-Term Debt/Capital (%)	-3.36	-21.8	7.41	17	46.41
Long-Term Debt/Total Assets (%)	72.04	21.34	6.19	12.26	29.93
Total Debt/Equity (%)	-29.55	-43.82	8.32	23.4	113.12
Total Debt/Capital (%)	-41.94	-78.01	7.68	18.96	53.08
Total Debt/Total Assets (%)	898.68	76.37	6.42	13.67	34.23
Net Debt to Equity	-28.51	-8.18	-104.33	-30.44	76.34
Net Debt/Capital (%)	-39.92	-8.91	2,410.38	-43.76	43.29
EBITDA	-14	-32	-124	-74	-56
EBITDA-CapEx	-14	-33	-125	-76	-57
Operating Income (Loss)	-14	-32	-125	-76	-58

Liquidity (USD)

Liquidity Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Cash Ratio	0.02	0.79	5.27	2.81	1.73
Current Ratio	0.07	0.91	5.61	3.03	1.89
Quick Ratio	0.04	0.8	5.28	2.82	1.75
CFO/Avg Current Liab	- -	-1.14	-2.42	-1.91	-2.36
Common Equity/Total Assets	-3,041.5	-174.26	77.17	58.44	30.26
Long-Term Debt/Equity (%)	- -	- -	8.03	20.98	98.9
Long-Term Debt/Capital (%)	-3.36	-21.8	7.41	17	46.41
Long-Term Debt/Total Assets (%)	72.04	21.34	6.19	12.26	29.93
Total Debt/Equity (%)	-29.55	-43.82	8.32	23.4	113.12
Total Debt/Capital (%)	-41.94	-78.01	7.68	18.96	53.08
Total Debt/Total Assets (%)	898.68	76.37	6.42	13.67	34.23
CFO/Total Liabilities	-24.48	-24.66	-212.83	-126.47	-185.22
CFO/CapEx	- -	-22.96	-61.45	-29.97	-71.28
Altman's Z-Score	-88.09	-4.78	7.6	-3.26	-13.25

Working Capital (USD)

Working Capital Ratios API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Accounts Receivable Turnover	- -	42.85	5.08	- -	- -
Days Sales Outstanding	- -	8.52	71.89	- -	- -
Inventory Turnover	- -	- -	- -	- -	- -
Days Inventory Outstanding	- -	- -	- -	- -	- -
Accounts Payable Turnover	- -	0.05	0.92	- -	- -
Accounts Payable Turnover Days	- -	8,075.62	396.56	- -	- -
Cash Conversion Cycle	- -	-8,067.11	-324.67	- -	- -
Inventory to Cash Days	- -	8.52	71.89	- -	- -
Inventories	- -	- -	- -	- -	- -
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	- -	- -

Enterprise Value (USD)

Enterprise Value API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Market Capitalization	- -	- -	703	176	108
- Cash & Cash Equivalents	- -	31	145	33	5
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	14	38	11	15	15
Enterprise Value	14	7	569	104	93
Total Capital	-34	-49	139	77	29
Total Debt/Capital (%)	-41.94	-78.01	7.68	18.96	53.08
Total Debt / EV	1.03	5.36	0.02	0.14	0.16
EV/Sales	- -	12.83	8,625.22	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	- -	- -	- -
EV/Free Cash Flow to Firm	- -	- -	- -	- -	- -
Diluted Market Cap	- -	- -	430	176	- -
Diluted Enterprise Value	14	7	295	157	10
EV per Share	0.11	0.06	4.54	0.83	0.73
TTM Sales	- -	1	- -	- -	- -
TTM EBITDA	-14	-32	-124	-74	-56
TTM Operating Income	-14	-32	-125	-76	-58
TTM Cash Flow to Firm	-12	-33	-80	-55	-57
TTM Free Cash Flow to Firm	-12	-31	-79	-54	-56

Multiples (USD)

Valuation Multiples API ChatGPT

	2019 Y	2020 Y	2021 Y	2022 Y	2023 Y
As of date	12/31/2019	12/31/2020	12/31/2021	12/31/2022	12/31/2023

Price/Free Cash Flow	- -	- -	-5.39	-3.26	- -
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	14	7	569	104	93
Low Price	- -	- -	5.26	1.24	0.69
EV/Sales	- -	12.83	8,625.22	- -	- -
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-5.77	-5.44	- -
Price/Earnings High	- -	- -	-12.71	-17.7	- -
Price/Earnings Low	- -	- -	-2.94	-2.08	- -
Price/Book Value	- -	- -	5.47	2.84	8.03
Price/Book Value Average	- -	- -	10.08	6.59	18.37
Price/Book Value High	- -	- -	22.2	21.43	42.25
Price/Book Value Low	- -	- -	5.13	2.51	6.52
Price/Tangible Book Value	- -	- -	5.47	2.84	8.03
Price/Tangible Book Value Average	- -	- -	10.08	6.59	18.37
Price/Tangible Book Value High	- -	- -	22.2	21.43	42.25
Price/Tangible Book Value Low	- -	- -	5.13	2.51	6.52
Price/Sales	- -	- -	6,509.88	- -	- -
Price/Sales Average	- -	- -	11,996.62	- -	- -
Price/Sales High	- -	- -	26,422.46	- -	- -
Price/Sales Low	- -	- -	6,103.74	- -	- -
Price/Cash Flow	- -	- -	-5.31	-3.15	- -
Price/Cash Flow Average	- -	- -	-9.78	-7.32	- -
Price/Cash Flow High	- -	- -	-21.53	-23.8	- -
Price/Cash Flow Low	- -	- -	-4.97	-2.79	- -
Price/Free Cash Flow Average	- -	- -	-9.94	-7.57	- -
Price/Free Cash Flow High	- -	- -	-21.89	-24.62	- -
Price/Free Cash Flow Low	- -	- -	-5.06	-2.89	- -
EV/Sales Average	- -	12.83	17,608.4	- -	- -
EV/Sales High	- -	12.83	41,227.2	- -	- -
EV/Sales Low	- -	12.83	7,960.26	- -	- -
EV/EBITDA Average	-1.02	-0.23	-9.37	-5.26	-4.58
EV/EBITDA High	-1.02	-0.23	-21.95	-17.68	-10.29
EV/EBITDA Low	-1.02	-0.23	-4.24	-1.85	-1.74
EV/EBIT Average	-1.01	-0.22	-9.29	-5.14	-4.4
EV/EBIT High	-1.01	-0.22	-21.75	-17.29	-9.9
EV/EBIT Low	-1.01	-0.22	-4.2	-1.81	-1.68
Last Price	- -	- -	5.61	1.4	0.85
High Price	- -	- -	22.77	10.57	4.47
Enterprise Value Average	14	7	1,162	391	257
Enterprise Value High	14	7	2,721	1,313	577
Enterprise Value Low	14	7	525	137	98

Shares Outstanding	125	125	125	126	127
Diluted Weighted Avg Shares	125	125	77	126	- -
Basic Weighted Avg Shares	125	125	77	126	- -
Revenue per Share	- -	- -	- -	- -	- -
EBITDA per Share	-0.11	-0.25	-1.62	-0.59	- -
Operating Income per Share	-0.11	-0.26	-1.63	-0.6	- -
Basic EPS, GAAP	-0.11	-0.32	-1.79	-0.6	- -
Basic EPS from Cont Ops	-0.11	-0.32	-1.79	-0.6	- -
Diluted EPS, GAAP	-0.11	-0.32	-1.79	-0.6	- -
Diluted EPS from Cont Ops	-0.11	-0.32	-1.79	-0.6	- -
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	-0.1	-0.27	-1.06	-0.44	- -
Free Cash Flow per Basic Share	-0.1	-0.28	-1.07	-0.46	- -
Cash & Equivalents per Share	- -	0.25	1.16	0.69	0.24
Book Value per Share	-0.39	-0.7	1.03	0.49	0.11
Tangible Book Value per Share	-0.39	-0.7	1.03	0.49	0.11

Vaxxinity, Inc.

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Profitability (USD)

Credit (USD)

Liquidity (USD)

Working Capital (USD)

Enterprise Value (USD)

Multiples (USD)

Per Share Data Items (USD)